Gitanjali Gems Peer Comparison

NSE: GITANJALI | BSE: 532715

₹1.05

₹0.05 (5.00%)

As on 01-Apr-2019IST

Market cap

₹13 Cr

Revenue (TTM)

₹18,297 Cr

P/E Ratio

0.1

P/B Ratio

Div. Yield

75.5 %

Edit

	Gitanjali Gems	Lalithaa Jewellery Mart	International Gemological Institute	PC Jeweller	Thangamayil Jew
Market cap (₹ Cr)	13	20,077	17,191	14,672	14,027
Revenue (₹ Cr)	18,297	25,024	1,457	3,734	9,622
Net Profit (₹ Cr)	197.57	1,009.82	665.73	895.53	391.04
Net Margin (%)	1.06	4.03	43.76	23.47	4.06
RoE (%)	2.96	41.60	41.11	10.27	30.41
Price to Earnings	0.06	19.88	25.82	16.37	35.87
Price-To-Book	--	4.63	9.82	1.58	9.34

Income Statement (₹ Cr)

	Gitanjali Gems	Lalithaa Jewellery Mart	International Gemological Institute	PC Jeweller	Thangamayil Jew
Operating Revenue	16,570.69	6,055.70	--	8,474.41	1,293.65
Total Income	16,829.27	6,057.68	--	8,571.66	1,294.78
Total Expenditure	15,871.81	5,890.69	--	7,709.43	1,245.20
EBITDA	698.89	165.01	--	764.98	48.45
Depreciation	74.96	15.98	--	22.48	9.43
EBIT	623.92	149.03	--	742.50	39.01
Interest	721.09	113.83	--	285.60	20.84
Other Income	258.57	1.98	--	97.25	1.13
Exceptional Items	--	--	--	--	--
Profit before Tax	161.40	37.18	--	554.15	19.30
Provision for Tax	-5.43	17.55	--	133.14	5.33
Profit after Tax	166.83	19.63	--	421.01	13.97

	Gitanjali Gems	Lalithaa Jewellery Mart	International Gemological Institute	PC Jeweller	Thangamayil Jew
Shareholder's Funds	6,562.32	445.19	--	3,351.91	149.34
Minority Interest	43.01	--	--	--	--
Non-Current Liabilities	318.88	2.04	--	30.56	30.09
Current Liabilities	16,543.11	1,174.14	--	3,980.76	251.76
Total Liabilities	23,538.95	1,625.05	--	7,396.60	436.66

	Gitanjali Gems	Lalithaa Jewellery Mart	International Gemological Institute	PC Jeweller	Thangamayil Jew
Non-Current Assets	2,749.92	167.39	--	162.01	83.93
Current Assets	20,717.40	1,453.98	--	7,201.22	347.26
Total Assets	23,538.95	1,625.05	--	7,396.60	436.66
Total Debt*	8,254.34	830.13	--	802.81	102.26
Net Current Assets	4,174.29	279.84	--	3,220.46	95.49
Contingent Liabilities	767.35	60.33	--	18.83	68.61

	Gitanjali Gems	Lalithaa Jewellery Mart	International Gemological Institute	PC Jeweller	Thangamayil Jew
Cash From Operating Activities	743.15	-22.80	--	794.35	69.34
Cash Flow from Investing Activities	-42.43	-21.48	--	-530.06	-6.30
Cash from Financing Activities	-691.58	49.73	--	47.45	-55.65
Net Cash Inflow / Outflow	9.13	5.46	--	311.74	7.40

	Gitanjali Gems	Lalithaa Jewellery Mart	International Gemological Institute	PC Jeweller	Thangamayil Jew
ROCE (%)	5.98	12.65	--	22.29	15.32
ROE (%)	2.60	4.55	--	15.27	9.74
ROA (%)	0.75	1.33	--	6.43	3.41
EBIT Margin (%)	5.78	2.76	--	10.17	3.83
Net Margin (%)	0.99	0.32	--	4.91	1.08
Cash Profit Margin (%)	1.46	0.59	--	5.23	1.80

	Gitanjali Gems	Lalithaa Jewellery Mart	International Gemological Institute	PC Jeweller	Thangamayil Jew
Revenue Growth (%)	18.49	3.32	--	16.04	1.72
EBIT Growth (%)	0.67	-12.83	--	6.69	7.80
Net Profit Growth (%)	57.99	-66.89	--	5.73	32.70
EPS Growth (%)	39.65	-67.26	--	5.71	32.70
Book Value Growth (%)	4.46	6.60	--	29.59	8.58

	Gitanjali Gems	Lalithaa Jewellery Mart	International Gemological Institute	PC Jeweller	Thangamayil Jew
Price / Earnings	4.67	0.00	--	0.89	23.26
Price / Book Value	0.12	0.00	--	2.40	2.18
Dividend Yield (%)	1.21	--	--	0.24	0.84
EV/EBITDA	9.14	4.95	--	8.48	8.21
Market Cap (₹ Cr)	783.79	0.00	--	7,476.97	325.09

	Gitanjali Gems	Lalithaa Jewellery Mart	International Gemological Institute	PC Jeweller	Thangamayil Jew
Debt to Equity	1.26	1.86	--	0.24	0.68
Short term debt to equity ratio	1.15	1.86	--	0.19	0.39
Current Ratio	1.25	1.24	--	1.81	1.38
Quick Ratio	0.82	0.09	--	0.76	0.14
Interest Coverage	1.22	1.33	--	2.94	1.93

	Gitanjali Gems	Lalithaa Jewellery Mart	International Gemological Institute	PC Jeweller	Thangamayil Jew
Debtors to sales (%)	77.42	1.47	--	18.15	0.07
Asset Turnover	0.75	4.13	--	1.29	3.17
Receivable days	268.38	6.43	--	54.11	0.16
Inventory Days	142.00	70.30	--	173.35	83.27
Payable days	168.81	3.43	--	127.05	20.45
Cash Conversion Cycle	241.57	73.30	--	100.42	62.98

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.