Past 10 year's financial track record analysis by Moneyworks4me indicates that Manoj Vaibhav Gems N Jewellers Ltd is a average quality company.
The key valuation ratios of Manoj Vaibhav Gems N Jewellers Ltd's currently when compared to its past seem to suggest it is in the Somewhat overvalued zone.
The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Manoj Vaibhav Gems N Jewellers Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.
| Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % ⓘ | 13.9% | 14.3% | 13.1% | 12.9% | 14.6% | 12.6% | 10.7% | 14.3% | 17.9% | 16.9% | - |
| Value Creation Index ⓘ | 0.0 | 0.0 | -0.1 | -0.1 | 0.0 | -0.1 | -0.2 | 0.0 | 0.3 | 0.2 | - |
Growth Parameters ⓘGrowth Parameters Colour Code Guide ⓘ | |||||||||||
| Sales ⓘ | 915 | 1,231 | 1,044 | 1,320 | 1,247 | 1,279 | 1,434 | 1,694 | 2,027 | 2,150 | 2,203 |
| Sales YoY Gr. | - | 34.5% | -15.2% | 26.5% | -5.5% | 2.5% | 12.1% | 18.2% | 19.7% | 6% | - |
| Adj EPS ⓘ | 3.1 | 3.2 | 3.5 | 4.4 | 7.9 | 6.9 | 6.8 | 11.2 | 18.3 | 16.6 | 18 |
| YoY Gr. | - | 1.9% | 9.4% | 24.6% | 80.3% | -12.2% | -2% | 65.2% | 64% | -9.6% | - |
| BVPS (₹) ⓘ | 27.8 | 31 | 34.5 | 39.2 | 47.1 | 53.9 | 58.6 | 69.8 | 88.2 | 126.5 | 136.3 |
| Adj Net Profit ⓘ | 12.3 | 12.5 | 13.7 | 17 | 30.7 | 27 | 26.4 | 43.7 | 71.6 | 80.9 | 88 |
| Cash Flow from Ops. ⓘ | -5.4 | 35.8 | 2.3 | -35.9 | 17.9 | 27.6 | -11.5 | 9 | 69.2 | 59.5 | - |
| Debt/CF from Ops. ⓘ | -41.1 | 6.4 | 133.9 | -10.7 | 23 | 15.2 | -40.3 | 53.3 | 6.7 | 6.8 | - |
CAGR Colour Code Guide ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | 10% | 11.5% | 14.5% | 6% | ||||
| Adj EPS ⓘ | 20.3% | 16.1% | 34.8% | -9.6% | ||||
| BVPSⓘ | 18.3% | 21.9% | 29.2% | 43.4% | ||||
| Share Price | - | - | - | -40.8% | ||||
Performance Ratio Colour Code Guide ⓘ
| Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity % ⓘ | 11.9 | 10.9 | 10.7 | 11.8 | 18.2 | 13.7 | 12 | 17.4 | 23.2 | 16.8 | 13.7 |
| Op. Profit Mgn % ⓘ | 4.9 | 4.2 | 5.1 | 4.9 | 6.7 | 6.3 | 5.7 | 6.4 | 7.1 | 7 | 6.9 |
| Net Profit Mgn % ⓘ | 1.3 | 1 | 1.3 | 1.3 | 2.5 | 2.1 | 1.8 | 2.6 | 3.5 | 3.8 | 4 |
| Debt to Equity ⓘ | 2.1 | 1.9 | 2.3 | 2.5 | 2.2 | 2 | 2 | 1.8 | 1.3 | 0.7 | 0 |
| Working Cap Days ⓘ | 107 | 92 | 129 | 126 | 155 | 174 | 170 | 159 | 160 | 180 | 103 |
| Cash Conv. Cycle ⓘ | 102 | 84 | 111 | 109 | 133 | 145 | 144 | 140 | 146 | 164 | 46 |
Sales growth is growing at healthy rate in last 3 years 14.46%
Net Profit is growing at healthy rate in last 3 years 34.80%
Debt to equity has declined versus last 3 years average to 0.65
Return on Equity has declined versus last 3 years average to 13.70%
Sales growth is not so good in last 4 quarters at 3.18%
| Standalone | Consolidated | |
|---|---|---|
| TTM EPS (₹) | 18 | 2.4 |
| TTM Sales (₹ Cr.) | 2,203 | 1,046 |
| BVPS (₹.) ⓘ | 136.3 | 0 |
| Reserves (₹ Cr.) ⓘ | 617 | 124 |
| P/BV ⓘ | 1.64 | 0.00 |
| PE ⓘ | 12.43 | 95.24 |
| From the Market | |
|---|---|
| 52 Week Low / High (₹) | 170.00 / 382.20 |
| All Time Low / High (₹) | 170.00 / 382.20 |
| Market Cap (₹ Cr.) | 1,093 |
| Equity (₹ Cr.) | 48.9 |
| Face Value (₹) | 10 |
| Industry PE ⓘ | 69 |
| Pledged * | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 915 | 1,231 | 1,044 | 1,320 | 1,247 | 1,279 | 1,434 | 1,694 | 2,027 | 2,150 |
| Operating Expenses ⓘ | 871 | 1,179 | 990 | 1,256 | 1,164 | 1,199 | 1,352 | 1,586 | 1,883 | 1,999 |
| Manufacturing Costs | 2 | 2 | 2 | 3 | 3 | 4 | 29 | 37 | 44 | 46 |
| Material Costs | 830 | 1,136 | 901 | 1,139 | 1,056 | 1,088 | 1,274 | 1,486 | 1,763 | 1,869 |
| Employee Cost | 15 | 16 | 22 | 30 | 36 | 38 | 26 | 33 | 39 | 43 |
| Other Costs ⓘ | 24 | 25 | 65 | 85 | 69 | 70 | 24 | 29 | 38 | 41 |
| Operating Profit ⓘ | 44 | 52 | 53 | 64 | 84 | 80 | 81 | 108 | 144 | 151 |
| Operating Profit Margin (%) | 4.8% | 4.2% | 5.1% | 4.9% | 6.7% | 6.3% | 5.7% | 6.4% | 7.1% | 7.0% |
| Other Income ⓘ | 1 | 1 | 4 | 5 | 6 | 5 | 10 | 4 | 4 | 11 |
| Interest ⓘ | 25 | 30 | 30 | 35 | 35 | 41 | 43 | 45 | 43 | 45 |
| Depreciation ⓘ | 3 | 4 | 5 | 7 | 7 | 7 | 9 | 9 | 9 | 8 |
| Exceptional Items ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | -11 | 0 | 0 | 0 |
| Profit Before Tax ⓘ | 18 | 19 | 22 | 28 | 48 | 37 | 28 | 58 | 96 | 109 |
| Tax ⓘ | 6 | 7 | 9 | 10 | 17 | 10 | 7 | 15 | 24 | 28 |
| Profit After Tax | 13 | 12 | 14 | 18 | 31 | 27 | 21 | 44 | 72 | 81 |
| PAT Margin (%) | 1.4% | 1.0% | 1.3% | 1.4% | 2.5% | 2.1% | 1.4% | 2.6% | 3.5% | 3.8% |
| Adjusted EPS (₹) | 3.2 | 3.2 | 3.5 | 4.7 | 7.9 | 6.9 | 5.3 | 11.2 | 18.3 | 16.6 |
| Dividend Payout Ratio (%) | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | ||||||||||
| Shareholders Fund | 109 | 121 | 135 | 153 | 184 | 211 | 229 | 273 | 345 | 618 |
| Share Capital ⓘ | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 39 | 49 |
| Reserves ⓘ | 99 | 112 | 125 | 143 | 174 | 201 | 219 | 263 | 305 | 569 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debt | 221 | 229 | 307 | 382 | 411 | 419 | 452 | 460 | 442 | 381 |
| Long Term Debt | 27 | 29 | 33 | 41 | 45 | 45 | 114 | 104 | 107 | 39 |
| Short Term Debt | 194 | 200 | 274 | 341 | 366 | 374 | 338 | 356 | 336 | 343 |
| Trade Payables | 6 | 31 | 49 | 48 | 57 | 101 | 59 | 89 | 38 | 100 |
| Others Liabilities ⓘ | 23 | 21 | 25 | 28 | 32 | 44 | 63 | 76 | 250 | 297 |
| Total Liabilities ⓘ | 359 | 402 | 516 | 611 | 684 | 775 | 802 | 897 | 1,075 | 1,396 |
Fixed Assets | ||||||||||
| Gross Block | 64 | 67 | 68 | 81 | 100 | 100 | 99 | 97 | 99 | 102 |
| Accumulated Depreciation | 16 | 20 | 24 | 33 | 40 | 46 | 26 | 29 | 35 | 43 |
| Net Fixed Assetsⓘ | 48 | 47 | 44 | 48 | 60 | 54 | 73 | 68 | 63 | 58 |
| CWIP ⓘ | 0 | 4 | 4 | 12 | 13 | 17 | 7 | 3 | 1 | 1 |
| Investmentsⓘ | 13 | 13 | 21 | 9 | 9 | 20 | 0 | 0 | 0 | 0 |
| Inventories | 282 | 312 | 397 | 486 | 515 | 633 | 641 | 767 | 934 | 1,081 |
| Trade Receivables | 6 | 5 | 4 | 3 | 22 | 8 | 20 | 20 | 24 | 27 |
| Cash Equivalents | 5 | 12 | 36 | 40 | 41 | 24 | 25 | 9 | 17 | 176 |
| Others Assetsⓘ | 5 | 9 | 9 | 14 | 24 | 19 | 37 | 30 | 36 | 54 |
| Total Assets ⓘ | 359 | 402 | 516 | 611 | 684 | 775 | 802 | 897 | 1,075 | 1,396 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash Flow From Operating Activity ⓘ | -5 | 36 | 2 | -36 | 18 | 28 | -12 | 9 | 69 | 60 |
| PBT ⓘ | 18 | 19 | 22 | 28 | 48 | 37 | 39 | 58 | 96 | 109 |
| Adjustment ⓘ | 27 | 33 | 31 | 36 | 34 | 47 | 48 | 49 | 50 | 45 |
| Changes in Working Capital ⓘ | -51 | -9 | -42 | -87 | -48 | -38 | -77 | -84 | -51 | -65 |
| Tax Paid ⓘ | -1 | -8 | -7 | -14 | -15 | -18 | -10 | -15 | -26 | -29 |
| Cash Flow From Investing Activity ⓘ | -11 | -12 | -32 | 3 | -8 | -6 | 11 | 1 | -4 | -126 |
| Capex | -13 | -8 | -10 | -18 | -20 | -5 | 7 | 0 | -2 | -2 |
| Net Investments | 0 | 0 | 0 | 20 | 9 | -3 | 3 | 1 | -2 | -131 |
| Others ⓘ | 2 | -4 | -22 | 1 | 2 | 2 | 0 | 0 | 0 | 7 |
| Cash Flow From Financing Activityⓘ | 13 | -22 | 31 | 44 | 1 | -31 | 4 | -26 | -59 | 94 |
| Net Proceeds from Shares ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 192 |
| Net Proceeds from Borrowing ⓘ | 7 | 0 | 0 | 8 | 4 | 0 | 69 | -10 | 3 | -68 |
| Interest Paid ⓘ | -25 | -30 | -27 | -29 | -31 | -36 | -38 | -37 | -38 | -40 |
| Dividend Paid ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others ⓘ | 31 | 7 | 58 | 65 | 28 | 5 | -27 | 21 | -23 | 9 |
| Net Cash Flow ⓘ | -3 | 2 | 1 | 11 | 11 | -9 | 4 | -15 | 7 | 28 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | 12.25 | 10.86 | 10.66 | 12.65 | 18.22 | 13.62 | 9.43 | 17.41 | 23.19 | 16.82 |
| ROCE (%) | 13.93 | 14.33 | 13.09 | 12.85 | 14.55 | 12.63 | 10.7 | 14.31 | 17.92 | 16.86 |
| Asset Turnover Ratio | 2.76 | 3.24 | 2.27 | 2.34 | 1.93 | 1.75 | 1.82 | 1.99 | 2.06 | 1.74 |
| PAT to CFO Conversion(x) | -0.38 | 3 | 0.14 | -2 | 0.58 | 1.04 | -0.57 | 0.2 | 0.96 | 0.74 | Working Capital Days |
| Receivable Days | 5 | 2 | 2 | 1 | 4 | 4 | 4 | 4 | 4 | 4 |
| Inventory Days | 99 | 88 | 124 | 122 | 146 | 164 | 162 | 152 | 153 | 171 |
| Payable Days | 2 | 6 | 16 | 16 | 18 | 27 | 23 | 18 | 13 | 13 |
The company was originally incorporated as a private limited company under the provisions of the Companies Act, 1956 on March 13, 1989 as “Hotel Anant Private Limited”. The name of Company was changed to Hotel Anant Limited vide Certificate of incorporation dated March 09, 1998 issued by the Registrar of Companies, Andhra Pradesh on account of the Company becoming a deemed public company. The name of Company was changed to “Hotel Anant Private Limited” vide Certificate of incorporation dated September 13, 2002 issued by the Registrar of Companies, Andhra Pradesh to the Company regaining its status as a private limited company. The name of the Company was subsequently changed to “Vaibhav Empire Private Limited” pursuant to fresh certificate of incorporation issued by the Registrar of Companies, Hyderabad, Andhra Pradesh dated June 11, 2003. Subsequently, the name of the Company was changed to “Manoj Vaibhav Gems 'N' Jewellers Private Limited” and a fresh certificate of incorporation was issued by the Registrar of Companies, Hyderabad, Telangana dated July 04, 2016. Pursuant to a special resolution passed by its shareholders dated April 30, 2022, the Company was converted to a public limited company and its name was changed to “Manoj Vaibhav Gems 'N' Jewellers Limited”. A fresh certificate of incorporation consequent to change of name was issued by the Registrar of Companies, Vijayawada, Andhra Pradesh (“RoC”) dated May 13, 2022.
The company is a leading regional jewellery brand in South India led by a first generation woman entrepreneur Mrs. Bharata Mallika Ratna Kumari Grandhi along with her daughter Grandhi Sai Keerthana. It is a hyperlocal jewellery retail chain with presence in the micro markets of Andhra Pradesh & Telangana. It was one of the earlier entrants in the organised jewellery retail market of Andhra Pradesh and continue to focus on regional expansion into the high growth untapped regions within the micro-markets of Andhra Pradesh & Telangana thereby creating a market for branded jewellery in the area of its operations.
The company caters to all economic segments of the micro markets of Andhra Pradesh and Telangana through its dedicated branded showrooms and have a strong rural market focus and a dedicated urban focus also. It has positioned itself as a retailer focussed on ‘Relationships, by Design’ where it focuses on offering designs, high quality, transparency and customer service to its customers. It connects with target groups through exhibitions to understand the taste and preference of the customers through its “Go to Marketing Strategy”. It follows a hub & spoke model with small sized showrooms operating peripheral to the larger showrooms. This allows it to offer new products to the semi urban and rural customers on a continuous basis and capture a share of that market.
Business area of the company
The company is a regional jewellery brand in South India. The company offers gold, silver, and diamond jewellery, precious gemstones, and other jewelry products through retail showrooms as well as through its website.
Key Awards, Accreditations or Recognitions
Major events and milestones
MoneyWorks4Me rating and ranking of funds for SIP is available to subscribers only. Moneyworks4Me is not a rating and ranking agency, however it is required that users have a way of selecting funds and building a Portfolio. The method used by it are described below to enable users to understand the logic behind the rating and ranking Subscriber will find more details on this in the various content made available from time to time. In case you need more please write to besafe@moneyworks4Me.com
MoneyWorks4Me rates and ranks mutual funds based on the following data-driven system:
Funds ranking in screeners: Performance Consistency and Quality are two parameters used for ranking funds for SIP. The ranking as follows GG, GO, GR, OG, OO, OR, RG, RO and RR.
With the same color-coded funds, the one with the higher Average 3-year rolling returns (over 5 to 10 years), the number that appears in the Performance tag, ranks higher.
Here is the summary:
The third tag Upside Potential is not relevant for SIP. It is relevant for lumpsum investments in Mutual Funds.
Make an informed decision for Stocks
Invest using an intelligent system with powerful data-driven tools that help you identify opportunities and make informed buy-hold-sell decisions
Buy quality Stocks when they are available at reasonable prices and supported by an upward price trend and Sell when they are Overvalued using the Decizen Rating System. Covers 3500+ stocks
Claim your FREE 15-day access to the most practical investing handbook.
Hurry, limited to the first 10 users today!
FREE Become a savvy and confident
stock investor.
Hurry, limited to the first 10 users today!
Download APP
