Nifty

:

24741.00

Sensex

:

80710.76

6.70 (0.03%)
-7.25 (-0.01%)

Login

Nifty
Sensex

:
:

24741.00
80710.76

6.70 (0.03%)
-7.25 (-0.01%)

DJ Mediaprint & Logistics Ltd.

Printing And Publishing

Rating :

52/99

BSE: 543193 | NSE: DJML

Watchlist

NSE BSE

96.00

05-Sep-2025

Open
High
Low
Previous Close

98.62
98.63
95
99.48

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

18076
1748547.44
209.7
95

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

316.26
45.17
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

335.91
0.10%
6.70

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
25.92
15.59

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
39.23
16.31

PAT CAGR (%)

10 Years
5 Years
3 Years

-
39.05
25.29

P:E (Median)

8 Years
5 Years
3 Years

-
51.70
55.41

P:BV (Average)

8 Years
5 Years
3 Years

-
6.77
7.84

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
22.06
24.50

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 21.52 14.99 43.56% 23.71 27.64 -14.22% 20.42 11.27 81.19% 18.95 9.52 99.05%
Expenses 17.40 11.16 55.91% 18.39 21.44 -14.23% 16.08 7.34 119.07% 15.49 7.60 103.82%
EBITDA 4.12 3.83 7.57% 5.32 6.20 -14.19% 4.34 3.93 10.43% 3.46 1.91 81.15%
EBIDTM 19.15% 25.59% 22.42% 22.44% 21.28% 34.87% 18.26% 20.11%
Other Income 0.05 0.05 0.00% 0.06 0.06 0.00% 0.05 0.05 0.00% 0.06 0.08 -25.00%
Interest 0.69 0.68 1.47% 0.56 0.65 -13.85% 0.69 0.67 2.99% 0.60 0.54 11.11%
Depreciation 1.47 1.89 -22.22% 1.76 1.55 13.55% 1.67 1.45 15.17% 1.28 1.38 -7.25%
PBT 2.02 1.32 53.03% 3.06 4.06 -24.63% 2.04 1.86 9.68% 1.64 0.08 1,950.00%
Tax 0.36 0.11 227.27% 0.77 1.07 -28.04% 0.23 0.33 -30.30% 0.39 -0.22 -
PAT 1.66 1.21 37.19% 2.28 2.99 -23.75% 1.81 1.53 18.30% 1.25 0.30 316.67%
PATM 7.70% 8.05% 9.63% 10.82% 8.86% 13.58% 6.60% 3.11%
EPS 0.51 0.37 37.84% 0.70 0.92 -23.91% 0.56 0.47 19.15% 0.38 0.09 322.22%

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 25.24 0.00 0 27.73 27.64 0.33% 0.00 0.00 0 0.00 0.00 0
Expenses 20.69 0.00 0 22.10 21.44 3.08% 0.00 0.00 0 0.00 0.00 0
EBITDA 4.56 0.00 0 5.63 6.20 -9.19% 0.00 0.00 0 0.00 0.00 0
EBIDTM 18.05% 0.00% 20.31% 22.44% 0.00% 0.00% 0.00% 0.00%
Other Income 0.08 0.00 0 0.23 0.06 283.33% 0.00 0.00 0 0.00 0.00 0
Interest 0.78 0.00 0 0.68 0.65 4.62% 0.00 0.00 0 0.00 0.00 0
Depreciation 1.63 0.00 0 1.89 1.55 21.94% 0.00 0.00 0 0.00 0.00 0
PBT 2.23 0.00 0 3.29 4.06 -18.97% 0.00 0.00 0 0.00 0.00 0
Tax 0.43 0.00 0 0.83 1.07 -22.43% 0.00 0.00 0 0.00 0.00 0
PAT 1.79 0.00 0 2.46 2.99 -17.73% 0.00 0.00 0 0.00 0.00 0
PATM 7.11% 0.00% 8.86% 10.82% 0.00% 0.00% 0.00% 0.00%
EPS 5.52 0.00 0 7.56 9.20 -17.83% 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Net Sales 84.60 78.07 57.04 50.55 47.34 24.66 21.18 20.46 17.31 10.10 Net Sales Growth 33.40% 36.87% 12.84% 6.78% 91.97% 16.43% 3.52% 18.20% 71.39% Cost Of Goods Sold 52.44 30.08 26.83 25.23 22.12 15.52 12.70 12.71 11.73 6.25 Gross Profit 32.16 47.98 30.21 25.33 25.23 9.14 8.47 7.75 5.57 3.85 GP Margin 38.01% 61.46% 52.96% 50.11% 53.30% 37.06% 39.99% 37.88% 32.18% 38.12% Total Expenditure 67.36 61.85 44.21 42.93 41.49 21.56 18.31 18.20 15.76 9.26 Power & Fuel Cost - 0.21 0.18 0.21 0.15 0.16 0.36 0.34 0.29 0.09 % Of Sales - 0.27% 0.32% 0.42% 0.32% 0.65% 1.70% 1.66% 1.68% 0.89% Employee Cost - 3.47 3.38 2.31 1.44 0.79 1.37 1.19 0.76 0.79 % Of Sales - 4.44% 5.93% 4.57% 3.04% 3.20% 6.47% 5.82% 4.39% 7.82% Manufacturing Exp. - 18.89 7.74 8.21 15.25 3.00 2.23 2.41 1.75 1.38 % Of Sales - 24.20% 13.57% 16.24% 32.21% 12.17% 10.53% 11.78% 10.11% 13.66% General & Admin Exp. - 3.56 3.07 2.98 1.22 1.55 1.55 1.51 1.18 0.69 % Of Sales - 4.56% 5.38% 5.90% 2.58% 6.29% 7.32% 7.38% 6.82% 6.83% Selling & Distn. Exp. - 4.62 1.77 3.17 0.60 0.49 0.07 0.02 0.02 0.03 % Of Sales - 5.92% 3.10% 6.27% 1.27% 1.99% 0.33% 0.10% 0.12% 0.30% Miscellaneous Exp. - 1.02 1.24 0.83 0.71 0.03 0.03 0.03 0.03 0.03 % Of Sales - 1.31% 2.17% 1.64% 1.50% 0.12% 0.14% 0.15% 0.17% 0.30% EBITDA 17.24 16.22 12.83 7.62 5.85 3.10 2.87 2.26 1.55 0.84 EBITDA Margin 20.38% 20.78% 22.49% 15.07% 12.36% 12.57% 13.55% 11.05% 8.95% 8.32% Other Income 0.22 0.22 0.21 0.18 0.15 0.16 0.14 0.21 0.03 0.01 Interest 2.54 2.64 2.45 1.37 1.19 0.78 0.69 0.54 0.29 0.15 Depreciation 6.18 5.75 4.29 1.85 0.60 0.69 0.81 0.58 0.41 0.27 PBT 8.76 8.05 6.31 4.58 4.21 1.79 1.51 1.36 0.88 0.44 Tax 1.75 1.50 1.27 1.25 1.21 0.53 0.42 0.35 0.23 0.15 Tax Rate 19.98% 18.63% 20.13% 27.29% 28.74% 29.61% 27.81% 25.74% 26.14% 34.09% PAT 7.00 6.55 5.04 3.33 3.01 1.26 1.09 1.01 0.65 0.29 PAT before Minority Interest 7.00 6.55 5.04 3.33 3.01 1.26 1.09 1.01 0.65 0.29 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 8.27% 8.39% 8.84% 6.59% 6.36% 5.11% 5.15% 4.94% 3.76% 2.87% PAT Growth 16.09% 29.96% 51.35% 10.63% 138.89% 15.60% 7.92% 55.38% 124.14% EPS 2.15 2.02 1.55 1.02 0.93 0.39 0.34 0.31 0.20 0.09

Description TTM Mar 25 Mar 24
Net Sales - 82.09 57.04 Net Sales Growth - 43.92% Cost Of Goods Sold - 30.08 26.83 Gross Profit - 52.00 30.21 GP Margin - 63.35% 52.96% Total Expenditure - 65.56 44.21 Power & Fuel Cost - 0.21 0.18 % Of Sales - 0.26% 0.32% Employee Cost - 3.97 3.38 % Of Sales - 4.84% 5.93% Manufacturing Exp. - 21.26 7.74 % Of Sales - 25.90% 13.57% General & Admin Exp. - 3.36 3.07 % Of Sales - 4.09% 5.38% Selling & Distn. Exp. - 4.77 1.77 % Of Sales - 5.81% 3.10% Miscellaneous Exp. - 1.91 1.24 % Of Sales - 2.33% 2.17% EBITDA - 16.53 12.83 EBITDA Margin - 20.14% 22.49% Other Income - 0.39 0.21 Interest - 2.77 2.45 Depreciation - 5.87 4.29 PBT - 8.28 6.31 Tax - 1.56 1.27 Tax Rate - 18.84% 20.13% PAT - 6.72 5.04 PAT before Minority Interest - 6.72 5.04 Minority Interest - 0.00 0.00 PAT Margin - 8.19% 8.84% PAT Growth - 33.33% EPS - 2.07 1.55

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Shareholder's Funds 63.59 33.55 28.60 25.27 7.59 4.19 3.10 2.05 1.38 Share Capital 32.48 10.83 10.83 10.83 4.21 3.01 0.50 0.50 0.48 Total Reserves 7.39 22.72 17.77 14.45 3.38 1.18 2.60 1.55 0.90 Non-Current Liabilities 3.42 6.91 5.30 4.70 1.17 1.59 2.43 1.91 2.04 Secured Loans 1.03 0.96 0.36 0.65 0.40 0.49 0.72 0.73 0.37 Unsecured Loans 2.44 4.60 3.98 2.16 0.93 1.23 1.79 1.20 1.66 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.03 0.03 Current Liabilities 32.34 18.61 12.64 10.01 12.59 10.09 7.20 6.82 5.50 Trade Payables 15.98 6.05 3.01 4.72 9.14 5.52 3.70 4.05 4.46 Other Current Liabilities 0.74 0.71 0.64 0.66 0.65 0.53 0.14 0.44 0.04 Short Term Borrowings 12.93 9.91 6.54 2.42 2.05 3.38 2.80 1.96 0.65 Short Term Provisions 2.70 1.95 2.44 2.21 0.75 0.66 0.56 0.36 0.33 Total Liabilities 99.35 59.07 46.54 39.98 21.35 15.87 12.73 10.78 8.92 Net Block 19.00 21.70 12.18 7.66 2.83 2.99 2.71 2.11 1.39 Gross Block 34.15 31.10 17.70 11.61 5.69 5.22 4.33 2.11 1.39 Accumulated Depreciation 15.15 9.40 5.53 3.95 2.86 2.22 1.62 0.00 0.00 Non Current Assets 27.69 22.26 14.92 8.44 3.40 3.34 2.98 2.27 1.73 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 7.80 0.10 0.06 0.05 0.07 0.07 0.03 0.03 0.08 Long Term Loans & Adv. 0.90 0.46 0.50 0.72 0.50 0.28 0.24 0.13 0.27 Other Non Current Assets 0.00 0.00 2.18 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 71.66 36.81 31.61 31.54 17.96 12.53 9.75 8.51 7.18 Current Investments 0.00 0.00 0.00 0.00 0.01 0.01 1.02 0.00 0.00 Inventories 19.79 6.36 13.31 10.22 7.73 3.51 3.13 1.46 1.29 Sundry Debtors 25.66 17.97 11.83 16.28 8.56 8.00 4.65 5.46 5.34 Cash & Bank 0.51 0.45 0.69 0.79 0.18 0.11 0.43 0.49 0.10 Other Current Assets 25.70 5.12 0.74 0.37 1.49 0.90 0.52 1.11 0.45 Short Term Loans & Adv. 20.98 6.91 5.05 3.90 1.40 0.82 0.41 0.91 0.34 Net Current Assets 39.32 18.20 18.98 21.53 5.37 2.45 2.55 1.69 1.69 Total Assets 99.35 59.07 46.53 39.98 21.36 15.87 12.73 10.78 8.91

Description Mar 25 Mar 24
Shareholder's Funds 63.76 33.55 Share Capital 32.48 10.83 Total Reserves 7.57 22.72 Non-Current Liabilities 7.23 6.91 Secured Loans 3.32 0.96 Unsecured Loans 3.76 4.60 Long Term Provisions 0.00 0.00 Current Liabilities 35.82 18.61 Trade Payables 18.06 6.05 Other Current Liabilities 1.00 0.71 Short Term Borrowings 13.33 9.91 Short Term Provisions 3.44 1.95 Total Liabilities 112.13 59.07 Net Block 26.54 21.70 Gross Block 43.46 31.10 Accumulated Depreciation 16.93 9.40 Non Current Assets 31.82 22.26 Capital Work in Progress 0.00 0.00 Non Current Investment 0.10 0.10 Long Term Loans & Adv. 5.18 0.46 Other Non Current Assets 0.00 0.00 Current Assets 80.32 36.81 Current Investments 0.00 0.00 Inventories 19.79 6.36 Sundry Debtors 30.44 17.97 Cash & Bank 0.76 0.45 Other Current Assets 29.33 5.12 Short Term Loans & Adv. 24.57 6.91 Net Current Assets 44.50 18.20 Total Assets 112.14 59.07

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Cash From Operating Activity -6.58 11.23 9.75 -9.26 -0.97 1.63 0.58 0.37 -0.28 PBT 8.05 6.31 4.58 4.33 1.72 1.09 1.36 0.88 0.44 Adjustment 9.14 6.71 3.00 1.42 0.70 1.20 1.18 0.67 0.41 Changes in Working Capital -21.06 0.07 2.17 -15.02 -2.90 -0.24 -1.55 -0.93 -0.98 Cash after chg. in Working capital -3.87 13.08 9.75 -9.26 -0.49 2.05 0.99 0.63 -0.13 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -2.71 -1.85 0.00 0.00 -0.48 -0.42 -0.41 -0.26 -0.15 Other Direct Exp. Paid 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 Cash From Investing Activity -11.68 -10.91 -9.12 -4.02 -0.51 -0.10 -1.17 -0.93 -1.30 Net Fixed Assets -3.05 -13.40 -6.09 -5.92 -0.47 -0.89 -2.22 -0.72 Net Investments -7.70 -0.04 -0.01 0.03 0.00 0.97 -1.02 0.05 Others -0.93 2.53 -3.02 1.87 -0.04 -0.18 2.07 -0.26 Cash from Financing Activity 18.32 -0.56 -0.73 13.97 1.56 -1.85 0.53 0.95 1.55 Net Cash Inflow / Outflow 0.07 -0.25 -0.10 0.68 0.08 -0.32 -0.06 0.38 -0.04 Opening Cash & Equivalents 0.45 0.69 0.79 0.11 0.11 0.43 0.49 0.10 0.14 Closing Cash & Equivalent 0.51 0.45 0.69 0.79 0.18 0.11 0.43 0.49 0.10

Description Mar 25 Mar 24
Cash From Operating Activity -13.30 11.23 PBT 8.28 6.31 Adjustment 9.26 6.71 Changes in Working Capital -25.99 0.07 Cash after chg. in Working capital -8.45 13.08 Interest Paid 0.00 0.00 Tax Paid -4.84 -1.85 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity -8.79 -10.91 Net Fixed Assets -3.05 Net Investments -7.70 Others 1.96 Cash from Financing Activity 22.40 -0.56 Net Cash Inflow / Outflow 0.31 -0.25 Opening Cash & Equivalents 0.45 0.69 Closing Cash & Equivalent 0.76 0.45

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Book Value (Rs.) 12.28 10.33 8.81 23.34 9.01 13.90 61.70 40.84 28.66 ROA 8.27% 9.54% 7.69% 9.80% 6.79% 7.63% 8.62% 6.58% 3.25% ROE 17.84% 16.22% 12.35% 18.29% 21.46% 29.94% 39.35% 37.72% 20.91% ROCE 16.58% 19.80% 17.01% 26.03% 25.38% 24.88% 26.43% 23.33% 14.37% Fixed Asset Turnover 2.39 2.34 3.45 5.47 4.52 4.44 6.36 9.89 7.26 Receivable days 101.99 95.34 101.45 95.73 122.58 109.06 90.21 113.86 192.86 Inventory Days 61.12 62.93 84.92 69.16 83.16 57.22 40.93 29.01 46.70 Payable days 133.65 61.65 55.95 114.37 172.38 132.33 80.33 101.63 178.85 Cash Conversion Cycle 29.47 96.62 130.42 50.53 33.36 33.95 50.82 41.24 60.70 Total Debt/Equity 0.41 0.46 0.38 0.21 0.44 1.22 1.71 1.90 1.94 Interest Cover 4.05 3.57 4.34 4.55 3.31 3.18 3.52 4.07 3.94

Description Mar 25 Mar 24
Book Value (Rs.) 12.33 10.33 ROA 7.85% 8.53% ROE 18.26% 15.02% ROCE 16.59% 17.87% Fixed Asset Turnover 2.20 1.83 Receivable days 107.63 115.01 Inventory Days 58.13 40.69 Payable days 146.23 82.29 Cash Conversion Cycle 19.53 73.40 Total Debt/Equity 0.51 0.46 Interest Cover 3.99 3.57

Top Investors:

dinesh dayaram dhanak

ravindra n sakla

hemant naresh jain huf

praful mahendra bhusari

Annual Reports:

News Update:

DJ Mediaprint & Logi - Quarterly Results
14th Aug 2025, 20:21 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