Nifty
Sensex
:
:
17739.85
60384.62
-24.75 (-0.14%)
-122.28 (-0.20%)

Breweries & Distilleries

Rating :
57/99

BSE: 507155 | NSE: JAGAJITIND

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 417.87
  • 399.59
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 632.57
  • N/A
  • 8.40

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.72%
  • 10.27%
  • 13.88%
  • FII
  • DII
  • Others
  • 0%
  • 0.03%
  • 1.10%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -7.71
  • 4.11
  • 26.36

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -21.64
  • -28.18

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -17.05
  • -
  • -

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.46
  • 1.84
  • 4.81

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -11.84
  • -13.71
  • -9.72

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
166.69
101.97
63.47%
118.17
92.09
28.32%
128.35
113.96
12.63%
129.04
109.53
17.81%
Expenses
164.57
112.36
46.47%
121.76
93.27
30.55%
129.66
106.19
22.10%
129.05
106.13
21.60%
EBITDA
2.12
-10.39
-
-3.59
-1.18
-
-1.31
7.77
-
-0.01
3.40
-
EBIDTM
1.27%
-10.19%
-3.04%
-1.28%
-1.02%
6.82%
-0.01%
3.10%
Other Income
8.26
18.65
-55.71%
9.05
8.49
6.60%
19.41
9.81
97.86%
5.92
6.04
-1.99%
Interest
7.42
7.36
0.82%
7.33
6.98
5.01%
7.27
7.17
1.39%
7.21
7.81
-7.68%
Depreciation
2.54
2.55
-0.39%
2.51
2.41
4.15%
2.55
2.23
14.35%
2.45
2.35
4.26%
PBT
0.42
-1.65
-
-4.38
-2.08
-
8.28
8.56
-3.27%
-3.75
-0.72
-
Tax
0.00
0.00
0
0.00
0.00
0
0.04
0.00
0
0.00
0.00
0
PAT
0.42
-1.65
-
-4.38
-2.08
-
8.24
8.56
-3.74%
-3.75
-0.72
-
PATM
0.25%
-1.62%
-3.71%
-2.26%
6.42%
7.51%
-2.91%
-0.66%
EPS
0.25
-0.37
-
-0.96
-0.47
-
1.77
2.52
-29.76%
-0.83
-0.17
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
542.25
445.26
397.65
220.71
224.47
363.98
485.23
688.03
831.42
935.88
993.40
Net Sales Growth
29.86%
11.97%
80.17%
-1.68%
-38.33%
-24.99%
-29.48%
-17.25%
-11.16%
-5.79%
 
Cost Of Goods Sold
299.55
252.48
200.43
93.43
70.43
112.30
152.37
347.42
438.97
517.97
496.41
Gross Profit
242.70
192.78
197.22
127.28
154.04
251.68
332.86
340.61
392.45
417.91
496.99
GP Margin
44.76%
43.30%
49.60%
57.67%
68.62%
69.15%
68.60%
49.51%
47.20%
44.65%
50.03%
Total Expenditure
545.04
458.15
386.36
288.17
267.22
407.62
572.20
709.03
850.51
935.05
965.75
Power & Fuel Cost
-
50.25
31.58
31.04
32.64
28.14
23.16
33.46
42.81
44.49
85.29
% Of Sales
-
11.29%
7.94%
14.06%
14.54%
7.73%
4.77%
4.86%
5.15%
4.75%
8.59%
Employee Cost
-
70.24
66.27
60.01
68.74
76.84
72.93
71.79
80.17
73.21
72.23
% Of Sales
-
15.78%
16.67%
27.19%
30.62%
21.11%
15.03%
10.43%
9.64%
7.82%
7.27%
Manufacturing Exp.
-
23.05
25.07
15.80
30.58
88.59
128.14
41.02
41.11
44.94
60.94
% Of Sales
-
5.18%
6.30%
7.16%
13.62%
24.34%
26.41%
5.96%
4.94%
4.80%
6.13%
General & Admin Exp.
-
23.29
20.29
22.05
24.33
40.65
53.52
63.92
67.37
69.35
69.61
% Of Sales
-
5.23%
5.10%
9.99%
10.84%
11.17%
11.03%
9.29%
8.10%
7.41%
7.01%
Selling & Distn. Exp.
-
12.42
19.67
12.25
7.87
32.79
75.16
111.53
139.18
167.24
161.68
% Of Sales
-
2.79%
4.95%
5.55%
3.51%
9.01%
15.49%
16.21%
16.74%
17.87%
16.28%
Miscellaneous Exp.
-
26.42
23.05
53.59
32.63
28.31
66.92
39.89
40.90
17.85
161.68
% Of Sales
-
5.93%
5.80%
24.28%
14.54%
7.78%
13.79%
5.80%
4.92%
1.91%
1.97%
EBITDA
-2.79
-12.89
11.29
-67.46
-42.75
-43.64
-86.97
-21.00
-19.09
0.83
27.65
EBITDA Margin
-0.51%
-2.89%
2.84%
-30.56%
-19.04%
-11.99%
-17.92%
-3.05%
-2.30%
0.09%
2.78%
Other Income
42.64
52.47
29.99
48.88
54.70
33.25
34.72
7.33
7.98
3.58
6.82
Interest
29.23
28.82
30.25
42.11
72.59
55.09
49.05
40.79
31.70
28.64
23.08
Depreciation
10.05
9.96
9.29
9.65
10.44
12.12
12.72
12.71
12.43
18.49
17.50
PBT
0.57
0.80
1.74
-70.34
-71.08
-77.60
-114.02
-67.17
-55.24
-42.72
-6.11
Tax
0.04
0.04
0.00
7.35
-1.42
-3.52
0.27
-1.51
-12.17
2.57
1.63
Tax Rate
7.02%
5.00%
0.00%
-17.50%
2.11%
4.54%
-0.24%
2.25%
22.03%
-6.02%
24.11%
PAT
0.53
0.76
2.12
-49.36
-65.93
-74.08
-114.29
-65.66
-43.08
-45.32
4.93
PAT before Minority Interest
0.53
0.76
2.12
-49.36
-65.93
-74.08
-114.29
-65.66
-43.07
-45.29
5.13
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.01
-0.03
-0.20
PAT Margin
0.10%
0.17%
0.53%
-22.36%
-29.37%
-20.35%
-23.55%
-9.54%
-5.18%
-4.84%
0.50%
PAT Growth
-87.10%
-64.15%
-
-
-
-
-
-
-
-
 
EPS
0.25
0.36
1.01
-23.62
-31.55
-35.44
-54.68
-31.42
-20.61
-21.68
2.36

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
52.03
50.70
45.06
92.43
162.20
238.01
202.11
270.77
320.61
368.75
Share Capital
46.15
46.15
46.15
46.15
46.15
46.15
46.15
46.15
46.15
46.15
Total Reserves
5.32
4.55
-1.09
46.28
116.05
191.86
155.96
224.62
274.46
322.60
Non-Current Liabilities
296.15
292.75
260.58
282.60
273.26
261.21
178.57
163.51
158.04
154.84
Secured Loans
200.15
202.14
195.08
195.86
238.02
107.09
141.80
98.41
56.72
47.23
Unsecured Loans
8.31
9.55
4.98
21.04
0.84
113.85
8.03
16.81
49.97
60.16
Long Term Provisions
19.95
23.21
23.78
22.45
21.69
23.02
19.83
20.99
20.88
23.99
Current Liabilities
150.39
154.90
205.96
273.30
333.15
281.91
368.00
386.26
318.40
324.68
Trade Payables
55.82
58.76
67.71
73.57
119.06
129.71
123.92
151.87
136.65
138.35
Other Current Liabilities
83.72
89.12
131.62
195.48
177.00
116.83
135.59
117.95
98.84
107.71
Short Term Borrowings
6.36
2.66
2.17
0.01
32.33
30.63
103.97
111.90
78.39
72.08
Short Term Provisions
4.49
4.36
4.46
4.24
4.76
4.74
4.52
4.54
4.52
6.54
Total Liabilities
498.53
498.31
511.56
648.29
768.57
781.09
748.68
820.54
797.05
848.27
Net Block
369.65
372.91
372.88
392.97
425.49
435.83
299.01
309.36
334.28
354.38
Gross Block
431.28
425.95
417.66
418.00
442.92
443.17
582.62
603.07
672.02
678.24
Accumulated Depreciation
61.63
53.04
44.78
25.03
17.43
7.34
283.61
293.71
337.74
323.86
Non Current Assets
416.56
420.03
418.26
476.82
511.60
511.02
363.28
375.74
401.91
417.50
Capital Work in Progress
0.16
0.19
0.18
0.22
0.33
0.57
0.49
0.55
5.83
2.39
Non Current Investment
5.62
5.72
23.75
26.91
21.10
21.95
5.03
4.15
4.73
5.70
Long Term Loans & Adv.
6.65
6.31
12.76
44.52
46.75
46.39
41.32
52.85
55.80
52.42
Other Non Current Assets
17.30
17.37
8.69
12.20
17.93
6.28
17.43
8.83
1.27
2.61
Current Assets
81.97
78.28
93.30
171.47
256.97
270.07
385.40
444.80
395.14
430.77
Current Investments
0.00
0.00
0.00
0.00
0.00
0.15
0.15
0.33
0.23
0.23
Inventories
37.33
35.21
41.89
39.42
56.11
79.17
103.53
113.85
116.95
140.65
Sundry Debtors
32.02
20.30
28.61
65.81
134.52
140.66
188.11
235.25
218.28
223.08
Cash & Bank
2.13
11.08
11.00
9.51
11.99
7.88
10.53
9.26
10.57
21.55
Other Current Assets
10.49
4.04
3.36
22.77
54.35
42.21
83.08
86.11
49.11
45.26
Short Term Loans & Adv.
7.18
7.65
8.44
33.96
33.69
32.00
42.90
45.04
47.66
42.97
Net Current Assets
-68.42
-76.62
-112.66
-101.83
-76.18
-11.84
17.40
58.54
76.74
106.09
Total Assets
498.53
498.31
511.56
648.29
768.57
781.09
748.68
820.54
797.05
848.27

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
14.09
25.25
16.30
50.82
7.60
9.74
18.63
6.35
11.95
-24.44
PBT
0.59
5.03
-42.01
-67.35
-77.60
-114.02
-67.17
-55.25
-42.72
6.76
Adjustment
9.43
29.74
27.86
51.94
48.69
87.30
66.04
40.83
43.17
34.84
Changes in Working Capital
4.07
-9.52
30.45
66.23
36.51
31.07
15.37
18.22
12.38
-52.22
Cash after chg. in Working capital
14.09
25.25
16.30
50.82
7.60
4.35
14.24
3.80
12.83
-10.62
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
5.39
4.39
2.55
-0.88
-0.95
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
10.04
-4.68
33.07
64.78
20.43
30.32
1.74
-22.57
-5.47
-29.25
Net Fixed Assets
-5.30
-8.30
0.38
25.03
0.49
139.37
20.51
74.23
1.09
-38.26
Net Investments
0.00
17.92
18.12
-5.80
0.52
-18.43
-0.81
0.46
0.89
-10.20
Others
15.34
-14.30
14.57
45.55
19.42
-90.62
-17.96
-97.26
-7.45
19.21
Cash from Financing Activity
-28.03
-25.54
-47.88
-118.08
-21.72
-42.71
-19.10
14.91
-17.40
19.87
Net Cash Inflow / Outflow
-3.90
-4.97
1.49
-2.48
6.31
-2.65
1.27
-1.31
-10.92
-33.82
Opening Cash & Equivalents
6.03
11.00
9.51
11.99
5.68
10.53
9.26
10.57
21.49
55.37
Closing Cash & Equivalent
2.13
6.03
11.00
9.51
11.99
7.88
10.53
9.26
10.57
21.55

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
11.15
10.99
9.76
20.03
35.15
51.57
18.96
33.22
43.50
53.30
ROA
0.15%
0.42%
-8.51%
-9.31%
-9.56%
-14.94%
-8.37%
-5.33%
-5.51%
0.62%
ROE
1.49%
4.43%
-71.80%
-51.78%
-37.02%
-70.22%
-54.53%
-24.33%
-20.28%
2.11%
ROCE
11.06%
12.40%
0.03%
1.21%
-4.44%
-14.43%
-6.63%
-5.62%
-3.21%
6.92%
Fixed Asset Turnover
1.05
1.00
0.54
0.58
1.21
1.59
1.94
1.94
2.03
2.22
Receivable days
21.15
21.22
76.48
146.56
94.06
73.76
67.21
66.75
58.91
53.32
Inventory Days
29.32
33.45
65.86
69.89
46.24
40.99
34.51
33.97
34.38
35.97
Payable days
82.82
115.16
275.97
164.30
129.45
102.05
82.09
69.69
59.96
56.54
Cash Conversion Cycle
-32.35
-60.48
-133.63
52.15
10.85
12.69
19.63
31.03
33.34
32.75
Total Debt/Equity
4.21
4.26
4.67
3.08
2.03
1.20
3.31
1.73
1.09
0.86
Interest Cover
1.03
1.07
0.00
0.07
-0.41
-1.32
-0.65
-0.74
-0.49
1.29

News Update:


  • Jagatjit Industries turns black in Q2FY23
    17th Nov 2022, 10:58 AM

    Total income of the company increased by 45.04% to Rs 174.95 crore for Q2FY23

    Read More
  • Jagatjit Inds. - Quarterly Results
    14th Nov 2022, 12:00 AM

    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.