Garnet International Ltd
₹ 164
-3.39%
24 Dec
10:48 a.m.
About
Incorporated in 1981, Garnet International Ltd is engaged in the business of financial services, trading of shares and textiles.
Key Points
- Market Cap ₹ 322 Cr.
- Current Price ₹ 164
- High / Low ₹ 180 / 44.1
- Stock P/E 383
- Book Value ₹ 12.8
- Dividend Yield 0.00 %
- ROCE -4.54 %
- ROE -5.45 %
- Face Value ₹ 10.0
Pros
- Company has reduced debt.
Cons
- Stock is trading at 13.3 times its book value
- Promoter holding has decreased over last quarter: -1.35%
- Company has a low return on equity of -3.07% over last 3 years.
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Sector: Finance Industry: Finance & Investments
Loading peers table ...
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2.56 | 0.66 | 2.15 | 22.88 | 49.47 | 365.28 | 68.85 | 2.34 | 1.29 | 10.39 | 21.62 | 19.65 | 20.68 | |
| 2.41 | 0.55 | 1.43 | 22.13 | 38.31 | 354.53 | 128.65 | 14.50 | 4.14 | 13.21 | 19.76 | 21.08 | 19.83 | |
| Operating Profit | 0.15 | 0.11 | 0.72 | 0.75 | 11.16 | 10.75 | -59.80 | -12.16 | -2.85 | -2.82 | 1.86 | -1.43 | 0.85 |
| OPM % | 5.86% | 16.67% | 33.49% | 3.28% | 22.56% | 2.94% | -86.86% | -519.66% | -220.93% | -27.14% | 8.60% | -7.28% | 4.11% |
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 0.00 | |
| Interest | 0.00 | 0.00 | 0.00 | 0.18 | 0.04 | 0.89 | 0.02 | 0.02 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 |
| Depreciation | 0.06 | 0.06 | 0.09 | 0.07 | 0.07 | 0.07 | 0.03 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit before tax | 0.09 | 0.05 | 0.63 | 0.50 | 11.05 | 9.79 | -59.85 | -12.19 | -2.87 | -2.82 | 1.86 | -1.41 | 0.85 |
| Tax % | 22.22% | 60.00% | -14.29% | 44.00% | 20.09% | -19.00% | -3.71% | -5.17% | 44.25% | 0.00% | 0.00% | 0.71% | |
| 0.07 | 0.03 | 0.72 | 0.28 | 8.83 | 11.66 | -57.63 | -11.56 | -4.15 | -2.83 | 1.86 | -1.41 | 0.84 | |
| EPS in Rs | 0.04 | 0.02 | 0.39 | 0.15 | 4.72 | 5.97 | -29.51 | -5.89 | -2.11 | -1.44 | 0.95 | -0.72 | 0.43 |
| Dividend Payout % | 0.00% | 0.00% | 43.26% | 155.75% | 8.47% | 8.37% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | 40% |
| 5 Years: | -22% |
| 3 Years: | 148% |
| TTM: | 164% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 15% |
| 3 Years: | 18% |
| TTM: | 141% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | 15% |
| 5 Years: | 47% |
| 3 Years: | 16% |
| 1 Year: | 170% |
| Return on Equity | |
|---|---|
| 10 Years: | -13% |
| 5 Years: | -13% |
| 3 Years: | -3% |
| Last Year: | -5% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Sep 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 6.23 | 6.23 | 6.23 | 6.23 | 6.23 | 19.53 | 19.53 | 19.64 | 19.64 | 19.64 | 19.64 | 19.64 | 19.64 |
| Reserves | 35.81 | 35.84 | 36.14 | 35.90 | 43.83 | 66.25 | 21.50 | 12.01 | 7.88 | 5.06 | 6.92 | 5.51 | 5.43 |
| 1.35 | 0.97 | 0.84 | 0.87 | 0.73 | 47.30 | 2.39 | 0.42 | 1.80 | 4.08 | 5.51 | 4.93 | 4.22 | |
| 0.75 | 0.64 | 0.42 | 7.52 | 1.59 | 1.59 | 2.29 | 0.27 | 0.17 | 0.14 | 0.14 | 0.10 | 0.10 | |
| Total Liabilities | 44.14 | 43.68 | 43.63 | 50.52 | 52.38 | 134.67 | 45.71 | 32.34 | 29.49 | 28.92 | 32.21 | 30.18 | 29.39 |
| 0.42 | 0.36 | 0.23 | 0.16 | 0.09 | 0.05 | 0.04 | 0.03 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | |
| CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Investments | 14.69 | 36.52 | 27.82 | 29.77 | 47.19 | 40.71 | 25.60 | 13.20 | 11.75 | 11.75 | 11.75 | 11.75 | 11.75 |
| 29.03 | 6.80 | 15.58 | 20.59 | 5.10 | 93.91 | 20.07 | 19.11 | 17.72 | 17.16 | 20.45 | 18.42 | 17.63 | |
| Total Assets | 44.14 | 43.68 | 43.63 | 50.52 | 52.38 | 134.67 | 45.71 | 32.34 | 29.49 | 28.92 | 32.21 | 30.18 | 29.39 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| -21.06 | 22.17 | -0.68 | 1.59 | 11.58 | -82.00 | 14.36 | -12.03 | -3.27 | -2.72 | -2.13 | 0.08 | |
| 1.28 | -21.81 | 1.99 | -0.94 | -8.76 | 11.43 | 30.31 | 12.05 | 1.52 | 0.50 | 0.71 | 0.48 | |
| 19.48 | -0.38 | -0.13 | -0.50 | -0.70 | 68.83 | -46.10 | 0.20 | 1.37 | 2.28 | 1.43 | -0.58 | |
| Net Cash Flow | -0.30 | -0.02 | 1.17 | 0.14 | 2.12 | -1.74 | -1.42 | 0.21 | -0.38 | 0.06 | 0.00 | -0.02 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 12.83 | 38.71 | 0.00 | 0.00 | 0.00 | 0.00 | 27.89 | 360.32 | 710.19 | 80.45 | 38.66 | 73.93 |
| Inventory Days | 295.32 | 1,910.88 | 760.70 | 227.08 | 3.70 | 89.85 | 8.30 | 69.86 | 504.92 | 14.85 | 7.00 | 6.22 |
| Days Payable | 6.64 | 42.94 | 10.23 | 116.95 | 0.39 | 0.13 | 8.69 | 24.24 | 36.50 | 2.07 | 1.49 | 1.24 |
| Cash Conversion Cycle | 301.51 | 1,906.65 | 750.47 | 110.13 | 3.31 | 89.72 | 27.49 | 405.95 | 1,178.61 | 93.22 | 44.18 | 78.90 |
| Working Capital Days | 941.02 | 2,654.55 | 2,103.42 | 144.21 | -1.55 | 80.72 | 27.51 | 418.03 | 947.87 | 98.72 | 59.76 | 103.46 |
| ROCE % | 0.27% | 0.12% | 1.46% | 1.58% | 23.65% | 11.62% | -67.80% | -32.24% | -9.32% | -9.71% | 6.11% | -4.54% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
20 Dec - Newspaper Publication under Reg. 30 (LODR) - Copy of EGM Notice and E-Voting Information.
-
Notice Of EGM Pursuant To Regulation 30 Of SEBI (LODR) Regulations, 2015.
20 Dec - Notice of Extra Ordinary General Meeting on January 11, 2025.
-
Notice Of Extra Ordinary General Meeting
19 Dec - Notice of Extra Ordinary General Meeting on Jan 11, 2025.
-
Announcement under Regulation 30 (LODR)-Preferential Issue
13 Dec - Board approved issuance of 27 lakh warrants for Rs. 35.37 crore.
-
Revised Outcome Of Board Meeting
13 Dec - Approval to raise Rs. 35.37 Crores via warrants.
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
Business Overview:[1]
Company is an investment company registered as a Non-Banking Financial Corporation under the Reserve Bank Of India. Company's textile business consists of sales of garments and dyeing through its subsidiary Sukartik Clothing Private Limited.