Swarnsarita Jewels

₹36.2 -0.7 | 1.9%

WEBSITE BSE:526365 NSE : SWARNASA 05 Feb, 10:08

Market Cap ₹76 Cr.

Stock P/E 15.8

P/B 0.6

Current Price ₹36.2

Book Value ₹ 62.1

Face Value 10

52W High ₹65

Dividend Yield 0%

52W Low ₹ 23.1

Edit Ratio

Swarnsarita Jewels Research see more...

Overview Inc. Year: 1992Industry: Diamond & Jewellery

Swarnsarita Jewels India Limited is a distinguished player in the Indian jewelry industry, known for its exquisite range of gold and diamond ornaments. Established with a commitment to quality and craftsmanship, the company has successfully carved a niche for itself in the competitive jewelry market. Swarnsarita offers a diverse product lineup, including traditional and contemporary designs that cater to various customer preferences. The company emphasizes innovation and customer satisfaction, constantly evolving its designs to meet market trends. With a strong distribution network and presence in both domestic and international markets, Swarnsarita Jewels has gained recognition for its quality and ethical sourcing practices. Additionally, the company is committed to sustainable practices, ensuring that its operations have a minimal environmental impact. Overall, Swarnsarita Jewels India Limited continues to thrive as a trusted name in the jewelry sector, offering elegant and timeless pieces to its clientele.

Swarnsarita Jewels Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Swarnsarita Jewels Quarterly Results

#(Fig in Cr.)	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
Net Sales	207	269	211	152	194	200	204	171	155	230
Other Income	2	1	0	0	0	1	0	0	0	0
Total Income	209	270	211	152	194	201	204	172	155	230
Total Expenditure	204	264	214	146	185	200	201	170	145	227
Operating Profit	6	7	-2	6	10	1	3	2	10	3
Interest	2	3	1	2	2	2	3	2	2	2
Depreciation	0	0	0	0	0	0	0	0	0	0
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	4	4	-3	4	7	-1	0	0	8	1
Provision for Tax	1	1	-1	1	2	-0	0	0	2	0
Profit After Tax	3	3	-3	4	6	-1	0	0	6	1
Adjustments	-0	0	0	0	0	-0	0	0	-0	0
Profit After Adjustments	3	3	-3	4	6	-1	0	0	6	1
Adjusted Earnings Per Share	1.3	1.4	-1.3	1.7	2.7	-0.5	0.1	0	3	0.4

Swarnsarita Jewels Profit & Loss

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
Net Sales	170	240	322	287	486	549	559	576	842	840	770	760
Other Income	2	4	5	4	4	6	7	4	8	3	2	0
Total Income	172	244	326	290	491	555	566	580	849	843	771	761
Total Expenditure	168	236	317	281	480	542	553	565	832	827	756	743
Operating Profit	4	8	9	9	11	12	13	15	18	17	16	18
Interest	1	3	5	4	4	5	5	6	7	8	9	9
Depreciation	0	0	0	0	0	0	1	0	0	0	0	0
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	3	5	4	4	6	7	7	8	10	8	7	9
Provision for Tax	1	2	1	1	2	2	2	2	3	2	2	2
Profit After Tax	2	3	3	3	4	5	5	5	7	6	5	7
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	2	3	3	3	4	5	5	5	7	6	5	7
Adjusted Earnings Per Share	1	1.5	1.3	1.4	2.1	2.3	2.2	2.6	3.6	3	2.3	3.5

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	-8%	10%	7%	16%
Operating Profit CAGR	-6%	2%	6%	15%
PAT CAGR	-17%	0%	0%	10%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	-9%	12%	32%	2%
ROE Average	4%	5%	5%	5%
ROCE Average	7%	7%	7%	6%

Swarnsarita Jewels Balance Sheet

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Shareholder's Funds	76	79	82	84	89	94	98	104	112	118	123
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	0	0	0	0	0	0	0	0	19	19	9
Other Non-Current Liabilities	-0	-0	0	0	0	0	2	1	1	1	1
Total Current Liabilities	45	57	87	87	116	140	108	121	112	112	111
Total Liabilities	121	135	169	171	205	234	208	226	244	249	243
Fixed Assets	0	0	2	2	2	2	3	5	5	5	6
Other Non-Current Assets	0	-0	8	3	7	12	12	9	10	33	13
Total Current Assets	121	135	159	167	196	221	194	211	229	212	223
Total Assets	121	135	169	171	205	234	208	226	244	249	243

Swarnsarita Jewels Cash Flow

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Opening Cash & Cash Equivalents	1	4	14	32	20	45	41	19	32	44	41
Cash Flow from Operating Activities	-13	-29	1	-17	-2	-26	13	6	8	9	5
Cash Flow from Investing Activities	1	2	-4	5	5	2	1	-1	2	1	-1
Cash Flow from Financing Activities	16	37	21	0	22	20	-35	7	2	-13	-22
Net Cash Inflow / Outflow	3	10	18	-12	25	-4	-21	13	12	-3	-18
Closing Cash & Cash Equivalent	4	14	32	20	45	41	19	32	44	41	23

Swarnsarita Jewels Ratios

#	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Earnings Per Share (Rs)	1	1.54	1.3	1.39	2.08	2.3	2.17	2.63	3.6	3.02	2.3
CEPS(Rs)	1.04	1.6	1.37	1.49	2.18	2.4	2.59	2.83	3.73	3.16	2.45
DPS(Rs)	0	0	0	0	0	0	0	0	0	0	0
Book NAV/Share(Rs)	36.28	37.81	39.15	40.55	42.63	44.93	47.1	49.88	53.53	56.52	58.86
Core EBITDA Margin(%)	1.15	1.86	1.41	1.85	1.34	1.16	1.14	1.84	1.19	1.59	1.82
EBIT Margin(%)	2.31	3.38	2.9	3.02	2.19	2.23	2.2	2.49	2.05	1.93	1.98
Pre Tax Margin(%)	1.53	1.96	1.21	1.47	1.33	1.31	1.23	1.38	1.22	1	0.86
PAT Margin (%)	1.22	1.34	0.84	1.01	0.89	0.87	0.81	0.95	0.89	0.75	0.62
Cash Profit Margin (%)	1.27	1.39	0.89	1.09	0.93	0.91	0.97	1.02	0.92	0.78	0.66
ROA(%)	2.02	2.5	1.78	1.7	2.3	2.18	2.05	2.52	3.19	2.55	1.95
ROE(%)	2.79	4.15	3.37	3.48	5	5.25	4.72	5.42	6.96	5.49	3.99
ROCE(%)	4.79	7.45	6.58	5.41	5.93	5.85	5.82	6.82	7.55	6.82	6.5
Receivable days	63.5	62.47	48.22	58.35	36.33	38.73	43.24	50.04	37.99	35.16	38.73
Inventory Days	90.51	74.92	69.26	98.09	65.64	66.67	70.26	60.11	39.65	44.89	52.19
Payable days	42.63	27.37	8.76	8.64	2.32	2.24	2.08	1.22	0.88	2.29	3.58
PER(x)	38.82	18.72	15.05	15.92	7.93	5.3	3.19	5	6.27	5.66	13.97
Price/Book(x)	1.07	0.76	0.5	0.55	0.39	0.27	0.15	0.26	0.42	0.3	0.55
Dividend Yield(%)	0	0	0	0	0	0	0	0	0	0	0
EV/Net Sales(x)	0.54	0.39	0.26	0.37	0.2	0.21	0.17	0.19	0.15	0.16	0.2
EV/Core EBITDA(x)	22.82	11.45	8.79	11.85	8.76	9.3	7.3	7.62	7.36	8.37	9.94
Net Sales Growth(%)	8.55	40.99	33.92	-10.86	69.69	12.85	1.88	2.96	46.2	-0.21	-8.36
EBIT Growth(%)	93.09	106.45	14.99	-7.13	22.7	15.19	0.68	16.17	20.74	-6.13	-6.06
PAT Growth(%)	30.92	54.16	-15.78	7.1	49.91	10.55	-5.56	20.96	36.93	-16.08	-23.82
EPS Growth(%)	30.93	54.15	-15.78	7.11	49.91	10.54	-5.56	20.96	36.93	-16.08	-23.82
Debt/Equity(x)	0.2	0.61	0.92	0.94	1.19	1.4	1.03	1.12	1.13	1.03	0.88
Current Ratio(x)	2.66	2.39	1.83	1.92	1.69	1.58	1.79	1.74	2.04	1.88	2.01
Quick Ratio(x)	1.7	1.42	1.05	0.92	0.93	0.77	0.84	1.02	1.19	0.9	1.03
Interest Cover(x)	2.96	2.38	1.71	1.95	2.55	2.43	2.27	2.24	2.48	2.08	1.77
Total Debt/Mcap(x)	0.19	0.81	1.84	1.72	3.06	5.14	6.98	4.26	2.68	3.39	1.61

Swarnsarita Jewels Shareholding Pattern

#	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
Promoter	52.03	52.03	52.03	52.03	52.03	52.03	52.03	52.03	52.03	52.03
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	47.97	47.97	47.97	47.97	47.97	47.97	47.97	47.97	47.97	47.97
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
Promoter	1.09	1.09	1.09	1.09	1.09	1.09	1.09	1.09	1.09	1.09
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	1	1	1	1	1	1	1	1	1	1
Others	0	0	0	0	0	0	0	0	0	0
Total	2.09	2.09	2.09	2.09	2.09	2.09	2.09	2.09	2.09	2.09

Pros

Stock is trading at 0.6 times its book value
Company has reduced debt.

Cons

Company has a low return on equity of 5% over the last 3 years.
Debtor days have increased from 2.29 to 3.58days.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Swarnsarita Jewels News

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Swarnsarita Jewels

Add Watchlist

Swarnsarita Jewels Research see more...

Overview Inc. Year: 1992Industry: Diamond & Jewellery

Swarnsarita Jewels Share Price

Alert Data

Quarterly Price

Peer Comparison

Swarnsarita Jewels Quarterly Results

Swarnsarita Jewels Profit & Loss

Growth Rates

Swarnsarita Jewels Balance Sheet

Swarnsarita Jewels Cash Flow

Swarnsarita Jewels Ratios

Swarnsarita Jewels Shareholding Pattern

Swarnsarita Jewels News

IPO

Sharescart: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!