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	Thangamayil Jew	International Gemological Institute	BlueStone Jewellery and Lifestyle	Sky Gold And Diamonds
Market cap (₹ Cr)	492	17,033	14,830	12,279	13,071
Revenue (₹ Cr)	712	9,622	1,363	2,681	7,176
Net Profit (₹ Cr)	70.59	391.04	609.68	59.43	343.14
Net Margin (%)	9.39	4.06	42.91	2.17	4.76
RoE (%)	7.29	30.41	--	3.25	29.98
Price to Earnings	7.23	43.56	24.32	218.03	39.02
Price-To-Book	0.57	11.35	8.99	7.47	10.03

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Suashish Diamonds	Thangamayil Jew	International Gemological Institute	BlueStone Jewellery and Lifestyle	Sky Gold And Diamonds
Operating Revenue	712.47	1,271.72	--	100.39	183.31
Total Income	751.93	1,274.48	--	103.44	183.31
Total Expenditure	654.66	1,228.49	--	172.06	178.68
EBITDA	57.81	43.23	--	-71.67	4.64
Depreciation	4.45	8.15	--	1.28	0.22
EBIT	53.36	35.08	--	-72.95	4.42
Interest	6.45	23.64	--	0.66	2.98
Other Income	39.46	2.76	--	3.06	--
Exceptional Items	--	--	--	--	--
Profit before Tax	86.37	14.20	--	-70.56	1.44
Provision for Tax	15.78	3.66	--	--	0.50
Profit after Tax	70.59	10.53	--	-70.56	0.94

Liabilities (₹ Cr)

	Suashish Diamonds	Thangamayil Jew	International Gemological Institute	BlueStone Jewellery and Lifestyle	Sky Gold And Diamonds
Shareholder's Funds	999.44	137.54	--	18.47	9.91
Minority Interest	57.70	--	--	--	--
Non-Current Liabilities	3.21	44.59	--	1.30	3.03
Current Liabilities	209.45	206.48	--	21.88	21.90
Total Liabilities	1,269.81	401.56	--	41.65	34.86

Assets (₹ Cr)

	Suashish Diamonds	Thangamayil Jew	International Gemological Institute	BlueStone Jewellery and Lifestyle	Sky Gold And Diamonds
Non-Current Assets	828.00	88.62	--	9.06	1.04
Current Assets	441.81	300.00	--	32.59	33.80
Total Assets	1,269.81	401.56	--	41.65	34.86
Total Debt*	104.78	135.03	--	2.07	24.09
Net Current Assets	232.36	93.51	--	10.71	11.90
Contingent Liabilities	--	46.28	--	--	--

Cashflow (₹ Cr)

	Suashish Diamonds	Thangamayil Jew	International Gemological Institute	BlueStone Jewellery and Lifestyle	Sky Gold And Diamonds
Cash From Operating Activities	81.71	72.82	--	-62.62	-1.26
Cash Flow from Investing Activities	-85.20	-4.82	--	-4.84	-0.70
Cash from Financing Activities	63.64	-64.34	--	76.39	1.79
Net Cash Inflow / Outflow	60.15	3.66	--	8.93	-0.18

Ratios

Profitability Ratios

	Suashish Diamonds	Thangamayil Jew	International Gemological Institute	BlueStone Jewellery and Lifestyle	Sky Gold And Diamonds
ROCE (%)	8.57	13.07	--	-402.50	14.09
ROE (%)	7.29	7.91	--	-641.84	10.56
ROA (%)	5.53	2.68	--	-210.86	2.94
EBIT Margin (%)	13.65	3.62	--	-68.35	2.53
Net Margin (%)	9.39	0.83	--	-68.21	0.51
Cash Profit Margin (%)	10.53	1.47	--	-68.95	0.63

Growth Ratios

	Suashish Diamonds	Thangamayil Jew	International Gemological Institute	BlueStone Jewellery and Lifestyle	Sky Gold And Diamonds
Revenue Growth (%)	-15.57	-10.52	--	71.82	43.47
EBIT Growth (%)	-1.07	941.72	--	-64.50	8.04
Net Profit Growth (%)	0.21	147.27	--	-64.78	14.34
EPS Growth (%)	0.42	147.27	--	-64.74	0.40
Book Value Growth (%)	6.61	6.90	--	101.75	25.66

Valuation Ratios

	Suashish Diamonds	Thangamayil Jew	International Gemological Institute	BlueStone Jewellery and Lifestyle	Sky Gold And Diamonds
Price / Earnings	0.00	24.75	--	0.00	0.00
Price / Book Value	0.00	1.90	--	0.00	0.00
Dividend Yield (%)	--	0.53	--	--	--
EV/EBITDA	0.37	8.40	--	0.10	5.41
Market Cap (₹ Cr)	0.00	260.70	--	0.00	0.00

Solvency Ratios

	Suashish Diamonds	Thangamayil Jew	International Gemological Institute	BlueStone Jewellery and Lifestyle	Sky Gold And Diamonds
Debt to Equity	0.10	0.98	--	0.11	2.43
Short term debt to equity ratio	0.10	0.51	--	--	2.13
Current Ratio	2.11	1.45	--	1.49	1.54
Quick Ratio	1.34	0.09	--	1.03	1.50
Interest Coverage	14.40	1.60	--	-105.30	1.48

Operating Efficiency Ratios

	Suashish Diamonds	Thangamayil Jew	International Gemological Institute	BlueStone Jewellery and Lifestyle	Sky Gold And Diamonds
Debtors to sales (%)	8.03	0.02	--	2.02	17.79
Asset Turnover	0.56	3.24	--	3.00	5.73
Receivable days	43.99	0.08	--	5.53	47.03
Inventory Days	91.88	81.73	--	36.32	14.35
Payable days	89.10	12.28	--	47.26	0.31
Cash Conversion Cycle	46.77	69.53	--	-5.42	61.07