Nifty
Sensex
:
:
10682.20
35457.16
65.50 (0.62%)
196.62 (0.56%)

Breweries & Distilleries

Rating :
43/99

BSE: 507155 | NSE: JAGAJITIND

45.15
2.15 (5.00%)
16-Nov-2018 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  43.00
  •  45.15
  •  41.55
  •  43.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  652
  •  0.29
  •  127.80
  •  37.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 208.36
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 485.73
  • N/A
  • -1.80

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.72%
  • 0.00%
  • 16.82%
  • FII
  • DII
  • Others
  • 0.21%
  • 0.01%
  • 8.24%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.10
  • -12.44
  • -14.78

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 21.67

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 39.73

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.94
  • 2.37
  • 3.23

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.97
  • 0.55
  • -21.84

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
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

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
511.30
688.03
831.42
935.88
993.40
1,076.67
998.11
677.39
Net Sales Growth
-
-25.69%
-17.25%
-11.16%
-5.79%
-7.73%
7.87%
47.35%
 
Cost Of Goods Sold
-
254.38
347.42
438.97
517.97
496.41
529.73
481.45
323.77
Gross Profit
-
256.92
340.61
392.45
417.91
496.99
546.94
516.66
353.62
GP Margin
-
50.25%
49.51%
47.20%
44.65%
50.03%
50.80%
51.76%
52.20%
Total Expenditure
-
575.89
709.03
850.51
935.05
965.75
1,078.72
948.35
658.01
Power & Fuel Cost
-
23.16
33.46
42.81
44.49
85.29
82.51
70.96
61.61
% Of Sales
-
4.53%
4.86%
5.15%
4.75%
8.59%
7.66%
7.11%
9.10%
Employee Cost
-
76.62
71.79
80.17
73.21
72.23
79.61
73.86
54.59
% Of Sales
-
14.99%
10.43%
9.64%
7.82%
7.27%
7.39%
7.40%
8.06%
Manufacturing Exp.
-
26.13
41.02
41.11
44.94
60.94
60.35
55.45
37.79
% Of Sales
-
5.11%
5.96%
4.94%
4.80%
6.13%
5.61%
5.56%
5.58%
General & Admin Exp.
-
53.52
63.92
67.37
69.35
69.61
74.62
72.23
56.02
% Of Sales
-
10.47%
9.29%
8.10%
7.41%
7.01%
6.93%
7.24%
8.27%
Selling & Distn. Exp.
-
75.16
111.53
139.18
167.24
161.68
214.74
175.18
108.92
% Of Sales
-
14.70%
16.21%
16.74%
17.87%
16.28%
19.94%
17.55%
16.08%
Miscellaneous Exp.
-
66.92
39.89
40.90
17.85
19.59
37.16
19.22
15.31
% Of Sales
-
13.09%
5.80%
4.92%
1.91%
1.97%
3.45%
1.93%
2.26%
EBITDA
-
-64.59
-21.00
-19.09
0.83
27.65
-2.05
49.76
19.38
EBITDA Margin
-
-12.63%
-3.05%
-2.30%
0.09%
2.78%
-0.19%
4.99%
2.86%
Other Income
-
7.47
7.33
7.98
3.58
6.82
85.47
35.77
27.55
Interest
-
50.81
40.79
31.70
28.64
23.08
22.10
21.71
22.94
Depreciation
-
12.29
12.71
12.43
18.49
17.50
24.63
28.76
19.35
PBT
-
-120.22
-67.17
-55.24
-42.72
-6.11
36.69
35.06
4.65
Tax
-
-1.12
-1.51
-12.17
2.57
1.63
-6.63
9.82
-1.81
Tax Rate
-
0.93%
2.25%
22.03%
-6.02%
24.11%
-23.30%
28.01%
-38.92%
PAT
-
-119.10
-65.66
-43.08
-45.32
4.93
35.08
25.24
6.46
PAT before Minority Interest
-
-119.10
-65.66
-43.07
-45.29
5.13
35.08
25.24
6.46
Minority Interest
-
0.00
0.00
-0.01
-0.03
-0.20
0.00
0.00
0.00
PAT Margin
-
-23.29%
-9.54%
-5.18%
-4.84%
0.50%
3.26%
2.53%
0.95%
PAT Growth
-
-
-
-
-
-85.95%
38.99%
290.71%
 
Unadjusted EPS
-
-27.63
-15.07
-9.87
-10.40
1.18
8.04
5.78
1.48

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
234.32
202.11
270.77
320.61
368.75
366.11
341.03
323.03
Share Capital
46.15
46.15
46.15
46.15
46.15
46.15
46.15
46.15
Total Reserves
188.17
155.96
224.62
274.46
322.60
319.96
294.88
276.88
Non-Current Liabilities
260.95
178.57
163.51
158.04
154.84
109.28
121.11
175.79
Secured Loans
107.10
141.80
98.41
56.72
47.23
34.29
30.15
76.92
Unsecured Loans
113.84
8.03
16.81
49.97
60.16
27.38
47.23
80.81
Long Term Provisions
23.02
19.83
20.99
20.88
23.99
23.20
21.47
0.00
Current Liabilities
282.27
368.00
386.26
318.40
324.68
340.48
299.56
205.17
Trade Payables
129.71
123.92
151.87
136.65
138.35
139.68
120.83
149.45
Other Current Liabilities
117.19
135.59
117.95
98.84
107.71
103.85
136.36
39.42
Short Term Borrowings
30.63
103.97
111.90
78.39
72.08
87.50
34.49
0.00
Short Term Provisions
4.74
4.52
4.54
4.52
6.54
9.45
7.88
16.30
Total Liabilities
777.54
748.68
820.54
797.05
848.27
815.87
761.70
703.99
Net Block
435.84
299.01
309.36
334.28
354.38
318.06
344.81
367.65
Gross Block
660.18
582.62
603.07
672.02
678.24
622.77
626.56
620.16
Accumulated Depreciation
224.34
283.61
293.71
337.74
323.86
302.85
272.20
252.51
Non Current Assets
511.16
363.28
375.74
401.91
417.50
380.89
395.37
381.91
Capital Work in Progress
0.57
0.49
0.55
5.83
2.39
5.42
0.71
4.30
Non Current Investment
21.56
5.03
4.15
4.73
5.70
4.84
11.77
9.97
Long Term Loans & Adv.
39.53
41.32
52.85
55.80
52.42
50.58
37.19
0.00
Other Non Current Assets
13.66
17.43
8.83
1.27
2.61
1.99
0.89
0.00
Current Assets
266.38
385.40
444.80
395.14
430.77
434.98
366.33
322.08
Current Investments
0.15
0.15
0.33
0.23
0.23
0.23
0.23
2.04
Inventories
79.17
103.53
113.85
116.95
140.65
144.15
117.59
106.99
Sundry Debtors
139.84
188.11
235.25
218.28
223.08
199.04
169.87
145.26
Cash & Bank
7.88
10.53
9.26
10.57
21.55
55.20
38.64
27.15
Other Current Assets
39.34
40.18
41.07
1.45
45.26
36.36
40.00
40.64
Short Term Loans & Adv.
36.91
42.90
45.04
47.66
42.97
34.50
37.90
39.46
Net Current Assets
-15.89
17.40
58.54
76.74
106.09
94.50
66.77
116.91
Total Assets
777.54
748.68
820.54
797.05
848.27
815.87
761.70
703.99

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
30.58
18.63
6.35
11.95
-24.44
-13.13
21.91
35.64
PBT
-120.22
-67.17
-55.25
-42.72
6.76
28.45
35.06
4.65
Adjustment
107.29
66.04
40.83
43.17
34.84
-17.51
23.91
40.34
Changes in Working Capital
38.12
15.37
18.22
12.38
-52.22
-30.46
-37.62
-9.79
Cash after chg. in Working capital
25.19
14.24
3.80
12.83
-10.62
-19.52
21.35
35.21
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
5.39
4.39
2.55
-0.88
-0.95
-1.85
0.56
0.43
Other Direct Exp. Paid
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
Cash From Investing Activity
11.28
1.74
-22.57
-5.47
-29.25
61.93
-10.97
6.45
Net Fixed Assets
-77.64
20.51
74.23
1.09
-38.26
-2.16
-2.35
Net Investments
-18.02
-0.81
0.46
0.89
-10.20
9.05
-0.02
Others
106.94
-17.96
-97.26
-7.45
19.21
55.04
-8.60
Cash from Financing Activity
-44.51
-19.10
14.91
-17.40
19.87
-32.21
0.55
-39.34
Net Cash Inflow / Outflow
-2.65
1.27
-1.31
-10.92
-33.82
16.59
11.49
2.75
Opening Cash & Equivalents
10.53
9.26
10.57
21.49
55.37
38.61
27.15
21.85
Closing Cash & Equivalent
7.88
10.53
9.26
10.57
21.55
55.20
38.64
24.61

Financial Ratios

Standalone /

Consolidated
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
-7.16
18.96
33.22
43.50
53.30
52.06
43.61
38.14
ROA
-15.61%
-8.37%
-5.33%
-5.51%
0.62%
4.45%
3.44%
0.92%
ROE
-437.30%
-54.53%
-24.33%
-20.28%
2.11%
15.89%
13.38%
3.67%
ROCE
-22.04%
-6.63%
-5.62%
-3.21%
6.92%
12.91%
15.94%
8.27%
Fixed Asset Turnover
1.35
1.94
1.94
2.03
2.22
2.44
2.22
1.48
Receivable days
71.29
67.21
66.75
58.91
53.32
44.22
41.60
57.74
Inventory Days
39.72
34.51
33.97
34.38
35.97
31.38
29.65
42.53
Payable days
101.33
82.09
69.69
59.96
56.54
47.89
56.00
91.17
Cash Conversion Cycle
9.68
19.63
31.03
33.34
32.75
27.71
15.25
9.11
Total Debt/Equity
-8.63
3.31
1.73
1.09
0.86
0.68
0.88
0.90
Interest Cover
-1.37
-0.65
-0.74
-0.49
1.29
2.29
2.61
1.20

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.