P N Gadgil Jewellers logo

P N Gadgil Jewellers financials: balance sheet, profit and loss, cash flow

NSE: PNGJLBSE: 544256Consumer DurablesSmall Cap

P N Gadgil Jewellers Limited · Face value ₹10 · Listed Sep 2024 · Issue price ₹480
Last close ₹571.95down ₹1.10 (0.19%)BSE ₹572.95

Share price at the NSE close on 28 Oct 2026. Previous close ₹573.05.

28 Oct: open ₹571.25, high ₹580.65, low ₹563.15

52-week range of traded prices to 28 Oct 2026
₹503.00Low, 4 Mar 2026₹736.40High, 8 May 2026
Market cap
₹8,419 Cr632nd largest listed
P/E
18.89
P/B
Shares changed
Dividend yield
Nonein the last 12 months
ROE
25.3%
ROCE
17.1%
Debt to equity
0.80
Volume, NSE
2,87,04139.0% delivered

P N Gadgil Jewellers' financial statements for the 2 years to Mar 2026, consolidated: the company and its subsidiaries together, with the twelve months to Jun 2026 after them.

2 years at a glance

₹ crore, years to March.P N Gadgil Jewellers annual reports

Revenue, net profit and borrowings, ₹ crore

  • Revenue
  • Net profit
  • Borrowings
7,693218823Mar 2510,7394101,580Mar 26
Peak revenue ₹10,739 Cr, year to Mar 2026; lowest ₹7,693 Cr, year to Mar 2025

Operating and net margin, per cent

  • Operating margin
  • Net margin
5.7%2.8%4.4%5.7%2.8%3.8%Mar 25Mar 26

Results for the year to Mar 2026

Consolidated: the company and its subsidiaries together. ₹ crore.

From revenue to net profit

  1. Revenue10,739
  2. Materials and goods−9,437
  3. Employee costs−157
  4. Other expenses−529
  5. Operating profit616
  6. Depreciation−57
  7. Other income+88
  8. One-off items−3.4
  9. Finance costs−92
  10. Profit before tax552
  11. Tax−142
  12. Net profit410

What the company owns

  • Inventory₹3,655 Cr
  • Plant, investments and other assets₹741 Cr
  • Cash and bank₹504 Cr
  • Receivables₹63 Cr

What pays for it: net worth and liabilities

  • Net worth₹1,963 Cr
  • Borrowings₹1,580 Cr
  • Other liabilities₹846 Cr
  • Owed to suppliers₹576 Cr

Profit and loss

Consolidated, ₹ crore, years to March. The last column is the twelve months to Jun 2026, the latest four quarters added.P N Gadgil Jewellers quarterly results

₹ croreMar 2025Mar 2026Filed 14 MayJun 2026Twelve monthsFiled 27 Jul
Revenue from operations7,69310,73911,438
7,35810,12310,769
Materials and goods bought6,9909,43710,042
Employee costs112157174
Other expenses256529553
Operating profit before depreciation336616669
Operating margin4.4%5.7%5.8%
Materials, % of revenue90.9%87.9%87.8%
Employee costs, % of revenue1.5%1.5%1.5%
Other expenses, % of revenue3.3%4.9%4.8%
Depreciation and amortisation355764
Operating profit after depreciation301559605
Other income3588104
Finance costs4392107
Profit before one-off items and tax293555603
One-off items0−3−3
Profit before tax293552600
75142154
218410446
Other comprehensive income0−10
Total comprehensive income218409445
Net margin2.8%3.8%3.9%

Balance sheet

Consolidated, ₹ crore, at 31 March.

₹ croreMar 2025Mar 2026Filed 14 May
1,5541,963
Share capital136136
Reserves1,4181,827
8231,580
1,4842,853
106148
3,1444,964
476599
2,6684,364
Net debt2941,075
Borrowings are counted again inside the liabilities due within a year and after a year.

Cash flow

Consolidated, ₹ crore, years to March.

₹ croreMar 2025Mar 2026Filed 14 May
−675−717
−592−583
−953−1,241
Receivables−13−13
Inventories−1,062−1,635
Payables107320
Other working capital1586
Tax paid−83−134
Capital spending5365
Free cash flow−728−782
−424−54
1,167719
Dividends paid00
Shares bought back00
Shares issued8500
Net change in cash68−52
Capital spending is part of cash from investing, and dividends paid, shares bought back and shares issued are part of cash from financing. Each is shown as an amount on a line of its own, and the section's other items are in its total only.

Per share

Consolidated, ₹ per share, years to March.

₹ per shareMar 2025Mar 2026Filed 14 May
Earnings per share₹17.10₹30.20
Diluted earnings per share₹17.10₹30.20
Book value per share₹114.51₹144.63
Shareholder yield−12.4%0.0%
Market cap at the year end (₹ crore)6,8627,205

Ratios

Consolidated, years to March.P N Gadgil Jewellers PE ratio and valuation

RatioMar 2025Mar 2026Filed 14 May
Revenue growth–39.6%
Operating profit growth–83.4%
Net profit growth–87.8%
Earnings per share growth–76.6%
14.0%23.3%
–9.2 pts
From the net margin–4.8 pts
From asset turnover–1.6 pts
From borrowing–2.9 pts
Return on capital employed12.7%15.8%
Cash conversion−309.5%−174.9%
Interest cover7.06.1
Debt to equity0.530.80
Receivable days22
Inventory days106141
Payable days1322
Cash conversion cycle, days95121
Working capital days7088
Asset turnover2.452.65
Assets per rupee of net worth2.022.31
Sales per rupee of plant41.1246.68
Capital spending to depreciation1.511.14
Plant being built, % of plant in use1.9%0.0%

Growth and returns over 3, 5 and 10 years

Consolidated: the company and its subsidiaries together. Each window ends with the year to Mar 2026.

Return on assets, latest year
10.1%
Cash from operations against operating profit
−116.4%
Measure3 years
Return on equity, average18.7%
Return on capital employed, average14.2%
Operating margin, average5.1%
Net margin, average3.3%
Asset turnover, average2.55
Cash conversion cycle, days, average108
Interest cover, average6.5
Debt to equity, average0.67

Where the cash came from and went

Consolidated: the company and its subsidiaries together. ₹ crore, added up over each window, which ends with the year to Mar 2026.

₹ croreLatest year
Cash from operations−717
Cash from investing−54
Cash from financing719
Capital spending65
Dividends paid0
Shares bought back0
Shares issued for cash0
Borrowings raised756
Borrowings repaid0

Accounting checks

Consolidated, years to March. Published tests of whether reported profit is backed by cash and the balance sheet.

CheckMar 2025Mar 2026
Altman Z-scorePublished threshold 1.816.474.91
Beneish M-scorePublished threshold −1.78–−1.51
Profit not backed by cash, % of assetsPublished threshold 10 per cent of average total assets–29.11
Receivables growth less revenue growthOur threshold 0 percentage points–−13.97
Inventory growth less cost-of-goods growthOur threshold 0 percentage points–45.87
Other current assets growth less revenue growthOur threshold 5 per cent of revenue–0.67
Assets under construction, years of additionsOur threshold 2 years of additions–0.00
Effective tax ratePublished threshold 17.16 per cent25.5325.74
Tax charged less tax paid, % of profitOur threshold 10 percentage points−2.881.52
A threshold marked as ours has no published figure; it is the line we read the check against.

Credit ratings

An agency's view of the chance the company repays a borrowing on time, from AAA, the highest, down to D, in default.

DateAgencyBorrowing ratedRatingOutlookAmount, ₹ Cr
13 Oct 2026CRISIL Ratings LimitedFixed DepositsLong-term scaleCrisil A+Ratings ReaffirmedStable50
13 Oct 2026CRISIL Ratings LimitedBank FacilitiesLong-term scaleCrisil A+Ratings ReaffirmedStable520
15 Jul 2026India Ratings and Research Private LimitedBank loan facilitiesIND A+; IND A1Review, Re-affirmStable500
The latest rating on each borrowing. The agency's name opens its reasoning for the rating.