Valuation Mini Diamonds India Limited

Equities

Market Closed - Bombay S.E. Other stock markets 03:57:29 13/02/2026 pm IST			5-day change	1st Jan Change
22.43 ^INR	-5.76%		-2.18%	-4.55%

14/01	Mini Diamonds (India) secures 140 million rupees order	RE
14/01	Mini Diamonds Limited Secures Another Significant Domestic Order of INR 140 Million from A Mumbai Based Client	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Capitalization ¹	11.8	16.66	79.52	66.07	171.3	3,623
Change	-	41.23%	377.23%	-16.92%	159.31%	2,014.54%
Enterprise Value (EV) ¹	91.03	74.49	113.6	196.1	298.9	3,623
Change	-	-18.17%	52.46%	72.62%	52.44%	1,112.34%
P/E ratio	-1.23x	11.8x	37.2x	11.7x	7.98x	110x
PBR	0.22x	0.29x	1.38x	1.05x	1.98x	5.78x
PEG	-	-0x	0.7x	0x	0x	-1.4x
Capitalization / Revenue	0.02x	0.08x	0.09x	0.04x	0.07x	0.89x
EV / Revenue	0.16x	0.36x	0.13x	0.12x	0.12x	0.89x
EV / EBITDA	-13.1x	35.8x	38.6x	16.7x	12x	65.9x
EV / EBIT	-11.9x	48.9x	47.8x	27.7x	14.6x	71.2x
EV / FCF	1.86x	3.78x	4.48x	-2x	-32.3x	-9.5x
FCF Yield	53.8%	26.4%	22.3%	-49.9%	-3.09%	-10.5%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.558	0.082	0.124	0.326	1.203	0.28
Distribution rate	-	-	-	-	-	-
Net sales ¹	563.9	206.1	906.8	1,695	2,456	4,057
EBITDA ¹	-6.935	2.08	2.94	11.77	24.83	54.95
EBIT ¹	-7.647	1.524	2.376	7.076	20.45	50.92
Net income ¹	-9.623	1.421	2.136	5.639	21.47	32.99
Net Debt ¹	79.23	57.83	34.05	130	127.6	0.776
Reference price ²	0.68	0.97	4.61	3.83	9.60	30.74
Nbr of stocks (in thousands)	17,250	17,250	17,250	17,250	17,846	1,17,846
Announcement Date	16/12/20	08/11/21	08/09/22	06/09/23	06/09/24	08/09/25

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MINI DIAMONDS INDIA LIMITED	-	-	-	-	2.92Cr
COMPAGNIE FINANCIERE RICHEMONT	27.76x	4.17x	15.09x	1.93%	12TCr
TITAN COMPANY LIMITED	75.98x	5.3x	49.62x	0.35%	4.1TCr
CHOW TAI FOOK JEWELLERY GROUP LIMITED	15.83x	1.57x	8.27x	5.21%	1.76TCr
LAOPU GOLD CO., LTD.	23.67x	4.28x	17.81x	2.59%	1.67TCr
PANDORA A/S	9.22x	1.61x	5.51x	3.79%	639.41Cr
BEIJING CAISHIKOU DEPARTMENT STORE CO.,LTD.	20.75x	-	-	2.86%	285.06Cr
LAO FENG XIANG CO., LTD.	14.68x	0.27x	4.65x	3.07%	274.9Cr
CHINA NATIONAL GOLD GROUP GOLD JEWELLERY CO.,LTD.	18.6x	-	-	3.89%	262.39Cr
CHOW TAI SENG JEWELLERY CO., LTD.	12.28x	1.21x	8.24x	6.21%	194.83Cr
Average	24.31x	2.63x	15.60x	3.32%	2.13TCr
Weighted average by Cap.	34.66x	4.02x	21.05x	2.1%