Nifty

:

11600.20

Sensex

:

39090.03

326.00 (2.89%)
1075.41 (2.83%)

Login

Nifty
Sensex

:
:

11600.20
39090.03

326.00 (2.89%)
1075.41 (2.83%)

Jaipan Industries Ltd.

Trading

Rating :

N/A

BSE: 505840 | NSE: Not Listed

Watchlist

NSE BSE

9.20

23-Sep-2019

Open
High
Low
Previous Close

9.01
9.20
9.01
9.06

Volume
Traded Value (lacs)
52 Week High
52 Week Low

5
0.17
28.30
9.01

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

5.53
23.32
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

7.78
N/A
0.37

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

0.24
-7.17
9.49

EBITDA CAGR (%)

10 Years
5 Years
3 Years

19.94
23.49
21.05

PAT CAGR (%)

10 Years
5 Years
3 Years

32.03
90.01
375.24

P:E (Median)

8 Years
5 Years
3 Years

31.66
35.58
6.93

P:BV (Average)

8 Years
5 Years
3 Years

0.90
1.05
1.24

EV:EBITDA (Average)

8 Years
5 Years
3 Years

9.13
9.97
11.15

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 19 Jun 18 Var% Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var%
Net Sales 6.92 5.50 25.82% 9.77 7.44 31.32% 4.44 4.44 0.00% 10.96 12.64 -13.29%
Expenses 6.79 5.50 23.45% 9.65 6.75 42.96% 4.36 4.34 0.46% 10.79 12.67 -14.84%
EBITDA 0.14 0.00 0.00 0.12 0.70 -82.86% 0.08 0.09 -11.11% 0.17 -0.03 -
EBIDTM 1.99% 0.05% 1.21% 9.34% 1.78% 2.07% 1.56% -0.25%
Other Income 0.03 0.13 -76.92% 0.08 -0.46 - 0.11 0.09 22.22% 0.15 3.52 -95.74%
Interest 0.08 0.08 0.00% 0.13 0.29 -55.17% 0.12 0.10 20.00% 0.18 0.17 5.88%
Depreciation 0.02 0.03 -33.33% 0.03 0.01 200.00% 0.03 0.03 0.00% 0.06 0.08 -25.00%
PBT 0.07 0.03 133.33% 0.04 -0.07 - 0.04 0.05 -20.00% 0.08 3.24 -97.53%
Tax 0.00 0.00 0.00 0.00 0.56 -100.00% 0.00 0.00 0.00 0.00 0.00 0.00
PAT 0.07 0.03 133.33% 0.04 -0.63 - 0.04 0.05 -20.00% 0.08 3.24 -97.53%
PATM 1.05% 0.45% 0.43% -8.43% 0.88% 1.08% 0.76% 25.64%
EPS 0.12 0.04 200.00% 0.07 -1.03 - 0.06 0.08 -25.00% 0.14 5.31 -97.36%

Description Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var% Jun 18 Jun 17 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

Right to Left

Description TTM Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Net Sales 32.09 27.58 19.62 21.01 29.30 40.01 26.69 26.72 26.92 21.53 26.93 Net Sales Growth 6.90% 40.57% -6.62% -28.29% -26.77% 49.91% -0.11% -0.74% 25.03% -20.05% Cost Of Goods Sold 27.91 21.40 16.09 16.60 22.21 32.83 21.86 21.44 21.16 17.42 22.38 Gross Profit 4.18 6.19 3.54 4.42 7.09 7.19 4.83 5.27 5.75 4.12 4.55 GP Margin 13.03% 22.44% 18.04% 21.04% 24.20% 17.97% 18.10% 19.72% 21.36% 19.14% 16.90% Total Expenditure 31.59 23.76 18.30 19.54 28.08 38.68 25.62 25.32 25.87 20.91 26.31 Power & Fuel Cost - 0.09 0.10 0.12 0.23 0.26 0.10 0.19 0.18 0.29 0.23 % Of Sales - 0.33% 0.51% 0.57% 0.78% 0.65% 0.37% 0.71% 0.67% 1.35% 0.85% Employee Cost - 0.72 0.54 0.72 1.72 1.89 0.99 0.94 1.04 0.99 0.95 % Of Sales - 2.61% 2.75% 3.43% 5.87% 4.72% 3.71% 3.52% 3.86% 4.60% 3.53% Manufacturing Exp. - 0.05 0.18 0.24 0.36 0.31 0.03 0.33 0.46 0.28 0.22 % Of Sales - 0.18% 0.92% 1.14% 1.23% 0.77% 0.11% 1.24% 1.71% 1.30% 0.82% General & Admin Exp. - 0.33 0.56 0.75 0.97 1.24 0.92 0.90 0.97 0.86 0.80 % Of Sales - 1.20% 2.85% 3.57% 3.31% 3.10% 3.45% 3.37% 3.60% 3.99% 2.97% Selling & Distn. Exp. - 1.18 0.72 1.04 2.35 1.94 1.50 1.48 1.78 1.07 1.41 % Of Sales - 4.28% 3.67% 4.95% 8.02% 4.85% 5.62% 5.54% 6.61% 4.97% 5.24% Miscellaneous Exp. - 0.00 0.12 0.08 0.24 0.22 0.21 0.02 0.28 0.02 1.41 % Of Sales - 0% 0.61% 0.38% 0.82% 0.55% 0.79% 0.07% 1.04% 0.09% 1.19% EBITDA 0.51 3.82 1.32 1.47 1.22 1.33 1.07 1.40 1.05 0.62 0.62 EBITDA Margin 1.59% 13.85% 6.73% 7.00% 4.16% 3.32% 4.01% 5.24% 3.90% 2.88% 2.30% Other Income 0.37 0.09 0.12 0.14 0.54 0.42 0.46 0.47 0.22 0.11 0.27 Interest 0.51 0.56 0.85 0.91 0.93 0.81 0.54 0.75 0.55 0.34 0.29 Depreciation 0.14 0.12 0.54 0.65 0.68 0.77 0.76 0.86 0.47 0.30 0.23 PBT 0.23 3.22 0.05 0.05 0.14 0.16 0.23 0.27 0.24 0.09 0.37 Tax 0.00 0.00 0.02 0.02 0.05 0.04 0.09 0.08 0.07 0.06 0.17 Tax Rate 0.00% 0.00% 40.00% 40.00% 35.71% 25.00% 39.13% 38.10% 29.17% 66.67% 45.95% PAT 0.23 3.22 0.04 0.03 0.10 0.13 0.14 0.13 0.17 0.03 0.20 PAT before Minority Interest 0.23 3.22 0.04 0.03 0.10 0.13 0.14 0.13 0.17 0.03 0.20 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 0.72% 11.68% 0.20% 0.14% 0.34% 0.32% 0.52% 0.49% 0.63% 0.14% 0.74% PAT Growth -91.45% 7,950.00% 33.33% -70.00% -23.08% -7.14% 7.69% -23.53% 466.67% -85.00% Unadjusted EPS 0.39 5.28 0.06 0.05 0.16 0.21 0.23 0.21 0.27 0.04 0.32

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Shareholder's Funds 14.19 10.97 10.93 10.90 10.80 10.68 10.53 10.38 10.21 10.19 Share Capital 6.10 6.10 6.10 6.10 6.10 6.10 6.10 6.10 6.10 6.10 Total Reserves 8.09 4.87 4.83 4.80 4.70 4.58 4.43 4.28 4.11 4.09 Non-Current Liabilities -0.10 1.47 -0.05 0.10 0.34 1.21 1.48 1.32 3.68 3.30 Secured Loans 0.11 1.46 0.03 0.19 0.46 0.95 0.83 1.12 3.70 3.38 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.38 0.74 0.27 0.06 0.01 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 7.04 5.88 8.65 14.22 12.69 10.33 8.85 8.21 3.50 2.58 Trade Payables 3.19 2.11 1.46 6.46 4.48 4.79 4.21 3.56 3.26 2.35 Other Current Liabilities 0.23 0.48 0.39 0.78 1.00 1.07 0.73 0.72 0.15 0.13 Short Term Borrowings 3.62 3.28 6.70 6.89 7.10 4.35 3.81 3.80 0.00 0.00 Short Term Provisions 0.00 0.02 0.10 0.10 0.10 0.11 0.10 0.13 0.10 0.10 Total Liabilities 21.13 18.32 19.53 25.22 23.83 22.22 20.86 19.91 17.39 16.07 Net Block 0.52 1.76 1.73 2.35 3.02 3.01 3.37 3.60 1.78 1.45 Gross Block 5.98 10.75 10.18 10.30 10.28 9.51 9.10 8.48 6.19 5.56 Accumulated Depreciation 5.46 8.99 8.45 7.95 7.27 6.50 5.74 4.88 4.41 4.11 Non Current Assets 0.56 1.79 1.76 2.39 3.05 3.05 3.37 3.60 1.80 1.47 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.03 0.03 0.03 0.03 0.03 0.03 0.00 0.00 0.02 0.02 Long Term Loans & Adv. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 20.57 16.52 17.78 22.84 20.78 19.16 17.50 16.31 15.59 14.61 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 4.34 5.52 6.79 8.28 6.78 8.69 8.61 5.71 3.74 2.68 Sundry Debtors 8.68 6.33 6.38 9.11 6.92 5.16 4.33 5.24 5.94 5.89 Cash & Bank 1.54 1.71 1.90 2.08 3.77 1.93 1.33 1.61 0.92 0.86 Other Current Assets 6.01 0.27 0.31 0.07 3.30 3.38 3.23 3.74 4.99 5.17 Short Term Loans & Adv. 5.71 2.70 2.39 3.29 3.25 3.32 3.17 3.74 4.99 5.17 Net Current Assets 13.53 10.64 9.13 8.61 8.09 8.83 8.64 8.10 12.09 12.02 Total Assets 21.13 18.31 19.54 25.23 23.83 22.21 20.87 19.91 17.39 16.08

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

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 0.06 0.36 -0.05 -1.47 2.93 1.28 -0.19 1.03 0.25 -0.34 PBT 3.22 0.04 0.03 0.10 0.13 0.14 0.21 0.24 0.09 0.37 Adjustment 0.67 1.36 1.52 1.59 1.58 1.31 1.57 0.96 0.58 0.47 Changes in Working Capital -3.27 -0.17 -0.67 -2.18 2.06 0.46 -1.14 0.42 -0.01 -0.81 Cash after chg. in Working capital 0.62 1.23 0.88 -0.49 3.77 1.91 0.64 1.63 0.66 0.04 Interest Paid -0.56 -0.85 -0.91 -0.93 -0.81 -0.54 -0.75 -0.55 -0.34 -0.29 Tax Paid 0.00 -0.02 -0.02 -0.05 -0.04 -0.09 -0.08 -0.05 -0.07 -0.09 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 1.11 -0.59 -0.02 -0.02 -0.77 -0.41 -0.62 -2.29 -0.63 -0.10 Net Fixed Assets 4.77 -0.57 0.12 -0.02 -0.77 -0.41 -0.62 -2.29 -0.63 -0.13 Net Investments 0.00 0.00 0.00 0.00 0.00 -0.03 0.00 0.02 0.00 0.00 Others -3.66 -0.02 -0.14 0.00 0.00 0.03 0.00 -0.02 0.00 0.03 Cash from Financing Activity -1.34 0.02 -0.10 -0.20 -0.31 -0.28 0.53 1.96 0.43 0.91 Net Cash Inflow / Outflow -0.17 -0.21 -0.18 -1.69 1.85 0.59 -0.28 0.70 0.06 0.48 Opening Cash & Equivalents 1.71 1.90 2.08 3.77 1.93 1.33 1.61 0.92 0.86 0.39 Closing Cash & Equivalent 1.54 1.69 1.90 2.08 3.77 1.93 1.33 1.61 0.92 0.86

Financial Ratios

Standalone

Right to Left

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Book Value (Rs.) 23.26 17.98 17.92 17.87 17.71 17.50 17.27 17.01 16.75 16.70 ROA 16.34% 0.20% 0.13% 0.39% 0.56% 0.66% 0.62% 0.90% 0.15% 1.22% ROE 25.62% 0.34% 0.28% 0.89% 1.19% 1.35% 1.22% 1.62% 0.25% 1.95% ROCE 22.42% 5.37% 5.31% 5.73% 5.39% 4.62% 5.89% 5.28% 3.11% 4.98% Fixed Asset Turnover 3.30 1.88 2.06 2.85 4.05 2.87 3.04 3.67 3.66 4.90 Receivable days 99.27 117.91 134.12 99.67 55.02 64.82 65.25 75.77 100.27 76.10 Inventory Days 65.28 114.28 130.58 93.70 70.48 118.18 97.64 64.10 54.47 40.73 Payable days 0.00 0.00 0.00 0.00 0.00 0.00 24.23 45.28 47.19 39.47 Cash Conversion Cycle 164.55 232.19 264.70 193.37 125.50 183.00 138.66 94.60 107.55 77.36 Total Debt/Equity 0.27 0.44 0.64 0.69 0.76 0.60 0.56 0.55 0.37 0.33 Interest Cover 6.75 1.06 1.06 1.15 1.20 1.42 1.28 1.44 1.27 2.29

Top Investors:

ramit rajinder bhardwaj

Annual Reports:

News Update:

Jaipan Industries - Quarterly Results
14th Aug 2019, 18:53 PM

Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback