KALYAN JEWELLERS INDIA LTD

Narration Dec-99 Dec-99 Dec-99 Dec-99 Mar-18 Mar-19 Mar-20 Mar-21 Mar-22 Mar-23 Trailing Best Case Worst Case
Sales - - - - 10,505.13 9,770.76 10,100.92 8,573.31 10,817.93 14,071.45 14,071.45 18,303.47 14,918.54
Expenses - - - - 9,731.57 9,150.55 9,301.51 7,948.94 9,965.42 12,957.41 12,957.42 16,854.40 13,800.55
Operating Profit - - - - 773.56 620.21 799.41 624.37 852.51 1,114.04 1,114.03 1,449.08 1,117.99
Other Income - - - - 32.25 42.21 80.10 45.37 38.29 4.64 4.64 - -
Depreciation - - - - 202.03 223.62 239.17 224.90 231.58 244.58 244.58 244.58 244.58
Interest - - - - 389.99 417.87 419.46 405.48 360.37 302.57 302.56 302.56 302.56
Profit before tax - - - - 213.79 20.93 220.88 39.36 298.85 571.53 571.53 901.94 570.85
Tax - - - - 72.80 25.79 78.61 45.43 74.82 139.59 139.60 24% 24%
Net profit - - - - 142.37 -3.61 143.00 -6.30 224.21 433.11 433.11 681.63 431.41
EPS - - - - 1.70 -0.04 1.70 -0.06 2.18 4.20 4.20 6.62 4.19
Price to earning -1,113.49 26.99 25.06 43.52 43.52 31.86
Price - - - - - - - 68.10 58.75 105.35 183.00 288.01 133.43

RATIOS:
Dividend Payout 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 11.89%
OPM 0.00% 0.00% 0.00% 0.00% 7.36% 6.35% 7.91% 7.28% 7.88% 7.92% 7.92%

TRENDS: 10 YEARS 7 YEARS 5 YEARS 3 YEARS RECENT BEST WORST

Sales Growth 6.02% 11.68% 30.08% 30.08% 6.02%
OPM 7.49% 7.49% 7.52% 7.74% 7.92% 7.92% 7.49%
Price to Earning 31.86 31.86 31.86 31.86 43.52 43.52 31.86
KALYAN JEWELLERS INDIA LTD

Narration Dec-20 Mar-21 Jun-21 Sep-21 Dec-21 Mar-22 Jun-22 Sep-22 Dec-22 Mar-23
Sales 2,936.25 3,056.60 1,636.78 2,888.70 3,435.40 2,857.07 3,332.64 3,472.91 3,884.10 3,381.80
Expenses 2,648.27 2,828.91 1,568.06 2,660.58 3,136.18 2,638.63 3,068.44 3,206.80 3,557.10 3,125.08
Operating Profit 287.98 227.69 68.72 228.12 299.22 218.44 264.20 266.11 327.00 256.72
Other Income 7.22 12.28 4.73 4.95 17.16 11.45 7.88 8.50 6.89 -18.63
Depreciation 54.66 54.86 57.57 57.16 58.81 58.04 58.98 60.32 62.08 63.20
Interest 98.96 86.64 80.81 83.70 81.88 75.97 71.27 73.87 77.23 80.19
Profit before tax 141.58 98.47 -64.93 92.21 175.69 95.88 141.83 140.42 194.58 94.70
Tax 26.09 24.60 -13.62 23.44 41.17 23.84 34.06 34.50 46.14 24.90
Net profit 114.92 74.19 -51.33 68.73 134.52 72.30 107.94 106.38 148.70 70.09

OPM 10% 7% 4% 8% 9% 8% 8% 8% 8% 8%
KALYAN JEWELLERS INDIA LTD

Narration Dec-99 Dec-99 Dec-99 Dec-99 Mar-18 Mar-19 Mar-20 Mar-21 Mar-22 Mar-23
Equity Share Capital - - - - 839.24 839.24 839.24 1,030.05 1,030.05 1,030.05
Reserves - - - - 1,012.09 1,045.93 1,202.82 1,795.98 2,106.97 2,604.66
Borrowings - - - - 4,077.40 3,788.00 3,640.31 4,081.17 4,029.32 4,295.49
Other Liabilities - - - - 2,622.50 2,386.74 2,536.31 1,957.93 1,778.81 2,782.74
Total - - - - 8,551.23 8,059.91 8,218.68 8,865.13 8,945.15 10,712.94

Net Block - - - - 1,878.59 2,151.97 2,167.17 1,898.68 1,921.43 1,903.33

Capital Work in Progress - - - - 17.99 21.73 24.45 53.06 2.13 20.05
Investments - - - - 1.06 2.56 - - 0.60 4.35
Other Assets - - - - 6,653.59 5,883.65 6,027.06 6,913.39 7,020.99 8,785.21
Total - - - - 8,551.23 8,059.91 8,218.68 8,865.13 8,945.15 10,712.94

Working Capital - - - - 4,031.09 3,496.91 3,490.75 4,955.46 5,242.18 6,002.47

Debtors - - - - 181.82 146.69 213.65 112.66 119.47 244.23
Inventory - - - - 5,022.07 4,500.70 4,720.34 5,303.09 5,794.26 7,013.88

Debtor Days - - - - 6.32 5.48 7.72 4.80 4.03 6.34

Inventory Turnover - - - - 2.09 2.17 2.14 1.62 1.87 2.01

Return on Equity 8% 0% 7% 0% 7% 12%

Return on Capital Emp 20% 8% 11% 7% 9% 12%
KALYAN JEWELLERS INDIA LTD

Narration Dec-99 Dec-99 Dec-99 Dec-99 Mar-18 Mar-19 Mar-20 Mar-21 Mar-22 Mar-23
Cash from Operating Activity - - - - - - 319.73 628.91 245.00 1,013.37
Cash from Investing Activity - - - - - - 34.33 -217.28 63.57 -383.90
Cash from Financing Activity - - - - - - -343.29 -207.64 -524.41 -637.59
Net Cash Flow - - - - - - 10.76 203.99 -215.83 -8.12
COMPANY NAME KALYAN JEWELLERS INDIA LTD
LATEST VERSION 2.10 PLEAS
CURRENT VERSION 2.10

META
Number of shares 103.01
Face Value 10.00
Current Price 183.00
Market Capitalization 18,849.96

PROFIT & LOSS

Report Date
Sales
Raw Material Cost
Change in Inventory
Power and Fuel
Other Mfr. Exp
Employee Cost
Selling and admin
Other Expenses
Other Income
Depreciation
Interest
Profit before tax
Tax
Net profit
Dividend Amount

Quarters
Report Date Dec-20 Mar-21 Jun-21 Sep-21
Sales 2,936.25 3,056.60 1,636.78 2,888.70
Expenses 2,648.27 2,828.91 1,568.06 2,660.58
Other Income 7.22 12.28 4.73 4.95
Depreciation 54.66 54.86 57.57 57.16
Interest 98.96 86.64 80.81 83.70
Profit before tax 141.58 98.47 -64.93 92.21
Tax 26.09 24.60 -13.62 23.44
Net profit 114.92 74.19 -51.33 68.73
Operating Profit 287.98 227.69 68.72 228.12
BALANCE SHEET
Report Date
Equity Share Capital
Reserves
Borrowings
Other Liabilities
Total
Net Block
Capital Work in Progress
Investments
Other Assets
Total
Receivables
Inventory
Cash & Bank
No. of Equity Shares
New Bonus Shares
Face value

CASH FLOW:
Report Date
Cash from Operating Activity
Cash from Investing Activity
Cash from Financing Activity
Net Cash Flow

PRICE:

DERIVED:
Adjusted Equity Shares in Cr - - - -
 PLEASE DO NOT MAKE ANY CHANGES TO THIS SHEET

Mar-18 Mar-19 Mar-20 Mar-21 Mar-22 Mar-23

10,505.13 9,770.76 10,100.92 8,573.31 10,817.93 14,071.45
9,545.15 7,518.40 8,469.29 7,482.50 9,709.12 13,104.19
743.46 -679.94 77.52 368.38 582.83 1,231.96
35.77 40.35 38.65 29.81 35.69
38.92 47.00 52.38 38.32 47.46
369.17 382.28 358.56 332.13 354.86 440.57
477.40 453.82 413.35 252.60 344.68
8.62 28.76 46.80 181.96 56.44 644.61
32.25 42.21 80.10 45.37 38.29 4.64
202.03 223.62 239.17 224.90 231.58 244.58
389.99 417.87 419.46 405.48 360.37 302.57
213.79 20.93 220.88 39.36 298.85 571.53
72.80 25.79 78.61 45.43 74.82 139.59
142.37 -3.61 143.00 -6.30 224.21 433.11
51.50

Dec-21 Mar-22 Jun-22 Sep-22 Dec-22 Mar-23

3,435.40 2,857.07 3,332.64 3,472.91 3,884.10 3,381.80
3,136.18 2,638.63 3,068.44 3,206.80 3,557.10 3,125.08
17.16 11.45 7.88 8.50 6.89 -18.63
58.81 58.04 58.98 60.32 62.08 63.20
81.88 75.97 71.27 73.87 77.23 80.19
175.69 95.88 141.83 140.42 194.58 94.70
41.17 23.84 34.06 34.50 46.14 24.90
134.52 72.30 107.94 106.38 148.70 70.09
299.22 218.44 264.20 266.11 327.00 256.72
Mar-18 Mar-19 Mar-20 Mar-21 Mar-22 Mar-23
839.24 839.24 839.24 1,030.05 1,030.05 1,030.05
1,012.09 1,045.93 1,202.82 1,795.98 2,106.97 2,604.66
4,077.40 3,788.00 3,640.31 4,081.17 4,029.32 4,295.49
2,622.50 2,386.74 2,536.31 1,957.93 1,778.81 2,782.74
8,551.23 8,059.91 8,218.68 8,865.13 8,945.15 10,712.94
1,878.59 2,151.97 2,167.17 1,898.68 1,921.43 1,903.33
17.99 21.73 24.45 53.06 2.13 20.05
1.06 2.56 0.60 4.35
6,653.59 5,883.65 6,027.06 6,913.39 7,020.99 8,785.21
8,551.23 8,059.91 8,218.68 8,865.13 8,945.15 10,712.94
181.82 146.69 213.65 112.66 119.47 244.23
5,022.07 4,500.70 4,720.34 5,303.09 5,794.26 7,013.88
1,017.91 825.45 750.14 1,096.62 777.20 981.88
### ### ### ### ###

10.00 10.00 10.00 10.00 10.00 10.00

Mar-18 Mar-19 Mar-20 Mar-21 Mar-22 Mar-23

319.73 628.91 245.00 1,013.37
34.33 -217.28 63.57 -383.90
-343.29 -207.64 -524.41 -637.59
10.76 203.99 -215.83 -8.12

68.10 58.75 105.35

83.92 83.92 83.92 103.01 103.01 103.01