Nifty
Sensex
:
:
10656.20
35474.51
-107.20 (-1.00%)
-300.37 (-0.84%)

Cement & Construction Materials

Rating :
42/99

BSE: 500380 | NSE: JKLAKSHMI

266.55
-2.95 (-1.09%)
20-Nov-2018 | 3:46PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  270.90
  •  275.00
  •  265.00
  •  269.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  28385
  •  75.66
  •  487.40
  •  261.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,165.91
  • 49.48
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,699.96
  • 0.28%
  • 2.16

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 45.94%
  • 9.49%
  • 15.98%
  • FII
  • DII
  • Others
  • 0.03%
  • 19.26%
  • 9.30%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.79
  • 10.66
  • 9.21

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.85
  • 6.38
  • 8.62

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -7.27
  • -2.02
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.84
  • 45.26
  • 58.60

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.13
  • 2.97
  • 3.32

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.23
  • 14.96
  • 16.00

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

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
-
3,748.36
2,921.56
2,635.25
2,315.54
2,056.61
2,054.95
1,718.10
1,318.83
1,490.50
1,224.53
Net Sales Growth
-
28.30%
10.86%
13.81%
12.59%
0.08%
19.61%
30.27%
-11.52%
21.72%
 
Cost Of Goods Sold
-
823.97
746.88
682.99
474.96
468.08
414.21
304.73
204.01
233.59
182.42
Gross Profit
-
2,924.39
2,174.68
1,952.26
1,840.58
1,588.53
1,640.74
1,413.37
1,114.82
1,256.91
1,042.11
GP Margin
-
78.02%
74.44%
74.08%
79.49%
77.24%
79.84%
82.26%
84.53%
84.33%
85.10%
Total Expenditure
-
3,316.60
2,551.83
2,362.21
1,962.98
1,754.81
1,626.24
1,382.37
1,135.72
1,065.99
914.03
Power & Fuel Cost
-
917.34
573.64
551.74
499.61
422.07
406.19
413.63
391.93
289.95
306.27
% Of Sales
-
24.47%
19.63%
20.94%
21.58%
20.52%
19.77%
24.07%
29.72%
19.45%
25.01%
Employee Cost
-
262.51
212.07
197.59
148.95
122.98
113.22
98.39
73.21
62.16
52.25
% Of Sales
-
7.00%
7.26%
7.50%
6.43%
5.98%
5.51%
5.73%
5.55%
4.17%
4.27%
Manufacturing Exp.
-
177.18
148.56
127.36
205.94
190.02
176.50
153.65
125.90
121.44
105.85
% Of Sales
-
4.73%
5.08%
4.83%
8.89%
9.24%
8.59%
8.94%
9.55%
8.15%
8.64%
General & Admin Exp.
-
28.94
22.23
22.55
18.54
70.94
17.54
16.72
19.42
49.48
24.01
% Of Sales
-
0.77%
0.76%
0.86%
0.80%
3.45%
0.85%
0.97%
1.47%
3.32%
1.96%
Selling & Distn. Exp.
-
1,106.66
847.91
779.98
614.98
480.52
498.47
391.27
321.05
303.78
241.74
% Of Sales
-
29.52%
29.02%
29.60%
26.56%
23.36%
24.26%
22.77%
24.34%
20.38%
19.74%
Miscellaneous Exp.
-
0.00
0.54
0.00
0.00
0.20
0.11
3.98
0.20
5.59
241.74
% Of Sales
-
0%
0.02%
0%
0%
0.01%
0.01%
0.23%
0.02%
0.38%
0.12%
EBITDA
-
431.76
369.73
273.04
352.56
301.80
428.71
335.73
183.11
424.51
310.50
EBITDA Margin
-
11.52%
12.66%
10.36%
15.23%
14.67%
20.86%
19.54%
13.88%
28.48%
25.36%
Other Income
-
69.01
125.09
72.33
27.97
44.31
55.47
63.41
40.20
41.37
34.81
Interest
-
263.70
244.35
222.16
94.48
77.19
83.54
87.42
59.91
54.98
49.51
Depreciation
-
207.29
175.00
165.59
114.59
135.27
148.95
129.73
84.61
80.03
69.11
PBT
-
29.78
75.47
-42.38
171.46
133.65
251.69
181.99
78.79
330.87
226.69
Tax
-
-10.87
-7.79
-54.99
4.05
22.37
59.62
33.96
19.66
89.74
48.09
Tax Rate
-
-33.43%
-9.80%
108.53%
3.70%
19.43%
25.33%
23.79%
24.95%
27.12%
21.21%
PAT
-
55.27
85.80
1.40
102.98
92.82
175.74
108.79
59.13
241.13
178.60
PAT before Minority Interest
-
43.39
87.30
4.32
105.42
92.78
175.74
108.79
59.13
241.13
178.60
Minority Interest
-
11.88
-1.50
-2.92
-2.44
0.04
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
1.47%
2.94%
0.05%
4.45%
4.51%
8.55%
6.33%
4.48%
16.18%
14.59%
PAT Growth
-
-35.58%
6,028.57%
-98.64%
10.95%
-47.18%
61.54%
83.98%
-75.48%
35.01%
 
Unadjusted EPS
-
4.69
7.29
0.11
8.75
7.98
14.82
8.89
4.83
19.71
14.60

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
1,443.52
1,400.97
1,319.99
1,337.86
1,303.40
1,259.09
1,175.19
1,046.33
1,020.70
831.25
Share Capital
58.85
58.85
58.85
58.85
58.85
58.85
61.19
61.19
61.19
61.19
Total Reserves
1,384.67
1,342.12
1,261.14
1,279.01
1,244.55
1,200.24
1,114.00
985.14
959.51
770.06
Non-Current Liabilities
2,084.54
2,355.14
1,840.46
1,680.80
1,589.29
1,253.16
1,066.18
1,124.67
1,013.83
737.77
Secured Loans
1,822.12
2,089.88
1,712.76
1,484.66
1,370.55
1,024.14
822.88
880.58
777.57
573.63
Unsecured Loans
25.03
16.36
18.92
2.42
41.49
73.56
85.37
136.87
144.16
129.04
Long Term Provisions
11.55
11.19
9.65
8.14
6.42
5.66
3.86
0.00
0.00
0.00
Current Liabilities
1,497.79
1,329.73
1,311.48
1,192.42
748.61
630.70
544.30
366.59
356.55
261.97
Trade Payables
328.79
277.55
204.60
225.61
134.99
128.70
104.74
83.31
58.98
64.53
Other Current Liabilities
734.29
655.26
799.70
693.37
535.59
422.48
401.62
159.96
161.21
106.80
Short Term Borrowings
420.29
376.25
297.75
233.13
42.18
41.25
6.34
0.00
0.00
0.00
Short Term Provisions
14.42
20.67
9.43
40.31
35.85
38.27
31.60
123.32
136.36
90.64
Total Liabilities
5,027.11
5,099.08
4,483.14
4,223.21
3,651.11
3,142.95
2,785.67
2,537.59
2,391.08
1,830.99
Net Block
3,626.59
3,555.10
2,851.20
2,707.74
1,700.71
1,435.58
1,329.33
1,381.04
1,062.99
1,013.09
Gross Block
4,172.69
3,894.78
3,016.56
4,300.28
3,162.18
2,679.21
1,329.33
2,318.63
1,903.64
1,760.48
Accumulated Depreciation
546.10
339.68
165.36
1,592.54
1,461.47
1,243.63
0.00
937.59
840.65
747.39
Non Current Assets
3,946.82
3,976.57
3,572.42
3,397.58
2,880.70
2,512.99
1,999.12
1,461.44
1,250.91
1,116.09
Capital Work in Progress
228.26
307.10
632.96
454.93
925.19
688.06
294.05
62.41
167.39
86.06
Non Current Investment
10.42
9.51
8.71
18.63
18.65
29.04
6.27
5.97
5.97
5.96
Long Term Loans & Adv.
80.67
104.75
79.09
215.90
234.59
359.10
367.65
0.00
0.00
0.00
Other Non Current Assets
0.88
0.11
0.46
0.38
1.56
1.21
1.82
0.00
0.00
0.00
Current Assets
1,077.27
1,118.75
906.22
825.63
770.41
629.96
786.55
1,076.15
1,140.17
714.90
Current Investments
463.07
522.42
262.01
254.12
339.03
375.72
447.49
521.80
474.56
82.94
Inventories
355.61
321.20
246.95
227.68
108.09
114.84
120.09
119.92
74.77
66.02
Sundry Debtors
101.51
90.41
96.78
57.11
56.55
50.11
38.24
29.76
28.98
23.32
Cash & Bank
12.45
10.20
32.80
18.87
87.57
12.68
89.03
91.34
220.39
326.67
Other Current Assets
144.63
23.06
155.18
136.77
179.17
76.61
91.70
313.33
341.47
215.95
Short Term Loans & Adv.
122.52
151.46
112.50
131.08
106.63
69.29
87.00
288.58
328.47
203.50
Net Current Assets
-420.52
-210.98
-405.26
-366.79
21.80
-0.74
242.25
709.56
783.62
452.93
Total Assets
5,027.11
5,099.08
4,483.14
4,223.21
3,651.11
3,142.95
2,785.67
2,537.59
2,391.08
1,830.99

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
493.20
396.40
266.77
330.35
354.39
332.28
377.82
173.92
356.59
311.66
PBT
29.79
75.47
-42.38
171.46
133.65
251.69
181.98
78.79
330.87
226.69
Adjustment
427.86
310.57
322.29
122.11
153.37
180.72
149.37
115.70
94.61
85.62
Changes in Working Capital
74.88
13.02
-11.23
61.73
74.15
-51.58
89.65
-1.74
-9.83
25.25
Cash after chg. in Working capital
532.53
399.06
268.68
355.30
361.17
380.83
421.00
192.75
415.65
337.56
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-39.33
-2.66
-5.12
-24.95
-6.75
-48.55
-43.18
-18.83
-59.06
-25.90
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
3.21
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-70.15
-600.07
-286.28
-430.00
-515.65
-488.35
-353.55
-317.46
-585.74
-265.56
Net Fixed Assets
-168.63
-190.52
1,281.45
-617.13
-472.62
-622.24
-384.50
-288.50
-224.49
-762.04
Net Investments
15.11
-372.24
-14.81
24.93
-41.27
47.29
74.01
-47.23
-391.62
82.70
Others
83.37
-37.31
-1,552.92
162.20
-1.76
86.60
-43.06
18.27
30.37
413.78
Cash from Financing Activity
-420.80
181.07
33.43
29.77
233.62
79.10
-24.76
14.49
122.87
-67.01
Net Cash Inflow / Outflow
2.25
-22.60
13.92
-69.88
72.36
-76.97
-0.49
-129.05
-106.28
-20.91
Opening Cash & Equivalents
10.20
32.80
18.88
89.13
16.77
90.85
91.34
220.39
326.67
347.58
Closing Cash & Equivalent
12.45
10.20
32.80
19.25
89.13
13.88
90.85
91.34
220.39
326.67

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.)
122.41
118.73
111.78
113.69
109.56
103.92
90.93
84.29
80.91
64.12
ROA
0.86%
1.82%
0.10%
2.68%
2.73%
5.93%
4.09%
2.40%
11.42%
12.96%
ROE
3.06%
6.44%
0.33%
8.03%
7.39%
15.05%
10.15%
5.85%
27.18%
37.74%
ROCE
7.34%
8.46%
5.00%
6.52%
6.96%
13.45%
10.88%
7.00%
22.70%
23.44%
Fixed Asset Turnover
0.96
0.95
0.81
0.69
0.79
1.15
1.05
0.70
0.90
0.99
Receivable days
9.07
10.39
9.50
8.05
8.49
7.01
6.46
7.21
5.81
5.14
Inventory Days
32.00
31.53
29.31
23.78
17.74
18.64
22.79
23.88
15.63
12.84
Payable days
31.57
32.99
31.19
32.08
26.32
24.18
22.94
21.27
20.17
16.36
Cash Conversion Cycle
9.50
8.93
7.63
-0.25
-0.10
1.47
6.31
9.81
1.27
1.62
Total Debt/Equity
1.77
1.92
1.72
1.46
1.30
1.09
0.96
0.99
0.93
0.90
Interest Cover
1.12
1.33
0.77
2.16
2.49
3.82
2.63
2.32
7.02
5.58

News Update:


  • JK Lakshmi Cement reports 41% fall in Q2 net profit
    15th Nov 2018, 10:24 AM

    Total income of the company increased by 9.18% at Rs 866.40 crore for Q2FY19

    Read More
  • JK Lakshmi Cement reports production, sales growth of 13% in Q2FY19
    15th Nov 2018, 10:17 AM

    Net sales revenue increased only by 10% to Rs 8514.40 million

    Read More
  • JK Lakshmi Cement - Quarterly Results
    14th Nov 2018, 17:12 PM

    Read More

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.