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

Solvent Extraction

Rating :
N/A

BSE: 519248 | NSE: JVLAGRO

7.21
0.34 (4.95%)
16-Nov-2018 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  7.21
  •  7.21
  •  7.21
  •  6.87
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3820
  •  0.28
  •  39.90
  •  3.26

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 121.08
  • 7.69
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 226.76
  • N/A
  • 0.18

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.25%
  • 0.00%
  • 16.53%
  • FII
  • DII
  • Others
  • 0.05%
  • 0.00%
  • 28.17%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.82
  • 0.24
  • -4.32

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.93
  • 1.91
  • 2.72

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.18
  • -11.71
  • -19.73

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.57
  • 5.78
  • 9.02

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.62
  • 0.53
  • 0.55

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.74
  • 3.75
  • 5.73

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
Net Sales
-
4,235.37
4,542.59
4,982.21
4,829.50
4,397.98
3,325.96
2,250.38
Net Sales Growth
-
-6.76%
-8.82%
3.16%
9.81%
32.23%
47.80%
 
Cost Of Goods Sold
-
3,882.03
4,158.17
4,622.29
4,514.42
4,114.63
3,089.29
2,039.18
Gross Profit
-
353.34
384.42
359.92
315.08
283.35
236.67
211.20
GP Margin
-
8.34%
8.46%
7.22%
6.52%
6.44%
7.12%
9.39%
Total Expenditure
-
4,152.22
4,445.97
4,903.96
4,763.18
4,317.68
3,250.78
2,188.14
Power & Fuel Cost
-
40.67
57.31
60.21
55.47
50.33
45.47
43.84
% Of Sales
-
0.96%
1.26%
1.21%
1.15%
1.14%
1.37%
1.95%
Employee Cost
-
12.45
11.99
12.04
10.11
7.34
6.00
4.13
% Of Sales
-
0.29%
0.26%
0.24%
0.21%
0.17%
0.18%
0.18%
Manufacturing Exp.
-
189.66
191.98
183.17
157.93
129.44
96.32
87.95
% Of Sales
-
4.48%
4.23%
3.68%
3.27%
2.94%
2.90%
3.91%
General & Admin Exp.
-
11.63
11.33
12.01
9.64
6.76
4.70
4.75
% Of Sales
-
0.27%
0.25%
0.24%
0.20%
0.15%
0.14%
0.21%
Selling & Distn. Exp.
-
12.43
11.93
12.21
13.30
7.34
7.56
7.14
% Of Sales
-
0.29%
0.26%
0.25%
0.28%
0.17%
0.23%
0.32%
Miscellaneous Exp.
-
3.35
3.26
2.03
2.31
1.84
1.44
1.15
% Of Sales
-
0.08%
0.07%
0.04%
0.05%
0.04%
0.04%
0.05%
EBITDA
-
83.15
96.62
78.25
66.32
80.30
75.18
62.24
EBITDA Margin
-
1.96%
2.13%
1.57%
1.37%
1.83%
2.26%
2.77%
Other Income
-
6.81
9.18
5.80
4.44
6.31
9.24
6.13
Interest
-
69.50
64.50
42.07
35.20
24.13
21.63
17.50
Depreciation
-
17.95
17.90
16.24
18.75
10.21
9.64
8.61
PBT
-
2.51
23.40
25.74
16.81
52.27
53.15
42.26
Tax
-
4.11
9.68
2.89
8.87
16.96
15.74
10.08
Tax Rate
-
11.26%
16.50%
4.33%
12.38%
21.59%
21.35%
16.57%
PAT
-
32.40
48.98
63.86
62.78
61.61
58.00
50.74
PAT before Minority Interest
-
32.40
48.98
63.86
62.78
61.61
58.00
50.74
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
0.76%
1.08%
1.28%
1.30%
1.40%
1.74%
2.25%
PAT Growth
-
-33.85%
-23.30%
1.72%
1.90%
6.22%
14.31%
 
Unadjusted EPS
-
1.93
2.92
3.80
3.74
4.28
4.51
3.95

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
613.26
579.66
534.27
472.61
413.28
328.42
242.85
Share Capital
16.79
16.79
16.79
16.79
16.79
14.04
12.84
Total Reserves
596.47
562.87
517.48
455.82
396.49
289.07
211.01
Non-Current Liabilities
57.25
72.96
110.08
119.97
130.97
105.04
58.07
Secured Loans
12.19
30.51
66.66
74.41
100.44
81.15
35.84
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
1,524.35
1,513.10
1,193.16
1,017.33
890.46
916.36
733.77
Trade Payables
1,106.22
1,249.15
968.42
834.79
729.10
777.35
603.42
Other Current Liabilities
63.85
54.42
49.87
44.63
47.25
41.27
32.68
Short Term Borrowings
354.28
207.51
170.82
133.76
110.75
94.74
94.67
Short Term Provisions
0.00
2.02
4.05
4.15
3.36
3.00
3.00
Total Liabilities
2,194.86
2,165.72
1,837.51
1,609.91
1,434.71
1,349.82
1,034.69
Net Block
411.17
414.92
409.63
363.87
308.81
151.68
158.38
Gross Block
536.06
521.86
498.67
436.60
362.89
195.55
192.61
Accumulated Depreciation
124.89
106.94
89.04
72.73
54.08
43.87
34.23
Non Current Assets
434.37
436.61
435.47
412.29
370.88
295.03
188.77
Capital Work in Progress
0.52
0.45
1.69
19.26
18.49
94.25
10.39
Non Current Investment
2.18
2.18
3.39
3.48
3.56
8.90
17.67
Long Term Loans & Adv.
20.50
19.06
20.76
25.68
40.02
40.20
2.33
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
1,760.49
1,729.11
1,402.04
1,197.62
1,063.83
1,054.79
845.92
Current Investments
6.09
6.62
15.93
16.72
16.72
0.00
0.00
Inventories
964.16
974.88
562.61
454.20
453.21
440.67
311.59
Sundry Debtors
333.10
375.50
296.83
194.87
164.65
169.89
129.13
Cash & Bank
260.79
227.65
414.22
439.41
324.21
335.15
333.92
Other Current Assets
196.35
3.14
0.71
0.47
105.04
109.08
71.28
Short Term Loans & Adv.
193.28
141.32
111.74
91.95
104.37
108.50
71.28
Net Current Assets
236.14
216.01
208.88
180.29
173.37
138.43
112.15
Total Assets
2,194.86
2,165.72
1,837.51
1,609.91
1,434.71
1,349.82
1,034.69

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
-133.44
-207.47
-58.73
135.29
-10.79
11.10
236.75
PBT
36.51
58.66
66.75
71.65
78.57
73.74
60.82
Adjustment
60.58
53.69
36.08
35.11
23.97
16.09
16.42
Changes in Working Capital
-141.98
-232.12
-90.51
113.06
-58.41
-25.70
201.99
Cash after chg. in Working capital
-44.89
-119.77
12.32
219.82
44.13
64.13
279.23
Interest Paid
-48.44
-40.76
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.53
-4.51
-4.90
-3.29
-11.02
-13.39
-8.41
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
-39.58
-42.43
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
28.07
21.49
4.68
-12.94
-59.04
-81.37
-24.94
Net Fixed Assets
-14.27
-21.94
-44.50
-74.48
-91.58
-86.80
Net Investments
0.53
10.52
0.88
0.08
-11.38
8.77
Others
41.81
32.91
48.30
61.46
43.92
-3.34
Cash from Financing Activity
138.51
-0.59
28.86
-7.15
58.89
71.50
-175.82
Net Cash Inflow / Outflow
33.14
-186.57
-25.19
115.20
-10.94
1.23
35.99
Opening Cash & Equivalents
227.65
414.22
439.41
324.21
335.15
333.92
297.93
Closing Cash & Equivalent
260.79
227.65
414.22
439.41
324.21
335.15
333.92

Financial Ratios

Standalone /

Consolidated
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
36.53
34.52
31.82
28.15
24.61
21.59
17.43
ROA
1.49%
2.45%
3.70%
4.12%
4.43%
4.86%
4.90%
ROE
5.43%
8.79%
12.68%
14.17%
17.20%
22.01%
22.67%
ROCE
11.80%
15.50%
14.98%
16.03%
17.76%
21.73%
20.98%
Fixed Asset Turnover
8.01
8.90
10.65
12.08
15.75
17.14
11.68
Receivable days
30.53
27.01
18.01
13.59
13.88
16.41
20.94
Inventory Days
83.55
61.77
37.25
34.29
37.09
41.28
50.54
Payable days
104.82
89.13
67.22
58.57
64.52
76.13
99.79
Cash Conversion Cycle
9.27
-0.35
-11.96
-10.69
-13.55
-18.44
-28.30
Total Debt/Equity
0.60
0.41
0.44
0.44
0.58
0.58
0.58
Interest Cover
1.53
1.91
2.59
3.04
4.26
4.41
4.48

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.