Shantivijay Jewels Peer Comparison

BSE: 530989

₹59.90

₹-2.88 (-4.59%)

As on 09-Jan-2015IST

Market cap

₹18 Cr

Revenue (TTM)

₹235 Cr

P/E Ratio

--

P/B Ratio

0.4

Div. Yield

0 %

Edit

	Shantivijay Jewels	Lalithaa Jewellery Mart	Thangamayil Jew	International Gemological Institute	BlueStone Jewellery and Lifestyle
Market cap (₹ Cr)	18	17,233	16,571	13,974	12,874
Revenue (₹ Cr)	235	25,024	9,622	1,363	2,681
Net Profit (₹ Cr)	2.26	1,009.82	391.04	609.68	59.43
Net Margin (%)	0.95	4.03	4.06	42.91	2.17
RoE (%)	3.09	41.60	30.41	--	3.25
Price to Earnings	--	17.07	42.38	22.92	228.59
Price-To-Book	0.39	4.17	11.04	8.47	7.83

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Shantivijay Jewels	Lalithaa Jewellery Mart	Thangamayil Jew	International Gemological Institute	BlueStone Jewellery and Lifestyle
Operating Revenue	234.64	16,788.05	3,826.78	1,053.16	1,265.84
Total Income	238.13	16,801.82	3,832.19	1,088.49	1,303.49
Total Expenditure	232.24	16,084.39	3,614.42	452.88	1,212.45
EBITDA	2.40	703.66	212.36	600.28	53.39
Depreciation	0.78	71.91	16.35	41.46	95.27
EBIT	1.62	631.75	196.01	558.82	-41.88
Interest	0.97	160.96	36.34	8.83	138.01
Other Income	3.50	13.77	5.41	35.33	37.65
Exceptional Items	--	--	--	--	--
Profit before Tax	4.15	484.55	165.08	585.32	-142.24
Provision for Tax	1.89	124.72	41.84	158.03	--
Profit after Tax	2.26	359.83	123.24	427.29	-142.24

Liabilities (₹ Cr)

	Shantivijay Jewels	Lalithaa Jewellery Mart	Thangamayil Jew	International Gemological Institute	BlueStone Jewellery and Lifestyle
Shareholder's Funds	74.69	1,564.37	493.18	1,062.75	374.17
Minority Interest	--	--	--	--	--
Non-Current Liabilities	2.60	395.50	135.28	120.14	651.16
Current Liabilities	53.80	3,190.32	850.13	303.88	1,428.16
Total Liabilities	132.07	5,182.26	1,481.09	1,504.06	2,453.49

Assets (₹ Cr)

	Shantivijay Jewels	Lalithaa Jewellery Mart	Thangamayil Jew	International Gemological Institute	BlueStone Jewellery and Lifestyle
Non-Current Assets	20.36	713.53	170.96	467.70	1,116.13
Current Assets	110.73	4,436.65	1,307.63	1,019.07	1,337.36
Total Assets	132.07	5,182.26	1,481.09	1,504.06	2,453.49
Total Debt*	10.48	824.18	467.54	0.00	872.89
Net Current Assets	56.93	1,246.33	457.50	715.19	-90.80
Contingent Liabilities	--	1,086.07	38.24	138.59	--

Cashflow (₹ Cr)

	Shantivijay Jewels	Lalithaa Jewellery Mart	Thangamayil Jew	International Gemological Institute	BlueStone Jewellery and Lifestyle
Cash From Operating Activities	7.66	-18.00	330.38	393.38	-181.16
Cash Flow from Investing Activities	-6.82	-112.34	-29.65	-1,641.38	-381.65
Cash from Financing Activities	0.09	134.98	-292.82	1,188.26	594.85
Net Cash Inflow / Outflow	0.94	4.64	7.91	-59.74	32.04

Ratios

Profitability Ratios

	Shantivijay Jewels	Lalithaa Jewellery Mart	Thangamayil Jew	International Gemological Institute	BlueStone Jewellery and Lifestyle
ROCE (%)	6.13	31.21	21.42	259.24	-0.34
ROE (%)	3.09	25.96	27.95	186.63	-48.58
ROA (%)	1.84	7.68	9.05	34.04	-5.80
EBIT Margin (%)	2.51	4.27	5.69	60.35	7.19
Net Margin (%)	0.95	2.14	3.22	39.26	-10.91
Cash Profit Margin (%)	1.30	2.57	3.65	43.08	-3.71

Growth Ratios

	Shantivijay Jewels	Lalithaa Jewellery Mart	Thangamayil Jew	International Gemological Institute	BlueStone Jewellery and Lifestyle
Revenue Growth (%)	5.87	26.07	21.39	17.28	0.00
EBIT Growth (%)	-13.37	32.54	39.37	25.06	--
Net Profit Growth (%)	-37.77	50.94	54.53	29.15	0.00
EPS Growth (%)	-37.77	50.95	54.53	18.64	0.00
Book Value Growth (%)	3.75	29.55	26.85	275.76	0.00

Valuation Ratios

	Shantivijay Jewels	Lalithaa Jewellery Mart	Thangamayil Jew	International Gemological Institute	BlueStone Jewellery and Lifestyle
Price / Earnings	0.00	0.00	27.80	55.98	0.00
Price / Book Value	0.00	0.00	7.17	22.51	0.00
Dividend Yield (%)	--	--	0.78	0.44	--
EV/EBITDA	0.69	1.10	18.01	37.02	8.72
Market Cap (₹ Cr)	0.00	0.00	3,535.94	23,917.90	0.00

Solvency Ratios

	Shantivijay Jewels	Lalithaa Jewellery Mart	Thangamayil Jew	International Gemological Institute	BlueStone Jewellery and Lifestyle
Debt to Equity	0.14	0.53	0.95	0.00	2.74
Short term debt to equity ratio	0.13	0.52	0.66	--	1.37
Current Ratio	2.06	1.39	1.54	3.35	0.94
Quick Ratio	0.84	0.05	0.14	3.35	0.24
Interest Coverage	5.29	4.01	5.54	67.26	-0.03

Operating Efficiency Ratios

	Shantivijay Jewels	Lalithaa Jewellery Mart	Thangamayil Jew	International Gemological Institute	BlueStone Jewellery and Lifestyle
Debtors to sales (%)	13.94	0.35	0.11	15.53	0.19
Asset Turnover	1.90	3.58	2.81	0.87	0.52
Receivable days	49.02	1.15	0.35	48.48	0.69
Inventory Days	95.66	84.41	103.56	0.24	285.81
Payable days	63.87	3.75	1.99	3,813.46	104.88
Cash Conversion Cycle	80.81	81.80	101.92	-3,764.75	181.62