Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹3,293Cr
Rev Gr TTM
Revenue Growth TTM
28.83%
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | -11.4 | -11.2 | 56.7 | 13.3 | 9.6 | 38.4 | 2.7 | 38.5 | 34.3 | 38.6 | 40.8 | 14.3 |
| 112 | 97 | 106 | 161 | 124 | 136 | 106 | 217 | 162 | 189 | 154 | 249 |
Operating Profit Operating ProfitCr |
| 16.8 | 18.7 | 20.5 | 20.1 | 16.2 | 18.2 | 22.3 | 22.4 | 18.3 | 17.9 | 19.9 | 22.1 |
Other Income Other IncomeCr | 0 | 1 | 6 | 3 | 3 | 4 | 4 | 8 | 3 | 6 | 9 | 20 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 2 | 1 | 1 | 2 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 2 |
| 21 | 23 | 32 | 42 | 26 | 33 | 33 | 69 | 38 | 45 | 46 | 89 |
| 4 | 5 | 8 | 10 | 8 | 11 | 11 | 19 | 14 | 12 | 14 | 20 |
|
Growth YoY PAT Growth YoY% | -28.9 | -19.0 | 24.9 | 12.3 | 9.5 | 27.4 | -5.7 | 53.6 | 30.5 | 52.5 | 41.8 | 37.4 |
| 12.0 | 14.4 | 17.6 | 16.1 | 12.0 | 13.3 | 16.1 | 17.8 | 11.7 | 14.6 | 16.3 | 21.4 |
| 1.5 | 1.6 | 2.2 | 3.0 | 1.7 | 2.1 | 2.1 | 4.7 | 2.2 | 3.1 | 2.6 | 6.1 |
| 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 |
|---|
|
| 2.5 | 2.6 | -4.6 | 1.2 | 40.1 | -18.3 | 11.4 | 69.4 | -22.5 | 13.1 | 29.5 | 20.5 |
| 301 | 299 | 288 | 293 | 391 | 321 | 328 | 558 | 429 | 489 | 621 | 754 |
Operating Profit Operating ProfitCr |
| 6.5 | 9.4 | 8.5 | 7.9 | 12.4 | 11.9 | 19.2 | 18.9 | 19.5 | 19.0 | 20.4 | 19.8 |
Other Income Other IncomeCr | 12 | 15 | 9 | 12 | 18 | 22 | 23 | 25 | 21 | 14 | 20 | 38 |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 2 | 1 | 0 | 1 | 0 | 0 | 0 | 1 |
Depreciation DepreciationCr | 3 | 3 | 3 | 3 | 3 | 2 | 4 | 5 | 7 | 6 | 6 | 7 |
| 29 | 42 | 31 | 33 | 68 | 62 | 97 | 149 | 117 | 122 | 173 | 217 |
| 7 | 9 | 11 | 13 | 22 | 17 | 30 | 43 | 32 | 31 | 55 | 61 |
|
| 24.8 | 51.1 | -37.4 | -1.6 | 128.4 | -2.7 | 48.5 | 57.9 | -19.6 | 6.7 | 28.8 | 33.7 |
| 6.8 | 10.0 | 6.6 | 6.4 | 10.4 | 12.4 | 16.5 | 15.4 | 16.0 | 15.1 | 15.0 | 16.6 |
| 1.7 | 2.6 | 2.8 | 1.6 | 3.8 | 4.0 | 6.0 | 9.6 | 7.8 | 8.4 | 11.0 | 14.0 |
| 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 | 25 | 25 | 25 | 25 | 23 | 22 | 22 | 22 | 22 | 21 | 21 | 23 |
| 231 | 256 | 305 | 331 | 361 | 388 | 443 | 498 | 564 | 609 | 719 | 999 |
Current Liabilities Current LiabilitiesCr | 162 | 126 | 105 | 116 | 85 | 89 | 130 | 101 | 106 | 92 | 127 | 133 |
Non Current Liabilities Non Current LiabilitiesCr | 1 | 1 | 0 | 1 | 0 | 0 | 3 | 5 | 7 | 7 | 21 | 26 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 371 | 359 | 381 | 433 | 403 | 429 | 529 | 565 | 636 | 676 | 826 | 1,104 |
Non Current Assets Non Current AssetsCr | 62 | 62 | 67 | 51 | 74 | 76 | 85 | 67 | 69 | 58 | 68 | 82 |
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 | 15 | 59 | 13 | -15 | 86 | 67 | 49 | -10 | 65 | 107 | -13 |
Investing Cash Flow Investing Cash FlowCr | -1 | 9 | -16 | 27 | -11 | -24 | -12 | 95 | -2 | -28 | 63 |
Financing Cash Flow Financing Cash FlowCr | 0 | -45 | -27 | 4 | -41 | -52 | 0 | -90 | -31 | -54 | -13 |
|
Free Cash Flow Free Cash FlowCr | 15 | 56 | 11 | -16 | 84 | 66 | 36 | -13 | 56 | 103 | -20 |
| 69.2 | 178.5 | 64.5 | -72.7 | 185.6 | 148.9 | 73.1 | -9.2 | 76.5 | 117.7 | -11.0 |
CFO To EBITDA CFO To EBITDA% | 72.0 | 190.0 | 49.5 | -58.8 | 155.8 | 155.0 | 62.8 | -7.5 | 62.8 | 93.6 | -8.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 56 | 107 | 215 | 148 | 169 | 196 | 756 | 1,648 | 1,398 | 1,822 | 4,019 |
Price To Earnings Price To Earnings | 2.7 | 3.5 | 10.8 | 7.4 | 3.9 | 4.2 | 12.4 | 15.7 | 16.6 | 20.1 | 34.3 |
Price To Sales Price To Sales | 0.2 | 0.3 | 0.7 | 0.5 | 0.4 | 0.5 | 1.9 | 2.4 | 2.6 | 3.0 | 5.2 |
Price To Book Price To Book | 0.2 | 0.4 | 0.7 | 0.4 | 0.4 | 0.5 | 1.6 | 3.2 | 2.4 | 2.9 | 5.4 |
| 5.6 | 3.6 | 8.6 | 6.2 | 2.4 | 3.4 | 8.8 | 12.0 | 12.3 | 14.7 | 24.2 |
Profitability Ratios Profitability Ratios |
| 19.3 | 23.7 | 24.2 | 23.5 | 26.4 | 25.0 | 33.1 | 29.3 | 33.8 | 32.2 | 34.5 |
| 6.5 | 9.4 | 8.5 | 7.9 | 12.4 | 11.9 | 19.2 | 18.9 | 19.5 | 19.0 | 20.4 |
| 6.8 | 10.0 | 6.6 | 6.4 | 10.4 | 12.4 | 16.5 | 15.4 | 16.0 | 15.1 | 15.0 |
| 9.1 | 13.3 | 9.2 | 8.8 | 17.1 | 15.1 | 20.0 | 28.5 | 20.0 | 19.2 | 22.5 |
| 8.5 | 11.8 | 6.3 | 5.7 | 12.1 | 11.0 | 14.4 | 20.4 | 14.6 | 14.4 | 15.8 |
| 5.0 | 7.8 | 4.6 | 4.2 | 9.7 | 8.9 | 10.9 | 16.8 | 12.1 | 12.4 | 13.1 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Overview**
Goldiam International Ltd, established in 1986, is a leading vertically integrated manufacturer and exporter of diamond jewelry, specializing in both natural and lab-grown diamond (LGD) studded jewelry. With over three decades of experience, the company serves as a preferred OEM partner to major global retailers, department stores, and wholesalers—primarily in the U.S. market.
In recent years, Goldiam has strategically expanded into the Indian consumer market through its direct-to-consumer (D2C) retail brand **ORIGEM**, marking a pivotal shift from a pure-play B2B exporter to a multi-channel player combining robust export operations with domestic retail ambitions.
---
### **Core Business Segments**
#### **1. B2B Export Business (Primary Operations)**
- **Target Market**: Mid-to-affordable segment of the U.S. bridal and diamond jewelry market.
- **Clients**: Leading branded retailers (including Signet Group), department stores, wholesalers, and e-commerce platforms.
- **Geographic Presence**: United States (dominant), with recent forays into Israel, the Middle East, and Australia.
- **Products**: Natural diamond jewelry and lab-grown diamond (LGD) jewelry.
- **Revenue Mix**: As of FY24–FY25, approximately 85% of sales are from bridal jewelry; LGD contributes a growing share, rising from 19% of revenue in Q2 FY23 to over 80% of B2B export revenue in Q3 FY26 (Nov 2025).
- **Operations**:
- Dedicated New York sales office.
- Dual design teams in India and the U.S. ensure trend relevance.
- Omnichannel services: e-commerce fulfillment, dropshipping, and consignment models.
- Jewel Fleet, its B2B e-commerce platform, targets independent jewelers in North America with AI-driven inventory insights and fast delivery.
#### **2. Backward Integration & Manufacturing Strength**
- **Acquisition of Eco-Friendly Diamonds LLP (EDL)**: In 2021 (majority stake), expanded to 88%, enabling **in-house CVD-based lab-grown diamond production**.
- **Vertical Integration**: One of the few fully integrated players globally—from growing diamonds (via CVD method) to cutting, polishing, designing, and manufacturing finished jewelry.
- **Production Infrastructure**:
- Three entities (Goldiam International, Goldiam Jewellery, EDL) co-located in SEEPZ, Mumbai.
- Separate, dedicated lines for natural diamonds, LGD jewelry, and e-commerce orders.
- **Cost & Margin Advantage**:
- In-house production allows use of larger-carat lab-grown diamonds (2–5 carats), improving product differentiation.
- Analytics-driven design and rapid recycling of returns enable faster inventory turnover.
- Targets EBITDA margins of 30–35% in LGD jewelry and 45–50% in diamond growing.
---
### **U.S. Tariff Mitigation Strategy (Aug 2025)**
- **Challenge**: U.S. increased tariffs on Indian diamond jewelry from ~16% to **56%** effective August 27, 2025.
- **Solution**: Implemented a **U.S.-origin casting model**:
- Raw gold is cast into unfinished jewelry at Goldiam’s U.S. subsidiary (Goldiam USA Inc.).
- These castings are shipped to India for finishing (polishing, diamond setting).
- Final products qualify under U.S. customs rules as U.S.-origin, reducing duty to **5.5% on incremental value addition (diamonds + labor)**.
- **Impact**:
- Protects margins despite global trade headwinds.
- Ensures continued cost competitiveness vs. non-integrated peers.
- Extended delivery timelines for dot-com orders (now 7–10 days), but demand remains resilient.
---
### **Retail Expansion in India: ORIGEM**
#### **Brand Strategy**
- **ORIGEM** is Goldiam’s exclusive D2C brand for lab-grown diamond jewelry in India.
- Positioned as a **sustainable, affordable, design-first luxury brand** for modern Indian consumers.
- **Target Customers**: Age 35–55, predominantly women with prior diamond experience but new to LGD; includes HNI segments.
- **Pricing**: Average ticket size of ₹45,000–55,000; products priced at **1/4 to 1/5 the price of equivalent mined diamonds**.
- **Design Edge**: Leverages 30+ years of global design expertise; contemporary styles based on U.S. bestsellers.
#### **Retail Presence & Expansion (as of Nov 2025)**
- **Store Count**: 11 ORIGEM stores operational:
- **Mumbai**: Borivali, Kharghar, Bandra (Turner Road), Mulund, Andheri, Lower Parel, R City Mall (Ghatkopar), Airport Road.
- **Bengaluru**: Phoenix Marketcity.
- **Noida**: Central 50, Wave One Mall.
- **Recent Store Launches**:
- 10th store: Phoenix Palladium, Lower Parel, Mumbai (Oct 25, 2025).
- 11th store: R City Mall, Ghatkopar, Mumbai (Oct 2025).
- **Expansion Plans**:
- **15–18 new locations identified** in North and South India.
- Target: **20–25+ stores by March 2026**.
- Long-term vision: **70–90 stores in 18–24 months**; **150–200 stores over 3–5 years**.
#### **Omnichannel D2C Platform**
- **E-commerce**: [www.origemindia.com](http://www.origemindia.com) launched to support online sales.
- **Features**: Ring builder, customization tools, educational content, and seamless in-store/online integration.
- **Growth**: Growing at 1–2 orders/day; early traction indicates strong consumer adoption.
#### **Store Economics**
- **Breakeven**: ₹20–30 lakh/month per store.
- **Capex per Store**: ₹3.7–4 crore (₹2.7–3.2 Cr inventory; ₹40–60 L rental deposit; ₹40–50 L fit-out).
- **Performance**: First three stores reached breakeven within 2.5 months; top stores project ₹1 crore/month in sales.
- **Ownership Model**: 100% company-owned and operated; **no franchise model**.
---
### **Financial Strength & Strategy**
- **Balance Sheet**:
- **Debt-free** with strong cash reserves: **₹2,784 million (₹278.4 crore)** as of June 2025.
- Raised **₹202 crore via QIP in Aug 2025**—the largest funding in Indian LGD retail, used to accelerate ORIGEM rollout.
- **Shareholder Returns**:
- Committed to returning **50%+ of post-tax profits** via dividends and buybacks.
- Returned nearly **₹200 crore** to shareholders over five years.
- **Margins**:
- ORIGEM retail business: **42–45% gross margin** despite being the lowest-priced LGD brand.
- B2B export segment: >20% margins, serving as a cash flow engine for retail expansion.
- **Inventory Revaluation**: Benefited from stabilizing LGD prices (especially <2 carats), leading to **₹15 crore inventory revaluation gain (Nov 2024)**.