Nifty
Sensex
:
:
8939.50
28892.97
12.60(0.14%)
28.26(0.10%)

Cement & Construction Materials

Rating :
44/99

BSE: 500380 | NSE: JKLAKSHMI

395.65
2.25 (0.57%)
23-Feb-2017 | 3:56PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 391.10
  • 397.85
  • 391.10
  • 393.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  • 99620
  • 394.15
  • 513.00
  • 261.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,642.67
  • 42.39
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,877.73
  • 0.06%
  • 3.43

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 45.94%
  • 3.47%
  • 16.79%
  • FII
  • DII
  • Others
  • 0.02%
  • 22.06%
  • 11.72%

Chart

Price | P:E | P:BV | EV:EBITDA

Quarterly Results

Standalone Figures in Rs. Crores

Description
Sep 16
Sep 15
Var%
Jun 16
Jun 15
Var%
Mar 16
Mar 15
Var%
Dec 15
Dec 14
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 05
Net Sales
2,635.24
2,315.54
2,056.61
2,054.95
1,718.10
1,318.83
1,490.50
1,224.53
486.78
Net Sales Growth
13.81%
12.59%
0.08%
19.61%
30.27%
-11.52%
21.72%
151.56%
 
Cost Of Goods Sold
582.38
474.96
468.08
414.21
304.73
204.01
233.59
182.42
65.97
Gross Profit
2,052.86
1,840.58
1,588.53
1,640.74
1,413.37
1,114.82
1,256.91
1,042.11
420.82
GP Margin
77.90%
79.49%
77.24%
79.84%
82.26%
84.53%
84.33%
85.10%
86.45%
Total Expenditure
2,364.10
1,962.98
1,754.81
1,626.24
1,382.37
1,135.72
1,065.99
914.03
420.90
Power & Fuel Cost
551.29
499.61
422.07
406.19
413.63
391.93
289.95
306.27
177.01
% Of Sales
20.92%
21.58%
20.52%
19.77%
24.07%
29.72%
19.45%
25.01%
36.36%
Employee Cost
200.20
148.95
122.98
113.22
98.39
73.21
62.16
52.25
26.02
% Of Sales
7.60%
6.43%
5.98%
5.51%
5.73%
5.55%
4.17%
4.27%
5.35%
Manufacturing Exp.
227.97
205.94
190.02
176.50
153.65
125.90
121.44
105.85
46.20
% Of Sales
8.65%
8.89%
9.24%
8.59%
8.94%
9.55%
8.15%
8.64%
9.49%
General & Admin Exp.
22.49
18.54
70.94
17.54
16.72
19.42
49.48
24.01
5.68
% Of Sales
0.85%
0.80%
3.45%
0.85%
0.97%
1.47%
3.32%
1.96%
1.17%
Selling & Distn. Exp.
779.77
614.98
480.52
498.47
391.27
321.05
303.78
241.74
97.26
% Of Sales
29.59%
26.56%
23.36%
24.26%
22.77%
24.34%
20.38%
19.74%
19.98%
Miscellaneous Exp.
0.00
0.00
0.20
0.11
3.98
0.20
5.59
1.49
2.76
% Of Sales
0%
0%
0.01%
0.01%
0.23%
0.02%
0.38%
0.12%
0.57%
EBITDA
271.14
352.56
301.80
428.71
335.73
183.11
424.51
310.50
65.88
EBITDA Margin
10.29%
15.23%
14.67%
20.86%
19.54%
13.88%
28.48%
25.36%
13.53%
Other Income
65.99
27.97
44.31
55.47
63.41
40.20
41.37
34.81
17.15
Interest
198.58
94.48
77.19
83.54
87.42
59.91
54.98
49.51
7.27
Depreciation
165.59
114.59
135.27
148.95
129.73
84.61
80.03
69.11
48.96
PBT
-27.04
171.46
133.65
251.69
181.99
78.79
330.87
226.69
26.80
Tax
-53.65
4.05
22.37
59.62
33.96
19.66
89.74
48.09
-0.47
Tax Rate
151.85%
3.70%
19.43%
25.33%
23.79%
24.95%
27.12%
21.21%
-1.66%
PAT
15.00
102.98
92.82
175.74
108.79
59.13
241.13
178.60
28.86
PAT before Minority Interest
18.32
105.42
92.78
175.74
108.79
59.13
241.13
178.60
28.86
Minority Interest
-3.32
-2.44
0.04
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
0.57%
4.45%
4.51%
8.55%
6.33%
4.48%
16.18%
14.59%
5.93%
PAT Growth
-85.43%
10.95%
-47.18%
61.54%
83.98%
-75.48%
35.01%
518.85%
 
Unadjusted EPS
1.27
8.75
7.98
14.82
8.89
4.83
19.71
14.60
5.22

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 05
Shareholder's Funds
1,349.15
1,337.86
1,303.40
1,259.09
1,175.19
1,046.33
1,020.70
831.25
199.90
Share Capital
58.85
58.85
58.85
58.85
61.19
61.19
61.19
61.19
55.29
Total Reserves
1,290.30
1,279.01
1,244.55
1,200.24
1,114.00
985.14
959.51
770.06
144.61
Non-Current Liabilities
1,977.53
1,680.80
1,589.29
1,253.16
1,066.18
1,124.67
1,013.83
737.77
669.49
Secured Loans
1,727.33
1,484.66
1,370.55
1,024.14
822.88
880.58
777.57
573.63
616.43
Unsecured Loans
18.92
2.42
41.49
73.56
85.37
136.87
144.16
129.04
91.10
Long Term Provisions
9.65
8.14
6.42
5.66
3.86
0.00
0.00
0.00
0.00
Current Liabilities
1,309.50
1,192.42
748.61
630.70
544.30
366.59
356.55
261.97
55.53
Trade Payables
204.60
225.61
134.99
128.70
104.74
83.31
58.98
64.53
24.43
Other Current Liabilities
794.14
693.37
535.59
422.48
401.62
159.96
161.21
106.80
25.78
Short Term Borrowings
297.79
233.13
42.18
41.25
6.34
0.00
0.00
0.00
0.00
Short Term Provisions
12.97
40.31
35.85
38.27
31.60
123.32
136.36
90.64
5.32
Total Liabilities
4,652.48
4,223.21
3,651.11
3,142.95
2,785.67
2,537.59
2,391.08
1,830.99
924.92
Net Block
2,905.77
2,707.74
1,700.71
1,435.58
1,329.33
1,381.04
1,062.99
1,013.09
580.10
Gross Block
4,661.42
4,300.28
3,162.18
2,679.21
1,329.33
2,318.63
1,903.64
1,760.48
1,064.81
Accumulated Depreciation
1,755.65
1,592.54
1,461.47
1,243.63
0.00
937.59
840.65
747.39
484.72
Non Current Assets
3,767.63
3,397.58
2,880.70
2,512.99
1,999.12
1,461.44
1,250.91
1,116.09
816.11
Capital Work in Progress
641.75
454.93
925.19
688.06
294.05
62.41
167.39
86.06
20.31
Non Current Investment
19.57
18.63
18.65
29.04
6.27
5.97
5.97
5.96
215.70
Long Term Loans & Adv.
200.08
215.90
234.59
359.10
367.65
0.00
0.00
0.00
0.00
Other Non Current Assets
0.46
0.38
1.56
1.21
1.82
0.00
0.00
0.00
0.00
Current Assets
884.85
825.63
770.41
629.96
786.55
1,076.15
1,140.17
714.90
107.81
Current Investments
241.39
254.12
339.03
375.72
447.49
521.80
474.56
82.94
0.00
Inventories
246.94
227.68
108.09
114.84
120.09
119.92
74.77
66.02
32.75
Sundry Debtors
96.78
57.11
56.55
50.11
38.24
29.76
28.98
23.32
16.24
Cash & Bank
32.81
18.87
87.57
12.68
89.03
91.34
220.39
326.67
23.12
Other Current Assets
266.93
267.85
179.17
76.61
91.70
313.33
341.47
215.95
35.70
Short Term Loans & Adv.
114.19
131.08
106.63
69.29
87.00
288.58
328.47
203.50
26.54
Net Current Assets
-424.65
-366.79
21.80
-0.74
242.25
709.56
783.62
452.93
52.28
Total Assets
4,652.48
4,223.21
3,651.11
3,142.95
2,785.67
2,537.59
2,391.08
1,830.99
924.92

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 05
Cash From Operating Activity
313.37
330.35
354.39
332.28
377.82
173.92
356.59
311.66
76.94
PBT
-27.04
171.46
133.65
251.69
181.98
78.79
330.87
226.69
26.80
Adjustment
296.79
122.11
153.37
180.72
149.37
115.70
94.61
85.62
43.82
Changes in Working Capital
42.07
61.73
74.15
-51.58
89.65
-1.74
-9.83
25.25
6.42
Cash after chg. in Working capital
311.82
355.30
361.17
380.83
421.00
192.75
415.65
337.56
77.03
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.29
-24.95
-6.75
-48.55
-43.18
-18.83
-59.06
-25.90
-0.09
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
3.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-391.03
-430.00
-515.65
-488.35
-353.55
-317.46
-585.74
-265.56
-16.04
Net Fixed Assets
-283.23
-617.13
-472.62
-622.24
-384.50
-288.50
-224.49
-762.04
Net Investments
22.29
24.93
-41.27
47.29
74.01
-47.23
-391.62
82.70
Others
-130.09
162.20
-1.76
86.60
-43.06
18.27
30.37
413.78
Cash from Financing Activity
91.68
29.77
233.62
79.10
-24.76
14.49
122.87
-67.01
-50.78
Net Cash Inflow / Outflow
14.02
-69.88
72.36
-76.97
-0.49
-129.05
-106.28
-20.91
10.12
Opening Cash & Equivalents
19.25
89.13
16.77
90.85
91.34
220.39
326.67
347.58
13.00
Closing Cash & Equivalent
33.27
19.25
89.13
13.88
90.85
91.34
220.39
326.67
23.12

Financial Ratios

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 05
Book Value (Rs.)
114.64
113.69
109.56
103.92
90.93
84.29
80.91
64.12
14.63
ROA
0.41%
2.68%
2.73%
5.93%
4.09%
2.40%
11.42%
12.96%
3.09%
ROE
1.36%
8.03%
7.39%
15.05%
10.15%
5.85%
27.18%
37.74%
20.72%
ROCE
4.73%
6.52%
6.96%
13.45%
10.88%
7.00%
22.70%
23.44%
4.10%
Fixed Asset Turnover
0.66
0.69
0.79
1.15
1.05
0.70
0.90
0.99
0.55
Receivable days
9.50
8.05
8.49
7.01
6.46
7.21
5.81
5.14
14.08
Inventory Days
29.31
23.78
17.74
18.64
22.79
23.88
15.63
12.84
20.45
Payable days
31.17
32.08
26.32
24.18
22.94
21.27
20.17
16.36
19.55
Cash Conversion Cycle
7.65
-0.25
-0.10
1.47
6.31
9.81
1.27
1.62
14.97
Total Debt/Equity
1.68
1.46
1.30
1.09
0.96
0.99
0.93
0.90
4.37
Interest Cover
0.82
2.16
2.49
3.82
2.63
2.32
7.02
5.58
4.90

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes. Information is provided "as is" and solely for informational purposes, not for trading purposes or advice.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.