Nifty

:

11513.90

Sensex

:

39052.06

49.90 (0.44%)
453.07 (1.17%)

Login

Nifty
Sensex

:
:

11513.90
39052.06

49.90 (0.44%)
453.07 (1.17%)

Divya Jyoti Industries Ltd.

Solvent Extraction

Rating :

N/A

BSE: 526285 | NSE: Not Listed

Watchlist

NSE BSE

5.46

17-Oct-2019

Open
High
Low
Previous Close

5.46
5.46
5.46
5.46

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

1
0.00
6.04
4.54

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

5.62
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

45.91
N/A
0.45

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-7.98
-20.47
9.89

EBITDA CAGR (%)

10 Years
5 Years
3 Years

11.00
-3.80
1.14

PAT CAGR (%)

10 Years
5 Years
3 Years

29.04
-15.66
8.58

P:E (Median)

8 Years
5 Years
3 Years

6.33
9.14
11.22

P:BV (Average)

8 Years
5 Years
3 Years

0.37
0.31
0.34

EV:EBITDA (Average)

8 Years
5 Years
3 Years

5.29
5.56
5.18

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 0.00 1.78 -100.00% 0.00 32.38 -100.00% 0.00 62.47 -100.00% 0.18 14.51 -98.76%
Expenses 0.09 2.66 -96.62% 1.40 31.12 -95.50% 1.03 60.11 -98.29% 5.42 13.31 -59.28%
EBITDA -0.09 -0.88 - -1.40 1.26 - -1.03 2.36 - -5.24 1.20 -
EBIDTM 0.00% -49.41% 0.00% 3.89% 0.00% 3.77% -2,945.51% 8.27%
Other Income 0.00 0.02 -100.00% 0.32 0.08 300.00% 0.00 0.01 -100.00% 0.13 0.01 1,200.00%
Interest 0.10 0.65 -84.62% 0.18 0.88 -79.55% 0.01 1.45 -99.31% 0.00 0.79 -100.00%
Depreciation 0.02 0.31 -93.55% -0.81 0.31 - 0.32 0.31 3.23% 0.27 0.31 -12.90%
PBT -0.20 -1.82 - -0.45 0.16 - -1.36 0.61 - -5.39 0.11 -
Tax 0.00 -0.03 - 0.02 0.07 -71.43% -0.01 0.21 - 0.01 0.04 -75.00%
PAT -0.20 -1.79 - -0.47 0.09 - -1.36 0.40 - -5.40 0.07 -
PATM 0.00% -100.62% 0.00% 0.26% 0.00% 0.64% -3,031.46% 0.51%
EPS -0.19 -1.74 - -0.45 0.08 - -1.32 0.39 - -5.24 0.07 -

Description Jun 19 Jun 18 Var% Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 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 0.18 121.42 116.37 91.50 192.78 381.62 392.28 294.39 254.94 157.70 278.95 Net Sales Growth -99.84% 4.34% 27.18% -52.54% -49.48% -2.72% 33.25% 15.47% 61.66% -43.47% Cost Of Goods Sold 5.61 102.99 100.02 76.75 171.76 349.04 360.92 260.83 227.63 143.31 256.21 Gross Profit -5.43 18.44 16.35 14.75 21.02 32.58 31.36 33.56 27.30 14.39 22.75 GP Margin -3,017.78% 15.19% 14.05% 16.12% 10.90% 8.54% 7.99% 11.40% 10.71% 9.12% 8.16% Total Expenditure 7.94 115.06 109.82 85.49 186.28 373.90 384.08 284.83 248.97 154.58 276.71 Power & Fuel Cost - 4.72 3.84 3.24 5.52 9.20 9.25 9.24 6.29 3.07 6.30 % Of Sales - 3.89% 3.30% 3.54% 2.86% 2.41% 2.36% 3.14% 2.47% 1.95% 2.26% Employee Cost - 2.34 2.32 2.34 2.56 2.48 2.27 1.99 1.42 1.01 0.85 % Of Sales - 1.93% 1.99% 2.56% 1.33% 0.65% 0.58% 0.68% 0.56% 0.64% 0.30% Manufacturing Exp. - 2.15 2.08 1.96 2.66 4.69 4.28 5.49 4.41 1.65 3.01 % Of Sales - 1.77% 1.79% 2.14% 1.38% 1.23% 1.09% 1.86% 1.73% 1.05% 1.08% General & Admin Exp. - 0.74 0.72 0.81 0.93 0.85 0.89 1.06 1.03 1.86 2.11 % Of Sales - 0.61% 0.62% 0.89% 0.48% 0.22% 0.23% 0.36% 0.40% 1.18% 0.76% Selling & Distn. Exp. - 2.05 0.81 0.37 2.83 7.55 6.46 6.16 7.94 3.38 8.18 % Of Sales - 1.69% 0.70% 0.40% 1.47% 1.98% 1.65% 2.09% 3.11% 2.14% 2.93% Miscellaneous Exp. - 0.09 0.04 0.02 0.03 0.08 0.02 0.05 0.24 0.30 8.18 % Of Sales - 0.07% 0.03% 0.02% 0.02% 0.02% 0.01% 0.02% 0.09% 0.19% 0.01% EBITDA -7.76 6.36 6.55 6.01 6.50 7.72 8.20 9.56 5.97 3.12 2.24 EBITDA Margin -4,311.11% 5.24% 5.63% 6.57% 3.37% 2.02% 2.09% 3.25% 2.34% 1.98% 0.80% Other Income 0.45 0.10 0.21 0.28 0.14 0.19 0.44 0.24 0.23 0.75 0.19 Interest 0.29 4.28 4.53 4.26 4.14 4.09 4.97 6.56 3.73 2.17 1.48 Depreciation -0.20 1.23 1.25 1.31 1.33 1.56 1.62 1.59 1.21 0.86 0.83 PBT -7.40 0.96 0.99 0.71 1.16 2.26 2.06 1.65 1.24 0.84 0.12 Tax 0.02 0.32 0.32 0.21 0.15 0.76 0.63 0.51 0.58 0.22 0.07 Tax Rate -0.27% 33.33% 32.32% 29.58% 12.93% 33.63% 30.58% 30.91% 46.77% 26.19% 58.33% PAT -7.43 0.64 0.66 0.50 1.01 1.50 1.42 1.14 0.66 0.62 0.05 PAT before Minority Interest -7.43 0.64 0.66 0.50 1.01 1.50 1.42 1.14 0.66 0.62 0.05 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 -4,127.78% 0.53% 0.57% 0.55% 0.52% 0.39% 0.36% 0.39% 0.26% 0.39% 0.02% PAT Growth 0.00% -3.03% 32.00% -50.50% -32.67% 5.63% 24.56% 72.73% 6.45% 1,140.00% Unadjusted EPS -7.20 0.62 0.65 0.48 0.98 1.45 1.38 1.10 0.64 0.58 0.05

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 21.77 21.13 20.47 19.97 19.67 18.18 16.72 15.70 15.04 14.45 Share Capital 10.30 10.30 10.30 10.30 10.30 10.30 10.30 10.30 10.30 10.30 Total Reserves 11.47 10.83 10.17 9.67 9.37 7.88 6.42 5.40 4.74 4.15 Non-Current Liabilities 9.69 8.59 7.64 7.48 7.35 10.37 14.63 16.71 18.97 15.17 Secured Loans 0.02 0.05 0.07 0.12 0.17 2.35 4.82 6.94 16.54 13.56 Unsecured Loans 7.04 5.90 4.91 4.76 4.44 5.24 7.00 7.36 0.80 0.00 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 46.31 45.90 39.73 36.13 40.91 30.41 44.03 46.85 3.95 8.62 Trade Payables 8.33 8.95 6.17 7.04 8.95 4.67 8.78 5.82 3.48 8.36 Other Current Liabilities 3.87 3.14 1.72 2.02 4.37 5.06 5.21 5.37 0.19 0.26 Short Term Borrowings 33.63 33.26 31.55 26.72 26.84 20.39 29.64 35.32 0.00 0.00 Short Term Provisions 0.48 0.55 0.30 0.36 0.75 0.29 0.40 0.33 0.29 0.00 Total Liabilities 77.77 75.62 67.84 63.58 67.93 58.96 75.38 79.26 37.96 38.24 Net Block 14.78 15.90 17.15 18.50 20.40 21.45 22.94 23.56 11.09 11.62 Gross Block 32.27 32.66 32.69 32.75 32.60 32.34 32.21 31.37 17.91 17.60 Accumulated Depreciation 17.49 16.76 15.55 14.25 12.20 10.89 9.27 7.81 6.82 5.98 Non Current Assets 17.75 18.74 20.33 20.29 21.91 22.94 24.90 24.64 11.32 11.62 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.17 0.23 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 2.94 2.81 3.16 1.75 1.50 1.37 1.92 0.90 0.00 0.00 Other Non Current Assets 0.02 0.03 0.03 0.04 0.00 0.11 0.03 0.01 0.00 0.00 Current Assets 60.03 56.87 47.50 43.30 46.03 36.02 50.48 54.63 26.55 26.62 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 10.80 7.73 6.05 8.09 14.35 11.63 17.97 28.39 9.46 11.86 Sundry Debtors 47.00 45.89 36.47 30.83 28.66 17.46 27.55 20.20 13.99 11.24 Cash & Bank 0.42 1.00 0.99 0.66 0.65 3.29 1.60 0.62 0.30 0.54 Other Current Assets 1.81 0.15 0.13 0.24 2.37 3.63 3.36 5.42 2.81 2.97 Short Term Loans & Adv. 1.71 2.10 3.87 3.48 2.01 3.39 2.94 4.89 2.81 2.97 Net Current Assets 13.72 10.98 7.78 7.16 5.12 5.61 6.45 7.78 22.60 18.00 Total Assets 77.78 75.61 67.83 63.59 67.94 58.96 75.38 79.27 37.97 38.24

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 2.34 2.12 0.93 4.36 -1.28 20.35 16.35 -17.58 -1.30 -4.18 PBT 0.96 0.99 0.71 1.16 2.26 2.06 1.65 1.24 0.81 0.10 Adjustment 5.45 5.72 5.52 5.42 5.63 6.56 7.99 5.11 2.92 2.15 Changes in Working Capital -3.68 -4.24 -5.10 -1.95 -8.49 12.21 6.94 -23.90 -5.03 -6.44 Cash after chg. in Working capital 2.72 2.47 1.12 4.63 -0.61 20.83 16.58 -17.55 -1.30 -4.18 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.38 -0.35 -0.20 -0.28 -0.67 -0.47 -0.23 -0.03 0.00 0.00 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 -0.17 -0.26 -1.32 -0.34 -0.61 -0.02 -0.76 -13.68 -0.68 -0.82 Net Fixed Assets 0.39 0.03 0.06 -0.15 -0.26 -0.13 -0.67 -13.40 -0.54 -0.80 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -0.56 -0.29 -1.38 -0.19 -0.35 0.11 -0.09 -0.28 -0.14 -0.02 Cash from Financing Activity -2.74 -1.85 0.72 -4.01 -0.75 -18.64 -14.60 31.58 1.73 5.12 Net Cash Inflow / Outflow -0.58 0.01 0.33 0.00 -2.64 1.69 0.98 0.32 -0.24 0.12 Opening Cash & Equivalents 1.00 0.99 0.66 0.65 3.29 1.60 0.62 0.30 0.54 0.42 Closing Cash & Equivalent 0.42 1.00 0.99 0.66 0.65 3.29 1.60 0.62 0.30 0.54

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.) 21.14 20.51 19.87 19.39 19.10 17.65 16.23 15.24 14.51 14.03 ROA 0.83% 0.93% 0.76% 1.54% 2.36% 2.12% 1.47% 1.12% 1.63% 0.16% ROE 2.97% 3.20% 2.46% 5.10% 7.91% 8.15% 7.02% 4.30% 4.23% 0.36% ROCE 8.53% 9.40% 9.15% 10.10% 12.46% 12.88% 12.74% 9.89% 9.97% 6.28% Fixed Asset Turnover 3.74 3.57 2.80 5.90 11.76 12.16 9.27 10.35 8.88 16.22 Receivable days 139.55 129.00 134.13 56.28 22.04 20.93 29.56 24.47 29.20 11.66 Inventory Days 27.85 21.58 28.18 21.23 12.42 13.77 28.70 27.08 24.67 11.27 Payable days 26.57 24.66 28.47 15.86 6.64 6.36 9.24 6.77 14.00 7.89 Cash Conversion Cycle 140.83 125.93 133.84 61.65 27.82 28.34 49.02 44.78 39.87 15.04 Total Debt/Equity 1.87 1.86 1.79 1.58 1.71 1.67 2.62 3.35 1.16 0.94 Interest Cover 1.22 1.22 1.17 1.28 1.55 1.41 1.25 1.33 1.39 1.08

Top Investors:

rajendra kumar nyati

jagdish chandra nyati

dinesh chandra nyati

dinesh chandra nyati

vijay kumar nyati

pulkit kumar nyati

shri niwas soni

Annual Reports:

News Update:

Divya Jyoti Inds. - Quarterly Results
8th Aug 2019, 13:35 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