Thangamayil Jewellery Limited
THANGAMAYL · General/Diversified · NSE
₹4,280
Current Market Price
Fair Value (DCF)
₹4,922
Margin of Safety
+15.0%
Updated just now
YieldIQ Score
52/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
25%
ROE
10.8%
Debt/Equity
0.00
WACC
10.4%
Market Cap
₹0.13 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
16.2%
Return on capital employed
EV / EBITDA
35.0×
Enterprise multiple
Debt / EBITDA
2.0×
Leverage vs earnings
Interest Coverage
5.5×
EBIT covers interest
Current Ratio
1.72×
Short-term liquidity
Asset Turnover
2.53×
Revenue per ₹ of assets
Revenue CAGR (3Y)
27.1%
3-year revenue growth
Revenue CAGR (5Y)
28.9%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹4,280.2
Bear case
₹879.95
MoS -386.4%
Base case
₹4,922.23
MoS +13.0%
Bull case
₹5,168.34
MoS +17.2%
Ratio Trends
THANGAMAYL · last 7 annual periods
ROE
10.8%
ROCE
11.5%
Operating Margin
—
Debt / Equity
0.72×
PE
50.3×
EV / EBITDA
13.0×
Historical Financials
THANGAMAYL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1819 Cr | ₹2193 Cr | ₹3153 Cr | ₹3827 Cr | ₹4911 Cr | +28.2% |
| EBITDA | — | ₹84.1 Cr | ₹151 Cr | ₹212 Cr | ₹219 Cr | +27.1% |
| EBIT | ₹140 Cr | ₹78.2 Cr | ₹52.7 Cr | ₹44.7 Cr | — | -24.8% |
| PAT | ₹86.6 Cr | ₹38.5 Cr | ₹79.7 Cr | ₹123 Cr | ₹119 Cr | +8.2% |
| EPS (diluted) | ₹63.11 | ₹28.09 | ₹22.61 | ₹10.29 | — | -36.5% |
| CFO | ₹55.2 Cr | ₹-79.1 Cr | ₹10.4 Cr | ₹330 Cr | ₹-424 Cr | — |
| CapEx | — | — | — | — | ₹-58.3 Cr | — |
| FCF | — | — | — | — | ₹-482 Cr | — |
| Total Assets | — | ₹905 Cr | ₹1247 Cr | ₹1481 Cr | ₹2559 Cr | +29.7% |
| Total Debt | — | — | ₹414 Cr | ₹387 Cr | ₹797 Cr | +17.8% |
| Shareholders' Equity | — | — | ₹389 Cr | ₹493 Cr | ₹1102 Cr | +29.8% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
THANGAMAYL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| PCJEWELLER PCJEWELLER | — | — | Pending | 9.3% | — |
| PNGJL PNGJL | — | — | Pending | 14.0% | — |
| BLUESTONE BLUESTONE | — | — | Pending | -24.4% | — |
| SKYGOLD SKYGOLD | — | — | Pending | 19.4% | — |
| ETHOSLTD ETHOSLTD | — | — | Pending | 9.8% | — |
Click a ticker to view its fair-value analysis.
Dividend History
14 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹34.78/sh
Last payout
2025-07-21
₹12.50
Peak payout
₹12.50
Trailing yield
0.29%
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Thangamayil Jewellery Limited (THANGAMAYL.NS) trades at 4280.20 vs a model fair value of 4922.23, a gap of 15.0%. Piotroski F-score: 6/9....
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of THANGAMAYL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for THANGAMAYL →
Compare
Head-to-head with peers
Compare THANGAMAYL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse THANGAMAYLNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.