Suashish Diamonds Peer Comparison

NSE: SUASHDIMON | BSE: 526733

₹237.00

₹0.40 (0.17%)

As on 20-Jun-2014IST

Market cap

₹492 Cr

Revenue (TTM)

₹712 Cr

P/E Ratio

7.2

P/B Ratio

0.6

Div. Yield

0 %

Edit

	Suashish Diamonds	Lalithaa Jewellery Mart	Thangamayil Jew	International Gemological Institute	BlueStone Jewellery and Lifestyle
Market cap (₹ Cr)	492	17,060	15,587	14,302	12,650
Revenue (₹ Cr)	712	25,024	9,622	1,363	2,681
Net Profit (₹ Cr)	70.59	1,009.82	391.04	609.68	59.43
Net Margin (%)	9.39	4.03	4.06	42.91	2.17
RoE (%)	7.29	41.60	30.41	--	3.25
Price to Earnings	7.23	16.89	39.86	23.46	224.62
Price-To-Book	0.57	3.93	10.38	8.67	7.70

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Suashish Diamonds	Lalithaa Jewellery Mart	Thangamayil Jew	International Gemological Institute	BlueStone Jewellery and Lifestyle
Operating Revenue	712.47	5,860.86	1,271.72	--	100.39
Total Income	751.93	5,861.18	1,274.48	--	103.44
Total Expenditure	654.66	5,669.27	1,228.49	--	172.06
EBITDA	57.81	191.58	43.23	--	-71.67
Depreciation	4.45	9.55	8.15	--	1.28
EBIT	53.36	182.04	35.08	--	-72.95
Interest	6.45	90.79	23.64	--	0.66
Other Income	39.46	0.32	2.76	--	3.06
Exceptional Items	--	--	--	--	--
Profit before Tax	86.37	91.57	14.20	--	-70.56
Provision for Tax	15.78	32.31	3.66	--	--
Profit after Tax	70.59	59.26	10.53	--	-70.56

Liabilities (₹ Cr)

	Suashish Diamonds	Lalithaa Jewellery Mart	Thangamayil Jew	International Gemological Institute	BlueStone Jewellery and Lifestyle
Shareholder's Funds	999.44	427.68	137.54	--	18.47
Minority Interest	57.70	--	--	--	--
Non-Current Liabilities	3.21	1.08	44.59	--	1.30
Current Liabilities	209.45	895.66	206.48	--	21.88
Total Liabilities	1,269.81	1,327.08	401.56	--	41.65

Assets (₹ Cr)

	Suashish Diamonds	Lalithaa Jewellery Mart	Thangamayil Jew	International Gemological Institute	BlueStone Jewellery and Lifestyle
Non-Current Assets	828.00	158.36	88.62	--	9.06
Current Assets	441.81	1,166.05	300.00	--	32.59
Total Assets	1,269.81	1,327.08	401.56	--	41.65
Total Debt*	104.78	682.30	135.03	--	2.07
Net Current Assets	232.36	270.38	93.51	--	10.71
Contingent Liabilities	--	--	46.28	--	--

Cashflow (₹ Cr)

	Suashish Diamonds	Lalithaa Jewellery Mart	Thangamayil Jew	International Gemological Institute	BlueStone Jewellery and Lifestyle
Cash From Operating Activities	81.71	-27.29	72.82	--	-62.62
Cash Flow from Investing Activities	-85.20	-23.65	-4.82	--	-4.84
Cash from Financing Activities	63.64	52.55	-64.34	--	76.39
Net Cash Inflow / Outflow	60.15	1.61	3.66	--	8.93

Ratios

Profitability Ratios

	Suashish Diamonds	Lalithaa Jewellery Mart	Thangamayil Jew	International Gemological Institute	BlueStone Jewellery and Lifestyle
ROCE (%)	8.57	17.98	13.07	--	-402.50
ROE (%)	7.29	15.42	7.91	--	-641.84
ROA (%)	5.53	4.80	2.68	--	-210.86
EBIT Margin (%)	13.65	3.27	3.62	--	-68.35
Net Margin (%)	9.39	1.01	0.83	--	-68.21
Cash Profit Margin (%)	10.53	1.17	1.47	--	-68.95

Growth Ratios

	Suashish Diamonds	Lalithaa Jewellery Mart	Thangamayil Jew	International Gemological Institute	BlueStone Jewellery and Lifestyle
Revenue Growth (%)	-15.57	-12.29	-10.52	--	71.82
EBIT Growth (%)	-1.07	8.79	941.72	--	-64.50
Net Profit Growth (%)	0.21	3.51	147.27	--	-64.78
EPS Growth (%)	0.42	2.34	147.27	--	-64.74
Book Value Growth (%)	6.61	19.01	6.90	--	101.75

Valuation Ratios

	Suashish Diamonds	Lalithaa Jewellery Mart	Thangamayil Jew	International Gemological Institute	BlueStone Jewellery and Lifestyle
Price / Earnings	0.00	0.00	24.75	--	0.00
Price / Book Value	0.00	0.00	1.90	--	0.00
Dividend Yield (%)	--	--	0.53	--	--
EV/EBITDA	0.37	3.57	8.40	--	0.10
Market Cap (₹ Cr)	0.00	0.00	260.70	--	0.00

Solvency Ratios

	Suashish Diamonds	Lalithaa Jewellery Mart	Thangamayil Jew	International Gemological Institute	BlueStone Jewellery and Lifestyle
Debt to Equity	0.10	1.63	0.98	--	0.11
Short term debt to equity ratio	0.10	1.59	0.51	--	--
Current Ratio	2.11	1.30	1.45	--	1.49
Quick Ratio	1.34	0.19	0.09	--	1.03
Interest Coverage	14.40	2.01	1.60	--	-105.30

Operating Efficiency Ratios

	Suashish Diamonds	Lalithaa Jewellery Mart	Thangamayil Jew	International Gemological Institute	BlueStone Jewellery and Lifestyle
Debtors to sales (%)	8.03	2.14	0.02	--	2.02
Asset Turnover	0.56	4.75	3.24	--	3.00
Receivable days	43.99	7.51	0.08	--	5.53
Inventory Days	91.88	58.59	81.73	--	36.32
Payable days	89.10	3.03	12.28	--	47.26
Cash Conversion Cycle	46.77	63.07	69.53	--	-5.42