Nifty
:
24273.80
Sensex
:
80334.81
-140.60 (-0.58%)
-411.97 (-0.51%)
Nifty
Sensex
:
:
24273.80
80334.81
-140.60 (-0.58%)
-411.97 (-0.51%)

Jai Balaji Industries Ltd.

Steel & Iron Products

Rating :
N/A

BSE: 532976 | NSE: JAIBALAJI

NSE BSE
155.47
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  151.00
  •  158.00
  •  143.25
  •  150.07
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  871554
  •  1318.75
  •  236.00
  •  109.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 10,591.24
  • 14.02
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 10,936.92
  • N/A
  • 5.17

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.84%
  • 17.89%
  • 8.34%
  • FII
  • DII
  • Others
  • 3.56%
  • 0.09%
  • 5.28%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.59
  • 17.11
  • 10.98

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 82.95
  • 24.79

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 163.53

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 12.18
  • 17.71

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.06
  • 3.32
  • 5.71

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.53
  • 37.77
  • 16.01

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
52.39
P/E Ratio
17.76
Revenue
6414
EBITDA
906
Net Income
880
ROA
27.9
P/B Ratio
10.12
ROE
85.39
FCFF
370.72
FCFF Yield
2.22

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
1,486.39
1,538.99
-3.42%
1,556.57
1,546.63
0.64%
1,718.31
1,482.57
15.90%
1,845.60
1,724.01
7.05%
Expenses
1,296.49
1,292.19
0.33%
1,328.38
1,333.15
-0.36%
1,402.52
1,277.39
9.80%
1,604.79
1,660.57
-3.36%
EBITDA
189.90
246.80
-23.06%
228.19
213.48
6.89%
315.79
205.18
53.91%
240.81
63.45
279.53%
EBIDTM
12.78%
16.04%
14.66%
13.80%
18.38%
13.84%
13.05%
3.68%
Other Income
17.51
23.44
-25.30%
21.95
27.59
-20.44%
9.50
7.82
21.48%
156.23
21.23
635.89%
Interest
14.86
15.00
-0.93%
14.95
18.73
-20.18%
15.77
21.18
-25.54%
17.61
26.13
-32.61%
Depreciation
22.93
20.64
11.09%
22.45
20.79
7.98%
22.23
21.39
3.93%
22.80
24.53
-7.05%
PBT
169.62
234.60
-27.70%
212.74
201.55
5.55%
287.29
170.43
68.57%
356.63
34.02
948.30%
Tax
49.20
0.00
0
59.58
0.00
0
78.47
0.00
0
83.65
47.10
77.60%
PAT
120.42
234.60
-48.67%
153.16
201.55
-24.01%
208.82
170.43
22.53%
272.98
-13.08
-
PATM
8.10%
15.24%
9.84%
13.03%
12.15%
11.50%
14.79%
-0.76%
EPS
0.26
2.92
-91.10%
1.68
2.51
-33.07%
2.35
2.19
7.31%
3.34
-0.18
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
6,606.87
6,413.78
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
Net Sales Growth
5.00%
4.71%
30.53%
68.48%
-4.36%
-5.37%
28.80%
40.39%
39.48%
-18.96%
 
Cost Of Goods Sold
4,177.74
4,143.62
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
Gross Profit
2,429.13
2,270.16
1,825.50
1,368.00
715.84
672.46
678.14
482.36
292.11
157.64
297.82
GP Margin
36.77%
35.40%
29.80%
29.15%
25.70%
23.09%
22.04%
20.19%
17.16%
12.92%
19.78%
Total Expenditure
5,632.18
5,783.37
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
Power & Fuel Cost
-
272.69
279.12
180.50
145.75
166.75
168.28
132.18
68.59
66.03
86.34
% Of Sales
-
4.25%
4.56%
3.85%
5.23%
5.73%
5.47%
5.53%
4.03%
5.41%
5.73%
Employee Cost
-
150.52
128.78
108.86
88.70
89.99
81.81
68.91
58.64
53.85
54.11
% Of Sales
-
2.35%
2.10%
2.32%
3.18%
3.09%
2.66%
2.88%
3.45%
4.41%
3.59%
Manufacturing Exp.
-
821.54
713.57
550.60
340.30
331.18
369.51
329.46
209.31
163.24
161.74
% Of Sales
-
12.81%
11.65%
11.73%
12.22%
11.37%
12.01%
13.79%
12.30%
13.38%
10.74%
General & Admin Exp.
-
51.11
39.07
28.39
18.88
23.75
24.13
22.29
20.35
18.58
20.98
% Of Sales
-
0.80%
0.64%
0.61%
0.68%
0.82%
0.78%
0.93%
1.20%
1.52%
1.39%
Selling & Distn. Exp.
-
19.81
14.81
9.73
4.89
3.99
4.77
3.44
2.32
1.47
4.42
% Of Sales
-
0.31%
0.24%
0.21%
0.18%
0.14%
0.15%
0.14%
0.14%
0.12%
0.29%
Miscellaneous Exp.
-
324.09
393.89
281.59
21.93
26.06
10.09
19.66
45.71
13.49
4.42
% Of Sales
-
5.05%
6.43%
6.00%
0.79%
0.89%
0.33%
0.82%
2.69%
1.11%
0.21%
EBITDA
974.69
630.41
256.24
208.32
95.38
30.76
19.55
-93.58
-112.80
-159.02
-32.86
EBITDA Margin
14.75%
9.83%
4.18%
4.44%
3.42%
1.06%
0.64%
-3.92%
-6.63%
-13.03%
-2.18%
Other Income
205.19
490.95
35.49
29.87
10.83
60.24
39.96
17.93
21.15
16.12
36.62
Interest
63.19
72.52
88.88
98.80
88.04
102.78
111.59
33.91
46.49
424.68
384.13
Depreciation
90.41
85.62
97.93
91.32
93.99
96.79
101.61
107.36
117.56
122.22
134.07
PBT
1,026.28
963.21
104.92
48.06
-75.82
-108.57
-153.68
-216.93
-255.70
-689.80
-514.44
Tax
270.90
83.65
47.10
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-111.49
Tax Rate
26.40%
8.68%
44.89%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
21.54%
PAT
755.38
879.56
57.82
48.06
-75.82
-114.34
-153.68
-256.66
-255.70
-689.80
-406.13
PAT before Minority Interest
755.38
879.56
57.82
48.06
-75.82
-114.34
-153.68
-256.66
-255.70
-689.80
-406.13
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
11.43%
13.71%
0.94%
1.02%
-2.72%
-3.93%
-4.99%
-10.74%
-15.02%
-56.53%
-26.97%
PAT Growth
27.28%
1,421.20%
20.31%
-
-
-
-
-
-
-
 
EPS
8.28
9.64
0.63
0.53
-0.83
-1.25
-1.68
-2.81
-2.80
-7.56
-4.45

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
1,504.12
556.08
-1,662.84
-1,733.08
-1,657.91
-1,579.95
-1,426.69
-1,235.62
-877.49
-195.63
Share Capital
163.65
145.45
110.45
110.45
110.45
96.38
96.38
86.28
77.78
73.78
Total Reserves
1,319.32
366.38
-1,773.29
-1,843.53
-1,768.36
-1,676.33
-1,523.07
-1,324.42
-959.92
-270.12
Non-Current Liabilities
140.95
376.46
295.82
287.85
370.88
1,323.00
-233.53
-254.05
2,011.80
1,732.06
Secured Loans
303.32
542.65
508.90
506.66
595.55
1,552.59
0.59
0.59
2,218.35
1,939.18
Unsecured Loans
0.00
83.35
77.18
71.46
66.18
61.27
56.73
52.53
100.62
100.05
Long Term Provisions
12.00
11.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
1,501.95
1,736.51
4,045.31
4,160.61
3,975.45
3,170.04
4,607.38
4,710.45
2,491.45
2,249.44
Trade Payables
870.48
898.95
818.70
750.33
690.39
670.17
641.42
581.39
799.13
904.14
Other Current Liabilities
459.56
603.58
635.20
546.12
473.45
466.61
505.64
1,233.49
889.60
610.66
Short Term Borrowings
168.52
233.67
2,582.51
2,854.80
2,802.10
2,024.45
3,452.96
2,885.74
794.33
728.54
Short Term Provisions
3.38
0.32
8.91
9.35
9.50
8.81
7.37
9.83
8.39
6.09
Total Liabilities
3,147.02
2,669.05
2,678.29
2,715.38
2,688.42
2,913.09
2,947.16
3,220.78
3,625.76
3,785.87
Net Block
1,381.93
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
Gross Block
2,808.71
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
Accumulated Depreciation
1,426.78
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
Non Current Assets
1,637.83
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
Capital Work in Progress
116.23
68.83
52.25
101.96
97.69
78.97
119.10
94.02
130.04
85.13
Non Current Investment
0.79
1.06
1.06
1.06
1.06
1.06
1.06
2.18
2.01
1.99
Long Term Loans & Adv.
109.37
78.50
115.25
114.34
103.10
102.75
95.65
101.73
115.47
118.60
Other Non Current Assets
29.52
17.54
5.75
15.56
4.38
9.23
0.35
0.69
4.51
2.45
Current Assets
1,509.18
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
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
949.71
821.37
758.03
699.16
578.59
496.01
488.50
459.57
527.88
528.72
Sundry Debtors
241.78
229.31
156.14
244.01
284.39
394.11
399.39
492.63
736.81
771.24
Cash & Bank
90.98
51.49
22.11
25.80
22.76
7.49
7.99
14.25
16.77
34.14
Other Current Assets
226.73
8.08
104.37
121.54
358.11
499.33
426.09
433.02
400.98
392.93
Short Term Loans & Adv.
217.20
261.27
298.29
210.36
236.74
377.99
304.59
320.64
304.50
282.02
Net Current Assets
7.24
-364.99
-2,706.38
-2,859.73
-2,731.60
-1,773.09
-3,285.41
-3,310.98
-809.02
-522.42
Total Assets
3,147.01
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
838.72
320.91
462.74
143.46
290.56
40.30
65.60
-104.37
-174.20
-49.12
PBT
963.21
104.92
48.06
-75.82
-114.34
-153.68
-256.66
-255.70
-689.80
-517.62
Adjustment
-21.45
485.49
382.28
187.97
165.91
185.87
189.10
184.39
523.87
467.78
Changes in Working Capital
-105.37
-264.10
35.11
31.68
241.02
9.01
132.07
-32.67
-9.34
-0.66
Cash after chg. in Working capital
836.39
326.31
465.45
143.83
292.58
41.21
64.50
-103.97
-175.28
-50.49
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
2.33
-5.40
-2.71
-0.37
-2.02
-0.91
1.10
-0.40
1.07
1.37
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
-398.22
-118.58
-124.36
-39.53
-36.98
7.42
-12.29
26.38
4.34
19.88
Net Fixed Assets
-305.00
68.32
-23.63
-38.28
-16.99
32.81
-68.26
36.07
-46.24
-5.82
Net Investments
0.27
0.10
0.00
0.00
0.00
0.00
78.15
2.06
-0.08
-0.32
Others
-93.49
-187.00
-100.73
-1.25
-19.99
-25.39
-22.18
-11.75
50.66
26.02
Cash from Financing Activity
-416.31
-192.06
-350.81
-89.37
-249.66
-47.88
-48.19
78.30
158.43
42.81
Net Cash Inflow / Outflow
24.19
10.27
-12.43
14.56
3.93
-0.16
5.13
0.30
-11.43
13.56
Opening Cash & Equivalents
23.49
13.21
25.64
11.08
7.15
7.31
2.18
6.22
17.66
4.10
Closing Cash & Equivalent
47.68
23.49
13.21
25.64
11.08
7.15
7.31
6.53
6.23
17.66

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
18.12
35.19
-150.55
-156.92
-150.12
-163.92
-148.02
-143.51
-113.42
-26.62
ROA
30.25%
2.16%
1.78%
-2.81%
-4.08%
-5.24%
-8.32%
-7.47%
-18.61%
-10.53%
ROE
88.19%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
ROCE
61.07%
13.27%
9.16%
0.70%
-0.60%
-2.03%
-10.01%
-8.34%
-9.59%
-4.62%
Fixed Asset Turnover
2.41
2.38
1.81
1.09
1.15
1.22
0.95
0.70
0.51
0.61
Receivable days
13.31
11.41
15.56
34.62
42.52
47.06
67.13
121.59
205.71
176.69
Inventory Days
50.05
46.74
56.67
83.73
67.34
58.38
71.35
97.66
144.13
120.27
Payable days
77.93
72.91
86.13
127.06
83.92
77.19
88.73
118.39
172.99
166.25
Cash Conversion Cycle
-14.57
-14.76
-13.90
-8.71
25.94
28.25
49.75
100.87
176.85
130.71
Total Debt/Equity
0.32
1.68
-1.91
-1.98
-2.09
-2.30
-2.46
-2.91
-4.00
-15.67
Interest Cover
14.28
2.18
1.49
0.14
-0.11
-0.38
-6.57
-4.50
-0.62
-0.35

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Jai Balaji Inds - Quarterly Results
    11th Feb 2025, 16:23 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.