Thangamayil Jewellery Limited - Technical chart

consolidated in Rs/Cr.

Industry

Industry name

Diamond, Gems and Jewellery
Variance

Full Year Net Profit Variance

198
Equity

Latest Equity

31.08
Face Value

Latest Face Value

10
Reserves

Total Reserve

1384.92
Dividend

Full Year Dividend %

180
Sales Turnover

Full Year Net Sales

8499.33
Net Profit

Full Year Net Profit

353.43
Full Year CPS

Full Year Cash Per Share

126.6
Earning Per Share

Full Year Earning Per Share

113.7
Quarter CPS

Latest quarter Cash Per Share

0
Latest Quarter Date

Latest Quarter Yrc

Jun 1, 2026
Latest Quarter Sales

Latest Quarter Net Sales

2662.45
Previous EPS

Previous earnings per share

0
Book Value

Book value

455.6
Networth

Full Year Return on Networth

27.93
Price/Book Value

Price to Book value

10.730904
Yearly PE ratio

Full Year Price to Earning per share

43
Yearly PC ratio

Full Year Price to Cash Per Share

38.6
Bse value

BSE Value in lakhs

205.87
Nse value

NSE Value in lakhs

2251.01
High

52 week high

7429
Low

52 week low

1939
Price

NSE Current market price

4891
CPM

Current market price

4889
Market cap

BSE / NSE Market Cap

15194.91
Net profit

Latest Quarter Net Profit

85.09
Net profit variance

Latest Quarter Net Profit variance

86
Result year

Trailing latest month

Jun 1, 2026
TTM Sales

Trailing Twelve 12 month Net Sales

4274.22
TTM OP

Trailing Twelve 12 month Operating Profit

187.42
TTM OPM

Trailing Twelve 12 month Operating Profit Margin

4.38
TTM GP

Trailing Twelve 12 month Gross Profit

564.1
TTM GPM

Trailing Twelve 12 month Gross Profit Margin

5.87
TTM NP

Trailing Twelve 12 month Net Profit

95.36
TTM NPV

Trailing Twelve 12 month Net Profit Variane

264.16
TTM EPS

Trailing Twelve 12 month EPS

126.36
TTM PE

Trailing Twelve 12 month PE

38.69
TTM CPS

Trailing Twelve 12 month CPS

0
Month CPS

Month Cash Per Share

0
TTM Depreciation

Trailing Twelve 12 month Depreciation

20.17
Equity

Latest Equity

31.08
LTP

Latest Price (BSE/NSE)

4889
Gross block

Latest Gross Block

433.64
Loans

Total loans

902.93
Advances

Latest Advances for Banks

0
Net profit asset

Latest Assets

0
Year OPM

Full Year Operating Profit Margin

6.6
Year GPM

Full Year Gross Profit Margin

6
Quarter OPM

Latest quater Operation Profit Margin

5.4

Quarterly Results (consolidated, figures in Rs Cr.)

Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
+ Sales 1,178 1,132 1,381 1,555 1,705 2,401 2,838 2,662
YOY Sales Growth % 19% 26% 41% 27% 45% 112% 106% 71%
Gross Sales 1,178 1,132 1,381 1,555 1,705 2,401 2,838 2,662
Other Operating Income 3 1 0 3 6 5 1 4
+ Expenses 1,186 1,048 1,323 1,468 1,599 2,231 2,624 2,518
Material Cost % 112% 96% 163% 106% 148% 105% 97% 118%
Raw Material Cost 1,226 1,043 1,753 1,519 2,025 2,328 2,635 2,776
Change in Inventory 89 45 498 131 505 182 109 360
Manufacturing Cost % 1% 2% 2% 2% 2% 1% 1% 2%
Employee Cost % 2% 2% 2% 2% 2% 2% 1% 2%
Other Cost % -14% -7% -71% -15% -58% -15% -7% -26%
Raw Materials % 104% 92% 127% 98% 119% 97% 93% 104%
Stock Adjustments % -8% -4% -36% -8% -30% -8% -4% -14%
Other Manufacturing Expenses % 1% 2% 2% 2% 2% 1% 1% 2%
Selling & Administration % 1% 1% 1% 2% 1% 1% 1% 1%
Operating Profit -7 83 57 87 106 170 214 145
OPM % -1% 7% 4% 6% 6% 7% 8% 5%
Other Income 0 0 0 0 0 0 0 0
Interest 11 10 11 15 16 16 20 18
Depreciation 6 5 7 7 11 11 12 11
Profit before tax -24 67 39 65 78 143 182 115
+ Tax % 26% 29% 19% 30% 25% 27% 22% 26%
Current Tax -5 21 6 19 22 40 38 30
Deferred Tax -2 -2 1 1 -2 -2 2 1
+ Net Profit -17 48 31 46 59 105 143 85
Extraordinary Income / Expense 0 0 0 0 0 -2 0 0
Exceptional Item 0 0 0 0 0 -2 0 0
EPS in Rs

Profit & Loss (consolidated, figures in Rs Cr.)

Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
+ Sales 1,299 1,379 1,443 1,692 1,819 2,193 3,153 3,827 4,911 8,499
Sales Growth % 6% 5% 17% 7% 21% 44% 21% 28% 73%
Gross Sales 1,299 1,379 1,443 1,692 1,819 2,193 3,153 3,827 4,911 8,499
Other Operating Income 1 2 3 3 2 2 3 5 6 14
+ Expenses 1,251 1,320 1,373 1,594 1,672 2,107 3,000 3,614 4,692 7,937
Material Cost % 91% 90% 89% 88% 88% 90% 89% 89% 90% 88%
Raw Material Cost 1,207 1,408 1,322 1,531 1,685 2,082 3,033 3,640 5,204 8,406
Change in Inventory -21 -169 -31 -50 -92 -107 -216 -220 -791 -927
Manufacturing Cost % 1% 1% 1% 1% 1% 1% 1% 2% 2% 1%
Employee Cost % 2% 2% 2% 2% 2% 2% 2% 2% 2% 2%
Other Cost % 2% 2% 2% 3% 1% 3% 3% 2% 2% 2%
Raw Materials % 93% 102% 92% 91% 93% 95% 96% 95% 106% 99%
Stock Adjustments % 2% 12% 2% 3% 5% 5% 7% 6% 16% 11%
Power & Fuel % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Other Manufacturing Expenses % 1% 1% 1% 1% 1% 1% 1% 1% 1% 1%
Selling & Administration % 2% 2% 2% 2% 2% 2% 2% 2% 2% 2%
Miscellaneous Expenses % 0% 0% 0% 1% -0% 1% 1% 0% 0% 0%
Operating Profit 48 59 71 98 147 86 153 212 219 562
OPM % 4% 4% 5% 6% 8% 4% 5% 6% 4% 7%
Other Income 1 2 3 3 2 2 3 5 6 14
Interest 21 19 20 21 23 26 35 36 41 68
Depreciation 9 8 8 10 9 10 13 16 24 40
Profit before tax 19 34 46 69 117 52 108 165 160 469
+ Tax % 28% 33% 34% 34% 26% 26% 26% 25% 26% 25%
Current Tax 0 4 16 20 31 14 29 42 42 119
Deferred Tax 5 7 -1 4 0 0 -1 0 -1 -2
+ Net Profit 14 23 30 46 87 39 80 123 119 352
Profit Growth % 64% 32% 51% 90% -55% 107% 55% -4% 196%
Extraordinary Income / Expense 0 0 0 0 0 0 0 0 0 -2
Exceptional Item 0 0 0 0 0 0 0 0 0 -2
EPS in Rs

Balance Sheet (consolidated, figures in Rs Cr.)

Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Equity Capital 14 14 14 14 14 14 14 27 31 31
Reserves 136 155 179 206 284 311 375 466 1,071 1,385
+ Borrowings 119 229 178 260 323 417 571 532 797 913
Secured Borrowings 71 160 116 181 30 57 48 31 19 10
Unsecured Borrowings 48 69 62 79 293 360 523 501 778 903
Deferred Credit 0 1 0 0 0 0 1 1 4 4
+ Other Liabilities 168 213 282 235 154 163 287 456 660 1,491
Current Liabilities 171 213 282 235 154 163 287 456 660 1,491
Provisions 0 0 0 1 4 0 3 3 0 10
Total Liabilities 437 611 652 715 775 905 1,247 1,481 2,559 3,820
+ Fixed Assets 72 74 71 81 79 84 120 154 201 293
Gross Block 115 124 127 144 148 160 206 251 316 434
Accumulated Depreciation 42 50 56 63 69 76 85 97 115 140
CWIP 1 1 1 2 2 7 2 2 11 7
Investments 0 0 0 0 0 0 0 0 0 0
+ Other Assets 364 536 580 633 694 814 1,125 1,325 2,347 3,520
Inventories 312 476 504 564 649 750 982 1,189 1,979 2,954
Trade receivables 1 1 2 0 3 3 3 4 9 24
Cash Equivalents 20 32 52 31 17 17 76 82 242 381
Loans n Advances 22 17 11 28 15 31 50 35 96 141
Other asset items 8 10 11 10 11 14 13 15 22 21
Total Assets 437 611 652 715 775 905 1,247 1,481 2,559 3,820

Cash Flow (consolidated, figures in Rs Cr.)

Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
+ Cash from Operating Activity 69 -53 85 -39 55 -79 10 330 -424 322
Profit Before Tax & Extraordinary Items 19 34 46 69 117 52 108 165 160 469
Depreciation 9 8 8 10 9 10 13 16 24 40
Interest (Net) 20 17 18 18 22 25 32 31 36 56
Profit / Loss on Sale of Assets 0 0 0 0 0 0 0 0 0 0
Provisions & Write-offs (Net) 0 0 0 0 0 0 1 2 1 0
Receivables -1 0 -1 2 -2 0 -1 -1 -4 -15
Inventories -31 -164 -28 -60 -85 -101 -232 -207 -789 -975
Trade Payables 58 57 54 -58 -55 9 115 184 222 822
Loans & Advances 0 0 0 17 65 -38 18 169 42 81
Direct Taxes Paid -6 -7 -9 -17 -27 -17 -27 -42 -50 -105
+ Cash from Investing Activity -6 -27 -17 8 18 -21 -86 -30 -138 -165
Purchase of Fixed Assets -4 -11 -5 -9 -6 -16 -32 -37 -58 -74
Sale of Fixed Assets 0 0 0 0 0 0 0 0 0 0
Interest Received 1 1 3 3 1 1 3 5 5 12
Others -3 -17 -15 14 23 -6 -58 3 -85 -104
+ Cash from Financing Activity -56 74 -62 24 -64 94 78 -293 637 -122
Proceeds from Issue of Shares 0 0 0 0 0 0 0 0 510 0
Proceeds from Other Long-Term Borrowings 0 0 8 65 0 135 132 0 223 6
Repayment of Long-Term Borrowings 0 0 -44 0 -31 0 0 -232 -30 -12
Repayment of Financial Liabilities 0 0 0 -4 -4 -4 -6 -7 -9 -17
Dividend Paid -2 -3 -6 -17 -8 -12 -15 -19 -16 -39
Others -33 96 0 0 0 0 0 0 -2 0
Net Cash Flow 7 -6 5 -7 8 -7 2 8 75 36