Nifty
Sensex
:
:
10593.70
35216.64
-62.50 (-0.59%)
-257.87 (-0.73%)

Household & Personal Products

Rating :
66/99

BSE: 532926 | NSE: JYOTHYLAB

185.60
-1.60 (-0.85%)
21-Nov-2018 | 1:54PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  188.85
  •  188.85
  •  185.25
  •  187.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  7189
  •  13.34
  •  245.00
  •  166.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,853.95
  • 39.09
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,261.41
  • 0.13%
  • 9.26

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.85%
  • 5.17%
  • 4.61%
  • FII
  • DII
  • Others
  • 0.01%
  • 6.29%
  • 17.07%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.37
  • 6.17
  • 3.30

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.69
  • 10.68
  • 4.01

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.88
  • 8.63
  • 29.15

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 34.57
  • 35.72
  • 36.16

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.29
  • 6.69
  • 8.16

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.28
  • 23.20
  • 24.45

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
385.84
-100.00%
516.79
466.07
10.88%
431.21
398.26
8.27%
429.91
431.92
-0.47%
Expenses
0.00
343.68
-100.00%
428.35
405.43
5.65%
361.91
347.60
4.12%
359.00
368.22
-2.50%
EBITDA
0.00
42.16
-100.00%
88.44
60.64
45.84%
69.30
50.66
36.79%
70.91
63.70
11.32%
EBIDTM
0.00%
10.93%
17.11%
13.01%
16.07%
12.72%
16.49%
14.75%
Other Income
0.00
2.13
-100.00%
40.80
2.13
1,815.49%
2.27
2.57
-11.67%
3.92
3.09
26.86%
Interest
0.00
10.05
-100.00%
14.10
9.89
42.57%
12.03
14.44
-16.69%
11.89
16.44
-27.68%
Depreciation
0.00
7.78
-100.00%
8.14
8.32
-2.16%
7.80
7.34
6.27%
7.41
7.32
1.23%
PBT
0.00
26.46
-100.00%
107.00
44.56
140.13%
51.74
31.45
64.52%
55.53
43.03
29.05%
Tax
0.00
2.17
-100.00%
31.05
-62.86
-
18.82
10.79
74.42%
9.82
11.93
-17.69%
PAT
0.00
24.29
-100.00%
75.95
107.42
-29.30%
32.92
20.66
59.34%
45.71
31.10
46.98%
PATM
0.00%
6.30%
14.70%
23.05%
7.63%
5.19%
10.63%
7.20%
EPS
0.00
0.71
-100.00%
2.14
2.99
-28.43%
0.96
0.59
62.71%
1.31
0.88
48.86%

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
-
1,745.86
1,682.99
1,592.75
1,514.84
1,323.87
1,106.57
913.29
626.38
637.99
385.08
Net Sales Growth
-
3.74%
5.67%
5.14%
14.43%
19.64%
21.16%
45.80%
-1.82%
65.68%
 
Cost Of Goods Sold
-
875.31
894.11
836.02
777.46
694.38
584.35
502.99
320.28
317.29
198.66
Gross Profit
-
870.56
788.87
756.73
737.37
629.49
522.22
410.30
306.11
320.71
186.42
GP Margin
-
49.86%
46.87%
47.51%
48.68%
47.55%
47.19%
44.93%
48.87%
50.27%
48.41%
Total Expenditure
-
1,475.05
1,428.50
1,370.72
1,351.82
1,168.30
1,019.02
828.91
546.94
552.98
336.33
Power & Fuel Cost
-
27.74
27.00
26.50
29.22
26.86
28.87
23.21
16.08
15.99
10.43
% Of Sales
-
1.59%
1.60%
1.66%
1.93%
2.03%
2.61%
2.54%
2.57%
2.51%
2.71%
Employee Cost
-
178.15
164.58
165.94
165.01
121.96
119.35
105.35
74.01
67.25
43.74
% Of Sales
-
10.20%
9.78%
10.42%
10.89%
9.21%
10.79%
11.54%
11.82%
10.54%
11.36%
Manufacturing Exp.
-
22.30
30.69
30.71
22.01
15.93
14.11
13.30
8.86
7.34
4.26
% Of Sales
-
1.28%
1.82%
1.93%
1.45%
1.20%
1.28%
1.46%
1.41%
1.15%
1.11%
General & Admin Exp.
-
74.92
77.37
78.50
76.74
76.33
64.78
54.06
43.55
35.37
24.09
% Of Sales
-
4.29%
4.60%
4.93%
5.07%
5.77%
5.85%
5.92%
6.95%
5.54%
6.26%
Selling & Distn. Exp.
-
267.82
219.42
213.76
267.90
219.10
152.59
117.42
77.97
97.47
51.47
% Of Sales
-
15.34%
13.04%
13.42%
17.69%
16.55%
13.79%
12.86%
12.45%
15.28%
13.37%
Miscellaneous Exp.
-
28.82
15.33
19.28
13.49
13.74
54.97
12.59
6.19
12.28
51.47
% Of Sales
-
1.65%
0.91%
1.21%
0.89%
1.04%
4.97%
1.38%
0.99%
1.92%
0.96%
EBITDA
-
270.81
254.49
222.03
163.02
155.57
87.55
84.38
79.44
85.01
48.75
EBITDA Margin
-
15.51%
15.12%
13.94%
10.76%
11.75%
7.91%
9.24%
12.68%
13.32%
12.66%
Other Income
-
49.12
10.68
14.31
9.92
8.18
4.34
22.44
16.91
24.60
7.61
Interest
-
48.07
56.47
61.84
13.77
55.27
68.22
23.83
2.15
1.70
0.71
Depreciation
-
31.13
30.06
31.40
32.55
24.32
22.43
24.65
13.03
12.37
7.48
PBT
-
240.73
178.65
143.11
126.62
84.15
1.24
58.34
81.17
95.55
48.17
Tax
-
61.86
-25.50
69.29
3.54
0.64
-14.87
19.93
15.43
21.48
10.80
Tax Rate
-
25.70%
-14.27%
48.42%
2.84%
0.78%
-1199.19%
34.16%
19.01%
22.48%
22.42%
PAT
-
186.07
208.12
78.08
121.12
81.43
19.65
44.58
68.77
74.34
38.36
PAT before Minority Interest
-
178.87
204.15
73.82
120.98
81.21
16.11
38.41
65.74
74.07
37.37
Minority Interest
-
7.20
3.97
4.26
0.14
0.22
3.54
6.17
3.03
0.27
0.99
PAT Margin
-
10.66%
12.37%
4.90%
8.00%
6.15%
1.78%
4.88%
10.98%
11.65%
9.96%
PAT Growth
-
-10.59%
166.55%
-35.54%
48.74%
314.40%
-55.92%
-35.18%
-7.49%
93.80%
 
Unadjusted EPS
-
10.23
11.46
4.08
6.69
4.77
1.18
2.76
8.86
10.24
5.29

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
1,144.21
1,089.01
901.48
779.66
734.38
638.55
612.42
631.11
387.76
346.87
Share Capital
18.18
18.17
18.11
18.10
18.10
16.13
8.06
8.06
7.26
7.26
Total Reserves
1,094.03
1,036.91
841.98
732.85
716.28
567.14
604.36
623.04
380.50
339.61
Non-Current Liabilities
122.54
59.65
165.50
693.77
753.31
437.93
465.06
33.18
30.83
11.00
Secured Loans
1.97
3.72
5.47
449.02
525.92
425.00
437.94
7.57
12.87
0.00
Unsecured Loans
1.80
1.80
1.80
0.00
0.90
1.80
0.00
0.17
4.67
0.52
Long Term Provisions
204.75
165.63
117.30
82.62
78.14
10.22
8.31
4.76
0.00
0.00
Current Liabilities
850.34
773.56
842.56
437.78
299.43
436.76
335.17
167.28
120.31
67.56
Trade Payables
172.03
148.98
161.15
132.47
112.18
122.78
154.51
41.88
30.40
10.70
Other Current Liabilities
325.58
508.90
608.04
157.49
46.05
110.49
28.27
15.84
43.75
31.53
Short Term Borrowings
276.80
49.19
0.00
0.00
0.00
126.78
123.67
58.31
0.00
0.00
Short Term Provisions
75.93
66.49
73.36
147.83
141.19
76.70
28.72
51.25
46.17
25.34
Total Liabilities
2,103.14
1,915.57
1,906.88
1,912.65
1,788.70
1,518.12
1,419.34
832.05
539.40
425.69
Net Block
1,090.71
1,097.02
1,067.78
1,074.02
1,094.09
1,062.37
1,030.27
239.05
233.61
200.37
Gross Block
1,176.16
1,154.09
1,095.76
1,297.61
1,296.03
1,240.65
1,174.27
309.98
293.04
247.61
Accumulated Depreciation
85.45
57.07
27.98
201.70
176.96
153.25
139.06
67.70
54.66
42.93
Non Current Assets
1,402.90
1,403.15
1,412.99
1,339.60
1,303.21
1,168.80
1,090.50
348.95
237.76
211.64
Capital Work in Progress
15.31
8.77
7.92
16.19
4.24
7.30
3.09
12.57
4.13
11.04
Non Current Investment
0.03
0.03
0.03
1.50
1.50
1.50
1.50
62.22
0.01
0.23
Long Term Loans & Adv.
290.22
284.66
329.42
235.57
202.59
85.39
51.88
33.82
0.00
0.00
Other Non Current Assets
6.63
12.67
7.84
12.32
0.80
12.24
3.76
1.29
0.00
0.00
Current Assets
700.24
512.42
493.89
573.04
485.48
349.33
328.84
483.10
301.64
213.98
Current Investments
113.15
28.46
85.89
192.02
59.45
0.00
0.00
0.00
0.00
0.00
Inventories
188.35
196.37
185.08
185.20
173.80
172.17
121.98
69.40
73.04
47.02
Sundry Debtors
160.75
117.12
94.11
57.42
66.83
80.37
80.72
105.35
70.73
42.90
Cash & Bank
136.67
103.44
61.20
74.63
69.84
46.31
66.22
279.59
122.41
101.93
Other Current Assets
101.33
10.36
5.10
4.89
115.55
50.48
59.91
28.75
35.46
22.13
Short Term Loans & Adv.
89.26
56.68
62.51
58.89
108.62
32.92
49.89
23.01
34.01
21.82
Net Current Assets
-150.10
-261.14
-348.67
135.26
186.05
-87.43
-6.33
315.81
181.33
146.42
Total Assets
2,103.14
1,915.57
1,906.88
1,912.64
1,788.69
1,518.13
1,419.34
832.05
539.40
425.69

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
243.46
163.32
191.47
166.30
129.96
27.79
124.58
-11.89
50.88
29.89
PBT
240.73
178.65
197.26
124.53
81.85
1.24
58.34
81.17
95.55
48.17
Adjustment
31.57
81.18
42.75
60.31
73.15
131.32
30.16
-6.13
-0.56
2.80
Changes in Working Capital
-3.76
-65.62
3.18
23.16
-5.59
-87.66
58.87
-64.47
-28.44
-13.12
Cash after chg. in Working capital
268.54
194.21
243.19
208.01
149.41
44.90
147.37
10.57
66.55
37.86
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-25.08
-30.89
-51.72
-41.71
-19.45
-17.11
-22.79
-22.46
-15.67
-7.97
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
-75.33
-17.05
0.34
-19.96
-91.13
-28.46
-615.12
-152.67
-37.07
-2.20
Net Fixed Assets
-8.62
-58.25
239.92
-5.23
-19.73
-529.23
-2.46
-26.88
-20.63
-7.40
Net Investments
-91.35
50.88
203.96
-254.89
-129.45
353.00
-297.75
-61.98
-0.72
-14.95
Others
24.64
-9.68
-443.54
240.16
58.05
147.77
-314.91
-63.81
-15.72
20.15
Cash from Financing Activity
-145.32
-129.84
-302.45
-18.07
37.07
-23.93
413.23
244.62
-5.94
-16.44
Net Cash Inflow / Outflow
22.81
16.44
-110.64
128.26
75.90
-24.60
-77.32
80.07
7.87
11.25
Opening Cash & Equivalents
40.12
23.67
217.76
95.22
19.32
43.92
110.34
30.27
22.40
11.15
Closing Cash & Equivalent
62.93
40.12
107.11
223.48
95.22
19.32
43.92
110.34
30.27
22.40

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.)
30.59
29.04
23.74
20.74
20.28
18.08
18.99
19.57
13.36
11.95
ROA
8.90%
10.68%
3.87%
6.54%
4.91%
1.10%
3.41%
9.59%
15.35%
9.13%
ROE
16.51%
21.32%
9.16%
16.29%
12.33%
2.69%
6.18%
12.90%
20.17%
11.12%
ROCE
17.63%
16.00%
15.17%
10.57%
10.81%
5.68%
8.74%
15.06%
25.84%
14.52%
Fixed Asset Turnover
1.51
1.55
1.39
1.21
1.08
0.96
1.28
2.14
2.40
1.64
Receivable days
28.75
22.04
16.66
14.47
19.61
25.47
35.83
49.89
31.91
31.43
Inventory Days
39.81
39.80
40.72
41.80
46.08
46.51
36.85
40.36
33.71
43.67
Payable days
41.57
40.89
40.67
33.97
38.40
51.32
45.07
25.78
13.78
12.67
Cash Conversion Cycle
26.99
20.95
16.72
22.29
27.28
20.67
27.60
64.47
51.84
62.43
Total Debt/Equity
0.49
0.47
0.52
0.76
0.73
1.08
0.93
0.11
0.05
0.00
Interest Cover
6.01
4.16
3.31
10.04
2.48
1.02
3.45
38.76
57.36
68.92

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.