Devine Impex Ltd

₹ 9.49 2.15%

24 Apr - close price

About

Incorporated in 1995, Devine Impex Ltd is in the business of gems and jewellery^[1]

Key Points

Business Overview:^[1]^[2]
DIL was previously engaged in manufacturing and exporting products like earthing accessories, valve accessories, electrical wiring accessories, and brass precision components, catering to industries like electrical building and construction. Its exports spanned Europe, the UK, the Middle East, and UAE. The company has since shifted its focus to trading in gold, diamonds, and stocks/shares, now specializing in bullion and gems & jewelry, including items like diamond pendants and gold rings.

Website BSE

Market Cap ₹ 9.05 Cr.
Current Price ₹ 9.49
High / Low ₹ 13.8 / 6.75
Stock P/E 181
Book Value ₹ 14.4
Dividend Yield 0.00 %
ROCE 0.37 %
ROE 0.29 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Company is almost debt free.
Stock is trading at 0.66 times its book value

Cons

Though the company is reporting repeated profits, it is not paying out dividend
The company has delivered a poor sales growth of -9.57% over past five years.
Promoter holding is low: 34.5%
Company has a low return on equity of 0.27% over last 3 years.
Company has high debtors of 220 days.

* 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: Trading Industry: Trading

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
	0.10	0.54	0.10	0.33	0.42	0.92	0.13	0.35	0.24	1.04	0.25	0.48	0.34
	0.13	0.45	0.14	0.27	0.43	0.87	0.15	0.37	0.18	1.02	0.24	0.46	0.31
Operating Profit	-0.03	0.09	-0.04	0.06	-0.01	0.05	-0.02	-0.02	0.06	0.02	0.01	0.02	0.03
OPM %	-30.00%	16.67%	-40.00%	18.18%	-2.38%	5.43%	-15.38%	-5.71%	25.00%	1.92%	4.00%	4.17%	8.82%
	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
Interest	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
Depreciation	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
Profit before tax	-0.03	0.09	-0.04	0.06	-0.01	0.05	-0.02	-0.02	0.06	0.02	0.01	0.02	0.03
Tax %	-33.33%	33.33%	-50.00%	16.67%	0.00%	20.00%	0.00%	0.00%	16.67%	0.00%	0.00%	0.00%	33.33%
	-0.02	0.06	-0.02	0.04	-0.01	0.04	-0.02	-0.02	0.05	0.01	0.01	0.01	0.02
EPS in Rs	-0.02	0.06	-0.02	0.04	-0.01	0.04	-0.02	-0.02	0.05	0.01	0.01	0.01	0.02
Raw PDF

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
	4.11	5.53	4.65	2.57	3.55	2.83	2.91	2.77	2.10	1.90	1.78	1.76	2.11
	4.08	5.51	4.61	2.56	3.52	2.80	2.88	2.73	2.06	1.86	1.73	1.71	2.03
Operating Profit	0.03	0.02	0.04	0.01	0.03	0.03	0.03	0.04	0.04	0.04	0.05	0.05	0.08
OPM %	0.73%	0.36%	0.86%	0.39%	0.85%	1.06%	1.03%	1.44%	1.90%	2.11%	2.81%	2.84%	3.79%
	0.55	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Interest	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
Depreciation	0.01	0.01	0.01	0.01	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Profit before tax	0.57	0.01	0.03	0.00	0.02	0.03	0.03	0.04	0.04	0.04	0.05	0.05	0.08
Tax %	12.28%	0.00%	33.33%		50.00%	33.33%	33.33%	25.00%	25.00%	50.00%	0.00%	20.00%
	0.50	0.01	0.02	0.01	0.02	0.02	0.02	0.03	0.03	0.02	0.05	0.04	0.05
EPS in Rs	0.52	0.01	0.02	0.01	0.02	0.02	0.02	0.03	0.03	0.02	0.05	0.04	0.05
Dividend Payout %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Compounded Sales Growth
10 Years:	-11%
5 Years:	-10%
3 Years:	-6%
TTM:	29%

Compounded Profit Growth
10 Years:	15%
5 Years:	15%
3 Years:	10%
TTM:	-20%

Stock Price CAGR
10 Years:	-11%
5 Years:	13%
3 Years:	15%
1 Year:	15%

Return on Equity
10 Years:	0%
5 Years:	0%
3 Years:	0%
Last Year:	0%

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	9.62	9.62	9.62	9.62	9.62	9.62	9.62	9.62	9.62	9.62	9.62	9.62	9.62
Reserves	3.81	3.81	3.82	3.83	3.85	3.86	3.88	3.91	3.94	3.96	4.01	4.05	4.07
	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
	0.09	0.04	0.02	0.22	0.02	0.02	0.03	0.05	0.04	0.09	0.04	0.07	0.09
Total Liabilities	13.52	13.47	13.46	13.67	13.49	13.50	13.53	13.58	13.60	13.67	13.67	13.74	13.78
	0.01	0.01	0.01	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
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	3.92	3.92	3.92	3.92	3.92	3.92	1.22	1.22	1.22	1.22	1.22	1.22	1.22
	9.59	9.54	9.53	9.74	9.57	9.58	12.31	12.36	12.38	12.45	12.45	12.52	12.56
Total Assets	13.52	13.47	13.46	13.67	13.49	13.50	13.53	13.58	13.60	13.67	13.67	13.74	13.78

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 2024
	-6.70	-2.07	0.38	-0.49	0.19	-0.18	-0.80	-1.92	0.39	-0.41	-0.01
	0.71	0.00	0.00	0.00	0.00	0.00	2.70	0.00	0.00	0.00	0.00
	8.14	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Net Cash Flow	2.15	-2.07	0.38	-0.49	0.19	-0.18	1.90	-1.92	0.39	-0.41	-0.01

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	166.07	311.54	195.45	612.12	323.87	247.63	407.65	185.79	260.71	280.47	203.01	219.83
Inventory Days	489.12	301.26	508.91	771.38	643.55	993.01	905.94	1,476.78	1,923.85	2,242.75	2,578.25	2,578.25
Days Payable	0.00	0.00	0.00	29.55	0.00	0.00	0.00	0.00	0.00	6.33	0.00	0.00
Cash Conversion Cycle	655.19	612.80	704.36	1,353.94	967.43	1,240.65	1,313.58	1,662.58	2,184.57	2,516.89	2,781.25	2,798.08
Working Capital Days	629.65	605.91	691.54	1,322.24	941.80	1,208.50	1,276.87	1,600.99	2,050.95	2,353.29	2,518.09	2,557.07
ROCE %	2.31%	0.07%	0.22%	0.00%	0.15%	0.22%	0.22%	0.30%	0.30%	0.29%	0.37%	0.37%

Shareholding Pattern

Numbers in percentages

	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
	34.54%	34.54%	34.54%	34.54%	34.54%	34.54%	34.54%	34.54%	34.54%	34.54%	34.54%	34.54%
	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%
	65.44%	65.44%	65.44%	65.44%	65.44%	65.44%	65.44%	65.45%	65.44%	65.44%	65.43%	65.43%
No. of Shareholders	2,281	2,319	2,399	2,365	2,322	2,357	2,450	2,583	2,609	2,591	2,755	2,756

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	34.54%	34.54%	34.54%	34.54%	34.54%	34.54%	34.54%	34.54%	34.54%
	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%
	65.44%	65.44%	65.44%	65.44%	65.44%	65.44%	65.44%	65.45%	65.43%
No. of Shareholders	1,400	1,400	1,423	1,447	1,458	2,193	2,365	2,583	2,756

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

All

Devine Impex Ltd

Devine Impex Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports