Nifty
:
22147.00
Sensex
:
73088.33
151.15 (0.69%)
599.34 (0.83%)
Nifty
Sensex
:
:
22147.00
73088.33
151.15 (0.69%)
599.34 (0.83%)

Joindre Capital Services Ltd.

Finance - Stock Broking

Rating :
47/99

BSE: 531861 | NSE: Not Listed

NSE BSE
45.24
19-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  47.74
  •  47.74
  •  44.00
  •  45.99
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  56
  •  1.26
  •  71.40
  •  29.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 63.63
  • 12.30
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • -30.37
  • 2.72%
  • 0.84

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.68%
  • 3.25%
  • 27.34%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 5.73%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.26
  • 4.48
  • 0.91

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 9.73
  • 0.33

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.41
  • 4.34
  • -1.88

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.34
  • 9.55
  • 10.70

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.56
  • 0.53
  • 0.64

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -4.48
  • -6.84
  • -6.04

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
10.84
7.28
48.90%
10.26
7.64
34.29%
7.00
7.33
-4.50%
6.73
8.81
-23.61%
Expenses
8.15
6.08
34.05%
7.61
6.22
22.35%
5.48
5.86
-6.48%
5.65
7.38
-23.44%
EBITDA
2.69
1.19
126.05%
2.65
1.43
85.31%
1.52
1.46
4.11%
1.08
1.43
-24.48%
EBIDTM
24.82%
16.38%
25.87%
18.66%
21.72%
19.99%
16.05%
16.24%
Other Income
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.07
-100.00%
Interest
0.06
0.08
-25.00%
0.05
0.17
-70.59%
0.15
0.12
25.00%
0.06
0.08
-25.00%
Depreciation
0.14
0.13
7.69%
0.13
0.12
8.33%
0.13
0.12
8.33%
0.11
0.12
-8.33%
PBT
2.49
0.99
151.52%
2.47
1.14
116.67%
1.24
1.22
1.64%
0.91
1.30
-30.00%
Tax
0.63
0.25
152.00%
0.65
0.32
103.12%
0.34
0.29
17.24%
0.32
0.35
-8.57%
PAT
1.86
0.74
151.35%
1.82
0.82
121.95%
0.90
0.93
-3.23%
0.59
0.95
-37.89%
PATM
17.19%
10.11%
17.74%
10.73%
12.83%
12.71%
8.75%
10.76%
EPS
1.35
0.53
154.72%
1.32
0.59
123.73%
0.65
0.67
-2.99%
0.43
0.68
-36.76%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
34.83
28.98
37.56
28.20
20.83
23.28
24.31
20.06
17.07
21.27
13.11
Net Sales Growth
12.14%
-22.84%
33.19%
35.38%
-10.52%
-4.24%
21.19%
17.52%
-19.75%
62.24%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
34.83
28.98
37.56
28.20
20.83
23.28
24.31
20.06
17.07
21.27
13.11
GP Margin
99.99%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
26.89
23.54
28.74
22.85
18.74
19.86
24.55
20.17
18.18
19.55
13.67
Power & Fuel Cost
-
0.07
0.09
0.07
0.13
0.15
0.17
0.22
0.25
0.22
0.22
% Of Sales
-
0.24%
0.24%
0.25%
0.62%
0.64%
0.70%
1.10%
1.46%
1.03%
1.68%
Employee Cost
-
5.87
6.12
4.89
4.86
4.87
4.58
3.87
4.13
2.71
2.60
% Of Sales
-
20.26%
16.29%
17.34%
23.33%
20.92%
18.84%
19.29%
24.19%
12.74%
19.83%
Manufacturing Exp.
-
14.07
18.97
15.02
10.89
12.25
16.40
13.59
12.08
15.57
9.88
% Of Sales
-
48.55%
50.51%
53.26%
52.28%
52.62%
67.46%
67.75%
70.77%
73.20%
75.36%
General & Admin Exp.
-
3.45
3.64
2.93
2.68
2.72
3.45
2.72
1.96
1.26
1.17
% Of Sales
-
11.90%
9.69%
10.39%
12.87%
11.68%
14.19%
13.56%
11.48%
5.92%
8.92%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
0.16
0.01
0.01
0.31
0.01
0.13
0.00
0.01
0.02
0.00
% Of Sales
-
0.55%
0.03%
0.04%
1.49%
0.04%
0.53%
0%
0.06%
0.09%
0.15%
EBITDA
7.94
5.44
8.82
5.35
2.09
3.42
-0.24
-0.11
-1.11
1.72
-0.56
EBITDA Margin
22.80%
18.77%
23.48%
18.97%
10.03%
14.69%
-0.99%
-0.55%
-6.50%
8.09%
-4.27%
Other Income
0.00
0.00
0.57
0.00
0.07
0.60
7.78
8.62
4.89
4.63
4.16
Interest
0.32
0.70
1.05
0.59
0.44
0.39
0.41
0.44
0.62
0.64
0.46
Depreciation
0.51
0.47
0.31
0.16
0.14
0.20
0.09
0.13
0.20
0.23
0.24
PBT
7.11
4.26
8.03
4.59
1.58
3.43
7.04
7.95
2.97
5.48
2.90
Tax
1.94
1.18
1.76
1.33
0.41
0.95
1.09
2.55
0.96
1.70
0.90
Tax Rate
27.29%
27.70%
21.92%
28.98%
25.95%
27.70%
15.48%
32.08%
32.32%
31.02%
31.03%
PAT
5.17
3.08
6.27
3.26
1.17
2.49
5.96
5.39
2.01
3.78
2.00
PAT before Minority Interest
5.17
3.08
6.27
3.26
1.17
2.49
5.96
5.39
2.01
3.78
2.00
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
14.84%
10.63%
16.69%
11.56%
5.62%
10.70%
24.52%
26.87%
11.78%
17.77%
15.26%
PAT Growth
50.29%
-50.88%
92.33%
178.63%
-53.01%
-58.22%
10.58%
168.16%
-46.83%
89.00%
 
EPS
3.75
2.23
4.54
2.36
0.85
1.80
4.32
3.91
1.46
2.74
1.45

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
71.74
69.80
64.73
60.32
60.89
57.32
51.37
47.22
46.21
43.78
Share Capital
13.84
13.84
13.84
13.84
13.84
13.84
13.84
13.84
13.84
13.84
Total Reserves
57.90
55.96
50.89
46.48
47.05
43.49
37.53
33.39
32.37
29.95
Non-Current Liabilities
0.35
0.28
0.32
-0.26
-0.42
0.06
0.06
0.08
0.09
0.19
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
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
0.00
0.00
0.00
Current Liabilities
39.85
62.19
51.99
32.13
26.90
26.25
20.93
22.31
24.95
19.87
Trade Payables
34.55
56.17
41.53
31.35
26.27
25.15
19.12
16.65
19.90
15.12
Other Current Liabilities
1.59
2.09
0.58
0.79
0.64
0.67
0.27
1.04
0.43
2.20
Short Term Borrowings
3.20
3.61
9.50
0.00
0.00
0.00
0.00
0.82
0.00
0.00
Short Term Provisions
0.51
0.32
0.37
0.00
0.00
0.44
1.53
3.80
4.62
2.55
Total Liabilities
111.94
132.27
117.04
92.19
87.37
83.63
72.36
69.61
71.25
63.86
Net Block
1.78
1.90
0.43
0.50
0.47
0.44
0.41
0.50
0.50
0.84
Gross Block
3.07
2.71
0.93
0.84
0.67
2.10
1.98
2.15
2.66
3.94
Accumulated Depreciation
1.29
0.81
0.50
0.34
0.20
1.66
1.57
1.65
2.16
3.10
Non Current Assets
27.76
19.95
21.12
14.19
12.68
26.22
42.94
23.84
42.08
17.66
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
15.83
7.67
9.64
6.67
5.20
3.43
4.45
4.44
4.42
3.62
Long Term Loans & Adv.
10.15
10.38
11.04
7.01
7.01
9.31
9.31
9.22
9.12
9.18
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
13.04
28.78
9.68
28.05
4.01
Current Assets
84.17
112.32
95.91
78.01
74.69
57.42
29.41
45.77
29.17
46.21
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
10.34
5.20
7.19
8.80
6.70
9.23
3.71
5.58
4.05
3.90
Cash & Bank
70.85
102.82
86.52
62.18
60.96
47.00
24.71
36.25
20.76
37.72
Other Current Assets
2.98
0.95
1.08
4.51
7.03
1.19
0.99
3.94
4.36
4.59
Short Term Loans & Adv.
1.42
3.35
1.12
2.51
2.57
0.86
0.61
3.62
4.05
4.25
Net Current Assets
44.32
50.13
43.93
45.87
47.79
31.16
8.48
23.46
4.22
26.33
Total Assets
111.93
132.27
117.03
92.20
87.37
83.64
72.35
69.61
71.25
63.87

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
-27.12
9.56
21.60
0.54
-2.62
3.26
1.69
-6.48
5.19
-0.23
PBT
4.26
8.03
4.59
1.58
3.43
7.04
7.95
2.97
5.48
2.90
Adjustment
-4.88
-5.51
-4.12
-3.93
-4.36
-3.56
-7.61
-4.06
-3.76
-3.44
Changes in Working Capital
-25.32
8.90
22.04
3.25
-0.23
0.88
3.91
-4.56
5.16
1.21
Cash after chg. in Working capital
-25.93
11.41
22.52
0.91
-1.16
4.36
4.25
-5.65
6.88
0.67
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.19
-1.85
-0.92
-0.37
-1.46
-1.11
-2.56
-0.83
-1.69
-0.90
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
-2.69
8.83
3.99
2.21
5.03
-4.72
7.96
4.62
-2.41
3.29
Net Fixed Assets
-0.36
-1.78
-0.09
-0.17
1.43
-0.12
0.17
0.51
1.28
1.87
Net Investments
-8.16
1.97
-2.97
-1.48
-1.76
1.01
0.00
-0.03
-0.81
-2.31
Others
5.83
8.64
7.05
3.86
5.36
-5.61
7.79
4.14
-2.88
3.73
Cash from Financing Activity
-2.16
-2.09
-1.25
-1.53
-1.48
-1.50
-2.26
-1.05
-1.89
-0.46
Net Cash Inflow / Outflow
-31.97
16.30
24.34
1.22
0.93
-2.96
7.39
-2.91
0.88
2.61
Opening Cash & Equivalents
102.82
86.52
62.18
60.96
60.04
10.42
3.03
5.95
5.07
2.46
Closing Cash & Equivalent
70.85
102.82
86.52
62.18
60.96
7.47
10.42
3.03
5.95
5.07

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
51.85
50.44
46.78
43.60
44.00
41.43
37.12
34.13
33.40
31.64
ROA
2.52%
5.03%
3.12%
1.30%
2.91%
7.64%
7.60%
2.86%
5.60%
3.22%
ROE
4.35%
9.33%
5.22%
1.93%
4.21%
10.96%
10.94%
4.30%
8.40%
4.67%
ROCE
6.69%
12.30%
7.71%
3.33%
6.47%
13.72%
16.87%
7.62%
13.60%
7.84%
Fixed Asset Turnover
10.03
20.65
31.83
27.49
16.78
11.92
9.73
7.11
6.44
2.69
Receivable days
97.90
60.23
103.54
135.86
124.91
97.12
84.49
102.96
68.22
153.88
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
536.18
380.08
366.25
400.15
340.72
424.90
Cash Conversion Cycle
97.90
60.23
103.54
135.86
-411.27
-282.96
-281.75
-297.19
-272.50
-271.02
Total Debt/Equity
0.04
0.05
0.15
0.00
0.00
0.00
0.00
0.02
0.00
0.00
Interest Cover
7.08
8.65
8.77
4.63
9.82
18.20
19.03
5.76
9.50
7.35

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


  • Joindre Capital Serv - Quarterly Results
    14th Feb 2024, 18:22 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.