Nifty

:

22147.00

Sensex

:

73088.33

151.15 (0.69%)
599.34 (0.83%)

Login

Nifty
Sensex

:
:

22147.00
73088.33

151.15 (0.69%)
599.34 (0.83%)

Shri Jagdamba Polymers Ltd.

Plastic Products

Rating :

46/99

BSE: 512453 | NSE: Not Listed

Watchlist

NSE BSE

616.75

19-Apr-2024

Open
High
Low
Previous Close

621.30
621.30
600.00
629.80

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

198
12.39
774.95
490.50

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

551.58
18.17
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

528.39
0.08%
2.32

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

13.90
11.55
11.17

EBITDA CAGR (%)

10 Years
5 Years
3 Years

17.65
5.64
-4.22

PAT CAGR (%)

10 Years
5 Years
3 Years

25.34
6.57
-9.76

P:E (Median)

8 Years
5 Years
3 Years

13.23
14.77
16.69

P:BV (Average)

8 Years
5 Years
3 Years

3.60
3.60
3.91

EV:EBITDA (Average)

8 Years
5 Years
3 Years

8.18
8.99
10.98

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 70.61 64.95 8.71% 85.74 95.07 -9.81% 95.60 101.67 -5.97% 66.05 86.79 -23.90%
Expenses 58.54 58.56 -0.03% 72.08 87.72 -17.83% 82.12 83.15 -1.24% 53.84 73.60 -26.85%
EBITDA 12.07 6.40 88.59% 13.66 7.35 85.85% 13.48 18.51 -27.17% 12.21 13.19 -7.43%
EBIDTM 17.09% 9.85% 15.93% 7.73% 14.10% 18.21% 18.48% 15.19%
Other Income 1.23 1.37 -10.22% 1.36 5.65 -75.93% 0.91 1.16 -21.55% 0.43 0.21 104.76%
Interest -0.28 0.68 - 0.37 0.97 -61.86% 1.38 0.69 100.00% 1.46 1.18 23.73%
Depreciation 1.98 2.07 -4.35% 1.96 2.12 -7.55% 1.98 2.01 -1.49% 1.99 1.83 8.74%
PBT 11.60 5.02 131.08% 12.69 9.91 28.05% 11.03 16.97 -35.00% 9.18 10.39 -11.65%
Tax 3.26 0.96 239.58% 4.77 2.86 66.78% 2.84 3.95 -28.10% 3.25 2.61 24.52%
PAT 8.34 4.06 105.42% 7.91 7.05 12.20% 8.18 13.02 -37.17% 5.93 7.78 -23.78%
PATM 11.81% 6.26% 9.23% 7.41% 8.56% 12.81% 8.97% 8.96%
EPS 9.47 4.62 104.98% 8.99 8.01 12.23% 9.30 14.80 -37.16% 6.74 8.84 -23.76%

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 318.00 327.74 369.05 238.56 196.48 189.77 179.12 147.21 122.13 110.40 89.19 Net Sales Growth -8.75% -11.19% 54.70% 21.42% 3.54% 5.95% 21.68% 20.54% 10.62% 23.78% Cost Of Goods Sold 179.38 208.51 216.10 119.44 108.13 101.41 89.49 82.62 70.39 66.20 53.60 Gross Profit 138.62 119.22 152.96 119.12 88.35 88.36 89.62 64.60 51.73 44.20 35.60 GP Margin 43.59% 36.38% 41.45% 49.93% 44.97% 46.56% 50.03% 43.88% 42.36% 40.04% 39.91% Total Expenditure 266.58 283.27 301.78 183.38 156.56 155.97 150.48 129.73 108.01 101.30 80.44 Power & Fuel Cost - 8.46 12.33 8.65 4.04 8.44 8.47 8.65 8.27 6.85 6.12 % Of Sales - 2.58% 3.34% 3.63% 2.06% 4.45% 4.73% 5.88% 6.77% 6.20% 6.86% Employee Cost - 27.54 29.35 23.75 17.08 15.11 14.97 13.69 11.48 9.43 7.94 % Of Sales - 8.40% 7.95% 9.96% 8.69% 7.96% 8.36% 9.30% 9.40% 8.54% 8.90% Manufacturing Exp. - 28.46 32.76 23.41 19.49 18.53 21.77 15.45 10.33 9.86 6.02 % Of Sales - 8.68% 8.88% 9.81% 9.92% 9.76% 12.15% 10.50% 8.46% 8.93% 6.75% General & Admin Exp. - 3.46 2.91 2.33 2.89 1.44 2.26 1.33 1.25 1.43 0.85 % Of Sales - 1.06% 0.79% 0.98% 1.47% 0.76% 1.26% 0.90% 1.02% 1.30% 0.95% Selling & Distn. Exp. - 5.68 7.34 5.05 3.75 10.61 13.15 7.42 6.24 7.51 5.56 % Of Sales - 1.73% 1.99% 2.12% 1.91% 5.59% 7.34% 5.04% 5.11% 6.80% 6.23% Miscellaneous Exp. - 1.15 1.00 0.75 1.18 0.44 0.37 0.58 0.03 0.02 5.56 % Of Sales - 0.35% 0.27% 0.31% 0.60% 0.23% 0.21% 0.39% 0.02% 0.02% 0.39% EBITDA 51.42 44.47 67.27 55.18 39.92 33.80 28.64 17.48 14.12 9.10 8.75 EBITDA Margin 16.17% 13.57% 18.23% 23.13% 20.32% 17.81% 15.99% 11.87% 11.56% 8.24% 9.81% Other Income 3.93 8.61 11.88 8.19 1.53 0.77 0.40 0.50 0.50 2.12 0.91 Interest 2.93 3.80 3.82 2.66 1.49 1.03 1.89 3.12 3.19 3.83 3.23 Depreciation 7.91 8.19 7.95 6.80 3.73 3.70 3.52 3.73 4.01 2.73 2.25 PBT 44.50 41.09 67.37 53.91 36.23 29.84 23.63 11.13 7.42 4.66 4.18 Tax 14.12 11.02 16.21 13.00 8.89 7.97 7.15 5.41 2.40 1.32 1.04 Tax Rate 31.73% 26.82% 24.06% 24.11% 24.54% 26.71% 30.26% 48.61% 32.35% 28.33% 24.88% PAT 30.36 30.06 51.16 40.91 27.33 21.87 16.47 5.71 5.02 3.34 3.14 PAT before Minority Interest 30.36 30.06 51.16 40.91 27.33 21.87 16.47 5.71 5.02 3.34 3.14 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 9.55% 9.17% 13.86% 17.15% 13.91% 11.52% 9.19% 3.88% 4.11% 3.03% 3.52% PAT Growth -4.86% -41.24% 25.05% 49.69% 24.97% 32.79% 188.44% 13.75% 50.30% 6.37% EPS 34.50 34.16 58.14 46.49 31.06 24.85 18.72 6.49 5.70 3.80 3.57

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 213.22 183.62 132.78 92.20 65.50 43.84 27.47 21.86 16.94 16.33 Share Capital 0.88 0.88 0.88 0.88 0.88 0.88 0.88 0.88 0.88 0.88 Total Reserves 212.34 182.74 131.90 91.32 64.62 42.96 26.60 20.98 16.06 15.45 Non-Current Liabilities 17.35 24.07 26.57 25.77 6.88 10.48 20.89 29.43 19.24 22.87 Secured Loans 12.47 19.09 21.75 21.44 0.97 2.68 8.40 14.90 9.88 12.31 Unsecured Loans 0.00 0.00 0.18 0.10 0.01 1.42 5.65 11.90 8.00 8.08 Long Term Provisions 0.60 0.69 0.57 0.36 0.43 0.42 0.39 0.36 0.29 0.20 Current Liabilities 19.98 34.28 32.20 26.25 16.68 20.35 24.58 21.97 31.42 25.63 Trade Payables 4.53 6.82 6.84 10.89 10.58 6.42 6.79 5.76 5.97 2.84 Other Current Liabilities 8.32 7.31 6.34 4.64 3.32 7.11 8.55 6.01 5.11 1.75 Short Term Borrowings 0.06 13.12 15.28 9.51 0.71 5.26 8.54 9.57 19.54 19.29 Short Term Provisions 7.07 7.02 3.73 1.21 2.07 1.56 0.70 0.63 0.80 1.75 Total Liabilities 250.55 241.97 191.55 144.22 89.06 74.67 72.94 73.26 67.60 64.83 Net Block 75.88 78.99 76.04 66.82 32.02 30.67 33.92 36.27 27.75 30.91 Gross Block 132.81 128.38 117.49 101.67 63.44 58.87 58.82 57.93 47.77 44.71 Accumulated Depreciation 56.93 49.40 41.44 34.85 31.42 28.20 24.90 21.66 20.01 13.80 Non Current Assets 87.54 80.69 84.62 70.16 33.95 32.16 35.23 37.72 28.95 33.55 Capital Work in Progress 0.00 0.00 0.14 0.00 1.59 0.00 0.00 0.00 0.00 0.00 Non Current Investment 10.63 0.65 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 1.02 1.05 8.43 3.33 0.33 1.50 1.31 1.45 1.20 2.64 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 163.01 161.28 106.93 74.06 55.12 42.50 37.72 35.55 38.65 31.28 Current Investments 0.00 0.00 13.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 30.50 50.31 42.05 15.00 13.70 7.36 10.65 11.71 14.29 9.07 Sundry Debtors 70.33 77.65 40.87 33.53 25.35 22.80 12.68 15.72 16.73 13.51 Cash & Bank 38.73 23.98 1.04 13.22 11.54 5.15 6.04 3.03 2.32 1.56 Other Current Assets 23.46 2.29 1.29 4.06 4.53 7.20 8.35 5.10 5.32 7.13 Short Term Loans & Adv. 22.98 7.04 8.70 8.24 1.38 2.30 4.49 1.43 1.47 3.54 Net Current Assets 143.03 127.00 74.73 47.81 38.43 22.15 13.13 13.58 7.24 5.65 Total Assets 250.55 241.97 191.55 144.22 89.07 74.66 72.95 73.27 67.60 64.83

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity 42.52 28.18 12.26 9.32 21.37 14.33 21.58 17.25 7.63 3.28 PBT 41.09 67.37 53.91 36.23 29.84 23.63 11.13 7.42 4.66 4.18 Adjustment 10.75 9.14 7.93 3.15 4.15 5.13 7.04 6.87 6.26 5.29 Changes in Working Capital 0.17 -32.34 -36.77 -20.81 -4.17 -6.79 5.91 4.46 -2.38 -5.35 Cash after chg. in Working capital 52.00 44.17 25.06 18.57 29.82 21.97 24.07 18.76 8.54 4.12 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -9.49 -16.00 -12.80 -9.25 -8.45 -7.64 -2.49 -1.50 -0.91 -0.84 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 -3.85 -9.89 -14.73 -35.50 -6.07 0.01 -1.57 -12.44 -3.51 -11.76 Net Fixed Assets -4.43 -10.75 -15.96 -36.64 -6.16 -0.05 -0.89 -10.16 -3.06 -10.45 Net Investments -9.98 12.35 -13.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 10.56 -11.49 14.23 1.14 0.09 0.06 -0.68 -2.28 -0.45 -1.31 Cash from Financing Activity -23.93 -8.34 -9.72 27.86 -8.90 -15.23 -17.01 -4.10 -3.36 9.25 Net Cash Inflow / Outflow 14.75 9.94 -12.19 1.68 6.39 -0.89 3.01 0.71 0.76 0.78 Opening Cash & Equivalents 23.98 14.04 13.22 11.54 5.15 6.04 3.03 2.32 1.56 0.78 Closing Cash & Equivalent 38.73 23.98 1.04 13.22 11.54 5.15 6.04 3.03 2.32 1.56

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 243.45 209.66 151.61 105.28 74.78 50.06 31.37 24.96 19.34 18.64 ROA 12.21% 23.60% 24.37% 23.43% 26.71% 22.32% 7.82% 7.13% 5.05% 5.54% ROE 15.15% 32.34% 36.36% 34.67% 40.00% 46.20% 23.17% 25.90% 20.10% 21.24% ROCE 19.74% 35.75% 37.57% 38.82% 48.52% 44.50% 24.18% 17.91% 15.04% 15.34% Fixed Asset Turnover 2.51 3.00 2.18 2.38 3.10 3.06 2.60 2.39 2.47 2.35 Receivable days 82.41 58.61 56.91 54.69 46.30 35.95 34.12 46.82 48.24 49.67 Inventory Days 45.00 45.67 43.64 26.66 20.25 18.25 26.86 37.50 37.26 38.40 Payable days 9.94 11.54 27.09 36.23 19.47 15.92 17.44 19.86 15.41 13.99 Cash Conversion Cycle 117.46 92.74 73.47 45.12 47.08 38.28 43.54 64.45 70.09 74.09 Total Debt/Equity 0.09 0.21 0.32 0.36 0.05 0.33 1.05 1.81 2.36 2.43 Interest Cover 11.80 18.62 21.23 25.31 30.03 13.51 4.56 3.33 2.22 2.30

Top Investors:

anjali ashutosh taparia

indian bank mutual fund

parag kumar sonthalia

investor education and protection fund (iepf)

Annual Reports:

News Update:

Shri Jagdamba Poly - Quarterly Results
9th Feb 2024, 16:28 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