Nifty
Sensex
:
:
9119.40
29365.30
-17.00 (-0.19%)
-57.09 (-0.19%)

Plastic Products

Rating :
45/99

BSE: 512237 | NSE: JAICORPLTD

85.50
1.05 (1.24%)
21-Apr-2017 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 84.95
  • 86.80
  • 84.50
  • 84.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  • 1298583
  • 1110.29
  • 89.50
  • 52.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,520.39
  • 130.62
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,532.00
  • 0.59%
  • 1.50

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.01%
  • 3.75%
  • 15.84%
  • FII
  • DII
  • Others
  • 1.78%
  • 0.16%
  • 5.46%

Chart

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

Quarterly Results

Standalone Figures in Rs. Crores

Description
Dec 16
Dec 15
Var%
Sep 16
Sep 15
Var%
Jun 16
Jun 15
Var%
Mar 16
Mar 15
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 08
Mar 07
Net Sales
671.25
706.05
748.00
695.43
682.51
544.07
469.68
434.63
334.14
266.44
Net Sales Growth
-4.93%
-5.61%
7.56%
1.89%
25.45%
15.84%
8.06%
30.07%
25.41%
 
Cost Of Goods Sold
383.87
441.14
465.60
417.31
426.02
313.80
273.83
202.77
171.89
197.60
Gross Profit
287.38
264.91
282.41
278.12
256.50
230.27
195.85
231.86
162.25
68.83
GP Margin
42.81%
37.52%
37.76%
39.99%
37.58%
42.32%
41.70%
53.35%
48.56%
25.83%
Total Expenditure
569.93
616.38
629.06
583.22
586.17
445.41
386.99
406.26
296.62
251.93
Power & Fuel Cost
28.59
37.44
43.51
46.92
41.26
30.18
26.84
17.67
14.74
14.53
% Of Sales
4.26%
5.30%
5.82%
6.75%
6.05%
5.55%
5.71%
4.07%
4.41%
5.45%
Employee Cost
74.46
73.68
60.87
61.70
62.27
50.71
40.61
38.02
22.34
11.77
% Of Sales
11.09%
10.44%
8.14%
8.87%
9.12%
9.32%
8.65%
8.75%
6.69%
4.42%
Manufacturing Exp.
43.48
33.56
33.00
29.66
26.83
22.53
14.45
64.10
67.66
10.56
% Of Sales
6.48%
4.75%
4.41%
4.26%
3.93%
4.14%
3.08%
14.75%
20.25%
3.96%
General & Admin Exp.
17.74
14.81
11.83
11.75
15.99
15.97
22.33
19.16
12.34
6.32
% Of Sales
2.64%
2.10%
1.58%
1.69%
2.34%
2.94%
4.75%
4.41%
3.69%
2.37%
Selling & Distn. Exp.
11.44
10.76
8.66
8.51
8.00
5.86
4.62
3.49
2.84
4.89
% Of Sales
1.70%
1.52%
1.16%
1.22%
1.17%
1.08%
0.98%
0.80%
0.85%
1.84%
Miscellaneous Exp.
10.34
4.99
5.59
7.37
5.81
6.38
4.30
61.04
4.80
4.89
% Of Sales
1.54%
0.71%
0.75%
1.06%
0.85%
1.17%
0.92%
14.04%
1.44%
2.35%
EBITDA
101.32
89.67
118.94
112.21
96.34
98.66
82.69
28.37
37.52
14.51
EBITDA Margin
15.09%
12.70%
15.90%
16.14%
14.12%
18.13%
17.61%
6.53%
11.23%
5.45%
Other Income
24.76
25.84
51.47
65.68
121.13
92.42
58.54
54.85
131.61
79.26
Interest
1.19
2.45
2.83
3.12
3.06
3.60
2.67
4.66
5.90
5.06
Depreciation
17.92
23.40
18.43
18.25
17.53
17.10
16.46
15.52
14.91
9.99
PBT
106.96
89.66
149.15
156.53
196.89
170.38
122.09
63.05
148.32
78.71
Tax
33.90
29.88
49.50
49.88
59.43
42.77
30.89
24.62
11.00
6.59
Tax Rate
31.69%
34.50%
33.19%
31.87%
30.18%
25.10%
25.30%
39.05%
7.42%
8.37%
PAT
73.07
56.74
99.66
106.65
137.47
127.61
91.22
38.43
137.32
72.12
PAT before Minority Interest
73.07
56.74
99.66
106.65
137.46
127.60
91.20
38.42
137.32
72.12
Minority Interest
0.00
0.00
0.00
0.00
0.01
0.01
0.02
0.01
0.00
0.00
PAT Margin
10.89%
8.04%
13.32%
15.34%
20.14%
23.45%
19.42%
8.84%
41.10%
27.07%
PAT Growth
28.78%
-43.07%
-6.55%
-22.42%
7.73%
39.89%
137.37%
-72.01%
90.40%
 
Unadjusted EPS
3.70
2.94
5.58
5.98
7.70
7.15
5.08
1.88
8.08
83.60

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 08
Mar 07
Shareholder's Funds
2,251.60
2,271.76
2,314.06
2,255.80
2,356.83
2,825.86
2,698.42
2,622.99
2,581.51
343.20
Share Capital
18.49
18.55
18.64
18.68
18.85
19.35
19.35
19.35
19.35
8.63
Total Reserves
2,233.11
2,253.21
2,295.42
2,237.12
2,337.98
2,806.51
2,679.07
2,603.64
2,562.16
334.57
Non-Current Liabilities
34.43
42.24
44.57
43.25
41.84
43.66
86.04
69.69
94.92
84.99
Secured Loans
0.00
0.00
0.00
0.00
0.90
5.26
48.13
35.39
34.90
40.00
Unsecured Loans
15.11
22.42
21.77
20.60
20.25
18.77
19.46
18.17
46.55
32.08
Long Term Provisions
0.63
0.75
0.64
0.65
0.62
1.57
0.00
0.00
0.00
0.00
Current Liabilities
64.85
46.55
50.31
63.34
93.72
97.57
53.17
39.02
59.57
18.08
Trade Payables
21.73
15.23
10.24
9.79
29.16
31.48
6.71
9.90
22.33
5.44
Other Current Liabilities
25.30
18.95
14.14
23.55
33.16
34.40
15.91
9.89
9.32
4.03
Short Term Borrowings
8.88
4.24
19.48
24.07
23.80
26.25
0.00
0.00
0.00
0.00
Short Term Provisions
8.94
8.13
6.46
5.93
7.60
5.45
30.55
19.23
27.92
8.61
Total Liabilities
2,350.88
2,360.55
2,408.94
2,362.39
2,492.39
2,967.10
2,837.66
2,732.91
2,736.00
446.27
Net Block
189.26
205.69
219.46
222.61
221.64
224.58
226.52
207.24
213.80
110.63
Gross Block
441.82
453.28
445.17
432.96
419.73
409.14
396.08
362.75
357.74
242.32
Accumulated Depreciation
252.56
247.58
225.72
210.35
198.09
184.56
169.56
155.52
143.94
131.69
Non Current Assets
1,706.12
1,648.31
1,491.02
1,477.14
1,461.06
1,260.00
1,720.81
1,674.24
1,353.94
316.83
Capital Work in Progress
10.18
5.95
7.17
7.24
12.22
7.79
8.25
32.31
20.25
14.96
Non Current Investment
1,216.69
1,155.30
1,108.34
1,105.24
1,109.08
949.27
1,486.04
1,434.69
1,119.89
191.24
Long Term Loans & Adv.
286.30
275.36
146.25
130.75
112.52
76.19
0.00
0.00
0.00
0.00
Other Non Current Assets
3.69
6.01
9.80
11.30
5.59
2.17
0.00
0.00
0.00
0.00
Current Assets
644.76
712.24
917.93
885.24
1,031.32
1,707.10
1,116.84
1,058.67
1,382.05
129.45
Current Investments
36.30
7.45
61.55
88.88
301.28
709.14
430.07
303.34
736.01
0.00
Inventories
231.81
204.25
176.13
169.79
170.46
185.79
149.28
140.77
86.81
39.34
Sundry Debtors
74.94
87.11
110.95
108.61
112.11
94.81
65.67
93.12
77.18
26.10
Cash & Bank
12.38
20.71
38.15
16.74
18.40
26.45
11.56
68.08
13.71
18.15
Other Current Assets
289.34
392.72
531.15
501.23
429.06
690.91
460.25
453.35
468.34
45.87
Short Term Loans & Adv.
239.83
334.85
461.48
447.88
382.66
535.54
455.54
452.64
468.32
45.87
Net Current Assets
579.91
665.69
867.62
821.91
937.60
1,609.53
1,063.67
1,019.65
1,322.48
111.37
Total Assets
2,350.88
2,360.55
2,408.95
2,362.38
2,492.38
2,967.10
2,837.65
2,732.91
2,735.99
446.28

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 08
Mar 07
Cash From Operating Activity
71.12
79.00
56.61
-1.48
28.03
27.20
139.15
-112.83
-218.21
11.03
PBT
106.96
86.61
149.15
156.53
196.90
170.27
122.13
63.07
148.32
78.71
Adjustment
1.97
5.26
-23.70
-37.02
-87.59
-63.11
-39.37
37.38
-102.22
-55.89
Changes in Working Capital
-0.74
18.79
-14.61
-54.56
-12.76
-30.22
84.09
-195.34
-246.74
-6.63
Cash after chg. in Working capital
108.19
110.67
110.84
64.95
96.55
76.95
166.85
-94.90
-200.64
16.19
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-37.07
-31.67
-54.24
-66.43
-68.51
-49.52
-27.66
-17.92
-17.52
-5.18
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
14.86
58.80
26.89
220.07
605.05
5.98
-154.70
154.50
-1,899.64
-37.75
Net Fixed Assets
7.57
-7.62
-12.14
-8.19
-14.57
-8.84
-9.24
-11.30
-119.68
-29.95
Net Investments
-500.78
36.44
28.63
215.60
308.41
290.20
-166.97
121.27
-1,654.10
-69.54
Others
508.07
29.98
10.40
12.66
311.21
-275.38
21.51
44.53
-125.86
61.74
Cash from Financing Activity
-96.02
-149.29
-60.28
-222.58
-636.58
-24.79
8.91
-37.30
2,113.41
41.86
Net Cash Inflow / Outflow
-10.04
-11.49
23.22
-4.00
-3.49
8.39
-6.65
4.37
-4.44
15.15
Opening Cash & Equivalents
16.31
27.80
4.58
8.57
12.07
3.68
18.08
13.71
18.15
3.00
Closing Cash & Equivalent
6.27
16.31
27.80
4.58
8.57
12.07
11.43
18.08
13.71
18.15

Financial Ratios

Consolidated /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Book Value (Rs.)
126.14
127.27
129.63
126.36
132.02
158.27
151.13
146.90
144.58
19.89
ROA
3.10%
2.38%
4.18%
4.39%
5.04%
4.40%
3.27%
1.41%
8.63%
18.60%
ROE
3.23%
2.48%
4.36%
4.63%
5.31%
4.62%
3.43%
1.48%
9.40%
23.54%
ROCE
4.73%
3.83%
6.53%
6.78%
7.56%
6.16%
4.58%
2.54%
10.02%
23.60%
Fixed Asset Turnover
1.60
1.66
1.82
1.75
1.75
1.44
1.31
1.28
1.19
1.20
Receivable days
41.35
48.33
50.16
54.11
52.22
50.58
58.40
67.51
52.91
35.88
Inventory Days
111.27
92.82
79.03
83.41
89.90
105.61
106.67
90.21
64.63
59.57
Payable days
11.91
7.28
5.79
12.10
19.08
15.22
8.00
17.27
16.93
6.84
Cash Conversion Cycle
140.71
133.87
123.40
125.42
123.03
140.96
157.06
140.45
100.61
88.62
Total Debt/Equity
0.01
0.01
0.02
0.02
0.02
0.02
0.03
0.02
0.03
0.21
Interest Cover
90.55
36.40
53.71
51.20
65.32
48.29
46.64
14.53
26.12
16.55

Annual Reports

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.

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