SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Varahi Diamonds & Finance Ltd (513363)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 513363 NSE: Diamond & Jewellery | Small Cap | Varahi Diamond Share Price

BSE Share Price
Not Listed

Varahi Diamonds & Finance Ltd (513363)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 513363 NSE: Diamond & Jewellery | Small Cap | Varahi Diamond Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹0 Cr.
Current Price
₹0
52-Week Low / High
₹0 / 0
TTM EPS
₹0.3
TTM Sales
₹402 Cr.
Book Value per Share
₹19.1
P/E Ratio
0.00
Industry PE
55.1
Price to Book (P/B)
0.00
Price to Sales (P/S)
0.00
EV/EBITDA
0.00
Dividend Yield
NAN%
Profitability Efficiency
Return on Equity (ROE)
1.52%
Return on Capital Employed (ROCE)
23.64%
Return on Assets (ROA)
0.22%
Operating Profit Margin
2.4%
Net Profit Margin
0.1%
Gross Profit Margin
0.3%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
17.92%
Operating Profit Growth (1 Year)
Improving versus 3-year growth rate
37.48%
Net Profit Growth (1 Year)
Slowing versus 3-year growth rate
-14.29%
Asset Quality
Promoter Holding
%
Pledged shares (%) of Promoter's holding (%)
%
Reserves
₹13 Cr.
Equity
₹14.6 Cr.
Face Value
₹10
All Time Low / High
- / -

Varahi Diamonds & Finance stock performance

Key Ratios
mw4me loader

10 Year X-Ray :

Analysis of Financial Track Record (Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end)

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

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

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.

Value Creation

Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20TTM
ROCE % 21.9%29.5%29.1%38.1%33%22.7%20.2%19.7%20.7%23.6%-
Value Creation
Index
0.61.11.11.71.40.60.50.40.50.7-

Growth Parameters

Sales 240346397247328318310319341402402
Sales YoY Gr.-44.5%14.8%-37.8%32.5%-2.9%-2.6%3%7%17.9%-
Adj EPS 0.810.70.300.30.30.40.30.30.3
YoY Gr.-29.1%-28.4%-54.8%-90.9%966.7%6.3%2.9%-5.7%-12.1%-
BVPS (₹) 15.416.417.117.417.517.818.218.518.819.119.1
Adj Net
Profit
1.21.51.10.500.50.50.50.50.40
Cash Flow from Ops. 00009.55.824.64.8-6.7-
Debt/CF from Ops. 00000.40.61.70.71-2.7-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 5.9%4.2%9.1%17.9%
Adj EPS -10.5%57.4%-5.2%-12.1%
BVPS2.4%1.8%1.7%1.6%
Share Price - - - -

Key Financial Parameters

Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20TTM
Return on
Equity %
5.26.44.41.90.21.81.91.91.81.51.5
Op. Profit
Mgn %
2.92.62.44.93.22.32.1222.43.9
Net Profit
Mgn %
0.50.40.30.200.20.20.20.10.10.1
Debt to
Equity
0.30.20.20.20.20.10.10.10.20.70.1
Working Cap
Days
02119967443453410516732
Cash Conv.
Cycle
0171590671413249515025

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20
Sales239.57346.23397.47247.29327.61318.13309.85318.99341.30402.46
Operating Expenses + 232.57337.15388.10235.20317.19310.90303.48312.79334.39392.96
Manufacturing Costs0.630.720.810.6800.730.650.720.600.58
Material Costs224.85327.59378.72225.99309.09302.66295.30304.39326.72385.54
Employee Cost 3.082.982.962.732.671.742.770.082.732.82
Other Costs 4.015.865.615.805.445.774.757.614.344.02
Operating Profit 79.079.3712.0910.427.236.376.216.919.50
Operating Profit Margin (%) 2.9%2.6%2.4%4.9%3.2%2.3%2.1%1.9%2.0%2.4%
Other Income + 00.280.310.170.320.240.280.140.150.42
Exceptional Items 0000000000
Interest 4.396.267.1510.789.415.985.275.125.728.65
Depreciation 0.860.870.920.760.990.780.640.450.600.66
Profit Before Tax 1.752.231.620.710.350.710.740.780.750.61
Tax 0.600.750.550.230.130.220.240.270.260.19
Profit After Tax 1.151.491.070.480.210.480.500.510.490.42
PAT Margin (%) 0.5%0.4%0.3%0.2%0.1%0.2%0.2%0.2%0.1%0.1%
Adjusted EPS (₹)0.81.00.70.30.20.30.30.40.30.3
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Valuation of Varahi Diamond - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20

Equity and Liabilities

Shareholders Fund + 22.4123.8624.9225.3625.4725.9626.4626.9027.4027.83
Share Capital 14.5714.5714.5714.5714.5714.5714.5714.5714.5714.57
Reserves 7.849.3010.3510.8010.9111.3911.8912.3312.8313.27
Debt +5.645.375.144.033.623.373.183.234.4718.04
Long Term Debt2.633.332.832.472.202.532.402.503.9317.24
Short Term Debt3.012.042.311.561.420.840.790.730.540.80
Minority Interest0000000000
Trade Payables0.390.520.481.120.4427.090.011.030.820.50
Others Liabilities 2.312.953.1986.951.313.991.369.27136.42164.84
Total Liabilities 30.7532.7033.72117.4730.8460.4031.0240.43169.11211.22

Fixed Assets

Net Fixed Assets +7.848.187.787.035.946.055.425.105.675.28
Gross Block11.7311.3613.4013.4213.2414.1315.4913.5712.8713.14
Accumulated Depreciation3.893.175.636.397.298.0810.068.477.207.86
CWIP 0000000000
Investments 0000000000
Inventories15.5416.0516.99106.1213.8134.9715.6426.46150.85170.60
Trade Receivables1.051.200.220.421.740.470.250.580.609.25
Cash Equivalents 3.524.204.970.961.953.030.880.760.920.53
Others Assets 2.813.073.772.947.4015.888.837.5311.0825.56
Total Assets 30.7532.7033.72117.4730.8460.4031.0240.43169.11211.22

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20
Cash Flow From Operating Activity + 00009.505.771.964.644.77-6.72
PBT 00000.350.710.740.780.750.61
Adjustment 00009.294.904.614.365.498.20
Changes in Working Capital 00000.170.48-3.12-0.5-1.22-15.27
Tax Paid 00000-0.32-0.270-0.02-0.04
Cash Flow From Investing Activity + 00000.10-0.660.260.01-1.020.14
Capex 00000.02-0.880-0.13-1.25-0.27
Net Investments 0000000000
Others 00000.080.220.260.140.240.41
Cash Flow From Financing Activity + 0000-8.60-4.03-4.38-4.77-3.606.19
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 00000000013.31
Interest Paid 0000-8.27-4.35-4.25-3.91-4.75-7.12
Dividend Paid 0000000000
Others 0000-0.340.33-0.13-0.861.150
Net Cash Flow 00000.991.08-2.15-0.120.15-0.39

Financial Ratio

PARTICULARSMar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20
Ratios
ROE (%)5.156.434.381.90.841.881.921.911.81.52
ROCE (%)21.929.4729.1438.0832.9722.6720.2319.6520.7123.64
Asset Turnover Ratio7.7910.9111.973.274.426.976.788.933.262.12
PAT to CFO Conversion(x)000045.2412.023.929.19.73-16
Working Capital Days
Receivable Days1.601.200.700.501.201.300.400.500.604.50
Inventory Days23.7016.7015.2090.9066.802829.8024.1094.80145.80
Payable Days0.600.500.501.300.9016.6016.800.6010.60

Management X-Ray

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Varahi Diamonds & Finance Ltd FAQs

The current trading price of Varahi Diamond on 01-Jan-1970 05:30 is ₹0.00.

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 31-Dec-1969 the market cap of Varahi Diamond stood at ₹0.00 Cr

The latest P/E ratio of Varahi Diamond as of 31-Dec-1969 is 0.00.

The latest P/B ratio of Varahi Diamond as of 31-Dec-1969 is 0.00.

The 52-week high of Varahi Diamond is ₹0.00 and the 52-week low is ₹0.00.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Varahi Diamond is ₹402 ( Cr.) .

Data is not available for this company.

No data found

No data found

About Varahi Diamonds & Finance Ltd

No data to display
To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through: