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

Finance - Investment

Rating :
67/99

BSE: 523405 | NSE: JMFINANCIL

85.95
1.70 (2.02%)
16-Nov-2018 | 3:54PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  85.50
  •  89.50
  •  84.40
  •  84.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2091852
  •  1797.95
  •  171.75
  •  64.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,016.74
  • 10.58
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 20,202.49
  • 2.15%
  • 1.40

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.99%
  • 2.28%
  • 10.95%
  • FII
  • DII
  • Others
  • 0.05%
  • 4.65%
  • 20.08%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.45
  • 28.98
  • 25.56

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.10
  • 38.94
  • 16.30

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 32.82
  • 27.76
  • 22.20

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.70
  • 12.87
  • 15.12

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.39
  • 1.80
  • 2.15

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.61
  • 8.06
  • 8.38

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
960.43
757.49
26.79%
827.73
673.19
22.96%
932.63
724.96
28.65%
837.73
593.97
41.04%
Expenses
207.85
170.31
22.04%
197.76
178.42
10.84%
217.28
178.63
21.64%
186.16
143.44
29.78%
EBITDA
752.58
587.19
28.17%
629.97
494.77
27.33%
715.35
546.33
30.94%
651.57
450.52
44.63%
EBIDTM
78.36%
77.52%
76.11%
73.50%
76.70%
75.36%
77.78%
75.85%
Other Income
15.27
11.02
38.57%
27.62
58.44
-52.74%
0.00
0.00
0.00
0.00
0.00
0.00
Interest
381.49
276.25
38.10%
334.77
262.58
27.49%
306.88
213.81
43.53%
294.18
199.11
47.75%
Depreciation
6.82
6.45
5.74%
6.43
6.36
1.10%
6.77
6.27
7.97%
6.59
6.01
9.65%
PBT
379.54
315.50
20.30%
316.39
284.27
11.30%
401.70
326.25
23.13%
350.80
245.40
42.95%
Tax
139.35
105.03
32.68%
117.33
101.43
15.68%
140.64
115.99
21.25%
113.50
81.74
38.85%
PAT
240.19
210.47
14.12%
199.06
182.84
8.87%
261.06
210.26
24.16%
237.29
163.67
44.98%
PATM
25.01%
27.79%
24.05%
27.16%
27.99%
29.00%
28.33%
27.56%
EPS
1.95
1.89
3.17%
1.70
1.59
6.92%
2.25
1.90
18.42%
2.11
1.49
41.61%

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
3,558.52
2,959.00
2,159.24
1,494.84
1,196.23
828.95
797.26
674.17
684.48
479.44
390.31
Net Sales Growth
29.42%
37.04%
44.45%
24.96%
44.31%
3.97%
18.26%
-1.51%
42.77%
22.84%
 
Cost Of Goods Sold
0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
3,558.51
2,959.00
2,159.24
1,494.84
1,196.23
828.95
797.26
674.17
684.48
479.44
390.31
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
809.05
755.60
582.25
459.43
447.88
403.44
399.22
383.72
401.55
365.17
467.54
Power & Fuel Cost
-
4.35
4.18
4.21
3.59
4.02
4.00
3.72
4.24
4.59
4.60
% Of Sales
-
0.15%
0.19%
0.28%
0.30%
0.48%
0.50%
0.55%
0.62%
0.96%
1.18%
Employee Cost
-
386.65
305.81
263.91
235.24
203.16
197.99
175.52
204.67
206.95
155.68
% Of Sales
-
13.07%
14.16%
17.65%
19.67%
24.51%
24.83%
26.03%
29.90%
43.16%
39.89%
Manufacturing Exp.
-
173.38
157.98
126.99
144.82
135.15
150.95
141.59
136.66
121.21
96.83
% Of Sales
-
5.86%
7.32%
8.50%
12.11%
16.30%
18.93%
21.00%
19.97%
25.28%
24.81%
General & Admin Exp.
-
64.08
52.60
39.30
41.77
35.12
38.14
35.26
41.02
28.58
28.33
% Of Sales
-
2.17%
2.44%
2.63%
3.49%
4.24%
4.78%
5.23%
5.99%
5.96%
7.26%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
131.49
65.86
29.23
26.05
30.01
12.14
31.35
19.20
8.43
0.00
% Of Sales
-
4.44%
3.05%
1.96%
2.18%
3.62%
1.52%
4.65%
2.81%
1.76%
47.83%
EBITDA
2,749.47
2,203.40
1,576.99
1,035.41
748.35
425.51
398.04
290.45
282.93
114.27
-77.23
EBITDA Margin
77.26%
74.46%
73.03%
69.27%
62.56%
51.33%
49.93%
43.08%
41.34%
23.83%
-19.79%
Other Income
42.89
275.89
200.02
189.82
206.81
177.72
244.97
199.80
211.44
159.88
74.61
Interest
1,317.32
1,144.60
781.96
512.09
420.20
307.83
376.92
296.07
243.53
60.70
63.75
Depreciation
26.61
26.17
23.32
20.29
18.05
15.24
12.16
11.47
12.44
12.00
12.11
PBT
1,448.43
1,308.52
971.73
692.85
516.91
280.16
253.93
182.71
238.40
201.45
-78.48
Tax
510.82
438.36
334.84
222.44
156.39
79.98
74.93
59.55
52.78
47.37
29.50
Tax Rate
35.27%
33.50%
34.46%
32.11%
30.25%
28.55%
29.51%
32.59%
23.16%
23.51%
-37.59%
PAT
937.60
629.80
458.22
345.13
311.76
185.03
163.06
113.67
167.71
149.63
-107.79
PAT before Minority Interest
662.15
870.16
636.89
470.41
360.52
200.18
179.00
123.16
175.09
154.08
-107.98
Minority Interest
-275.45
-240.36
-178.67
-125.28
-48.76
-15.15
-15.94
-9.49
-7.38
-4.45
0.19
PAT Margin
26.35%
21.28%
21.22%
23.09%
26.06%
22.32%
20.45%
16.86%
24.50%
31.21%
-27.62%
PAT Growth
22.20%
37.44%
32.77%
10.70%
68.49%
13.47%
43.45%
-32.22%
12.08%
-
 
Unadjusted EPS
8.01
7.86
5.93
5.08
4.32
2.78
2.44
1.62
2.33
2.02
-1.40

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
4,421.96
3,319.31
2,909.47
2,542.97
2,197.14
2,050.59
1,939.26
1,978.73
1,856.88
1,747.45
Share Capital
83.79
79.45
78.90
78.37
75.53
75.16
74.99
74.97
74.97
74.97
Total Reserves
4,323.50
3,228.88
2,818.60
2,452.59
2,095.88
1,963.48
1,857.29
1,903.76
1,781.90
1,672.48
Non-Current Liabilities
7,586.26
4,241.02
2,637.03
406.54
555.23
566.12
409.01
154.69
1,940.77
234.85
Secured Loans
7,007.07
4,064.39
2,312.41
261.37
414.66
400.40
271.29
0.80
0.99
0.85
Unsecured Loans
317.00
0.00
160.00
0.00
0.00
25.00
0.00
25.00
1,841.01
133.10
Long Term Provisions
86.02
66.57
64.00
55.16
47.32
45.31
40.45
34.85
0.00
0.00
Current Liabilities
8,181.14
7,875.48
4,845.88
4,900.75
3,012.71
4,160.06
3,216.12
3,778.61
404.45
229.42
Trade Payables
356.71
823.36
312.02
208.40
262.41
210.69
141.82
261.47
306.97
163.20
Other Current Liabilities
2,843.64
1,664.52
597.59
446.13
453.71
388.08
81.75
132.95
15.30
9.98
Short Term Borrowings
4,968.46
5,378.17
3,846.29
4,151.43
2,234.29
3,500.25
2,930.26
3,320.80
0.00
0.00
Short Term Provisions
12.33
9.43
89.98
94.79
62.30
61.04
62.29
63.39
82.18
56.24
Total Liabilities
21,560.31
16,544.99
11,060.93
8,504.86
5,930.05
6,927.13
5,704.71
6,052.72
4,329.19
2,336.16
Net Block
448.00
473.71
444.45
445.35
227.83
101.36
104.50
199.69
194.05
198.28
Gross Block
608.57
613.29
575.59
560.83
333.94
189.04
184.06
273.10
257.09
264.98
Accumulated Depreciation
160.57
139.58
131.14
115.48
106.11
87.68
79.56
73.41
63.04
66.70
Non Current Assets
9,602.67
7,417.00
5,759.34
3,999.48
2,224.61
1,713.53
1,212.97
1,330.83
650.89
618.98
Capital Work in Progress
2.90
2.03
1.09
1.69
0.68
0.18
0.03
0.00
1.16
2.42
Non Current Investment
321.50
197.91
509.92
481.45
410.98
495.85
519.80
587.25
455.68
418.28
Long Term Loans & Adv.
8,830.11
6,742.85
4,803.54
3,070.60
1,584.59
1,116.09
588.36
543.74
0.00
0.00
Other Non Current Assets
0.16
0.50
0.34
0.39
0.53
0.05
0.28
0.15
0.00
0.00
Current Assets
11,957.64
9,127.99
5,301.59
4,505.38
3,705.44
5,213.60
4,491.74
4,721.89
3,678.30
1,717.18
Current Investments
2,728.85
1,958.07
261.81
158.23
83.84
72.06
50.05
296.43
540.19
184.34
Inventories
0.00
9.86
256.89
359.01
534.21
597.76
953.02
1,255.99
746.23
78.91
Sundry Debtors
774.94
1,178.91
354.91
226.68
194.74
180.52
157.91
116.13
114.32
42.80
Cash & Bank
1,496.53
869.06
1,265.05
832.87
974.18
1,419.40
1,370.00
1,056.87
485.36
524.55
Other Current Assets
6,957.32
176.45
165.24
51.13
1,918.47
2,943.86
1,960.76
1,996.47
1,792.20
886.58
Short Term Loans & Adv.
6,667.25
4,935.64
2,997.69
2,877.46
1,861.91
2,379.55
1,861.09
1,880.11
1,792.20
886.58
Net Current Assets
3,776.50
1,252.51
455.71
-395.37
692.73
1,053.54
1,275.62
943.28
3,273.85
1,487.76
Total Assets
21,560.31
16,544.99
11,060.93
8,504.86
5,930.05
6,927.13
5,704.71
6,052.72
4,329.19
2,336.16

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
-2,003.95
-2,545.60
-918.14
-1,717.09
1,057.79
-402.02
376.31
-809.98
-1,376.54
478.58
PBT
1,308.52
971.73
692.85
516.91
280.16
253.93
182.71
227.87
201.45
-78.48
Adjustment
1,085.11
712.62
420.41
315.70
222.39
226.01
186.34
119.49
-50.03
176.79
Changes in Working Capital
-3,934.71
-3,909.90
-1,801.90
-2,381.11
660.50
-811.37
61.71
-1,058.37
-1,455.12
454.54
Cash after chg. in Working capital
-1,541.08
-2,225.55
-688.64
-1,548.50
1,163.05
-331.43
430.76
-711.01
-1,303.70
552.85
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-462.87
-320.05
-229.50
-168.59
-105.26
-70.59
-54.45
-98.97
-72.84
-74.27
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
-1,165.61
-366.30
264.03
-280.95
584.54
167.30
185.25
-533.08
-290.73
115.52
Net Fixed Assets
-14.98
0.44
-0.95
-0.73
-0.55
1.45
-0.67
0.56
-1.78
-0.40
Net Investments
-513.88
-12.55
-94.99
-348.19
157.03
36.92
0.59
48.06
-31.94
-2.65
Others
-636.75
-354.19
359.97
67.97
428.06
128.93
185.33
-581.70
-257.01
118.57
Cash from Financing Activity
3,399.27
2,424.13
1,304.88
1,783.07
-1,594.00
255.61
-495.50
1,134.07
1,629.81
-976.10
Net Cash Inflow / Outflow
229.71
-487.77
650.77
-214.97
48.33
20.89
66.06
-208.99
-37.46
-382.00
Opening Cash & Equivalents
395.65
843.18
192.41
407.38
359.05
338.16
272.10
481.09
518.55
900.55
Closing Cash & Equivalent
625.36
395.65
843.18
192.41
407.38
359.05
338.16
272.10
481.09
518.55

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.)
52.60
41.64
36.72
32.30
28.75
27.12
25.77
26.39
24.77
23.31
ROA
4.57%
4.61%
4.81%
5.00%
3.11%
2.83%
2.10%
3.37%
4.62%
-3.58%
ROE
22.56%
20.53%
17.33%
15.33%
9.51%
9.02%
6.30%
9.13%
8.55%
-5.97%
ROCE
14.76%
14.79%
14.30%
15.05%
10.29%
11.08%
9.15%
10.45%
9.40%
-0.62%
Fixed Asset Turnover
4.84
3.63
2.63
2.67
3.17
4.27
2.95
2.58
1.84
1.68
Receivable days
120.51
129.64
71.00
64.29
82.62
77.47
74.18
61.44
59.81
156.11
Inventory Days
0.00
22.55
75.19
136.27
249.21
354.99
597.99
533.84
314.09
39.17
Payable days
359.06
416.05
225.82
211.70
238.95
174.32
219.21
287.59
243.90
372.12
Cash Conversion Cycle
-238.56
-263.87
-79.62
-11.13
92.88
258.14
452.96
307.70
130.00
-176.85
Total Debt/Equity
3.33
3.27
2.30
1.87
1.38
2.06
1.66
1.69
0.99
0.08
Interest Cover
2.14
2.24
2.35
2.23
1.91
1.67
1.62
1.94
4.32
-0.23

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.