Nifty
Sensex
:
:
11504.95
38845.82
-11.15 (-0.10%)
-134.03 (-0.34%)

Breweries & Distilleries

Rating :
60/99

BSE: 507155 | NSE: JAGAJITIND

37.90
18-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  37.95
  •  37.95
  •  35.25
  •  36.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  11
  •  0.14
  •  39.90
  •  18.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 174.90
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 450.36
  • N/A
  • 2.37

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.72%
  • 0.00%
  • 15.87%
  • FII
  • DII
  • Others
  • 0%
  • 0.01%
  • 9.40%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -10.46
  • -23.04
  • -22.66

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 17.50
  • -13.24

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 8.88
  • -16.75

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.85
  • 2.85
  • 2.85

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.83
  • -9.65
  • -11.69

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
93.23
46.56
100.24%
65.85
0.00
0
58.42
59.13
-1.20%
54.45
64.49
-15.57%
Expenses
93.71
56.69
65.30%
99.02
0.00
0
70.66
66.60
6.10%
64.91
81.41
-20.27%
EBITDA
-0.48
-10.13
-
-33.17
0.00
-
-12.24
-7.47
-
-10.46
-16.92
-
EBIDTM
-0.51%
-21.76%
-50.37%
0.00%
-20.95%
-12.63%
-19.21%
-26.24%
Other Income
7.61
7.80
-2.44%
17.24
0.00
0
12.75
10.79
18.16%
10.24
9.32
9.87%
Interest
7.41
11.48
-35.45%
7.96
0.00
0
11.98
15.09
-20.61%
10.69
13.07
-18.21%
Depreciation
2.35
2.31
1.73%
2.75
0.00
0
2.30
2.55
-9.80%
2.29
2.66
-13.91%
PBT
-2.63
-16.12
-
1.69
0.00
0
-13.77
-14.32
-
-13.20
-23.33
-
Tax
0.00
0.00
0
7.35
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
-2.63
-16.12
-
-5.66
0.00
-
-13.77
-14.32
-
-13.20
-23.33
-
PATM
-2.82%
-34.62%
-8.60%
0.00%
-23.57%
-24.22%
-24.24%
-36.18%
EPS
-1.26
-7.71
-
-2.71
0.00
-
-6.59
-6.85
-
-6.32
-11.16
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
224.47
363.98
485.23
688.03
831.42
935.88
993.40
1,076.67
998.11
677.39
Net Sales Growth
-
-38.33%
-24.99%
-29.48%
-17.25%
-11.16%
-5.79%
-7.73%
7.87%
47.35%
 
Cost Of Goods Sold
-
70.43
112.30
152.37
347.42
438.97
517.97
496.41
529.73
481.45
323.77
Gross Profit
-
154.04
251.68
332.86
340.61
392.45
417.91
496.99
546.94
516.66
353.62
GP Margin
-
68.62%
69.15%
68.60%
49.51%
47.20%
44.65%
50.03%
50.80%
51.76%
52.20%
Total Expenditure
-
267.22
407.62
572.20
709.03
850.51
935.05
965.75
1,078.72
948.35
658.01
Power & Fuel Cost
-
32.64
28.14
23.16
33.46
42.81
44.49
85.29
82.51
70.96
61.61
% Of Sales
-
14.54%
7.73%
4.77%
4.86%
5.15%
4.75%
8.59%
7.66%
7.11%
9.10%
Employee Cost
-
68.74
76.84
72.93
71.79
80.17
73.21
72.23
79.61
73.86
54.59
% Of Sales
-
30.62%
21.11%
15.03%
10.43%
9.64%
7.82%
7.27%
7.39%
7.40%
8.06%
Manufacturing Exp.
-
30.58
88.59
128.14
41.02
41.11
44.94
60.94
60.35
55.45
37.79
% Of Sales
-
13.62%
24.34%
26.41%
5.96%
4.94%
4.80%
6.13%
5.61%
5.56%
5.58%
General & Admin Exp.
-
22.09
40.65
53.52
63.92
67.37
69.35
69.61
74.62
72.23
56.02
% Of Sales
-
9.84%
11.17%
11.03%
9.29%
8.10%
7.41%
7.01%
6.93%
7.24%
8.27%
Selling & Distn. Exp.
-
7.87
32.79
75.16
111.53
139.18
167.24
161.68
214.74
175.18
108.92
% Of Sales
-
3.51%
9.01%
15.49%
16.21%
16.74%
17.87%
16.28%
19.94%
17.55%
16.08%
Miscellaneous Exp.
-
34.87
28.31
66.92
39.89
40.90
17.85
19.59
37.16
19.22
108.92
% Of Sales
-
15.53%
7.78%
13.79%
5.80%
4.92%
1.91%
1.97%
3.45%
1.93%
2.26%
EBITDA
-
-42.75
-43.64
-86.97
-21.00
-19.09
0.83
27.65
-2.05
49.76
19.38
EBITDA Margin
-
-19.04%
-11.99%
-17.92%
-3.05%
-2.30%
0.09%
2.78%
-0.19%
4.99%
2.86%
Other Income
-
54.70
33.25
34.72
7.33
7.98
3.58
6.82
85.47
35.77
27.55
Interest
-
72.59
55.09
49.05
40.79
31.70
28.64
23.08
22.10
21.71
22.94
Depreciation
-
10.44
12.12
12.72
12.71
12.43
18.49
17.50
24.63
28.76
19.35
PBT
-
-71.08
-77.60
-114.02
-67.17
-55.24
-42.72
-6.11
36.69
35.06
4.65
Tax
-
-1.42
-3.52
0.27
-1.51
-12.17
2.57
1.63
-6.63
9.82
-1.81
Tax Rate
-
2.11%
4.54%
-0.24%
2.25%
22.03%
-6.02%
24.11%
-23.30%
28.01%
-38.92%
PAT
-
-65.93
-74.08
-114.29
-65.66
-43.08
-45.32
4.93
35.08
25.24
6.46
PAT before Minority Interest
-
-65.93
-74.08
-114.29
-65.66
-43.07
-45.29
5.13
35.08
25.24
6.46
Minority Interest
-
0.00
0.00
0.00
0.00
-0.01
-0.03
-0.20
0.00
0.00
0.00
PAT Margin
-
-29.37%
-20.35%
-23.55%
-9.54%
-5.18%
-4.84%
0.50%
3.26%
2.53%
0.95%
PAT Growth
-
-
-
-
-
-
-
-85.95%
38.99%
290.71%
 
EPS
-
-31.55
-35.44
-54.68
-31.42
-20.61
-21.68
2.36
16.78
12.08
3.09

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
92.43
162.20
238.01
202.11
270.77
320.61
368.75
366.11
341.03
323.03
Share Capital
46.15
46.15
46.15
46.15
46.15
46.15
46.15
46.15
46.15
46.15
Total Reserves
46.28
116.05
191.86
155.96
224.62
274.46
322.60
319.96
294.88
276.88
Non-Current Liabilities
282.60
273.26
261.21
178.57
163.51
158.04
154.84
109.28
121.11
175.79
Secured Loans
195.86
238.02
107.09
141.80
98.41
56.72
47.23
34.29
30.15
76.92
Unsecured Loans
21.04
0.84
113.85
8.03
16.81
49.97
60.16
27.38
47.23
80.81
Long Term Provisions
22.45
21.69
23.02
19.83
20.99
20.88
23.99
23.20
21.47
0.00
Current Liabilities
287.39
333.15
281.91
368.00
386.26
318.40
324.68
340.48
299.56
205.17
Trade Payables
87.57
119.06
129.71
123.92
151.87
136.65
138.35
139.68
120.83
149.45
Other Current Liabilities
195.57
177.00
116.83
135.59
117.95
98.84
107.71
103.85
136.36
39.42
Short Term Borrowings
0.01
32.33
30.63
103.97
111.90
78.39
72.08
87.50
34.49
0.00
Short Term Provisions
4.24
4.76
4.74
4.52
4.54
4.52
6.54
9.45
7.88
16.30
Total Liabilities
662.38
768.57
781.09
748.68
820.54
797.05
848.27
815.87
761.70
703.99
Net Block
392.97
425.49
435.83
299.01
309.36
334.28
354.38
318.06
344.81
367.65
Gross Block
418.00
442.92
443.17
582.62
603.07
672.02
678.24
622.77
626.56
620.16
Accumulated Depreciation
25.03
17.43
7.34
283.61
293.71
337.74
323.86
302.85
272.20
252.51
Non Current Assets
476.82
511.60
511.02
363.28
375.74
401.91
417.50
380.89
395.37
381.91
Capital Work in Progress
0.22
0.33
0.57
0.49
0.55
5.83
2.39
5.42
0.71
4.30
Non Current Investment
26.91
21.10
21.95
5.03
4.15
4.73
5.70
4.84
11.77
9.97
Long Term Loans & Adv.
45.06
46.75
46.39
41.32
52.85
55.80
52.42
50.58
37.19
0.00
Other Non Current Assets
11.66
17.93
6.28
17.43
8.83
1.27
2.61
1.99
0.89
0.00
Current Assets
185.56
256.97
270.07
385.40
444.80
395.14
430.77
434.98
366.33
322.08
Current Investments
0.00
0.00
0.15
0.15
0.33
0.23
0.23
0.23
0.23
2.04
Inventories
39.42
56.11
79.17
103.53
113.85
116.95
140.65
144.15
117.59
106.99
Sundry Debtors
79.90
134.52
140.66
188.11
235.25
218.28
223.08
199.04
169.87
145.26
Cash & Bank
9.51
11.99
7.88
10.53
9.26
10.57
21.55
55.20
38.64
27.15
Other Current Assets
56.73
20.66
10.21
40.18
86.11
49.11
45.26
36.36
40.00
40.64
Short Term Loans & Adv.
33.96
33.69
32.00
42.90
45.04
47.66
42.97
34.50
37.90
39.46
Net Current Assets
-101.83
-76.18
-11.84
17.40
58.54
76.74
106.09
94.50
66.77
116.91
Total Assets
662.38
768.57
781.09
748.68
820.54
797.05
848.27
815.87
761.70
703.99

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
50.44
7.60
9.74
18.63
6.35
11.95
-24.44
-13.13
21.91
35.64
PBT
-67.35
-77.60
-114.02
-67.17
-55.25
-42.72
6.76
28.45
35.06
4.65
Adjustment
51.56
48.69
87.30
66.04
40.83
43.17
34.84
-17.51
23.91
40.34
Changes in Working Capital
66.23
36.51
31.07
15.37
18.22
12.38
-52.22
-30.46
-37.62
-9.79
Cash after chg. in Working capital
50.44
7.60
4.35
14.24
3.80
12.83
-10.62
-19.52
21.35
35.21
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
5.39
4.39
2.55
-0.88
-0.95
-1.85
0.56
0.43
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
65.16
20.43
30.32
1.74
-22.57
-5.47
-29.25
61.93
-10.97
6.45
Net Fixed Assets
25.03
0.49
139.37
20.51
74.23
1.09
-38.26
-2.16
-2.35
Net Investments
-5.80
0.52
-18.43
-0.81
0.46
0.89
-10.20
9.05
-0.02
Others
45.93
19.42
-90.62
-17.96
-97.26
-7.45
19.21
55.04
-8.60
Cash from Financing Activity
-118.08
-21.72
-42.71
-19.10
14.91
-17.40
19.87
-32.21
0.55
-39.34
Net Cash Inflow / Outflow
-2.48
6.31
-2.65
1.27
-1.31
-10.92
-33.82
16.59
11.49
2.75
Opening Cash & Equivalents
11.99
5.68
10.53
9.26
10.57
21.49
55.37
38.61
27.15
21.85
Closing Cash & Equivalent
9.51
11.99
7.88
10.53
9.26
10.57
21.55
55.20
38.64
24.61

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
20.03
35.15
51.57
18.96
33.22
43.50
53.30
52.06
43.61
38.14
ROA
-9.21%
-9.56%
-14.94%
-8.37%
-5.33%
-5.51%
0.62%
4.45%
3.44%
0.92%
ROE
-51.78%
-37.02%
-70.22%
-54.53%
-24.33%
-20.28%
2.11%
15.89%
13.38%
3.67%
ROCE
1.21%
-4.44%
-14.43%
-6.63%
-5.62%
-3.21%
6.92%
12.91%
15.94%
8.27%
Fixed Asset Turnover
0.58
1.21
1.59
1.94
1.94
2.03
2.22
2.44
2.22
1.48
Receivable days
156.87
94.06
73.76
67.21
66.75
58.91
53.32
44.22
41.60
57.74
Inventory Days
69.89
46.24
40.99
34.51
33.97
34.38
35.97
31.38
29.65
42.53
Payable days
176.24
129.45
102.05
82.09
69.69
59.96
56.54
47.89
56.00
91.17
Cash Conversion Cycle
50.51
10.85
12.69
19.63
31.03
33.34
32.75
27.71
15.25
9.11
Total Debt/Equity
3.08
2.03
1.20
3.31
1.73
1.09
0.86
0.68
0.88
0.90
Interest Cover
0.07
-0.41
-1.32
-0.65
-0.74
-0.49
1.29
2.29
2.61
1.20

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.