Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹41Cr
Diamond, Gems & Jewellery
Rev Gr TTM
Revenue Growth TTM
15.09%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

ZODJRDMKJ
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | -91.1 | -54.2 | 1,369.2 | 195.2 | -100.0 | 8.9 | 226.2 | 82.2 | | -35.0 | -7.2 | 12.8 |
| 2 | 6 | 2 | 4 | 3 | 7 | 6 | 5 | 5 | 4 | 5 | 6 |
Operating Profit Operating ProfitCr |
| -41.3 | -3.4 | 16.8 | -36.2 | | -0.6 | 4.3 | 5.6 | 3.2 | 4.0 | 5.0 | 1.8 |
Other Income Other IncomeCr | 0 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 1 | 0 | -1 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | -76.6 | 27.1 | 570.0 | -435.7 | -1,727.3 | -95.5 | -40.4 | 122.3 | 99.4 | 175.0 | 10.7 | -38.1 |
| 10.1 | 15.0 | 24.6 | -30.9 | | 0.6 | 4.5 | 3.8 | -0.2 | 2.6 | 5.4 | 2.1 |
| 0.2 | 1.3 | 0.7 | -1.4 | -2.6 | 0.1 | 0.4 | 0.3 | 0.0 | 0.1 | 0.3 | 0.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| -4.0 | -20.5 | 12.3 | 10.7 | -25.8 | -15.5 | -30.9 | 119.3 | -20.6 | -27.9 | 111.2 | -8.7 |
| 19 | 15 | 17 | 21 | 15 | 12 | 9 | 18 | 15 | 15 | 22 | 20 |
Operating Profit Operating ProfitCr |
| 5.7 | 4.3 | 3.8 | -3.3 | 2.3 | 1.2 | -0.5 | 3.9 | 1.6 | -37.1 | 2.9 | 3.4 |
Other Income Other IncomeCr | 0 | 0 | 1 | 1 | 2 | 1 | 0 | 0 | 1 | 2 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 1 | 1 | 2 | 1 | 2 | 1 | 0 | 1 | 1 | -2 | 1 | 1 |
| 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 |
|
| -89.4 | -15.5 | 95.8 | -43.2 | 107.5 | -67.2 | -30.2 | 98.0 | 44.2 | -239.1 | 131.3 | 26.1 |
| 3.8 | 4.0 | 7.1 | 3.6 | 10.1 | 3.9 | 4.0 | 3.6 | 6.5 | -12.6 | 1.9 | 2.6 |
| 1.1 | 0.9 | 1.9 | 1.1 | 2.2 | 0.7 | 0.5 | 1.0 | 1.5 | -2.0 | 0.6 | 0.5 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 11 |
| 59 | 59 | 60 | 60 | 61 | 62 | 62 | 63 | 64 | 62 | 63 | 80 |
Current Liabilities Current LiabilitiesCr | 5 | 6 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 2 | 3 |
Non Current Liabilities Non Current LiabilitiesCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 68 | 70 | 66 | 66 | 62 | 66 | 67 | 69 | 69 | 66 | 69 | 93 |
Non Current Assets Non Current AssetsCr | 1 | 0 | 0 | 1 | 6 | 2 | 1 | 0 | 0 | 2 | 1 | 1 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | -2 | -2 | -1 | -2 | -1 | -2 | -4 | 2 | 1 | -8 | 0 |
Investing Cash Flow Investing Cash FlowCr | 3 | 2 | 1 | 2 | 5 | 0 | 3 | 1 | 1 | 3 | 0 |
Financing Cash Flow Financing Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Free Cash Flow Free Cash FlowCr | -2 | -2 | -1 | -2 | -1 | -2 | -4 | 2 | 1 | -8 | |
| -305.4 | -336.2 | -39.2 | -330.8 | -95.6 | -310.6 | -1,237.4 | 343.4 | 63.6 | 596.3 | 2.3 |
CFO To EBITDA CFO To EBITDA% | -205.8 | -317.4 | -72.8 | 362.9 | -419.1 | -996.3 | 9,652.7 | 319.2 | 254.6 | 202.2 | 1.5 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 21 | 15 | 18 | 21 | 20 | 12 | 13 | 16 | 15 | 34 | 28 |
Price To Earnings Price To Earnings | 28.7 | 24.1 | 13.8 | 28.9 | 13.0 | 25.2 | 37.3 | 24.0 | 15.0 | 0.0 | 65.8 |
Price To Sales Price To Sales | 1.0 | 0.9 | 1.0 | 1.1 | 1.3 | 1.0 | 1.5 | 0.9 | 1.0 | 3.1 | 1.2 |
Price To Book Price To Book | 0.3 | 0.2 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.5 | 0.4 |
| 17.4 | 21.2 | 24.6 | -31.1 | 46.6 | 66.9 | -211.6 | 15.1 | 31.9 | -7.0 | 35.6 |
Profitability Ratios Profitability Ratios |
| 21.0 | 23.4 | 17.3 | 9.8 | 7.9 | 7.5 | 6.3 | 7.6 | 9.3 | -2.4 | 7.6 |
| 5.7 | 4.3 | 3.8 | -3.3 | 2.3 | 1.2 | -0.5 | 3.9 | 1.6 | -37.1 | 2.9 |
| 3.8 | 4.0 | 7.1 | 3.6 | 10.1 | 3.9 | 4.0 | 3.6 | 6.5 | -12.6 | 1.9 |
| 2.0 | 1.4 | 2.6 | 1.1 | 3.0 | 1.1 | 0.4 | 1.5 | 1.6 | -3.0 | 1.4 |
| 1.2 | 1.0 | 2.0 | 1.1 | 2.3 | 0.7 | 0.5 | 1.0 | 1.4 | -2.0 | 0.6 |
| 1.1 | 0.9 | 1.9 | 1.1 | 2.2 | 0.7 | 0.5 | 1.0 | 1.4 | -2.0 | 0.6 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Zodiac JRD-MKJ Limited is an Indian listed entity (BSE: **512587**) currently undergoing a high-stakes structural transformation. Historically a specialist in the gems and jewellery trade, the company is pivoting toward high-precision engineering for the automotive sector following a management takeover in **December 2023**.
---
### **Corporate Evolution: The 2023 Management Takeover**
In **December 2023**, the company underwent a fundamental change in control. **Mudit Jain** and the **Sanghavi family (Bluerock Group)** acquired the company via an Open Offer at **₹33 per share**.
* **Promoter Holding:** The new promoter group currently controls approximately **67%** of the paid-up equity capital.
* **Governance Overhaul:** Following the takeover, the registered office was moved to **Fort, Mumbai** in **January 2024**.
* **Leadership:** **Mahesh Ratilal Shah** has been appointed as Managing Director through **December 2026**, supported by a board including **Marc Christopher Weinmann** and **Ajay Beniprasad Jajodia**.
---
### **Legacy Vertical: Gems, Diamonds & Jewellery**
The company maintains a long-standing **B2B business model** in the precious stones sector, though it has transitioned to an **asset-light, outsourced model**.
* **Product Mix:** The portfolio includes **Cut and Polished Diamonds** (the primary revenue driver), gold and silver jewellery, and rough diamonds.
* **Manufacturing Strategy:** The company owns **no plant or machinery**. Following the closure of its factory during the COVID-19 pandemic, all production is outsourced to a network of third-party artisans and job workers.
* **Operational Workflow:**
* **Sourcing:** Raw materials are procured through a 30-year-old network of banks, importers, and traders.
* **Quality Control:** In-house specialists perform inspections based on the "4 Cs" (Carat, Cut, Color, Clarity).
* **Logistics:** Distribution is handled by specialized, **fully insured** logistics firms or direct employee delivery.
* **Seasonality:** Revenue is heavily concentrated in **Q3 and Q4**, driven by the Indian festive season (Diwali/Dhanteras) and the wedding calendar.
---
### **Strategic Pivot: High-Precision Automotive Components**
In **July 2025**, the company initiated a diversification strategy to hedge against the volatility of the natural diamond market and the rise of lab-grown diamonds.
* **The VEM Acquisition:** Zodiac holds a **90% stake** in **VEM Plastic Moulding Private Limited**. This subsidiary acquired the business of **VEM Tooling India Private Limited (VTIPL)**, a profit-making entity in Pune, via a "slump sale."
* **Technical Capabilities:** The unit specializes in high-precision **plastic injection molding** and **tooling** for the automotive and medical equipment sectors.
* **Key Order Wins (as of January 2026):**
* **Tata Motors (via Magna):** A **three-year contract** for SUV components (including the Tata Sierra), projected to generate **₹3 crores** annually.
* **YATRI:** Manufacturing plastic panels for the **P-2 electric scooter**.
* **Total Order Book:** Recent purchase orders are valued at approximately **₹10 crores**.
---
### **Financial Performance & Segment Analysis**
The company’s financials reflect a period of transition, marked by a revenue dip during the takeover followed by a sharp recovery in the diamond segment.
**Standalone Financial Summary (Restated):**
| Metric (₹ in crore) | FY 2023-24 | FY 2022-23 | FY 2021-22 |
| :--- | :---: | :---: | :---: |
| **Total Income** | **12.89** | **15.98** | **19.33** |
| **EBITDA** | **(2.03)** | **1.12** | **1.05** |
| **Profit After Tax (PAT)** | **(1.37)** | **0.98** | **0.68** |
| **Debt Status** | **Debt-Free** | **Debt-Free** | **Debt-Free** |
**Revenue by Product Category:**
| Product (₹ in lakhs) | FY 2024-25 | FY 2023-24 | FY 2022-23 |
| :--- | :---: | :---: | :---: |
| **Cut & Polished Diamonds** | **2,298.57** | **1,086.76** | **1,422.78** |
| **Gold & Silver Jewellery** | **-** | **1.75** | **39.63** |
| **Rough Diamonds** | **-** | **-** | **47.79** |
* **Recovery Note:** The **FY24 loss** was primarily due to a **₹2.03 crore provision** for doubtful debts inherited from previous management. These funds were successfully **recovered in Q1 FY 2024-25**.
* **Growth Trend:** Diamond revenue saw a **111% increase** between FY24 and FY25.
---
### **Capital Structure & Funding Strategy**
To fund the automotive expansion, the company has aggressively raised capital:
* **Rights Issue (May 2025):** Raised **₹23.19 crores** by issuing shares at **₹40** (including a **₹30 premium**).
* **Authorized Capital:** Increased from **₹11 crores** to **₹18 crores** in **September 2025**.
* **Talent Retention:** In **December 2025**, the company implemented its first **Employee Stock Option Plan (ESOP)** to recruit specialized engineering talent.
---
### **Risk Factors & Auditor Observations**
Investors should note several qualifications and operational risks identified in recent filings:
* **Internal Control Concerns:** Auditors noted that the **audit trail (edit log)** in the accounting software was not operating effectively and showed signs of **tampering** in **FY2024**.
* **Inventory & Receivables:** There have been challenges with the physical verification of inventory and a lack of third-party confirmations for certain trade receivables and payables.
* **Insolvency Dispute:** A trade payable of **₹49.33 lakhs** involves a vendor under the **Corporate Insolvency Resolution Process (CIRP)** since 2018; the matter remains pending.
* **Market Surveillance:** In **November 2024**, the stock was placed under the **Enhanced Surveillance Measure (ESM)** by the BSE due to price volatility.
* **Intellectual Property:** The company’s name and logo are **not currently registered** trademarks.
* **Diversification Risk:** The shift into automotive components requires managing a different set of working capital cycles and competing with established OEM suppliers.
---
### **Sector Outlook & Macro Drivers**
The company’s dual-sector strategy aligns with several Indian economic tailwinds:
* **Gems & Jewellery:** The Indian government has set an export target of **US$ 100 billion by 2027**, supported by a reduction in custom duties on polished diamonds to **5%**.
* **Automotive:** The pivot targets the **Electric Vehicle (EV)** transition and the growing middle class, projected to reach **125 crore people by 2048**.
* **FDI Policy:** **100% FDI** is allowed under the automatic route in both the gems and electronics/auto-component sectors, providing a favorable environment for future scaling.