Nifty
Sensex
:
:
17327.35
58098.92
-302.45 (-1.72%)
-1020.80 (-1.73%)

Breweries & Distilleries

Rating :
54/99

BSE: 507155 | NSE: JAGAJITIND

64.35
23-Sep-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 66.00
  • 67.00
  • 63.60
  • 65.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  22
  •  1.51
  •  86.95
  •  53.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 296.96
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 501.71
  • N/A
  • 6.23

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.72%
  • 0.00%
  • 14.10%
  • FII
  • DII
  • Others
  • 0%
  • 10.01%
  • 1.17%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -9.41
  • -3.76
  • 21.29

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -17.65
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.13
  • 0.41
  • 4.07

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -8.69
  • -15.86
  • -7.97

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
118.17
92.09
28.32%
128.35
113.96
12.63%
129.04
109.53
17.81%
101.97
103.87
-1.83%
Expenses
121.76
93.27
30.55%
129.66
106.19
22.10%
129.05
106.13
21.60%
112.36
103.28
8.79%
EBITDA
-3.59
-1.18
-
-1.31
7.77
-
-0.01
3.40
-
-10.39
0.59
-
EBIDTM
-3.04%
-1.28%
-1.02%
6.82%
-0.01%
3.10%
-10.19%
0.57%
Other Income
9.05
8.49
6.60%
19.41
9.81
97.86%
5.92
6.04
-1.99%
18.65
6.54
185.17%
Interest
7.33
6.98
5.01%
7.27
7.17
1.39%
7.21
7.81
-7.68%
7.36
7.86
-6.36%
Depreciation
2.51
2.41
4.15%
2.55
2.23
14.35%
2.45
2.35
4.26%
2.55
2.36
8.05%
PBT
-4.38
-2.08
-
8.28
8.56
-3.27%
-3.75
-0.72
-
-1.65
-3.09
-
Tax
0.00
0.00
0
0.04
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
-4.38
-2.08
-
8.24
8.56
-3.74%
-3.75
-0.72
-
-1.65
-3.09
-
PATM
-3.71%
-2.26%
6.42%
7.51%
-2.91%
-0.66%
-1.62%
-2.97%
EPS
-0.96
-0.47
-
1.77
2.52
-29.76%
-0.83
-0.17
-
-0.37
-0.70
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
477.53
400.56
220.71
224.47
363.98
485.23
688.03
831.42
935.88
993.40
1,076.67
Net Sales Growth
13.85%
81.49%
-1.68%
-38.33%
-24.99%
-29.48%
-17.25%
-11.16%
-5.79%
-7.73%
 
Cost Of Goods Sold
274.85
200.43
93.43
70.43
112.30
152.37
347.42
438.97
517.97
496.41
529.73
Gross Profit
202.68
200.13
127.28
154.04
251.68
332.86
340.61
392.45
417.91
496.99
546.94
GP Margin
42.44%
49.96%
57.67%
68.62%
69.15%
68.60%
49.51%
47.20%
44.65%
50.03%
50.80%
Total Expenditure
492.83
386.58
288.17
267.22
407.62
572.20
709.03
850.51
935.05
965.75
1,078.72
Power & Fuel Cost
-
31.58
31.04
32.64
28.14
23.16
33.46
42.81
44.49
85.29
82.51
% Of Sales
-
7.88%
14.06%
14.54%
7.73%
4.77%
4.86%
5.15%
4.75%
8.59%
7.66%
Employee Cost
-
66.34
60.01
68.74
76.84
72.93
71.79
80.17
73.21
72.23
79.61
% Of Sales
-
16.56%
27.19%
30.62%
21.11%
15.03%
10.43%
9.64%
7.82%
7.27%
7.39%
Manufacturing Exp.
-
25.07
15.80
30.58
88.59
128.14
41.02
41.11
44.94
60.94
60.35
% Of Sales
-
6.26%
7.16%
13.62%
24.34%
26.41%
5.96%
4.94%
4.80%
6.13%
5.61%
General & Admin Exp.
-
20.47
22.05
24.33
40.65
53.52
63.92
67.37
69.35
69.61
74.62
% Of Sales
-
5.11%
9.99%
10.84%
11.17%
11.03%
9.29%
8.10%
7.41%
7.01%
6.93%
Selling & Distn. Exp.
-
19.67
12.25
7.87
32.79
75.16
111.53
139.18
167.24
161.68
214.74
% Of Sales
-
4.91%
5.55%
3.51%
9.01%
15.49%
16.21%
16.74%
17.87%
16.28%
19.94%
Miscellaneous Exp.
-
23.02
53.59
32.63
28.31
66.92
39.89
40.90
17.85
19.59
214.74
% Of Sales
-
5.75%
24.28%
14.54%
7.78%
13.79%
5.80%
4.92%
1.91%
1.97%
3.45%
EBITDA
-15.30
13.98
-67.46
-42.75
-43.64
-86.97
-21.00
-19.09
0.83
27.65
-2.05
EBITDA Margin
-3.20%
3.49%
-30.56%
-19.04%
-11.99%
-17.92%
-3.05%
-2.30%
0.09%
2.78%
-0.19%
Other Income
53.03
30.21
48.88
54.70
33.25
34.72
7.33
7.98
3.58
6.82
85.47
Interest
29.17
30.25
42.11
72.59
55.09
49.05
40.79
31.70
28.64
23.08
22.10
Depreciation
10.06
9.29
9.65
10.44
12.12
12.72
12.71
12.43
18.49
17.50
24.63
PBT
-1.50
4.65
-70.34
-71.08
-77.60
-114.02
-67.17
-55.24
-42.72
-6.11
36.69
Tax
0.04
0.00
7.35
-1.42
-3.52
0.27
-1.51
-12.17
2.57
1.63
-6.63
Tax Rate
-2.67%
0.00%
-17.50%
2.11%
4.54%
-0.24%
2.25%
22.03%
-6.02%
24.11%
-23.30%
PAT
-1.54
5.03
-49.36
-65.93
-74.08
-114.29
-65.66
-43.08
-45.32
4.93
35.08
PAT before Minority Interest
-1.54
5.03
-49.36
-65.93
-74.08
-114.29
-65.66
-43.07
-45.29
5.13
35.08
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.01
-0.03
-0.20
0.00
PAT Margin
-0.32%
1.26%
-22.36%
-29.37%
-20.35%
-23.55%
-9.54%
-5.18%
-4.84%
0.50%
3.26%
PAT Growth
-157.68%
-
-
-
-
-
-
-
-
-85.95%
 
EPS
-0.74
2.41
-23.62
-31.55
-35.44
-54.68
-31.42
-20.61
-21.68
2.36
16.78

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
50.70
45.06
92.43
162.20
238.01
202.11
270.77
320.61
368.75
366.11
Share Capital
46.15
46.15
46.15
46.15
46.15
46.15
46.15
46.15
46.15
46.15
Total Reserves
4.55
-1.09
46.28
116.05
191.86
155.96
224.62
274.46
322.60
319.96
Non-Current Liabilities
264.74
260.58
282.60
273.26
261.21
178.57
163.51
158.04
154.84
109.28
Secured Loans
202.14
195.08
195.86
238.02
107.09
141.80
98.41
56.72
47.23
34.29
Unsecured Loans
9.55
4.98
21.04
0.84
113.85
8.03
16.81
49.97
60.16
27.38
Long Term Provisions
23.21
23.78
22.45
21.69
23.02
19.83
20.99
20.88
23.99
23.20
Current Liabilities
182.91
205.96
273.30
333.15
281.91
368.00
386.26
318.40
324.68
340.48
Trade Payables
60.80
67.71
73.57
119.06
129.71
123.92
151.87
136.65
138.35
139.68
Other Current Liabilities
115.09
131.62
195.48
177.00
116.83
135.59
117.95
98.84
107.71
103.85
Short Term Borrowings
2.66
2.17
0.01
32.33
30.63
103.97
111.90
78.39
72.08
87.50
Short Term Provisions
4.36
4.46
4.24
4.76
4.74
4.52
4.54
4.52
6.54
9.45
Total Liabilities
498.31
511.56
648.29
768.57
781.09
748.68
820.54
797.05
848.27
815.87
Net Block
372.91
372.88
392.97
425.49
435.83
299.01
309.36
334.28
354.38
318.06
Gross Block
426.26
417.66
418.00
442.92
443.17
582.62
603.07
672.02
678.24
622.77
Accumulated Depreciation
53.35
44.78
25.03
17.43
7.34
283.61
293.71
337.74
323.86
302.85
Non Current Assets
419.39
418.26
476.82
511.60
511.02
363.28
375.74
401.91
417.50
380.89
Capital Work in Progress
0.19
0.18
0.22
0.33
0.57
0.49
0.55
5.83
2.39
5.42
Non Current Investment
23.25
23.75
26.91
21.10
21.95
5.03
4.15
4.73
5.70
4.84
Long Term Loans & Adv.
6.30
12.76
44.52
46.75
46.39
41.32
52.85
55.80
52.42
50.58
Other Non Current Assets
16.74
8.69
12.20
17.93
6.28
17.43
8.83
1.27
2.61
1.99
Current Assets
78.92
93.30
171.47
256.97
270.07
385.40
444.80
395.14
430.77
434.98
Current Investments
0.00
0.00
0.00
0.00
0.15
0.15
0.33
0.23
0.23
0.23
Inventories
35.21
41.89
39.42
56.11
79.17
103.53
113.85
116.95
140.65
144.15
Sundry Debtors
20.30
28.61
65.81
134.52
140.66
188.11
235.25
218.28
223.08
199.04
Cash & Bank
11.08
11.00
9.51
11.99
7.88
10.53
9.26
10.57
21.55
55.20
Other Current Assets
12.33
3.36
22.77
20.66
42.21
83.08
86.11
49.11
45.26
36.36
Short Term Loans & Adv.
7.66
8.44
33.96
33.69
32.00
42.90
45.04
47.66
42.97
34.50
Net Current Assets
-103.99
-112.66
-101.83
-76.18
-11.84
17.40
58.54
76.74
106.09
94.50
Total Assets
498.31
511.56
648.29
768.57
781.09
748.68
820.54
797.05
848.27
815.87

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
25.25
16.30
50.82
7.60
9.74
18.63
6.35
11.95
-24.44
-13.13
PBT
5.03
-42.01
-67.35
-77.60
-114.02
-67.17
-55.25
-42.72
6.76
28.45
Adjustment
29.74
27.86
51.94
48.69
87.30
66.04
40.83
43.17
34.84
-17.51
Changes in Working Capital
-9.52
30.45
66.23
36.51
31.07
15.37
18.22
12.38
-52.22
-30.46
Cash after chg. in Working capital
25.25
16.30
50.82
7.60
4.35
14.24
3.80
12.83
-10.62
-19.52
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
0.00
0.00
5.39
4.39
2.55
-0.88
-0.95
-1.85
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
-4.68
33.07
64.78
20.43
30.32
1.74
-22.57
-5.47
-29.25
61.93
Net Fixed Assets
-8.61
0.38
25.03
0.49
139.37
20.51
74.23
1.09
-38.26
-2.16
Net Investments
0.39
18.12
-5.80
0.52
-18.43
-0.81
0.46
0.89
-10.20
9.05
Others
3.54
14.57
45.55
19.42
-90.62
-17.96
-97.26
-7.45
19.21
55.04
Cash from Financing Activity
-25.54
-47.88
-118.08
-21.72
-42.71
-19.10
14.91
-17.40
19.87
-32.21
Net Cash Inflow / Outflow
-4.97
1.49
-2.48
6.31
-2.65
1.27
-1.31
-10.92
-33.82
16.59
Opening Cash & Equivalents
11.00
9.51
11.99
5.68
10.53
9.26
10.57
21.49
55.37
38.61
Closing Cash & Equivalent
6.03
11.00
9.51
11.99
7.88
10.53
9.26
10.57
21.55
55.20

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
10.99
9.76
20.03
35.15
51.57
18.96
33.22
43.50
53.30
52.06
ROA
1.00%
-8.51%
-9.31%
-9.56%
-14.94%
-8.37%
-5.33%
-5.51%
0.62%
4.45%
ROE
10.51%
-71.80%
-51.78%
-37.02%
-70.22%
-54.53%
-24.33%
-20.28%
2.11%
15.89%
ROCE
13.51%
0.03%
1.21%
-4.44%
-14.43%
-6.63%
-5.62%
-3.21%
6.92%
12.91%
Fixed Asset Turnover
1.00
0.54
0.58
1.21
1.59
1.94
1.94
2.03
2.22
2.44
Receivable days
21.08
76.48
146.56
94.06
73.76
67.21
66.75
58.91
53.32
44.22
Inventory Days
33.22
65.86
69.89
46.24
40.99
34.51
33.97
34.38
35.97
31.38
Payable days
117.01
275.97
164.30
129.45
102.05
82.09
69.69
59.96
56.54
47.89
Cash Conversion Cycle
-62.71
-133.63
52.15
10.85
12.69
19.63
31.03
33.34
32.75
27.71
Total Debt/Equity
4.26
4.67
3.08
2.03
1.20
3.31
1.73
1.09
0.86
0.68
Interest Cover
1.17
0.00
0.07
-0.41
-1.32
-0.65
-0.74
-0.49
1.29
2.29

News Update:


No Latest News!

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.