Nifty
Sensex
:
:
22519.40
74244.90
-234.40 (-1.03%)
-793.25 (-1.06%)

Breweries & Distilleries

Rating :
57/99

BSE: 507155 | NSE: JAGAJITIND

180.85
12-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  180.75
  •  184.90
  •  177.55
  •  179.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  572
  •  89.67
  •  255.95
  •  94.11

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 843.91
  • 69.98
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,054.62
  • N/A
  • 11.51

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 87.55%
  • 0.00%
  • 8.66%
  • FII
  • DII
  • Others
  • 0%
  • 0.03%
  • 3.76%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -5.97
  • 17.65
  • 8.36

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.86
  • -
  • -13.33

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 47.04

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 40.70
  • 60.16

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.89
  • 5.67
  • 8.03

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -10.61
  • 1.78
  • 17.83

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
192.84
147.01
31.17%
179.02
166.69
7.40%
174.11
118.17
47.34%
150.15
128.35
16.98%
Expenses
188.20
140.19
34.25%
175.69
164.57
6.76%
169.37
121.76
39.10%
149.98
129.66
15.67%
EBITDA
4.64
6.82
-31.96%
3.33
2.12
57.08%
4.74
-3.59
-
0.17
-1.31
-
EBIDTM
2.41%
4.64%
1.86%
1.27%
2.72%
-3.04%
0.11%
-1.02%
Other Income
4.98
8.05
-38.14%
8.04
8.26
-2.66%
7.06
9.05
-21.99%
16.38
19.41
-15.61%
Interest
6.50
8.25
-21.21%
6.47
7.42
-12.80%
6.60
7.33
-9.96%
7.51
7.27
3.30%
Depreciation
2.48
2.50
-0.80%
2.44
2.54
-3.94%
2.46
2.51
-1.99%
2.46
2.55
-3.53%
PBT
0.64
4.12
-84.47%
2.46
0.42
485.71%
2.74
-4.38
-
6.58
8.28
-20.53%
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.04
-100.00%
PAT
0.64
4.12
-84.47%
2.46
0.42
485.71%
2.74
-4.38
-
6.58
8.24
-20.15%
PATM
0.33%
2.80%
1.37%
0.25%
1.57%
-3.71%
4.38%
6.42%
EPS
0.13
0.87
-85.06%
0.51
0.25
104.00%
0.57
-0.96
-
1.39
1.77
-21.47%

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
696.12
505.91
445.26
397.65
220.71
224.47
363.98
485.23
688.03
831.42
935.88
Net Sales Growth
24.26%
13.62%
11.97%
80.17%
-1.68%
-38.33%
-24.99%
-29.48%
-17.25%
-11.16%
 
Cost Of Goods Sold
339.88
294.55
252.48
200.43
93.43
70.43
112.30
152.37
347.42
438.97
517.97
Gross Profit
356.24
211.36
192.78
197.22
127.28
154.04
251.68
332.86
340.61
392.45
417.91
GP Margin
51.18%
41.78%
43.30%
49.60%
57.67%
68.62%
69.15%
68.60%
49.51%
47.20%
44.65%
Total Expenditure
683.24
500.39
458.15
386.36
288.17
267.22
407.62
572.20
709.03
850.51
935.05
Power & Fuel Cost
-
59.45
50.25
31.58
31.04
32.64
28.14
23.16
33.46
42.81
44.49
% Of Sales
-
11.75%
11.29%
7.94%
14.06%
14.54%
7.73%
4.77%
4.86%
5.15%
4.75%
Employee Cost
-
73.34
70.24
66.27
60.01
68.74
76.84
72.93
71.79
80.17
73.21
% Of Sales
-
14.50%
15.78%
16.67%
27.19%
30.62%
21.11%
15.03%
10.43%
9.64%
7.82%
Manufacturing Exp.
-
19.91
23.05
25.07
15.80
30.58
88.59
128.14
41.02
41.11
44.94
% Of Sales
-
3.94%
5.18%
6.30%
7.16%
13.62%
24.34%
26.41%
5.96%
4.94%
4.80%
General & Admin Exp.
-
24.00
21.91
20.29
22.05
24.33
40.65
53.52
63.92
67.37
69.35
% Of Sales
-
4.74%
4.92%
5.10%
9.99%
10.84%
11.17%
11.03%
9.29%
8.10%
7.41%
Selling & Distn. Exp.
-
8.14
12.42
19.67
12.25
7.87
32.79
75.16
111.53
139.18
167.24
% Of Sales
-
1.61%
2.79%
4.95%
5.55%
3.51%
9.01%
15.49%
16.21%
16.74%
17.87%
Miscellaneous Exp.
-
21.00
27.80
23.05
53.59
32.63
28.31
66.92
39.89
40.90
167.24
% Of Sales
-
4.15%
6.24%
5.80%
24.28%
14.54%
7.78%
13.79%
5.80%
4.92%
1.91%
EBITDA
12.88
5.52
-12.89
11.29
-67.46
-42.75
-43.64
-86.97
-21.00
-19.09
0.83
EBITDA Margin
1.85%
1.09%
-2.89%
2.84%
-30.56%
-19.04%
-11.99%
-17.92%
-3.05%
-2.30%
0.09%
Other Income
36.46
41.74
52.47
29.99
48.88
54.70
33.25
34.72
7.33
7.98
3.58
Interest
27.08
30.51
28.82
30.25
42.11
72.59
55.09
49.05
40.79
31.70
28.64
Depreciation
9.84
10.01
9.96
9.29
9.65
10.44
12.12
12.72
12.71
12.43
18.49
PBT
12.42
6.74
0.80
1.74
-70.34
-71.08
-77.60
-114.02
-67.17
-55.24
-42.72
Tax
0.00
0.00
0.04
0.00
7.35
-1.42
-3.52
0.27
-1.51
-12.17
2.57
Tax Rate
0.00%
0.00%
5.00%
0.00%
-17.50%
2.11%
4.54%
-0.24%
2.25%
22.03%
-6.02%
PAT
12.42
6.74
0.76
2.12
-49.36
-65.93
-74.08
-114.29
-65.66
-43.08
-45.32
PAT before Minority Interest
12.42
6.74
0.76
2.12
-49.36
-65.93
-74.08
-114.29
-65.66
-43.07
-45.29
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.01
-0.03
PAT Margin
1.78%
1.33%
0.17%
0.53%
-22.36%
-29.37%
-20.35%
-23.55%
-9.54%
-5.18%
-4.84%
PAT Growth
47.86%
786.84%
-64.15%
-
-
-
-
-
-
-
 
EPS
2.66
1.44
0.16
0.45
-10.57
-14.12
-15.86
-24.47
-14.06
-9.22
-9.70

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
65.21
52.03
50.70
45.06
92.43
162.20
238.01
202.11
270.77
320.61
Share Capital
46.31
46.15
46.15
46.15
46.15
46.15
46.15
46.15
46.15
46.15
Total Reserves
15.39
5.32
4.55
-1.09
46.28
116.05
191.86
155.96
224.62
274.46
Non-Current Liabilities
261.24
296.15
292.75
260.58
282.60
273.26
261.21
178.57
163.51
158.04
Secured Loans
164.60
200.15
202.14
195.08
195.86
238.02
107.09
141.80
98.41
56.72
Unsecured Loans
31.26
8.31
9.55
4.98
21.04
0.84
113.85
8.03
16.81
49.97
Long Term Provisions
19.05
19.95
23.21
23.78
22.45
21.69
23.02
19.83
20.99
20.88
Current Liabilities
175.93
150.39
154.90
205.96
273.30
333.15
281.91
368.00
386.26
318.40
Trade Payables
49.50
55.82
58.76
67.71
73.57
119.06
129.71
123.92
151.87
136.65
Other Current Liabilities
107.63
83.72
89.12
131.62
195.48
177.00
116.83
135.59
117.95
98.84
Short Term Borrowings
14.25
6.36
2.66
2.17
0.01
32.33
30.63
103.97
111.90
78.39
Short Term Provisions
4.55
4.49
4.36
4.46
4.24
4.76
4.74
4.52
4.54
4.52
Total Liabilities
502.34
498.53
498.31
511.56
648.29
768.57
781.09
748.68
820.54
797.05
Net Block
362.96
369.65
372.91
372.88
392.97
425.49
435.83
299.01
309.36
334.28
Gross Block
433.44
430.98
425.95
417.66
418.00
442.92
443.17
582.62
603.07
672.02
Accumulated Depreciation
70.48
61.33
53.04
44.78
25.03
17.43
7.34
283.61
293.71
337.74
Non Current Assets
404.05
416.56
420.03
418.26
476.82
511.60
511.02
363.28
375.74
401.91
Capital Work in Progress
0.74
0.16
0.19
0.18
0.22
0.33
0.57
0.49
0.55
5.83
Non Current Investment
5.76
5.62
5.72
23.75
26.91
21.10
21.95
5.03
4.15
4.73
Long Term Loans & Adv.
8.30
6.65
6.31
12.76
44.52
46.75
46.39
41.32
52.85
55.80
Other Non Current Assets
9.18
17.30
17.37
8.69
12.20
17.93
6.28
17.43
8.83
1.27
Current Assets
97.91
81.59
78.28
93.30
171.47
256.97
270.07
385.40
444.80
395.14
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.15
0.15
0.33
0.23
Inventories
44.33
37.33
35.21
41.89
39.42
56.11
79.17
103.53
113.85
116.95
Sundry Debtors
25.01
32.02
20.30
28.61
65.81
134.52
140.66
188.11
235.25
218.28
Cash & Bank
10.98
2.13
11.08
11.00
9.51
11.99
7.88
10.53
9.26
10.57
Other Current Assets
17.59
2.93
4.04
3.36
56.73
54.35
42.21
83.08
86.11
49.11
Short Term Loans & Adv.
5.11
7.18
7.65
8.44
33.96
33.69
32.00
42.90
45.04
47.66
Net Current Assets
-78.02
-68.80
-76.62
-112.66
-101.83
-76.18
-11.84
17.40
58.54
76.74
Total Assets
501.96
498.15
498.31
511.56
648.29
768.57
781.09
748.68
820.54
797.05

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
12.25
14.09
25.25
16.30
50.82
7.60
9.74
18.63
6.35
11.95
PBT
7.32
0.59
5.03
-42.01
-67.35
-77.60
-114.02
-67.17
-55.25
-42.72
Adjustment
22.41
9.43
29.74
27.86
51.94
48.69
87.30
66.04
40.83
43.17
Changes in Working Capital
-17.48
4.07
-9.52
30.45
66.23
36.51
31.07
15.37
18.22
12.38
Cash after chg. in Working capital
12.25
14.09
25.25
16.30
50.82
7.60
4.35
14.24
3.80
12.83
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
0.00
0.00
5.39
4.39
2.55
-0.88
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
20.10
10.04
-4.68
33.07
64.78
20.43
30.32
1.74
-22.57
-5.47
Net Fixed Assets
-3.04
-5.00
-8.30
0.38
25.03
0.49
139.37
20.51
74.23
1.09
Net Investments
0.06
0.00
17.92
18.12
-5.80
0.52
-18.43
-0.81
0.46
0.89
Others
23.08
15.04
-14.30
14.57
45.55
19.42
-90.62
-17.96
-97.26
-7.45
Cash from Financing Activity
-23.50
-28.03
-25.54
-47.88
-118.08
-21.72
-42.71
-19.10
14.91
-17.40
Net Cash Inflow / Outflow
8.85
-3.90
-4.97
1.49
-2.48
6.31
-2.65
1.27
-1.31
-10.92
Opening Cash & Equivalents
2.13
6.03
11.00
9.51
11.99
5.68
10.53
9.26
10.57
21.49
Closing Cash & Equivalent
10.98
2.13
6.03
11.00
9.51
11.99
7.88
10.53
9.26
10.57

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.)
13.32
11.15
10.99
9.76
20.03
35.15
51.57
18.96
33.22
43.50
ROA
1.35%
0.15%
0.42%
-8.51%
-9.31%
-9.56%
-14.94%
-8.37%
-5.33%
-5.51%
ROE
11.91%
1.49%
4.43%
-71.80%
-51.78%
-37.02%
-70.22%
-54.53%
-24.33%
-20.28%
ROCE
13.39%
11.06%
12.40%
0.03%
1.21%
-4.44%
-14.43%
-6.63%
-5.62%
-3.21%
Fixed Asset Turnover
1.35
1.05
1.00
0.54
0.58
1.21
1.59
1.94
1.94
2.03
Receivable days
17.88
21.15
21.22
76.48
146.56
94.06
73.76
67.21
66.75
58.91
Inventory Days
25.61
29.32
33.45
65.86
69.89
46.24
40.99
34.51
33.97
34.38
Payable days
65.26
82.82
115.16
275.97
164.30
129.45
102.05
82.09
69.69
59.96
Cash Conversion Cycle
-21.77
-32.35
-60.48
-133.63
52.15
10.85
12.69
19.63
31.03
33.34
Total Debt/Equity
3.60
4.21
4.26
4.67
3.08
2.03
1.20
3.31
1.73
1.09
Interest Cover
1.22
1.03
1.07
0.00
0.07
-0.41
-1.32
-0.65
-0.74
-0.49

News Update:


  • Jagatjit Inds. - Quarterly Results
    6th Feb 2024, 15:48 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.