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

Construction - Real Estate

Rating :
54/99

BSE: 522263 | NSE: JMCPROJECT

88.10
-2.10 (-2.33%)
16-Nov-2018 | 3:54PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  92.35
  •  93.00
  •  86.20
  •  90.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  397538
  •  350.23
  •  141.21
  •  66.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,511.15
  • 13.18
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,044.36
  • 0.67%
  • 1.80

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.19%
  • 2.31%
  • 11.80%
  • FII
  • DII
  • Others
  • 0.04%
  • 14.27%
  • 4.39%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.73
  • 0.75
  • 4.70

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.46
  • 14.98
  • 6.48

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.19
  • 35.81
  • 34.76

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.19
  • 16.62
  • 17.52

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.16
  • 1.38
  • 1.70

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.54
  • 6.52
  • 7.32

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
-
2,888.14
2,472.14
2,544.09
2,469.78
2,663.71
2,542.42
2,065.36
1,378.47
1,313.04
1,311.95
Net Sales Growth
-
16.83%
-2.83%
3.01%
-7.28%
4.77%
23.10%
49.83%
4.98%
0.08%
 
Cost Of Goods Sold
-
1,798.50
1,535.09
1,670.89
1,727.07
2,028.44
1,975.82
1,475.50
928.33
913.86
920.94
Gross Profit
-
1,089.64
937.05
873.20
742.71
635.27
566.60
589.86
450.14
399.17
391.01
GP Margin
-
37.73%
37.90%
34.32%
30.07%
23.85%
22.29%
28.56%
32.66%
30.40%
29.80%
Total Expenditure
-
2,512.37
2,177.05
2,257.68
2,279.16
2,531.59
2,426.94
1,918.01
1,261.79
1,208.12
1,207.76
Power & Fuel Cost
-
22.33
18.57
22.78
18.25
17.08
14.02
11.63
6.38
6.36
6.04
% Of Sales
-
0.77%
0.75%
0.90%
0.74%
0.64%
0.55%
0.56%
0.46%
0.48%
0.46%
Employee Cost
-
268.90
238.63
228.75
201.28
169.15
148.09
142.21
123.59
95.10
87.41
% Of Sales
-
9.31%
9.65%
8.99%
8.15%
6.35%
5.82%
6.89%
8.97%
7.24%
6.66%
Manufacturing Exp.
-
196.49
173.26
150.91
215.36
190.30
161.55
170.99
130.73
113.96
122.70
% Of Sales
-
6.80%
7.01%
5.93%
8.72%
7.14%
6.35%
8.28%
9.48%
8.68%
9.35%
General & Admin Exp.
-
162.21
191.77
178.28
115.49
124.72
114.69
113.96
69.62
75.18
66.32
% Of Sales
-
5.62%
7.76%
7.01%
4.68%
4.68%
4.51%
5.52%
5.05%
5.73%
5.06%
Selling & Distn. Exp.
-
0.41
0.15
0.13
1.47
1.49
1.22
2.50
1.76
3.46
2.32
% Of Sales
-
0.01%
0.01%
0.01%
0.06%
0.06%
0.05%
0.12%
0.13%
0.26%
0.18%
Miscellaneous Exp.
-
63.53
19.57
5.93
0.23
0.40
11.54
1.22
1.38
0.20
2.32
% Of Sales
-
2.20%
0.79%
0.23%
0.01%
0.02%
0.45%
0.06%
0.10%
0.02%
0.15%
EBITDA
-
375.77
295.09
286.41
190.62
132.12
115.48
147.35
116.68
104.92
104.19
EBITDA Margin
-
13.01%
11.94%
11.26%
7.72%
4.96%
4.54%
7.13%
8.46%
7.99%
7.94%
Other Income
-
33.28
31.58
26.59
32.07
12.18
7.25
11.15
4.48
13.34
10.52
Interest
-
235.92
236.02
240.93
168.21
86.57
61.64
53.71
33.92
30.14
32.60
Depreciation
-
99.93
87.12
88.71
65.00
61.01
54.90
47.20
39.67
35.02
30.06
PBT
-
73.20
3.53
-16.63
-10.53
-3.26
6.19
57.59
47.56
53.10
52.04
Tax
-
23.65
11.01
10.14
13.77
7.35
-2.39
12.41
12.09
13.48
15.23
Tax Rate
-
32.31%
311.90%
-60.97%
-130.77%
-225.46%
-38.61%
21.55%
25.42%
25.39%
29.27%
PAT
-
49.55
-7.48
-26.77
-24.30
-10.62
8.58
45.18
35.47
39.63
36.82
PAT before Minority Interest
-
49.55
-7.48
-26.77
-24.30
-10.62
8.58
45.18
35.47
39.63
36.82
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
1.72%
-0.30%
-1.05%
-0.98%
-0.40%
0.34%
2.19%
2.57%
3.02%
2.81%
PAT Growth
-
-
-
-
-
-
-81.01%
27.38%
-10.50%
7.63%
 
Unadjusted EPS
-
7.99
-12.79
-24.46
-9.00
-4.06
3.29
17.30
15.20
19.24
19.32

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
501.10
481.12
530.43
417.25
450.66
416.45
411.55
372.59
251.02
203.89
Share Capital
33.58
33.58
33.58
26.12
26.12
26.12
26.12
26.12
21.77
43.39
Total Reserves
467.52
447.54
496.85
390.81
423.77
388.98
383.45
344.45
229.25
160.50
Non-Current Liabilities
2,164.38
2,024.37
1,920.84
1,981.06
1,536.08
820.63
351.78
248.70
177.83
205.23
Secured Loans
1,163.15
1,079.64
1,118.71
1,483.04
1,177.46
685.22
306.87
70.53
154.89
176.02
Unsecured Loans
60.77
86.59
120.02
142.90
114.06
12.13
2.90
9.69
15.97
21.60
Long Term Provisions
77.37
61.45
52.79
44.62
34.02
35.29
25.97
20.34
0.00
0.00
Current Liabilities
1,930.80
1,544.67
1,455.50
1,128.77
894.99
752.84
694.13
637.58
457.89
410.93
Trade Payables
828.59
747.85
683.43
606.82
571.52
481.62
403.68
322.78
220.89
196.39
Other Current Liabilities
619.05
354.20
433.76
248.69
174.80
106.91
160.91
221.77
200.92
184.94
Short Term Borrowings
336.55
340.06
336.20
268.40
134.47
150.51
115.23
72.67
0.00
0.00
Short Term Provisions
146.62
102.57
2.10
4.86
14.20
13.81
14.31
20.35
36.08
29.60
Total Liabilities
4,596.28
4,050.16
3,906.77
3,527.08
2,881.73
1,989.92
1,457.46
1,258.87
886.74
820.05
Net Block
2,077.02
2,057.27
2,072.47
2,023.03
678.73
256.77
273.56
227.63
211.41
222.15
Gross Block
2,309.49
2,210.34
2,153.78
2,361.21
954.20
492.14
459.16
369.02
316.14
294.24
Accumulated Depreciation
232.47
153.07
81.31
338.18
275.47
235.37
185.60
141.39
104.73
72.09
Non Current Assets
2,145.27
2,172.73
2,199.05
2,177.35
1,841.98
1,238.89
628.19
348.58
219.23
224.21
Capital Work in Progress
4.20
9.98
0.24
32.10
1,046.77
874.73
244.81
45.51
7.78
2.03
Non Current Investment
0.82
0.82
23.10
10.55
9.27
7.01
6.93
8.10
0.04
0.04
Long Term Loans & Adv.
53.80
101.65
103.13
111.67
107.21
98.99
77.61
65.38
0.00
0.00
Other Non Current Assets
9.43
3.00
0.12
0.00
0.00
1.39
25.28
1.96
0.00
0.00
Current Assets
2,451.02
1,877.43
1,707.71
1,336.27
1,026.05
728.09
810.45
882.55
666.69
594.24
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
30.00
6.35
2.91
Inventories
192.40
179.57
158.70
251.66
242.51
211.70
212.34
130.55
67.40
81.26
Sundry Debtors
739.17
663.82
657.57
406.71
257.71
116.45
301.19
506.77
493.55
432.18
Cash & Bank
155.75
27.14
36.93
22.27
28.84
35.58
31.10
32.13
15.63
11.80
Other Current Assets
1,363.69
543.17
487.48
432.51
497.00
364.36
265.83
183.11
83.76
66.09
Short Term Loans & Adv.
696.18
463.73
367.04
223.11
167.86
139.99
92.22
38.95
61.33
43.58
Net Current Assets
520.21
332.76
252.22
207.49
131.06
-24.74
116.32
244.97
208.81
183.31
Total Assets
4,596.29
4,050.16
3,906.76
3,527.08
2,881.73
1,989.91
1,457.45
1,258.87
886.74
820.05

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
391.65
450.70
336.82
73.08
91.82
292.99
34.53
64.50
74.94
-1.42
PBT
50.50
-31.97
-56.19
-10.53
-3.26
6.19
57.59
47.50
53.10
52.04
Adjustment
387.58
389.83
393.32
246.32
165.51
105.75
87.69
63.69
54.06
49.77
Changes in Working Capital
-24.75
67.95
29.86
-134.18
-43.01
195.14
-88.42
-24.48
-10.54
-82.16
Cash after chg. in Working capital
413.33
425.81
366.98
101.61
119.24
307.09
56.86
86.71
96.62
19.65
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-21.69
24.89
-30.16
-28.53
-27.42
-14.19
-22.22
-22.27
-22.02
-21.17
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
-164.12
-119.85
-322.02
-379.57
-661.44
-652.36
-266.63
-119.73
-25.08
-51.90
Net Fixed Assets
-101.85
-63.81
244.98
-81.45
-62.56
-36.28
-87.15
-50.21
-27.64
-60.25
Net Investments
-237.51
0.00
9.42
-1.28
-17.16
-52.87
-30.91
-80.04
-3.44
-2.91
Others
175.24
-56.04
-576.42
-296.84
-581.72
-563.21
-148.57
10.52
6.00
11.26
Cash from Financing Activity
-98.90
-340.63
-42.14
301.78
561.03
375.71
218.65
73.75
-42.22
57.08
Net Cash Inflow / Outflow
128.62
-9.78
-27.34
-4.71
-8.59
16.34
-13.44
18.52
7.64
3.75
Opening Cash & Equivalents
27.06
36.84
64.18
25.60
34.18
17.85
31.28
12.76
5.13
6.98
Closing Cash & Equivalent
155.68
27.06
36.84
20.89
25.60
34.18
17.85
31.28
12.76
10.74

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.)
29.84
28.65
31.59
29.57
31.97
28.74
28.64
25.13
22.00
17.55
ROA
1.15%
-0.19%
-0.72%
-0.76%
-0.44%
0.50%
3.33%
3.31%
4.64%
5.02%
ROE
10.09%
-1.48%
-5.73%
-5.79%
-2.56%
2.19%
12.32%
11.96%
18.55%
22.82%
ROCE
14.48%
11.11%
9.66%
7.25%
5.14%
6.30%
16.06%
17.10%
20.28%
24.72%
Fixed Asset Turnover
1.28
1.13
1.13
1.49
3.68
5.35
4.99
4.02
4.30
4.96
Receivable days
88.65
97.55
76.35
49.10
25.64
29.98
71.39
132.44
128.67
98.63
Inventory Days
23.50
24.97
29.44
36.52
31.12
30.44
30.30
26.21
20.66
25.68
Payable days
115.65
119.96
95.91
79.43
61.64
54.31
59.38
71.20
62.81
49.69
Cash Conversion Cycle
-3.49
2.56
9.87
6.18
-4.89
6.11
42.31
87.44
86.52
74.63
Total Debt/Equity
3.37
3.32
3.21
4.97
3.46
2.31
1.18
0.55
0.68
0.98
Interest Cover
1.31
1.01
0.93
0.94
0.96
1.10
2.07
2.40
2.76
2.60

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.