Nifty
Sensex
:
:
25377.55
82948.23
-41.00 (-0.16%)
-131.43 (-0.16%)

Miscellaneous

Rating :
N/A

BSE: 512237 | NSE: JAICORPLTD

401.10
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  396.85
  •  408.60
  •  395.70
  •  397.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2096623
  •  8452.49
  •  438.30
  •  203.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,193.98
  • 104.24
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,185.01
  • 0.14%
  • 4.22

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.79%
  • 1.91%
  • 18.81%
  • FII
  • DII
  • Others
  • 1.68%
  • 1.64%
  • 2.17%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.13
  • -3.62
  • -13.69

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -5.79
  • -1.26
  • -2.08

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.70
  • 5.90
  • 0.84

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 25.21
  • 39.01

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.82
  • 2.03
  • 2.53

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 31.43
  • 36.29
  • 47.02

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Net Sales
120.92
115.55
4.65%
122.74
124.79
-1.64%
106.89
129.78
-17.64%
117.88
145.15
-18.79%
Expenses
107.30
108.52
-1.12%
105.68
113.45
-6.85%
94.99
119.18
-20.30%
104.51
132.37
-21.05%
EBITDA
13.62
7.03
93.74%
17.06
11.34
50.44%
11.90
10.60
12.26%
13.37
12.78
4.62%
EBIDTM
11.26%
6.08%
13.90%
9.09%
11.13%
8.17%
11.34%
8.80%
Other Income
7.18
6.19
15.99%
16.98
7.81
117.41%
7.43
5.11
45.40%
6.09
6.79
-10.31%
Interest
0.05
0.03
66.67%
0.05
0.06
-16.67%
0.06
0.05
20.00%
0.04
0.07
-42.86%
Depreciation
2.81
3.12
-9.94%
2.88
3.18
-9.43%
3.09
3.28
-5.79%
3.13
3.27
-4.28%
PBT
17.94
10.07
78.15%
31.11
-34.87
-
16.18
12.38
30.69%
16.29
16.23
0.37%
Tax
4.17
4.18
-0.24%
6.30
4.21
49.64%
4.20
3.16
32.91%
4.37
5.08
-13.98%
PAT
13.77
5.89
133.79%
24.81
-39.08
-
11.98
9.22
29.93%
11.92
11.15
6.91%
PATM
11.39%
5.10%
20.21%
-31.32%
11.21%
7.10%
10.11%
7.68%
EPS
0.77
0.31
148.39%
1.31
-2.19
-
0.67
0.47
42.55%
0.65
0.17
282.35%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
468.43
463.06
594.33
720.09
471.51
556.82
635.58
588.28
694.62
668.98
706.05
Net Sales Growth
-9.09%
-22.09%
-17.46%
52.72%
-15.32%
-12.39%
8.04%
-15.31%
3.83%
-5.25%
 
Cost Of Goods Sold
322.23
321.88
422.26
532.62
307.42
371.41
421.54
365.16
446.87
384.21
441.14
Gross Profit
146.20
141.18
172.06
187.48
164.09
185.41
214.05
223.12
247.74
284.77
264.91
GP Margin
31.21%
30.49%
28.95%
26.04%
34.80%
33.30%
33.68%
37.93%
35.67%
42.57%
37.52%
Total Expenditure
412.48
413.65
542.12
665.21
423.28
504.17
558.56
516.16
607.36
581.19
616.38
Power & Fuel Cost
-
22.25
24.43
23.36
22.94
23.73
26.90
27.30
29.33
28.59
37.44
% Of Sales
-
4.80%
4.11%
3.24%
4.87%
4.26%
4.23%
4.64%
4.22%
4.27%
5.30%
Employee Cost
-
39.91
52.22
54.22
51.28
59.83
61.35
57.42
66.68
74.90
73.68
% Of Sales
-
8.62%
8.79%
7.53%
10.88%
10.74%
9.65%
9.76%
9.60%
11.20%
10.44%
Manufacturing Exp.
-
11.56
20.91
18.91
15.70
13.31
17.47
19.04
18.35
40.54
33.56
% Of Sales
-
2.50%
3.52%
2.63%
3.33%
2.39%
2.75%
3.24%
2.64%
6.06%
4.75%
General & Admin Exp.
-
9.91
9.88
11.48
8.91
11.82
13.97
16.29
17.02
18.08
14.81
% Of Sales
-
2.14%
1.66%
1.59%
1.89%
2.12%
2.20%
2.77%
2.45%
2.70%
2.10%
Selling & Distn. Exp.
-
5.93
9.37
13.24
8.66
9.10
11.70
11.52
9.89
11.44
10.76
% Of Sales
-
1.28%
1.58%
1.84%
1.84%
1.63%
1.84%
1.96%
1.42%
1.71%
1.52%
Miscellaneous Exp.
-
2.20
3.05
11.39
8.36
14.96
5.65
19.41
19.22
23.42
10.76
% Of Sales
-
0.48%
0.51%
1.58%
1.77%
2.69%
0.89%
3.30%
2.77%
3.50%
0.71%
EBITDA
55.95
49.41
52.21
54.88
48.23
52.65
77.02
72.12
87.26
87.79
89.67
EBITDA Margin
11.94%
10.67%
8.78%
7.62%
10.23%
9.46%
12.12%
12.26%
12.56%
13.12%
12.70%
Other Income
37.68
36.69
25.13
18.87
108.84
35.38
28.73
26.15
20.72
25.66
25.84
Interest
0.20
0.24
0.34
3.53
15.72
24.57
34.03
52.44
77.87
83.09
2.45
Depreciation
11.91
12.22
12.88
13.05
13.96
17.28
17.90
18.32
16.65
17.92
23.40
PBT
81.52
73.63
64.10
57.17
127.38
46.18
53.83
27.52
13.46
12.45
89.66
Tax
19.04
19.05
18.37
13.06
37.45
6.19
4.16
19.60
23.30
19.44
29.88
Tax Rate
23.36%
25.87%
137.91%
22.84%
29.40%
13.40%
-4.25%
71.22%
173.11%
156.14%
34.50%
PAT
62.48
52.90
-13.60
51.59
89.89
39.72
-101.69
7.14
-9.82
-6.97
56.74
PAT before Minority Interest
62.50
52.85
-13.56
51.67
90.06
39.99
-102.08
7.92
-9.84
-6.99
56.74
Minority Interest
0.02
0.05
-0.04
-0.08
-0.17
-0.27
0.39
-0.78
0.02
0.02
0.00
PAT Margin
13.34%
11.42%
-2.29%
7.16%
19.06%
7.13%
-16.00%
1.21%
-1.41%
-1.04%
8.04%
PAT Growth
587.36%
-
-
-42.61%
126.31%
-
-
-
-
-
 
EPS
3.50
2.97
-0.76
2.89
5.04
2.23
-5.70
0.40
-0.55
-0.39
3.18

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
1,486.14
1,431.82
1,450.65
1,394.74
1,311.85
1,264.81
1,355.08
1,235.84
1,174.53
2,271.76
Share Capital
17.85
17.85
17.85
17.85
17.85
17.85
17.85
17.85
17.85
18.55
Total Reserves
1,468.29
1,413.97
1,432.80
1,376.90
1,294.00
1,246.97
1,337.24
1,217.99
1,156.68
2,253.21
Non-Current Liabilities
-2.03
-3.30
-2.60
-0.43
224.97
6.92
421.33
32.86
939.12
42.24
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
223.16
0.00
387.70
0.00
894.68
22.42
Long Term Provisions
0.01
0.01
0.91
1.07
0.95
0.78
0.72
0.61
0.63
0.75
Current Liabilities
28.05
31.78
34.82
117.03
27.39
381.34
28.68
951.39
61.88
46.55
Trade Payables
6.70
4.58
7.22
4.65
4.35
7.94
7.84
4.85
21.73
15.23
Other Current Liabilities
19.82
17.41
23.15
108.43
19.06
368.95
16.89
941.70
25.17
18.95
Short Term Borrowings
0.00
1.51
0.00
0.00
0.15
0.35
0.51
0.00
8.94
4.24
Short Term Provisions
1.53
8.28
4.45
3.95
3.83
4.10
3.43
4.84
6.05
8.13
Total Liabilities
1,533.26
1,483.31
1,508.74
1,539.13
1,594.34
1,686.61
1,839.88
2,255.78
2,187.50
2,360.55
Net Block
108.38
118.30
120.55
125.57
147.14
173.67
169.71
181.72
182.54
205.69
Gross Block
195.42
199.76
194.12
191.20
217.89
234.83
216.57
214.81
199.57
453.28
Accumulated Depreciation
87.04
81.46
73.56
65.62
70.75
61.16
46.87
33.09
17.03
247.58
Non Current Assets
956.60
951.26
1,028.18
1,038.73
1,091.33
1,177.56
1,173.88
1,572.84
1,492.96
1,648.31
Capital Work in Progress
0.93
0.82
0.39
0.65
5.60
5.73
20.36
6.29
10.18
5.95
Non Current Investment
648.02
627.12
657.00
656.18
767.86
829.31
814.90
1,203.01
1,116.14
1,155.30
Long Term Loans & Adv.
94.67
93.38
146.96
151.76
170.72
168.77
168.02
180.40
182.36
275.36
Other Non Current Assets
0.09
5.39
0.14
0.05
0.01
0.09
0.88
1.41
1.73
6.01
Current Assets
573.53
527.70
475.17
488.84
503.00
509.06
665.90
682.67
694.15
712.24
Current Investments
234.02
177.49
64.76
42.75
88.32
90.51
126.87
158.50
91.37
7.45
Inventories
214.64
210.99
228.00
246.38
199.10
220.04
215.22
208.06
231.81
204.25
Sundry Debtors
49.15
52.46
64.18
60.59
69.02
66.93
79.58
77.24
75.00
87.11
Cash & Bank
8.97
5.47
9.34
15.07
9.02
9.03
14.72
10.28
12.55
20.71
Other Current Assets
66.75
21.68
25.40
37.05
137.54
122.55
229.49
228.60
283.42
392.72
Short Term Loans & Adv.
45.05
59.61
83.49
87.01
85.69
87.86
181.63
173.11
256.29
334.85
Net Current Assets
545.47
495.91
440.35
371.82
475.61
127.72
637.22
-268.72
632.27
665.69
Total Assets
1,530.13
1,478.96
1,503.35
1,527.57
1,594.33
1,686.62
1,839.88
2,255.77
2,187.50
2,360.55

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
40.98
71.94
91.21
-4.95
60.55
71.16
48.10
85.64
71.12
79.00
PBT
71.38
4.79
66.04
130.43
46.18
-104.33
18.48
13.46
12.45
86.61
Adjustment
-13.11
55.20
2.50
-73.60
20.14
40.68
77.91
97.28
96.12
5.26
Changes in Working Capital
1.58
28.55
33.32
-38.10
13.86
11.51
-13.36
7.48
-0.38
18.79
Cash after chg. in Working capital
59.84
88.54
101.86
18.73
80.19
-52.14
83.03
118.21
108.19
110.67
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-18.86
-16.60
-10.66
-23.69
-19.64
-28.45
-34.93
-32.57
-37.07
-31.67
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
151.74
0.00
0.00
0.00
0.00
Cash From Investing Activity
-29.99
-60.16
3.97
170.44
74.32
2.07
515.11
-47.29
14.86
58.80
Net Fixed Assets
2.52
-4.18
-2.23
31.62
17.14
-3.22
-15.83
-11.36
247.89
-7.62
Net Investments
-57.55
-70.05
-8.61
67.41
55.65
77.09
378.34
-73.90
-452.84
36.44
Others
25.04
14.07
14.81
71.41
1.53
-71.80
152.60
37.97
219.81
29.98
Cash from Financing Activity
-11.18
-17.13
-97.86
-158.36
-134.84
-77.97
-558.77
-39.41
-95.74
-149.29
Net Cash Inflow / Outflow
-0.18
-5.35
-2.68
7.13
0.03
-4.74
4.44
-1.06
-9.76
-11.49
Opening Cash & Equivalents
3.56
8.91
11.60
4.47
4.43
9.17
4.73
5.79
15.55
27.80
Closing Cash & Equivalent
3.38
3.56
8.91
11.60
4.47
4.43
9.17
4.73
5.79
16.31

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
83.28
80.24
81.29
78.16
73.51
70.88
75.93
69.24
65.80
127.27
ROA
3.50%
-0.91%
3.39%
5.75%
2.44%
-5.79%
0.39%
-0.44%
-0.31%
2.38%
ROE
3.62%
-0.94%
3.63%
6.65%
3.10%
-7.79%
0.61%
-0.82%
-0.41%
2.48%
ROCE
4.94%
0.36%
4.65%
9.48%
4.49%
-3.81%
4.10%
4.31%
4.37%
3.83%
Fixed Asset Turnover
2.34
3.02
3.74
2.31
2.46
2.82
2.77
3.62
2.19
1.66
Receivable days
40.04
35.82
31.62
50.17
44.56
42.07
47.93
37.09
41.37
48.33
Inventory Days
167.75
134.80
120.23
172.42
137.37
124.98
129.36
107.15
111.27
92.82
Payable days
6.39
5.10
4.07
5.34
4.62
5.22
4.59
8.48
11.91
7.28
Cash Conversion Cycle
201.40
165.52
147.78
217.25
177.31
161.83
172.70
135.76
140.73
133.87
Total Debt/Equity
0.00
0.00
0.00
0.07
0.17
0.28
0.29
0.75
0.77
0.01
Interest Cover
304.50
15.06
19.34
9.11
2.88
-1.88
1.52
1.17
1.15
36.40

News Update:


  • Jai Corp - Quarterly Results
    14th Aug 2024, 17:26 PM

    Read More

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