Nifty

:

11504.95

Sensex

:

38845.82

-11.15 (-0.10%)
-134.03 (-0.34%)

Login

Nifty
Sensex

:
:

11504.95
38845.82

-11.15 (-0.10%)
-134.03 (-0.34%)

Jagsonpal Pharmaceuticals Ltd.

Pharmaceuticals & Drugs

Rating :

72/99

BSE: 507789 | NSE: JAGSNPHARM

Watchlist

NSE BSE

41.75

18-Sep-2020

Open
High
Low
Previous Close

42.00
43.50
41.15
41.40

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

197696
83.91
49.45
16.25

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

109.38
12.93
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

74.63
1.20%
1.03

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

1.80
3.84
5.06

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-5.07
1.36
10.11

PAT CAGR (%)

10 Years
5 Years
3 Years

-2.44
43.90
-15.25

P:E (Median)

8 Years
5 Years
3 Years

14.29
9.73
7.75

P:BV (Average)

8 Years
5 Years
3 Years

0.78
0.78
0.78

EV:EBITDA (Average)

8 Years
5 Years
3 Years

275.62
436.96
516.50

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 Var%
Net Sales 31.65 45.23 -30.02% 29.52 38.40 -23.12% 42.01 41.89 0.29% 41.81 44.13 -5.26%
Expenses 29.00 43.00 -32.56% 28.29 34.99 -19.15% 39.45 39.69 -0.60% 39.30 41.65 -5.64%
EBITDA 2.65 2.24 18.30% 1.22 3.41 -64.22% 2.56 2.20 16.36% 2.51 2.48 1.21%
EBIDTM 8.37% 4.95% 4.14% 8.88% 6.10% 5.25% 6.00% 5.61%
Other Income 0.78 0.67 16.42% 0.76 0.88 -13.64% 0.65 0.28 132.14% 0.44 0.18 144.44%
Interest 0.13 0.12 8.33% 0.15 0.27 -44.44% 0.10 0.10 0.00% 0.15 0.20 -25.00%
Depreciation 0.28 0.29 -3.45% 0.32 0.28 14.29% 0.26 0.23 13.04% 0.27 0.25 8.00%
PBT 3.03 2.50 21.20% 1.52 3.74 -59.36% 2.85 2.14 33.18% 2.54 2.21 14.93%
Tax 0.51 0.50 2.00% -0.03 0.76 - 0.57 0.40 42.50% 0.51 0.44 15.91%
PAT 2.52 2.00 26.00% 1.55 2.98 -47.99% 2.28 1.74 31.03% 2.03 1.77 14.69%
PATM 7.96% 4.43% 5.26% 7.75% 5.43% 4.16% 4.85% 4.01%
EPS 0.96 0.76 26.32% 0.59 1.14 -48.25% 0.87 0.67 29.85% 0.77 0.68 13.24%

Description Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 Var% Jun 19 Jun 18 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Net Sales 144.99 166.83 126.53 143.87 143.49 138.15 143.85 166.46 176.51 160.96 139.59 Net Sales Growth -14.54% 31.85% -12.05% 0.26% 3.87% -3.96% -13.58% -5.69% 9.66% 15.31% Cost Of Goods Sold 50.24 72.85 61.11 58.95 59.13 68.68 64.71 86.16 84.54 83.00 75.50 Gross Profit 94.75 93.98 65.42 84.92 84.36 69.47 79.14 80.30 91.97 77.95 64.09 GP Margin 65.35% 56.33% 51.70% 59.03% 58.79% 50.29% 55.02% 48.24% 52.10% 48.43% 45.91% Total Expenditure 136.04 157.49 137.64 138.10 131.68 129.42 133.17 156.41 159.90 146.42 123.88 Power & Fuel Cost - 1.41 1.00 2.12 2.26 1.77 2.23 2.55 2.52 2.05 1.44 % Of Sales - 0.85% 0.79% 1.47% 1.58% 1.28% 1.55% 1.53% 1.43% 1.27% 1.03% Employee Cost - 46.61 41.88 40.95 37.84 32.11 37.83 37.25 36.51 32.22 22.53 % Of Sales - 27.94% 33.10% 28.46% 26.37% 23.24% 26.30% 22.38% 20.68% 20.02% 16.14% Manufacturing Exp. - 0.73 0.96 1.34 1.70 1.01 1.57 2.01 1.04 1.51 0.53 % Of Sales - 0.44% 0.76% 0.93% 1.18% 0.73% 1.09% 1.21% 0.59% 0.94% 0.38% General & Admin Exp. - 19.03 16.31 16.44 13.61 9.64 8.55 8.87 8.87 7.52 9.47 % Of Sales - 11.41% 12.89% 11.43% 9.48% 6.98% 5.94% 5.33% 5.03% 4.67% 6.78% Selling & Distn. Exp. - 13.20 11.25 13.74 12.96 11.53 14.36 15.45 20.28 14.98 9.97 % Of Sales - 7.91% 8.89% 9.55% 9.03% 8.35% 9.98% 9.28% 11.49% 9.31% 7.14% Miscellaneous Exp. - 3.66 5.14 4.56 4.19 4.67 3.92 4.11 6.14 5.13 9.97 % Of Sales - 2.19% 4.06% 3.17% 2.92% 3.38% 2.73% 2.47% 3.48% 3.19% 3.17% EBITDA 8.94 9.34 -11.11 5.77 11.81 8.73 10.68 10.05 16.61 14.54 15.71 EBITDA Margin 6.17% 5.60% -8.78% 4.01% 8.23% 6.32% 7.42% 6.04% 9.41% 9.03% 11.25% Other Income 2.63 1.43 0.46 0.47 0.66 0.11 0.06 0.32 0.37 0.26 0.36 Interest 0.53 0.75 0.66 2.64 5.30 4.46 5.38 5.13 4.36 3.32 3.50 Depreciation 1.13 1.02 0.32 1.99 3.09 2.71 2.83 2.71 2.54 2.20 2.08 PBT 9.94 9.00 -11.63 1.60 4.08 1.67 2.53 2.54 10.09 9.27 10.50 Tax 1.56 1.79 -0.08 2.53 0.82 0.50 0.41 0.70 2.63 2.09 1.26 Tax Rate 15.69% 19.89% 0.69% 17.57% 20.10% 29.94% 16.21% 27.56% 26.07% 22.55% 12.00% PAT 8.38 7.22 -11.55 11.86 3.25 1.17 2.12 1.83 7.46 7.18 9.24 PAT before Minority Interest 8.38 7.22 -11.55 11.86 3.25 1.17 2.12 1.83 7.46 7.18 9.24 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 5.78% 4.33% -9.13% 8.24% 2.26% 0.85% 1.47% 1.10% 4.23% 4.46% 6.62% PAT Growth -1.30% - - 264.92% 177.78% -44.81% 15.85% -75.47% 3.90% -22.29% EPS 3.20 2.76 -4.41 4.53 1.24 0.45 0.81 0.70 2.85 2.74 3.53

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Shareholder's Funds 104.47 98.05 109.91 98.36 95.43 98.59 98.37 98.47 92.91 87.57 Share Capital 13.10 13.10 13.10 13.10 13.10 13.10 13.10 13.10 13.10 13.10 Total Reserves 91.37 84.95 96.81 85.27 82.33 85.49 85.27 85.37 79.81 74.47 Non-Current Liabilities 3.12 3.19 3.26 3.61 3.60 4.08 4.50 4.25 3.63 23.37 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 15.71 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.32 0.27 0.26 4.57 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 28.19 28.58 29.44 57.31 55.19 53.58 50.13 53.38 40.17 12.29 Trade Payables 11.86 9.09 8.98 9.73 7.87 5.08 6.51 8.14 4.61 5.67 Other Current Liabilities 5.60 6.10 7.12 6.61 6.24 5.48 3.99 4.79 3.42 4.63 Short Term Borrowings 3.79 8.30 7.93 38.49 39.31 35.96 33.09 34.62 28.33 0.00 Short Term Provisions 6.95 5.09 5.41 2.48 1.77 7.06 6.55 5.83 3.81 2.00 Total Liabilities 135.78 129.82 142.61 159.28 154.22 156.25 153.00 156.10 136.71 123.23 Net Block 21.64 21.32 21.59 51.61 51.96 56.41 58.35 59.15 57.68 53.19 Gross Block 55.00 53.66 52.88 90.35 87.61 87.01 85.75 83.44 79.06 72.05 Accumulated Depreciation 33.36 32.34 31.28 38.74 35.65 30.60 27.41 24.29 21.38 18.86 Non Current Assets 38.23 35.20 32.50 58.32 58.43 64.94 66.46 65.17 60.87 53.19 Capital Work in Progress 3.95 3.04 0.00 0.00 0.00 2.35 2.33 0.93 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 12.63 10.84 10.90 6.71 6.47 6.19 5.78 5.09 3.19 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 97.56 94.61 110.11 100.96 95.79 91.31 86.54 90.93 75.85 70.05 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 32.69 51.43 47.62 39.84 33.06 30.59 30.07 35.22 22.55 22.43 Sundry Debtors 20.75 25.15 39.41 41.69 44.89 45.22 42.20 42.31 42.98 37.88 Cash & Bank 38.53 14.51 20.06 15.53 15.02 12.60 10.34 9.88 7.33 5.63 Other Current Assets 5.58 0.24 0.23 0.00 2.83 2.90 3.93 3.53 2.98 4.10 Short Term Loans & Adv. 4.64 3.27 2.80 3.90 2.83 2.90 3.93 3.53 2.98 4.10 Net Current Assets 69.37 66.03 80.68 43.65 40.60 37.73 36.41 37.55 35.67 57.76 Total Assets 135.79 129.81 142.61 159.28 154.22 156.25 153.00 156.10 136.72 123.24

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

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 30.90 -1.58 -3.24 9.04 4.30 7.52 12.05 7.08 4.97 0.86 PBT 9.00 -11.63 14.40 4.08 1.67 2.53 2.54 10.09 9.27 10.50 Adjustment 0.33 1.26 -8.63 7.73 7.05 8.15 7.52 6.52 5.26 5.37 Changes in Working Capital 19.71 8.79 -6.13 -1.96 -4.09 -2.65 2.50 -7.51 -7.47 -8.73 Cash after chg. in Working capital 29.05 -1.58 -0.36 9.85 4.63 8.02 12.56 9.10 7.06 7.14 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -3.50 Tax Paid 1.85 0.00 -2.88 -0.82 -0.33 -0.51 -0.51 -2.02 -2.09 -1.26 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -1.53 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 -0.83 -3.37 41.29 -2.09 -0.46 -1.21 -3.39 -4.94 -6.75 -2.10 Net Fixed Assets -2.25 -3.82 37.47 -2.74 1.75 -1.28 -3.71 -5.31 -7.01 -2.10 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 1.42 0.45 3.82 0.65 -2.21 0.07 0.32 0.37 0.26 0.00 Cash from Financing Activity -6.05 -0.60 -33.52 -6.43 -1.42 -4.04 -8.19 0.41 3.47 1.28 Net Cash Inflow / Outflow 24.02 -5.55 4.53 0.52 2.41 2.26 0.46 2.56 1.69 0.03 Opening Cash & Equivalents 14.51 20.06 15.53 15.02 12.60 10.34 9.88 7.33 5.63 0.18 Closing Cash & Equivalent 38.53 14.51 20.06 15.53 15.02 12.60 10.34 9.88 7.33 0.21

Financial Ratios

Standalone

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Book Value (Rs.) 36.89 34.43 38.96 34.55 33.43 32.86 32.63 32.52 30.25 28.09 ROA 5.43% -8.48% 7.86% 2.08% 0.75% 1.37% 1.19% 5.09% 5.52% 7.51% ROE 7.72% -12.01% 12.32% 3.65% 1.35% 2.47% 2.15% 9.07% 9.39% 13.25% ROCE 9.80% -10.52% 14.26% 7.32% 4.93% 6.57% 6.42% 12.68% 12.48% 14.91% Fixed Asset Turnover 3.07 2.38 2.03 1.62 1.59 1.68 2.01 2.22 2.19 2.44 Receivable days 50.22 93.07 102.03 109.58 118.23 109.72 90.52 86.16 89.25 95.51 Inventory Days 92.03 142.78 110.02 92.27 83.52 76.13 69.93 58.36 49.65 56.63 Payable days 31.91 27.07 22.17 21.36 15.26 9.95 12.35 10.51 12.93 14.34 Cash Conversion Cycle 110.33 208.78 189.88 180.49 186.49 175.90 148.10 134.00 125.97 137.80 Total Debt/Equity 0.04 0.09 0.08 0.43 0.45 0.42 0.39 0.41 0.36 0.28 Interest Cover 13.08 -16.69 6.44 1.77 1.37 1.47 1.49 3.32 3.79 4.00

Top Investors:

investor education and protection fund authority

sanjiv kumar dudeja

lincoln p coelho

Annual Reports:

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.

Feedback