Stock NARBADA6 NARBADA GEMS AND JEWELLERY LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Narbada Gems and Jewellery Limited

Equities

NARBADA6

INE540C01021

Apparel & Accessories

Market Closed - Bombay S.E.
Other stock markets
 12:30:41 18/05/2024 pm IST 		5-day change 1st Jan Change
73 INR +4.36% Intraday chart for Narbada Gems and Jewellery Limited +2.87% +42.02%
14/02 Narbada Gems and Jewellery Limited Reports Earnings Results for the Third Quarter and Nine Months Ended December 31, 2023 CI
2023 Narbada Gems and Jewellery Limited Reports Earnings Results for the Second Quarter and Six Months Ended September 30, 2023 CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 184.7 607 167.6 397.7 719.3 912.9
Enterprise Value (EV) 1 199 693.5 267.3 494.8 842.6 1,172
P/E ratio 10.1 x 46.6 x 6.85 x 16.9 x 22.2 x 25.4 x
Yield - - - - - -
Capitalization / Revenue 0.7 x 1.49 x 0.3 x 1.04 x 1.19 x 0.98 x
EV / Revenue 0.76 x 1.7 x 0.48 x 1.29 x 1.39 x 1.26 x
EV / EBITDA 11.8 x 30.1 x 6.41 x 14 x 16.2 x 20.5 x
EV / FCF -2.2 x -7.57 x -7.34 x -6.64 x -12.9 x -6.2 x
FCF Yield -45.5% -13.2% -13.6% -15.1% -7.73% -16.1%
Price to Book 1.49 x 3.88 x 0.84 x 1.33 x 1.97 x 2.05 x
Nbr of stocks (in thousands) 8,012 9,942 12,057 15,180 17,674 21,157
Reference price 2 23.05 61.05 13.90 26.20 40.70 43.15
Announcement Date 14/08/18 30/08/19 19/11/20 03/09/21 02/09/22 29/08/23
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Marzo 2018 2019 2020 2021 2022 2023
Net sales 1 262.6 407 555.2 382.4 606.7 930.8
EBITDA 1 16.92 23.06 41.72 35.26 52.11 57.12
EBIT 1 16.75 22.31 40.22 33.74 50.52 55.02
Operating Margin 6.38% 5.48% 7.24% 8.82% 8.33% 5.91%
Earnings before Tax (EBT) 1 15.83 20.02 32.71 27.55 46.35 46.94
Net income 1 11.32 14.4 24.34 20.3 34.59 35.52
Net margin 4.31% 3.54% 4.38% 5.31% 5.7% 3.82%
EPS 2 2.279 1.310 2.030 1.550 1.830 1.700
Free Cash Flow 1 -90.56 -91.66 -36.42 -74.55 -65.15 -188.9
FCF margin -34.48% -22.52% -6.56% -19.5% -10.74% -20.29%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 14/08/18 30/08/19 19/11/20 03/09/21 02/09/22 29/08/23
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 14.4 86.5 99.7 97.1 123 259
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 0.8493 x 3.753 x 2.389 x 2.753 x 2.365 x 4.527 x
Free Cash Flow 1 -90.6 -91.7 -36.4 -74.5 -65.1 -189
ROE (net income / shareholders' equity) 14.1% 10.3% 13.6% 8.12% 10.4% 8.76%
ROA (Net income/ Total Assets) 10.5% 6.75% 8.8% 5.77% 6.61% 5.05%
Assets 1 107.7 213.4 276.5 351.6 523.2 704
Book Value Per Share 2 15.40 15.70 16.60 19.70 20.70 21.10
Cash Flow per Share 2 0.0700 0.0800 0.0300 0.6000 0.0300 1.460
Capex 1 0.49 10.2 0.49 1.78 9.24 20.3
Capex / Sales 0.19% 2.5% 0.09% 0.47% 1.52% 2.18%
Announcement Date 14/08/18 30/08/19 19/11/20 03/09/21 02/09/22 29/08/23
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Jewelry

1st Jan change Capi.
NARBADA GEMS AND JEWELLERY LIMITED Stock Narbada Gems and Jewellery Limited
+42.02% 1.78Cr
COMPAGNIE FINANCIERE RICHEMONT Stock COMPAGNIE FINANCIERE RICHEMONT
+25.05% 9.37TCr
TITAN COMPANY LIMITED Stock Titan Company Limited
-8.57% 3.58TCr
CHOW TAI FOOK JEWELLERY GROUP LIMITED Stock Chow Tai Fook Jewellery Group Limited
-6.37% 1.39TCr
LAO FENG XIANG CO., LTD. Stock Lao Feng Xiang Co., Ltd.
+10.55% 416.01Cr
CHINA NATIONAL GOLD GROUP GOLD JEWELLERY CO.,LTD. Stock China National Gold Group Gold Jewellery Co.,Ltd.
+14.29% 262.4Cr
CHOW TAI SENG JEWELLERY CO., LTD. Stock Chow Tai Seng Jewellery Co., Ltd.
+11.33% 254.01Cr
BEIJING CAISHIKOU DEPARTMENT STORE CO.,LTD. Stock Beijing Caishikou Department Store Co.,Ltd.
+0.81% 161.65Cr
DR CORPORATION LIMITED Stock DR Corporation Limited
-15.87% 137.42Cr
RAJESH EXPORTS LIMITED Stock Rajesh Exports Limited
-17.27% 107.52Cr
Jewelry
  1. Stock Market
  2. Equities
  3. NARBADA6 Stock
  4. Financials Narbada Gems and Jewellery Limited
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW