Shantivijay Jewels Ltd - Stock Valuation and Financial Performance

Name: Shantivijay Jewels
Brand: Shantivijay Jewels

BSE: 530989 | NSE: | Diamond & Jewellery | Small Cap

Place order

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Shantivijay Jewels

Based on:

Data

M-Cap below 100cr DeciZen not available

Shantivijay Jewels stock performance -

PE Chart Key Ratios

P/E Ratio (SA):

1.89

Market Cap:

18 Cr.

52-wk low:

59.8

52-wk high:

60.3

Is an attractive stock to invest in?

1. Is a good quality company?

Data is not available for this company.

2. Is undervalued or overvalued?

No data found

3. Is a good buy now?

No data found

10 Year X-Ray of Shantivijay Jewels:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Standalone Basis ^P Consolidated Basis ^P

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Value Creation ⓘ

Value Creation Index Colour Code Guide ⓘ

	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	TTM
ROCE % ⓘ	2.8%	-0.8%	0.4%	-2.8%	-1.4%	4.4%	5.1%	2.1%	17%	7.4%	-
Value Creation Index ⓘ	-0.8	-1.1	-1.0	-1.2	-1.1	-0.7	-0.6	-0.9	0.2	-0.5	-
Growth Parameters ⓘ Growth Parameters Colour Code Guide ⓘ
Sales ⓘ	73.2	68.9	59.7	70.8	72.8	87.9	108	96.5	216	204	216
Sales YoY Gr.	-	-5.9%	-13.3%	18.6%	2.8%	20.9%	22.8%	-10.6%	124%	-5.5%	-
Adj EPS ⓘ	2	-3.3	-1.7	-6.3	-4.5	3.1	5.1	0.7	24.2	10.9	31.7
YoY Gr.	-	-269.7%	NA	NA	NA	NA	66.2%	-87.1%	3562.1%	-54.9%	-
BVPS (₹) ⓘ	91.1	87	85.2	80.8	78.7	82.2	94	95.9	127.6	142.8	89.9
Adj Net Profit ⓘ	0.6	-1	-0.5	-1.9	-1.3	0.9	1.5	0.2	7.3	3.3	10
Cash Flow from Ops. ⓘ	0.2	0.2	0.4	-0.7	1.7	1	1.7	7.7	11	0.8	-
Debt/CF from Ops. ⓘ	83.7	76.7	39.5	-26.8	10.5	17.7	10.2	1.8	0.9	10.8	-

CAGR ⓘ

CAGR Colour Code Guide ⓘ

	9 Years	5 Years	3 Years	1 Years
Sales ⓘ	12.1%	23%	23.7%	-5.5%
Adj EPS ⓘ	21.1%	NA	28.6%	-54.9%
BVPSⓘ	5.1%	12.7%	15%	11.9%
Share Price	-	-	-	-

Key Financial Parameters ⓘ

Performance Ratio Colour Code Guide ⓘ

	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	TTM
Return on Equity % ⓘ	2.2	-3.7	-2	-7.6	-5.6	3.8	5.8	0.7	21.6	8.1	27.3
Op. Profit Mgn % ⓘ	2.6	-0.1	1.2	-1.3	-0.5	2.1	2.2	2.6	5.1	2.6	1.4
Net Profit Mgn % ⓘ	0.8	-1.4	-0.9	-2.7	-1.9	1.1	1.4	0.2	3.4	1.6	4.4
Debt to Equity ⓘ	0.7	0.7	0.7	0.8	0.8	0.7	0.6	0.5	0.3	0.2	-
Working Cap Days ⓘ	218	235	269	234	240	224	210	240	107	128	50
Cash Conv. Cycle ⓘ	151	164	175	143	128	99	86	101	39	49	19

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to %

Sales growth has been subdued in last 3 years %

Net Profit has been subdued in last 3 years %

Sales growth is not so good in last 4 quarters at %

Latest Financials - Shantivijay Jewels Ltd.

	Standalone	Consolidated
TTM EPS (₹)	31.7	34.1
TTM Sales (₹ Cr.)	216	239
BVPS (₹.) ⓘ	89.9	219.5
Reserves (₹ Cr.) ⓘ	24	63
P/BV ⓘ	0.67	0.27
PE ⓘ	1.89	1.76

From the Market
52 Week Low / High (₹)	59.80 / 60.30
All Time Low / High (₹)	9.70 / 419.50
Market Cap (₹ Cr.)	18
Equity (₹ Cr.)	3
Face Value (₹)	10
Industry PE ⓘ	81.7

Management X-Ray of Shantivijay Jewels:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged ^*

0.00

* Pledged shares as % of Promoter's holding (%)

Valuation of Shantivijay Jewels

Analyst's Notes

This is a premium feature, Please click here to check our solutions.

Key Ratios of Shantivijay Jewels

Standalone Basis Consolidated Basis

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23
Sales	73.18	68.85	59.70	70.80	72.75	87.94	108	96.52	216.24	204.37
Operating Expenses ⓘ	71.31	69.17	59.02	71.70	73.11	86.06	105.60	94.48	205.21	199.15
Manufacturing Costs	3.32	3.51	3.57	3.88	3.87	5.58	7.22	5.68	11.57	10.12
Material Costs	63.18	60.49	50.50	61.92	63.49	72.79	90.13	81.50	183.50	172.89
Employee Cost	1.70	1.89	2.02	2.33	2.75	3.40	3.86	3.15	4.62	9.14
Other Costs ⓘ	3.11	3.28	2.94	3.57	2.99	4.29	4.39	4.15	5.52	7
Operating Profit ⓘ	1.86	-0.32	0.67	-0.90	-0.36	1.88	2.40	2.04	11.04	5.22
Operating Profit Margin (%)	2.5%	-0.5%	1.1%	-1.3%	-0.5%	2.1%	2.2%	2.1%	5.1%	2.6%
Other Income ⓘ	1.08	0.52	0.19	1	1.25	0.96	3.44	1.34	3.75	2.41
Interest ⓘ	0.92	0.90	0.95	0.97	1.08	1.30	0.99	1.02	0.68	0.64
Depreciation ⓘ	0.63	0.46	0.44	0.42	0.43	0.44	0.56	0.57	0.67	0.62
Exceptional Items ⓘ	0	0	0	0	0	0	0	-0.72	-0.08	0
Profit Before Tax ⓘ	1.40	-1.16	-0.53	-1.29	-0.62	1.11	4.29	1.06	13.36	6.37
Tax ⓘ	0.47	0.03	0	0.03	0.02	0.06	0.75	0.49	3.84	1.83
Profit After Tax	0.93	-1.19	-0.52	-1.31	-0.64	1.05	3.53	0.58	9.52	4.55
PAT Margin (%)	1.3%	-1.7%	-0.9%	-1.9%	-0.9%	1.2%	3.3%	0.6%	4.4%	2.2%
Adjusted EPS (₹)	3.1	-4.0	-1.8	-4.4	-2.1	3.5	11.8	1.9	31.7	15.2
Dividend Payout Ratio (%)	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Balance Sheet

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23
Equity and Liabilities
Shareholders Fund	27.34	26.10	25.58	24.27	23.63	24.68	28.21	28.79	38.32	42.86
Share Capital ⓘ	3	3	3	3	3	3	3	3	3	3
Reserves ⓘ	24.34	23.10	22.58	21.26	20.63	21.68	25.21	25.79	35.31	39.86
Minority Interest	0	0	0	0	0	0	0	0	0	0
Debt	17.70	17.01	16.77	18.15	17.56	17.12	16.70	13.47	9.88	8.87
Long Term Debt	0	0	0	0	0.16	0.06	0.28	0.10	0	0
Short Term Debt	17.70	17.01	16.77	18.15	17.40	17.05	16.42	13.36	9.88	8.87
Trade Payables	7.21	6.48	8.57	10.05	16.96	24.52	29.39	28.42	34.31	37.41
Others Liabilities ⓘ	0.34	-0.03	-0.01	0.10	0.12	0.52	0.68	0.64	1.75	4.40
Total Liabilities ⓘ	52.59	49.57	50.91	52.57	58.27	66.83	74.98	71.32	84.26	93.54
Fixed Assets
Gross Block	8.91	9.02	9.23	9.54	10.41	11.25	12.60	12.26	12.87	11.43
Accumulated Depreciation	5.41	5.91	6.29	6.71	6.94	7.38	7.86	7.88	8.26	7.58
Net Fixed Assetsⓘ	3.51	3.11	2.94	2.83	3.46	3.86	4.74	4.38	4.61	3.85
CWIP ⓘ	0	0	0	0	0	0.01	0	0	0	0
Investmentsⓘ	1.90	1.90	1.90	1.90	2.90	2.85	2.83	2.11	1.88	2.78
Inventories	20.94	20.46	23.18	26.07	27.12	34.64	39.83	41.79	48.46	51.96
Trade Receivables	17.35	15.61	13.39	10.99	14.27	15.28	18.76	11.27	11.31	17.55
Cash Equivalents	1.68	1.26	1.31	1.86	2.05	1.93	1.16	4.38	11.12	9.82
Others Assetsⓘ	7.21	7.23	8.18	8.92	8.47	8.26	7.67	7.39	6.88	7.57
Total Assets ⓘ	52.59	49.57	50.91	52.57	58.27	66.83	74.98	71.32	84.26	93.54

Cash Flow

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23
Cash Flow From Operating Activity ⓘ	0.21	0.22	0.42	-0.68	1.69	0.97	1.66	7.74	11	0.82
PBT ⓘ	1.40	-1.16	-0.53	-1.29	-0.62	1.11	4.29	1.06	13.36	6.37
Adjustment ⓘ	1.23	1.10	1.14	1.10	1.23	1.42	1.16	1.69	0.50	0.48
Changes in Working Capital ⓘ	-1.2	1.58	1.03	0.76	2.02	-0.61	-3.52	5.19	0.16	-3.28
Tax Paid ⓘ	-0.44	-0.51	-0.37	-0.42	0.02	0.18	-0.27	-0.21	-3.01	-2.76
Cash Flow From Investing Activity ⓘ	-0.66	0.04	-0.13	-0.16	-0.97	-0.54	-1.33	-1.95	-6.09	-1.20
Capex	-0.83	-0.11	-0.28	-0.30	-1.07	-0.84	-1.44	-0.68	-0.88	-0.14
Net Investments	0	0	0	0	-0.07	0.17	-0.04	0	0.19	-0.50
Others ⓘ	0.17	0.15	0.15	0.15	0.17	0.14	0.14	-1.26	-5.41	-0.55
Cash Flow From Financing Activityⓘ	0.42	-0.69	-0.24	1.38	-0.59	-0.44	-1.15	-4.03	-3.96	-1.46
Net Proceeds from Shares ⓘ	0	0	0	0	0	0	0	0	0	0
Net Proceeds from Borrowing ⓘ	0	0	0	0	0	0	-0.11	-0.22	-0.10	0
Interest Paid ⓘ	0	0	0	0	0	0	-0.73	-0.76	-0.32	-0.38
Dividend Paid ⓘ	0	0	0	0	0	0	0	0	0	0
Others ⓘ	0.42	-0.69	-0.24	1.38	-0.59	-0.44	-0.30	-3.06	-3.54	-1.09
Net Cash Flow ⓘ	-0.03	-0.43	0.06	0.55	0.12	-0.01	-0.82	1.76	0.94	-1.84

Finance Ratio

Standalone Basis Consolidated Basis

PARTICULARS	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23
Ratios
ROE (%)	3.46	-4.44	-2.03	-5.27	-2.65	4.34	13.36	2.03	28.39	11.2
ROCE (%)	5.22	-0.59	0.99	-0.75	1.1	5.79	12.12	4.75	30.94	14.02
Asset Turnover Ratio	1.44	1.35	1.19	1.37	1.31	1.41	1.52	1.32	2.78	2.3
PAT to CFO Conversion(x)	0.23	N/A	N/A	N/A	N/A	0.92	0.47	13.34	1.16	0.18
Working Capital Days
Receivable Days	79	87	89	63	63	61	58	57	19	26
Inventory Days	103	110	133	127	133	128	126	154	76	90
Payable Days	34	41	54	55	78	104	109	129	62	76

Shantivijay Jewels Ltd Stock News

Shantivijay Jewels Ltd FAQs

What is the share price of Shantivijay Jewels?

Company share prices are keep on changing according to the market conditions. The closing price of Shantivijay Jewels on 01-Jan-1970 05:30 is ₹0.00.

What is the market cap of Shantivijay Jewels?

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 01-Jan-1970 05:30 the market cap of Shantivijay Jewels stood at ₹17.98.

What is the P/E ratio of Shantivijay Jewels?

The latest P/E ratio of Shantivijay Jewels as of 01-Jan-1970 05:30 is 1.89.

What is the P/B ratio of Shantivijay Jewels?

The latest P/B ratio of Shantivijay Jewels as of 01-Jan-1970 05:30 is 0.67.

What is the 52-week high and low of Shantivijay Jewels?

The 52-week high of Shantivijay Jewels is ₹60.30 and the 52-week low is ₹59.80.

What is the TTM revenue of Shantivijay Jewels?

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Shantivijay Jewels is ₹216.2 ( Cr.) .

About Shantivijay Jewels Ltd

Shantivijay Jewels is a public limited company with the Bombay Stock Exchange since 1995.The company has grown into a multi-million dollar organization with operation in Australia, Asia, Caribbean Islands, Middle East, Europe, United State of America and various other countries. Since its establishments the design bank of the company has grown to include over 20000 unique and exquisite design adapted for markets all over the world.

In 1973 Shantivijay Jewels started its journey with modest showroom at the Oberoi Hotel at Nariman Point in Mumbai, where most of the patronage came through foreign tourists. In 1989 the company set up its export division. To understand market trends in different countries Shantivijay Jewels took part in Internation trade fairs and exhibitions in Australia, Bahraian, Germany, Hong Kong, Japan, Qatar Singapore Switzerland, UAE, UK Japan, Qatar etc.

In 1998 a new business venture was launched by forming a 100% subsidiary company in Mauritius named Shantivijay jewels International Ltd. subsequently the Mauritius branch set up its own branch office in Sharjah, UAE.

Product range of the company includes: