Nifty
Sensex
:
:
10350.10
33527.39
51.35 (0.50%)
167.49 (0.50%)

Plastic Products

Rating :
55/99

BSE: 512237 | NSE: JAICORPLTD

141.80
-0.30 (-0.21%)
21-Nov-2017 | 11:34AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 145.40
  • 147.50
  • 139.05
  • 142.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  • 7174818
  • 10173.89
  • 147.50
  • 52.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,533.09
  • N/A
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,445.80
  • 0.35%
  • 2.15

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.01%
  • 4.45%
  • 14.44%
  • FII
  • DII
  • Others
  • 1.84%
  • 0.16%
  • 6.10%

Chart

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

Quarterly Results

Standalone Figures in Rs. Crores

Description
Jun 17
Jun 16
Var%
Mar 17
Mar 16
Var%
Dec 16
Dec 15
Var%
Sep 16
Sep 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 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Net Sales
694.62
668.98
706.05
748.00
695.43
682.51
544.07
469.68
434.63
334.14
Net Sales Growth
3.83%
-5.25%
-5.61%
7.56%
1.89%
25.45%
15.84%
8.06%
30.07%
 
Cost Of Goods Sold
446.87
384.21
441.14
465.60
417.31
426.02
313.80
273.83
202.77
171.89
Gross Profit
247.74
284.77
264.91
282.41
278.12
256.50
230.27
195.85
231.86
162.25
GP Margin
35.67%
42.57%
37.52%
37.76%
39.99%
37.58%
42.32%
41.70%
53.35%
48.56%
Total Expenditure
607.36
581.19
616.38
629.06
583.22
586.17
445.41
386.99
406.26
296.62
Power & Fuel Cost
29.33
28.59
37.44
43.51
46.92
41.26
30.18
26.84
17.67
14.74
% Of Sales
4.22%
4.27%
5.30%
5.82%
6.75%
6.05%
5.55%
5.71%
4.07%
4.41%
Employee Cost
66.68
74.90
73.68
60.87
61.70
62.27
50.71
40.61
38.02
22.34
% Of Sales
9.60%
11.20%
10.44%
8.14%
8.87%
9.12%
9.32%
8.65%
8.75%
6.69%
Manufacturing Exp.
18.35
40.54
33.56
33.00
29.66
26.83
22.53
14.45
64.10
67.66
% Of Sales
2.64%
6.06%
4.75%
4.41%
4.26%
3.93%
4.14%
3.08%
14.75%
20.25%
General & Admin Exp.
17.02
18.08
14.81
11.83
11.75
15.99
15.97
22.33
19.16
12.34
% Of Sales
2.45%
2.70%
2.10%
1.58%
1.69%
2.34%
2.94%
4.75%
4.41%
3.69%
Selling & Distn. Exp.
9.89
11.44
10.76
8.66
8.51
8.00
5.86
4.62
3.49
2.84
% Of Sales
1.42%
1.71%
1.52%
1.16%
1.22%
1.17%
1.08%
0.98%
0.80%
0.85%
Miscellaneous Exp.
19.22
23.42
4.99
5.59
7.37
5.81
6.38
4.30
61.04
2.84
% Of Sales
2.77%
3.50%
0.71%
0.75%
1.06%
0.85%
1.17%
0.92%
14.04%
1.44%
EBITDA
87.26
87.79
89.67
118.94
112.21
96.34
98.66
82.69
28.37
37.52
EBITDA Margin
12.56%
13.12%
12.70%
15.90%
16.14%
14.12%
18.13%
17.61%
6.53%
11.23%
Other Income
20.72
25.66
25.84
51.47
65.68
121.13
92.42
58.54
54.85
131.61
Interest
77.87
83.09
2.45
2.83
3.12
3.06
3.60
2.67
4.66
5.90
Depreciation
16.65
17.92
23.40
18.43
18.25
17.53
17.10
16.46
15.52
14.91
PBT
13.46
12.45
89.66
149.15
156.53
196.89
170.38
122.09
63.05
148.32
Tax
23.30
19.44
29.88
49.50
49.88
59.43
42.77
30.89
24.62
11.00
Tax Rate
173.11%
156.14%
34.50%
33.19%
31.87%
30.18%
25.10%
25.30%
39.05%
7.42%
PAT
-9.82
-6.97
56.74
99.66
106.65
137.47
127.61
91.22
38.43
137.32
PAT before Minority Interest
-9.84
-6.99
56.74
99.66
106.65
137.46
127.60
91.20
38.42
137.32
Minority Interest
0.02
0.02
0.00
0.00
0.00
0.01
0.01
0.02
0.01
0.00
PAT Margin
-1.41%
-1.04%
8.04%
13.32%
15.34%
20.14%
23.45%
19.42%
8.84%
41.10%
PAT Growth
-40.89%
-112.28%
-43.07%
-6.55%
-22.42%
7.73%
39.89%
137.37%
-72.01%
 
Unadjusted EPS
-1.02
-0.79
2.94
5.58
5.98
7.70
7.15
5.08
1.88
8.08

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Shareholder's Funds
1,235.84
1,174.53
2,271.76
2,314.06
2,255.80
2,356.83
2,825.86
2,698.42
2,622.99
2,581.51
Share Capital
17.85
17.85
18.55
18.64
18.68
18.85
19.35
19.35
19.35
19.35
Total Reserves
1,217.99
1,156.68
2,253.21
2,295.42
2,237.12
2,337.98
2,806.51
2,679.07
2,603.64
2,562.16
Non-Current Liabilities
32.86
939.12
42.24
44.57
43.25
41.84
43.66
86.04
69.69
94.92
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.90
5.26
48.13
35.39
34.90
Unsecured Loans
0.00
894.68
22.42
21.77
20.60
20.25
18.77
19.46
18.17
46.55
Long Term Provisions
0.61
0.63
0.75
0.64
0.65
0.62
1.57
0.00
0.00
0.00
Current Liabilities
951.39
61.88
46.55
50.31
63.34
93.72
97.57
53.17
39.02
59.57
Trade Payables
4.85
21.73
15.23
10.24
9.79
29.16
31.48
6.71
9.90
22.33
Other Current Liabilities
941.70
25.17
18.95
14.14
23.55
33.16
34.40
15.91
9.89
9.32
Short Term Borrowings
0.00
8.94
4.24
19.48
24.07
23.80
26.25
0.00
0.00
0.00
Short Term Provisions
4.84
6.05
8.13
6.46
5.93
7.60
5.45
30.55
19.23
27.92
Total Liabilities
2,255.78
2,187.50
2,360.55
2,408.94
2,362.39
2,492.39
2,967.10
2,837.66
2,732.91
2,736.00
Net Block
181.72
182.54
205.69
219.46
222.61
221.64
224.58
226.52
207.24
213.80
Gross Block
214.81
199.57
453.28
445.17
432.96
419.73
409.14
396.08
362.75
357.74
Accumulated Depreciation
33.09
17.03
247.58
225.72
210.35
198.09
184.56
169.56
155.52
143.94
Non Current Assets
1,572.84
1,492.96
1,648.31
1,491.02
1,477.14
1,461.06
1,260.00
1,720.81
1,674.24
1,353.94
Capital Work in Progress
6.29
10.18
5.95
7.17
7.24
12.22
7.79
8.25
32.31
20.25
Non Current Investment
1,203.01
1,116.14
1,155.30
1,108.34
1,105.24
1,109.08
949.27
1,486.04
1,434.69
1,119.89
Long Term Loans & Adv.
180.40
182.36
275.36
146.25
130.75
112.52
76.19
0.00
0.00
0.00
Other Non Current Assets
1.41
1.73
6.01
9.80
11.30
5.59
2.17
0.00
0.00
0.00
Current Assets
682.67
694.15
712.24
917.93
885.24
1,031.32
1,707.10
1,116.84
1,058.67
1,382.05
Current Investments
158.50
91.37
7.45
61.55
88.88
301.28
709.14
430.07
303.34
736.01
Inventories
208.06
231.81
204.25
176.13
169.79
170.46
185.79
149.28
140.77
86.81
Sundry Debtors
77.24
75.00
87.11
110.95
108.61
112.11
94.81
65.67
93.12
77.18
Cash & Bank
10.28
12.55
20.71
38.15
16.74
18.40
26.45
11.56
68.08
13.71
Other Current Assets
228.59
27.13
57.87
69.67
501.23
429.06
690.91
460.25
453.35
468.34
Short Term Loans & Adv.
203.29
256.29
334.85
461.48
447.88
382.66
535.54
455.54
452.64
468.32
Net Current Assets
-268.72
632.27
665.69
867.62
821.91
937.60
1,609.53
1,063.67
1,019.65
1,322.48
Total Assets
2,255.77
2,187.50
2,360.55
2,408.95
2,362.38
2,492.38
2,967.10
2,837.65
2,732.91
2,735.99

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Cash From Operating Activity
85.64
71.12
79.00
56.61
-1.48
28.03
27.20
139.15
-112.83
-218.21
PBT
13.46
12.45
86.61
149.15
156.53
196.90
170.27
122.13
63.07
148.32
Adjustment
97.28
96.12
5.26
-23.70
-37.02
-87.59
-63.11
-39.37
37.38
-102.22
Changes in Working Capital
7.48
-0.38
18.79
-14.61
-54.56
-12.76
-30.22
84.09
-195.34
-246.74
Cash after chg. in Working capital
118.21
108.19
110.67
110.84
64.95
96.55
76.95
166.85
-94.90
-200.64
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-32.57
-37.07
-31.67
-54.24
-66.43
-68.51
-49.52
-27.66
-17.92
-17.52
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
-47.29
14.86
58.80
26.89
220.07
605.05
5.98
-154.70
154.50
-1,899.64
Net Fixed Assets
-11.36
247.89
-7.62
-12.14
-8.19
-14.57
-8.84
-9.24
-11.30
-119.68
Net Investments
-73.90
-452.84
36.44
28.63
215.60
308.41
290.20
-166.97
121.27
-1,654.10
Others
37.97
219.81
29.98
10.40
12.66
311.21
-275.38
21.51
44.53
-125.86
Cash from Financing Activity
-39.41
-95.74
-149.29
-60.28
-222.58
-636.58
-24.79
8.91
-37.30
2,113.41
Net Cash Inflow / Outflow
-1.06
-9.76
-11.49
23.22
-4.00
-3.49
8.39
-6.65
4.37
-4.44
Opening Cash & Equivalents
5.79
15.55
27.80
4.58
8.57
12.07
3.68
18.08
13.71
18.15
Closing Cash & Equivalent
4.73
5.79
16.31
27.80
4.58
8.57
12.07
11.43
18.08
13.71

Financial Ratios

Consolidated /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Book Value (Rs.)
69.24
65.80
127.27
129.63
126.36
132.02
158.27
151.13
146.90
144.58
ROA
-0.44%
-0.31%
2.38%
4.18%
4.39%
5.04%
4.40%
3.27%
1.41%
8.63%
ROE
-0.82%
-0.41%
2.48%
4.36%
4.63%
5.31%
4.62%
3.43%
1.48%
9.40%
ROCE
4.31%
4.37%
3.83%
6.53%
6.78%
7.56%
6.16%
4.58%
2.54%
10.02%
Fixed Asset Turnover
3.62
2.19
1.66
1.82
1.75
1.75
1.44
1.31
1.28
1.19
Receivable days
37.09
41.37
48.33
50.16
54.11
52.22
50.58
58.40
67.51
52.91
Inventory Days
107.15
111.27
92.82
79.03
83.41
89.90
105.61
106.67
90.21
64.63
Payable days
8.48
11.91
7.28
5.79
12.10
19.08
15.22
8.00
17.27
16.93
Cash Conversion Cycle
135.76
140.73
133.87
123.40
125.42
123.03
140.96
157.06
140.45
100.61
Total Debt/Equity
0.75
0.77
0.01
0.02
0.02
0.02
0.02
0.03
0.02
0.03
Interest Cover
1.17
1.15
36.40
53.71
51.20
65.32
48.29
46.64
14.53
26.12

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.