Nifty
:
19638.30
Sensex
:
65828.41
114.75 (0.59%)
320.09 (0.49%)
Nifty
Sensex
:
:
19638.30
65828.41
114.75 (0.59%)
320.09 (0.49%)

Jai Balaji Industries Ltd.

Steel & Iron Products

Rating :
75/99

BSE: 532976 | NSE: JAIBALAJI

NSE BSE
436.30
29-Sep-2023
  • Open
  • High
  • Low
  • Previous Close
  •  420.00
  •  439.40
  •  418.00
  •  418.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  451072
  •  1935.92
  •  447.40
  •  35.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,059.01
  • 34.19
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,867.20
  • N/A
  • 9.29

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.74%
  • 16.32%
  • 12.31%
  • FII
  • DII
  • Others
  • 0.09%
  • 0.00%
  • 12.54%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.00
  • 14.76
  • 30.04

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.74
  • 67.30
  • 21.85

PAT CAGR (%)

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

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 9.73

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 0.05
  • 0.18

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 63.81
  • 38.44
  • 44.13

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Net Sales
1,482.57
1,494.73
-0.81%
1,724.01
1,347.94
27.90%
1,536.95
1,279.59
20.11%
1,369.38
1,049.59
30.47%
Expenses
1,277.39
1,435.20
-11.00%
1,660.57
1,310.46
26.72%
1,466.55
1,228.00
19.43%
1,306.56
996.80
31.08%
EBITDA
205.18
59.53
244.67%
63.45
37.49
69.25%
70.40
51.60
36.43%
62.82
52.79
19.00%
EBIDTM
13.84%
3.98%
3.68%
2.78%
4.58%
4.03%
4.59%
5.03%
Other Income
7.82
7.18
8.91%
21.23
21.02
1.00%
2.45
7.50
-67.33%
4.63
0.83
457.83%
Interest
21.18
21.07
0.52%
26.13
28.62
-8.70%
19.89
24.37
-18.38%
21.75
23.80
-8.61%
Depreciation
21.39
23.82
-10.20%
24.53
23.26
5.46%
25.05
22.84
9.68%
24.52
22.77
7.69%
PBT
170.43
21.82
681.07%
34.02
6.63
413.12%
27.91
11.89
134.74%
21.18
7.05
200.43%
Tax
0.00
0.00
0
47.10
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
170.43
21.82
681.07%
-13.08
6.63
-
27.91
11.89
134.74%
21.18
7.05
200.43%
PATM
11.50%
1.46%
-0.76%
0.49%
1.82%
0.93%
1.55%
0.67%
EPS
10.96
1.98
453.54%
-0.90
0.60
-
1.92
1.08
77.78%
1.66
0.64
159.38%

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
6,112.91
6,125.07
4,692.50
2,785.18
2,912.30
3,077.47
2,389.33
1,701.91
1,220.14
1,505.67
1,971.76
Net Sales Growth
18.20%
30.53%
68.48%
-4.36%
-5.37%
28.80%
40.39%
39.48%
-18.96%
-23.64%
 
Cost Of Goods Sold
4,223.48
4,299.58
3,324.51
2,069.34
2,239.84
2,399.33
1,906.97
1,409.80
1,062.50
1,207.86
1,501.54
Gross Profit
1,889.43
1,825.50
1,368.00
715.84
672.46
678.14
482.36
292.11
157.64
297.82
470.22
GP Margin
30.91%
29.80%
29.15%
25.70%
23.09%
22.04%
20.19%
17.16%
12.92%
19.78%
23.85%
Total Expenditure
5,711.07
5,868.83
4,484.18
2,689.80
2,881.54
3,057.92
2,482.91
1,814.71
1,379.16
1,538.53
1,945.82
Power & Fuel Cost
-
279.12
180.50
145.75
166.75
168.28
132.18
68.59
66.03
86.34
137.49
% Of Sales
-
4.56%
3.85%
5.23%
5.73%
5.47%
5.53%
4.03%
5.41%
5.73%
6.97%
Employee Cost
-
128.78
108.86
88.70
89.99
81.81
68.91
58.64
53.85
54.11
61.94
% Of Sales
-
2.10%
2.32%
3.18%
3.09%
2.66%
2.88%
3.45%
4.41%
3.59%
3.14%
Manufacturing Exp.
-
713.57
550.60
340.30
331.18
369.51
329.46
209.31
163.24
161.74
201.12
% Of Sales
-
11.65%
11.73%
12.22%
11.37%
12.01%
13.79%
12.30%
13.38%
10.74%
10.20%
General & Admin Exp.
-
39.07
28.39
18.88
23.75
24.13
22.29
20.35
18.58
20.98
22.98
% Of Sales
-
0.64%
0.61%
0.68%
0.82%
0.78%
0.93%
1.20%
1.52%
1.39%
1.17%
Selling & Distn. Exp.
-
14.81
9.73
4.89
3.99
4.77
3.44
2.32
1.47
4.42
2.84
% Of Sales
-
0.24%
0.21%
0.18%
0.14%
0.15%
0.14%
0.14%
0.12%
0.29%
0.14%
Miscellaneous Exp.
-
393.89
281.59
21.93
26.06
10.09
19.66
45.71
13.49
3.10
2.84
% Of Sales
-
6.43%
6.00%
0.79%
0.89%
0.33%
0.82%
2.69%
1.11%
0.21%
0.91%
EBITDA
401.85
256.24
208.32
95.38
30.76
19.55
-93.58
-112.80
-159.02
-32.86
25.94
EBITDA Margin
6.57%
4.18%
4.44%
3.42%
1.06%
0.64%
-3.92%
-6.63%
-13.03%
-2.18%
1.32%
Other Income
36.13
35.49
29.87
10.83
60.24
39.96
17.93
21.15
16.12
36.62
22.97
Interest
88.95
88.88
98.80
88.04
102.78
111.59
33.91
46.49
424.68
384.13
345.24
Depreciation
95.49
97.93
91.32
93.99
96.79
101.61
107.36
117.56
122.22
134.07
143.34
PBT
253.54
104.93
48.06
-75.82
-108.57
-153.68
-216.93
-255.70
-689.80
-514.44
-439.67
Tax
47.10
47.10
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-111.49
-106.49
Tax Rate
18.58%
44.89%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
21.54%
24.22%
PAT
206.44
57.83
48.06
-75.82
-114.34
-153.68
-256.66
-255.70
-689.80
-406.13
-333.18
PAT before Minority Interest
206.44
57.83
48.06
-75.82
-114.34
-153.68
-256.66
-255.70
-689.80
-406.13
-333.18
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
3.38%
0.94%
1.02%
-2.72%
-3.93%
-4.99%
-10.74%
-15.02%
-56.53%
-26.97%
-16.90%
PAT Growth
335.62%
20.33%
-
-
-
-
-
-
-
-
 
EPS
13.28
3.72
3.09
-4.88
-7.35
-9.88
-16.51
-16.44
-44.36
-26.12
-21.43

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
556.07
-1,662.84
-1,733.08
-1,657.91
-1,579.95
-1,426.69
-1,235.62
-877.49
-195.63
221.21
Share Capital
145.45
110.45
110.45
110.45
96.38
96.38
86.28
77.78
73.78
67.27
Total Reserves
366.37
-1,773.29
-1,843.53
-1,768.36
-1,676.33
-1,523.07
-1,324.42
-959.92
-270.12
120.52
Non-Current Liabilities
364.96
295.82
287.85
370.88
1,323.00
-233.53
-254.05
2,011.80
1,732.06
1,517.37
Secured Loans
542.65
508.90
506.66
595.55
1,552.59
0.59
0.59
2,218.35
1,939.18
1,662.18
Unsecured Loans
83.35
77.18
71.46
66.18
61.27
56.73
52.53
100.62
100.05
45.42
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.11
Current Liabilities
1,748.01
4,045.31
4,160.61
3,975.45
3,170.04
4,607.38
4,710.45
2,491.45
2,249.44
2,190.93
Trade Payables
898.95
818.70
750.33
690.39
670.17
641.42
581.39
799.13
904.14
925.06
Other Current Liabilities
603.58
635.20
546.12
473.45
466.61
505.64
1,233.49
889.60
610.66
543.60
Short Term Borrowings
233.67
2,582.51
2,854.80
2,802.10
2,024.45
3,452.96
2,885.74
794.33
728.54
717.77
Short Term Provisions
11.81
8.91
9.35
9.50
8.81
7.37
9.83
8.39
6.09
4.50
Total Liabilities
2,669.04
2,678.29
2,715.38
2,688.42
2,913.09
2,947.16
3,220.78
3,625.76
3,785.87
3,929.51
Net Block
1,131.60
1,165.05
1,181.47
1,238.20
1,324.13
1,409.03
1,582.73
1,691.30
1,809.22
1,952.76
Gross Block
2,551.11
2,636.01
2,562.67
2,528.66
2,530.39
2,523.07
2,589.45
2,650.37
2,646.51
2,640.18
Accumulated Depreciation
1,419.51
1,470.96
1,381.20
1,290.46
1,206.26
1,114.04
1,006.72
959.07
837.30
687.42
Non Current Assets
1,297.53
1,339.36
1,414.40
1,444.43
1,516.15
1,625.19
1,821.31
1,943.33
2,058.81
2,209.59
Capital Work in Progress
68.83
52.25
101.96
97.69
78.97
119.10
94.02
130.04
85.13
85.63
Non Current Investment
1.06
1.06
1.06
1.06
1.06
1.06
2.18
2.01
1.99
1.99
Long Term Loans & Adv.
78.50
115.25
114.34
103.10
102.75
95.65
101.73
115.47
118.60
116.11
Other Non Current Assets
17.54
5.75
15.56
4.38
9.23
0.35
0.69
4.51
2.45
10.02
Current Assets
1,371.52
1,338.94
1,300.88
1,243.85
1,396.95
1,321.97
1,399.47
1,682.43
1,727.03
1,719.92
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
821.37
758.03
699.16
578.59
496.01
488.50
459.57
527.88
528.72
539.51
Sundry Debtors
229.31
156.14
244.01
284.39
394.11
399.39
492.63
736.81
771.24
798.12
Cash & Bank
51.49
22.11
25.80
22.76
7.49
7.99
14.25
16.77
34.14
27.04
Other Current Assets
269.35
104.37
121.54
121.37
499.33
426.09
433.02
400.98
392.93
355.25
Short Term Loans & Adv.
265.97
298.29
210.36
236.74
377.99
304.59
320.64
304.50
282.02
215.10
Net Current Assets
-376.50
-2,706.38
-2,859.73
-2,731.60
-1,773.09
-3,285.41
-3,310.98
-809.02
-522.42
-471.02
Total Assets
2,669.05
2,678.30
2,715.39
2,688.42
2,913.10
2,947.16
3,220.78
3,625.76
3,785.88
3,929.51

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
320.91
462.74
143.46
290.56
40.30
65.60
-104.37
-174.20
-49.12
-33.44
PBT
104.93
48.06
-75.82
-114.34
-153.68
-256.66
-255.70
-689.80
-517.62
-439.67
Adjustment
485.49
382.28
187.97
165.91
185.87
189.10
184.39
523.87
467.78
458.46
Changes in Working Capital
-264.11
35.11
31.68
241.02
9.01
132.07
-32.67
-9.34
-0.66
-51.02
Cash after chg. in Working capital
326.31
465.45
143.83
292.58
41.21
64.50
-103.97
-175.28
-50.49
-32.23
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.40
-2.71
-0.37
-2.02
-0.91
1.10
-0.40
1.07
1.37
-1.21
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
-117.58
-124.36
-39.53
-36.98
7.42
-12.29
26.38
4.34
19.88
18.94
Net Fixed Assets
68.32
-23.63
-38.28
-16.99
32.81
-68.26
36.07
-46.24
-5.82
-2.61
Net Investments
0.00
0.00
0.00
0.00
0.00
78.15
2.06
-0.08
-0.32
0.00
Others
-185.90
-100.73
-1.25
-19.99
-25.39
-22.18
-11.75
50.66
26.02
21.55
Cash from Financing Activity
-192.06
-350.81
-89.37
-249.66
-47.88
-48.19
78.30
158.43
42.81
6.55
Net Cash Inflow / Outflow
11.27
-12.43
14.56
3.93
-0.16
5.13
0.30
-11.43
13.56
-7.95
Opening Cash & Equivalents
13.21
25.64
11.08
7.15
7.31
2.18
6.22
17.66
4.10
12.04
Closing Cash & Equivalent
24.49
13.21
25.64
11.08
7.15
7.31
6.53
6.23
17.66
4.10

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.)
35.19
-150.55
-156.92
-150.12
-163.92
-148.02
-143.51
-113.42
-26.62
27.92
ROA
2.16%
1.78%
-2.81%
-4.08%
-5.24%
-8.32%
-7.47%
-18.61%
-10.53%
-8.37%
ROE
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
-96.39%
ROCE
13.27%
9.16%
0.70%
-0.60%
-2.03%
-10.01%
-8.34%
-9.59%
-4.62%
-3.22%
Fixed Asset Turnover
2.36
1.81
1.09
1.15
1.22
0.95
0.70
0.51
0.61
0.81
Receivable days
11.48
15.56
34.62
42.52
47.06
67.13
121.59
205.71
176.69
128.43
Inventory Days
47.06
56.67
83.73
67.34
58.38
71.35
97.66
144.13
120.27
99.66
Payable days
72.91
86.13
127.06
83.92
77.19
88.73
118.39
172.99
166.25
135.64
Cash Conversion Cycle
-14.36
-13.90
-8.71
25.94
28.25
49.75
100.87
176.85
130.71
92.45
Total Debt/Equity
1.68
-1.91
-1.98
-2.09
-2.30
-2.46
-2.91
-4.00
-15.67
14.26
Interest Cover
2.18
1.49
0.14
-0.11
-0.38
-6.57
-4.50
-0.62
-0.35
-0.27

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


  • Jai Balaji Inds - Quarterly Results
    14th Aug 2023, 13:53 PM

    Read More
  • Jai Balaji Industries incorporates Subsidiary Company
    29th Jul 2023, 15:34 PM

    The cost of acquisition is $2 Million

    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.