Nifty
Sensex
:
:
10710.40
35563.31
28.20 (0.26%)
106.15 (0.30%)

Household & Personal Products

Rating :
42/99

BSE: 532771 | NSE: JHS

26.00
0.85 (3.38%)
19-Nov-2018 | 10:06AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  25.80
  •  26.35
  •  25.75
  •  25.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  12108
  •  3.15
  •  77.50
  •  24.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 111.57
  • 28.10
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 107.76
  • N/A
  • 0.71

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 34.01%
  • 9.01%
  • 51.25%
  • FII
  • DII
  • Others
  • 0.13%
  • 0.00%
  • 5.60%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.54
  • 31.80
  • 11.91

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.49
  • -
  • 16.42

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 33.72
  • -
  • -

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.93
  • 1.14
  • 1.55

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 157.55
  • 264.63
  • 18.86

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
29.78
31.28
-4.80%
20.03
29.75
-32.67%
37.80
27.52
37.35%
43.81
22.72
92.83%
Expenses
30.76
27.78
10.73%
20.09
28.40
-29.26%
33.91
24.21
40.07%
38.80
19.27
101.35%
EBITDA
-0.97
3.50
-
-0.05
1.35
-
3.89
3.31
17.52%
5.01
3.45
45.22%
EBIDTM
-3.27%
11.18%
-0.27%
4.54%
10.29%
12.02%
11.44%
15.18%
Other Income
1.99
0.97
105.15%
1.30
0.74
75.68%
2.18
0.13
1,576.92%
1.08
0.13
730.77%
Interest
0.27
0.21
28.57%
0.13
0.14
-7.14%
0.20
0.09
122.22%
0.18
0.22
-18.18%
Depreciation
1.82
1.71
6.43%
1.80
1.66
8.43%
1.66
1.59
4.40%
1.78
1.61
10.56%
PBT
-1.07
2.51
-
-0.69
27.56
-
4.22
1.75
141.14%
4.13
1.75
136.00%
Tax
-0.05
0.76
-
-0.15
8.54
-
1.41
-16.80
-
1.65
0.00
0.00
PAT
-1.02
1.75
-
-0.54
19.02
-
2.81
18.55
-84.85%
2.48
1.75
41.71%
PATM
-3.41%
5.60%
-2.70%
63.92%
7.42%
67.41%
5.66%
7.71%
EPS
-0.15
0.29
-
-0.08
4.27
-
0.47
4.20
-88.81%
0.41
0.43
-4.65%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
131.42
140.29
105.06
100.09
55.32
35.28
59.59
126.60
127.70
68.46
27.88
Net Sales Growth
18.11%
33.53%
4.97%
80.93%
56.80%
-40.80%
-52.93%
-0.86%
86.53%
145.55%
 
Cost Of Goods Sold
84.33
56.90
40.80
43.26
26.44
16.32
19.37
87.61
88.25
40.61
10.09
Gross Profit
47.09
83.40
64.25
56.82
28.88
18.96
40.22
39.00
39.44
27.84
17.79
GP Margin
35.83%
59.45%
61.16%
56.77%
52.21%
53.74%
67.49%
30.81%
30.88%
40.67%
63.81%
Total Expenditure
123.56
126.54
93.37
93.66
59.30
39.07
47.77
110.58
104.94
52.53
20.55
Power & Fuel Cost
-
3.42
3.45
3.00
2.64
2.58
2.04
1.38
0.94
1.68
1.28
% Of Sales
-
2.44%
3.28%
3.00%
4.77%
7.31%
3.42%
1.09%
0.74%
2.45%
4.59%
Employee Cost
-
12.10
8.66
7.23
5.79
9.17
9.86
5.10
3.98
4.35
3.61
% Of Sales
-
8.62%
8.24%
7.22%
10.47%
25.99%
16.55%
4.03%
3.12%
6.35%
12.95%
Manufacturing Exp.
-
42.60
32.62
33.84
17.47
6.68
9.48
6.98
4.74
1.47
1.00
% Of Sales
-
30.37%
31.05%
33.81%
31.58%
18.93%
15.91%
5.51%
3.71%
2.15%
3.59%
General & Admin Exp.
-
6.66
6.11
4.58
4.77
3.49
3.29
3.55
4.07
2.40
2.22
% Of Sales
-
4.75%
5.82%
4.58%
8.62%
9.89%
5.52%
2.80%
3.19%
3.51%
7.96%
Selling & Distn. Exp.
-
3.31
1.42
1.26
0.66
0.35
1.33
1.67
2.38
0.80
0.88
% Of Sales
-
2.36%
1.35%
1.26%
1.19%
0.99%
2.23%
1.32%
1.86%
1.17%
3.16%
Miscellaneous Exp.
-
1.56
0.32
0.49
1.52
0.47
2.40
4.30
0.58
1.21
0.88
% Of Sales
-
1.11%
0.30%
0.49%
2.75%
1.33%
4.03%
3.40%
0.45%
1.77%
5.27%
EBITDA
7.88
13.75
11.69
6.43
-3.98
-3.79
11.82
16.02
22.76
15.93
7.33
EBITDA Margin
6.00%
9.80%
11.13%
6.42%
-7.19%
-10.74%
19.84%
12.65%
17.82%
23.27%
26.29%
Other Income
6.55
4.98
0.43
0.73
0.87
3.81
4.17
0.86
1.66
0.12
0.04
Interest
0.78
0.74
0.62
0.36
0.14
14.14
10.44
6.26
3.72
3.00
2.95
Depreciation
7.06
6.81
6.36
10.49
12.36
14.71
13.63
7.37
6.95
4.15
3.04
PBT
6.59
11.18
5.14
-3.70
-15.60
-28.83
-8.07
3.26
13.74
8.90
1.38
Tax
2.86
12.37
-16.80
0.00
0.04
-6.49
4.07
2.15
1.53
0.88
0.03
Tax Rate
43.40%
32.20%
-327.49%
0.00%
-0.18%
18.39%
1312.90%
65.95%
11.14%
9.89%
2.17%
PAT
3.73
26.14
21.94
-21.62
-22.16
-28.81
-3.76
1.11
12.21
8.02
1.43
PAT before Minority Interest
3.98
26.05
21.94
-21.64
-22.18
-28.81
-3.76
1.11
12.21
8.02
1.34
Minority Interest
0.25
0.09
0.00
0.02
0.02
0.00
0.00
0.00
0.00
0.00
0.09
PAT Margin
2.84%
18.63%
20.88%
-21.60%
-40.06%
-81.66%
-6.31%
0.88%
9.56%
11.71%
5.13%
PAT Growth
-90.92%
19.14%
-
-
-
-
-
-90.91%
52.24%
460.84%
 
Unadjusted EPS
0.65
4.61
5.45
-8.42
-9.19
-11.95
-5.04
0.66
8.41
5.86
1.07

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
174.27
134.38
100.74
119.78
62.10
89.46
114.69
84.53
73.86
60.27
Share Capital
60.90
44.12
37.63
24.10
24.10
24.10
17.55
14.55
14.45
12.90
Total Reserves
113.36
85.63
57.21
95.68
38.01
65.36
97.14
69.98
59.41
46.63
Non-Current Liabilities
-2.57
-15.62
1.91
1.24
14.06
26.50
32.26
14.76
41.14
48.82
Secured Loans
1.10
0.65
0.03
0.11
13.22
19.30
26.69
15.06
40.20
48.58
Unsecured Loans
0.00
0.00
1.10
0.00
0.00
0.00
0.00
0.00
1.21
0.33
Long Term Provisions
2.81
0.48
0.41
0.38
0.84
0.46
3.26
0.08
0.00
0.00
Current Liabilities
31.75
19.66
18.35
48.91
113.78
115.32
88.72
57.35
27.58
6.01
Trade Payables
23.72
13.97
13.36
11.69
5.38
21.62
45.74
15.79
21.02
3.20
Other Current Liabilities
7.94
5.54
4.69
18.62
75.47
37.07
9.88
11.25
4.10
1.27
Short Term Borrowings
0.00
0.10
0.25
18.56
32.91
56.60
33.07
26.80
0.00
0.00
Short Term Provisions
0.09
0.05
0.04
0.04
0.03
0.03
0.02
3.51
2.47
1.54
Total Liabilities
203.35
138.41
121.00
169.93
189.96
231.28
235.67
156.64
142.58
115.13
Net Block
71.41
65.00
65.10
107.89
120.88
135.30
51.99
57.90
63.71
54.00
Gross Block
84.36
71.32
124.24
176.62
177.27
177.00
76.35
75.22
73.80
59.96
Accumulated Depreciation
12.95
6.32
59.14
68.73
56.39
41.71
24.36
17.33
10.10
5.95
Non Current Assets
100.60
95.86
85.36
127.30
143.35
167.98
110.18
71.38
76.17
83.40
Capital Work in Progress
0.51
0.67
0.68
0.03
0.03
0.01
24.45
0.21
12.41
29.40
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.05
0.05
0.05
0.00
Long Term Loans & Adv.
28.08
29.91
19.37
19.31
22.22
32.61
33.63
13.23
0.00
0.00
Other Non Current Assets
0.60
0.28
0.21
0.08
0.22
0.06
0.05
0.00
0.00
0.00
Current Assets
102.74
42.55
35.63
42.62
46.62
63.31
125.49
85.25
66.42
31.71
Current Investments
18.19
1.03
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
9.54
10.72
9.31
9.01
5.82
6.07
13.22
20.10
16.58
16.18
Sundry Debtors
42.73
13.66
6.91
25.25
18.21
35.96
102.46
54.75
43.30
6.95
Cash & Bank
6.31
5.86
2.88
0.98
2.35
0.81
0.71
1.57
0.54
2.52
Other Current Assets
25.97
0.88
12.29
5.32
20.24
20.47
9.10
8.83
5.99
6.06
Short Term Loans & Adv.
25.83
10.40
4.24
2.06
15.16
15.75
8.50
8.04
5.63
5.70
Net Current Assets
70.99
22.89
17.28
-6.29
-67.16
-52.02
36.77
27.90
38.83
25.70
Total Assets
203.34
138.41
120.99
169.92
189.97
231.29
235.67
156.63
142.59
115.11

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
13.80
-3.93
-3.77
6.95
28.17
59.50
-11.75
1.34
-0.77
1.07
PBT
11.18
5.14
-21.64
-15.51
-28.83
-8.12
3.33
14.10
8.90
1.38
Adjustment
4.90
5.16
28.54
14.03
28.53
26.42
16.34
10.46
7.61
6.54
Changes in Working Capital
-26.72
-14.19
-10.67
8.44
28.57
42.09
-29.75
-22.58
-17.59
-6.37
Cash after chg. in Working capital
-10.64
-3.89
-3.77
6.96
28.28
60.38
-10.08
1.98
-1.08
1.55
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.80
-0.04
0.00
0.00
-0.11
-0.87
-1.67
-0.64
0.31
-0.48
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
27.24
-0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-27.02
-3.36
1.48
1.32
2.74
-22.51
-25.74
-2.68
3.22
-23.75
Net Fixed Assets
-12.71
52.91
51.73
0.59
-0.29
-76.20
-25.52
10.84
-2.80
-36.66
Net Investments
-17.16
-1.03
0.00
0.00
0.00
0.44
-0.29
0.00
0.06
2.73
Others
2.85
-55.24
-50.25
0.73
3.03
53.25
0.07
-13.52
5.96
10.18
Cash from Financing Activity
13.63
10.11
4.21
-9.75
-29.14
-39.22
36.73
2.20
-4.44
15.95
Net Cash Inflow / Outflow
0.42
2.83
1.92
-1.47
1.77
-2.22
-0.76
0.86
-1.99
-6.74
Opening Cash & Equivalents
5.51
2.69
0.96
2.11
0.34
2.56
1.30
0.43
2.52
9.26
Closing Cash & Equivalent
5.93
5.51
2.88
0.64
2.11
0.34
0.56
1.30
0.54
2.52

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
28.61
29.41
25.20
49.71
25.77
37.13
65.35
58.10
51.12
46.14
ROA
15.25%
16.91%
-14.88%
-12.32%
-13.68%
-1.61%
0.57%
8.16%
6.23%
1.23%
ROE
17.14%
19.53%
-20.17%
-24.39%
-38.02%
-3.68%
1.11%
15.42%
12.03%
2.28%
ROCE
24.99%
4.80%
-17.59%
-17.26%
-13.78%
5.78%
6.07%
14.10%
10.60%
4.30%
Fixed Asset Turnover
1.83
1.07
0.67
0.31
0.20
0.47
1.67
1.72
1.02
0.57
Receivable days
72.14
35.73
58.65
143.38
280.22
423.93
226.42
139.84
133.79
84.72
Inventory Days
25.93
34.81
33.41
48.93
61.50
59.07
47.98
52.31
87.24
191.16
Payable days
55.12
52.96
46.12
47.07
98.42
221.97
108.70
61.05
84.12
91.00
Cash Conversion Cycle
42.96
17.57
45.95
145.23
243.31
261.03
165.70
131.10
136.92
184.87
Total Debt/Equity
0.01
0.02
0.03
0.16
0.87
1.13
0.58
0.57
0.56
0.82
Interest Cover
52.83
9.31
-58.32
-156.22
-1.50
1.03
1.52
4.70
3.97
1.47

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.