Stock SWARNSAR6 SWARNSARITA JEWELS INDIA LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Swarnsarita Jewels India Limited

Equities

SWARNSAR6

INE967A01012

Apparel & Accessories

Market Closed - Bombay S.E.
Other stock markets
 03:30:54 31/05/2024 pm IST 		5-day change 1st Jan Change
25.56 INR -7.96% Intraday chart for Swarnsarita Jewels India Limited -14.29% -23.77%
14/02 Swarnsarita Jewels India Limited Reports Earnings Results for the Third Quarter and Nine Months Ended December 31, 2023 CI
2023 Swarnsarita Jewels India Limited Reports Earnings Results for the Second Quarter and Six Months Ended September 30, 2023 CI

Valuation

Fiscal Period: Marzo 2018 2019 2020 2021 2022 2023
Capitalization 1 344.5 254.7 144.9 274.3 470.8 356.6
Enterprise Value (EV) 1 948.6 1,157 978.8 1,123 1,293 1,384
P/E ratio 7.95 x 5.31 x 3.2 x 5.02 x 6.28 x 5.67 x
Yield - - - - - -
Capitalization / Revenue 0.07 x 0.05 x 0.03 x 0.05 x 0.06 x 0.04 x
EV / Revenue 0.2 x 0.21 x 0.18 x 0.2 x 0.15 x 0.16 x
EV / EBITDA 14.5 x 18.3 x 17.2 x 10.8 x 12.6 x 10.3 x
EV / FCF -29 x -3.27 x 43.4 x -12.6 x -39.6 x -441 x
FCF Yield -3.45% -30.6% 2.3% -7.92% -2.53% -0.23%
Price to Book 0.39 x 0.27 x 0.15 x 0.26 x 0.42 x 0.3 x
Nbr of stocks (in thousands) 20,877 20,877 20,877 20,877 20,877 20,877
Reference price 2 16.50 12.20 6.940 13.14 22.55 17.08
Announcement Date 25/09/18 04/09/19 08/09/20 04/09/21 05/09/22 01/09/23
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Marzo 2018 2019 2020 2021 2022 2023
Net sales 1 4,863 5,488 5,591 5,757 8,416 8,399
EBITDA 1 65.56 63.33 57.03 103.9 102.6 133.8
EBIT 1 63.52 61.28 54.88 102 100.5 131.5
Operating Margin 1.31% 1.12% 0.98% 1.77% 1.19% 1.57%
Earnings before Tax (EBT) 1 64.65 72.05 69.01 79.17 103.1 84.11
Net income 1 43.36 47.93 45.26 54.75 74.97 62.92
Net margin 0.89% 0.87% 0.81% 0.95% 0.89% 0.75%
EPS 2 2.077 2.296 2.168 2.620 3.590 3.010
Free Cash Flow 1 -32.69 -353.7 22.54 -88.94 -32.67 -3.135
FCF margin -0.67% -6.44% 0.4% -1.54% -0.39% -0.04%
FCF Conversion (EBITDA) - - 39.53% - - -
FCF Conversion (Net income) - - 49.8% - - -
Dividend per Share - - - - - -
Announcement Date 25/09/18 04/09/19 08/09/20 04/09/21 05/09/22 01/09/23
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: Marzo 2018 2019 2020 2021 2022 2023
Net Debt 1 604 902 834 849 823 1,027
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 9.215 x 14.25 x 14.62 x 8.166 x 8.017 x 7.679 x
Free Cash Flow 1 -32.7 -354 22.5 -88.9 -32.7 -3.14
ROE (net income / shareholders' equity) 5% 5.25% 4.72% 5.42% 6.96% 5.49%
ROA (Net income/ Total Assets) 2.11% 1.74% 1.55% 2.94% 2.67% 3.34%
Assets 1 2,056 2,758 2,917 1,864 2,804 1,884
Book Value Per Share 2 42.50 44.80 47.00 49.80 53.40 56.40
Cash Flow per Share 2 21.60 19.40 1.150 1.800 4.210 5.720
Capex 1 1.23 2.54 23.7 42.1 2.5 2.68
Capex / Sales 0.03% 0.05% 0.42% 0.73% 0.03% 0.03%
Announcement Date 25/09/18 04/09/19 08/09/20 04/09/21 05/09/22 01/09/23
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Jewelry

1st Jan change Capi.
SWARNSARITA JEWELS INDIA LIMITED Stock Swarnsarita Jewels India Limited
-23.77% 6.39M
TITAN COMPANY LIMITED Stock Titan Company Limited
-11.79% 34.49B
PANDORA A/S Stock Pandora A/S
+20.45% 13.24B
CHOW TAI FOOK JEWELLERY GROUP LIMITED Stock Chow Tai Fook Jewellery Group Limited
-13.60% 12.82B
LAO FENG XIANG CO., LTD. Stock Lao Feng Xiang Co., Ltd.
+9.00% 4.11B
CHINA NATIONAL GOLD GROUP GOLD JEWELLERY CO.,LTD. Stock China National Gold Group Gold Jewellery Co.,Ltd.
+10.03% 2.52B
CHOW TAI SENG JEWELLERY CO., LTD. Stock Chow Tai Seng Jewellery Co., Ltd.
+10.21% 2.51B
BEIJING CAISHIKOU DEPARTMENT STORE CO.,LTD. Stock Beijing Caishikou Department Store Co.,Ltd.
-4.10% 1.53B
DR CORPORATION LIMITED Stock DR Corporation Limited
-23.09% 1.25B
RAJESH EXPORTS LIMITED Stock Rajesh Exports Limited
-19.11% 1.05B
Jewelry
  1. Stock Market
  2. Equities
  3. SWARNSAR6 Stock
  4. Financials Swarnsarita Jewels India Limited