Nifty
Sensex
:
:
22957.10
75410.39
-10.55 (-0.05%)
-7.65 (-0.01%)

Miscellaneous

Rating :
48/99

BSE: 512237 | NSE: JAICORPLTD

307.85
24-May-2024
  • Open
  • High
  • Low
  • Previous Close
  •  307.80
  •  314.00
  •  303.85
  •  306.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  623425
  •  1925.14
  •  424.00
  •  154.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,454.31
  • N/A
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,445.35
  • 0.16%
  • 3.74

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.79%
  • 2.03%
  • 18.66%
  • FII
  • DII
  • Others
  • 1.73%
  • 1.63%
  • 2.16%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.27
  • -1.33
  • 8.02

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -7.90
  • -7.48
  • 1.60

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -26.70
  • -33.13
  • -66.83

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 20.94
  • 25.69

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.66
  • 1.84
  • 2.25

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 28.85
  • 32.82
  • 40.91

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
106.89
129.78
-17.64%
117.88
145.15
-18.79%
115.55
194.61
-40.62%
124.79
167.54
-25.52%
Expenses
94.99
119.18
-20.30%
104.51
132.37
-21.05%
108.52
177.27
-38.78%
113.45
157.84
-28.12%
EBITDA
11.90
10.60
12.26%
13.37
12.78
4.62%
7.03
17.34
-59.46%
11.34
9.70
16.91%
EBIDTM
11.13%
8.17%
11.34%
8.80%
6.08%
8.91%
9.09%
5.79%
Other Income
7.43
5.11
45.40%
6.09
6.79
-10.31%
6.19
5.42
14.21%
7.81
6.57
18.87%
Interest
0.06
0.05
20.00%
0.04
0.07
-42.86%
0.03
0.01
200.00%
0.06
0.32
-81.25%
Depreciation
3.09
3.28
-5.79%
3.13
3.27
-4.28%
3.12
3.15
-0.95%
3.18
3.23
-1.55%
PBT
16.18
12.38
30.69%
16.29
16.23
0.37%
10.07
19.60
-48.62%
-34.87
12.72
-
Tax
4.20
3.16
32.91%
4.37
5.08
-13.98%
4.18
5.92
-29.39%
4.21
0.29
1,351.72%
PAT
11.98
9.22
29.93%
11.92
11.15
6.91%
5.89
13.68
-56.94%
-39.08
12.43
-
PATM
11.21%
7.10%
10.11%
7.68%
5.10%
7.03%
-31.32%
7.42%
EPS
0.67
0.47
42.55%
0.65
0.17
282.35%
0.31
0.80
-61.25%
-2.19
0.98
-

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
465.11
594.33
720.09
471.51
556.82
635.58
588.28
694.62
668.98
706.05
748.00
Net Sales Growth
-26.99%
-17.46%
52.72%
-15.32%
-12.39%
8.04%
-15.31%
3.83%
-5.25%
-5.61%
 
Cost Of Goods Sold
326.56
422.26
532.62
307.42
371.41
421.54
365.16
446.87
384.21
441.14
465.60
Gross Profit
138.55
172.06
187.48
164.09
185.41
214.05
223.12
247.74
284.77
264.91
282.41
GP Margin
29.79%
28.95%
26.04%
34.80%
33.30%
33.68%
37.93%
35.67%
42.57%
37.52%
37.76%
Total Expenditure
421.47
542.12
665.21
423.28
504.17
558.56
516.16
607.36
581.19
616.38
629.06
Power & Fuel Cost
-
24.43
23.36
22.94
23.73
26.90
27.30
29.33
28.59
37.44
43.51
% Of Sales
-
4.11%
3.24%
4.87%
4.26%
4.23%
4.64%
4.22%
4.27%
5.30%
5.82%
Employee Cost
-
52.22
54.22
51.28
59.83
61.35
57.42
66.68
74.90
73.68
60.87
% Of Sales
-
8.79%
7.53%
10.88%
10.74%
9.65%
9.76%
9.60%
11.20%
10.44%
8.14%
Manufacturing Exp.
-
20.91
18.91
15.70
13.31
17.47
19.04
18.35
40.54
33.56
33.00
% Of Sales
-
3.52%
2.63%
3.33%
2.39%
2.75%
3.24%
2.64%
6.06%
4.75%
4.41%
General & Admin Exp.
-
9.88
11.48
8.91
11.82
13.97
16.29
17.02
18.08
14.81
11.83
% Of Sales
-
1.66%
1.59%
1.89%
2.12%
2.20%
2.77%
2.45%
2.70%
2.10%
1.58%
Selling & Distn. Exp.
-
9.37
13.24
8.66
9.10
11.70
11.52
9.89
11.44
10.76
8.66
% Of Sales
-
1.58%
1.84%
1.84%
1.63%
1.84%
1.96%
1.42%
1.71%
1.52%
1.16%
Miscellaneous Exp.
-
3.05
11.39
8.36
14.96
5.65
19.41
19.22
23.42
4.99
8.66
% Of Sales
-
0.51%
1.58%
1.77%
2.69%
0.89%
3.30%
2.77%
3.50%
0.71%
0.75%
EBITDA
43.64
52.21
54.88
48.23
52.65
77.02
72.12
87.26
87.79
89.67
118.94
EBITDA Margin
9.38%
8.78%
7.62%
10.23%
9.46%
12.12%
12.26%
12.56%
13.12%
12.70%
15.90%
Other Income
27.52
25.13
18.87
108.84
35.38
28.73
26.15
20.72
25.66
25.84
51.47
Interest
0.19
0.34
3.53
15.72
24.57
34.03
52.44
77.87
83.09
2.45
2.83
Depreciation
12.52
12.88
13.05
13.96
17.28
17.90
18.32
16.65
17.92
23.40
18.43
PBT
7.67
64.10
57.17
127.38
46.18
53.83
27.52
13.46
12.45
89.66
149.15
Tax
16.96
18.37
13.06
37.45
6.19
4.16
19.60
23.30
19.44
29.88
49.50
Tax Rate
221.12%
137.91%
22.84%
29.40%
13.40%
-4.25%
71.22%
173.11%
156.14%
34.50%
33.19%
PAT
-9.29
-13.60
51.59
89.89
39.72
-101.69
7.14
-9.82
-6.97
56.74
99.66
PAT before Minority Interest
-9.26
-13.56
51.67
90.06
39.99
-102.08
7.92
-9.84
-6.99
56.74
99.66
Minority Interest
0.03
-0.04
-0.08
-0.17
-0.27
0.39
-0.78
0.02
0.02
0.00
0.00
PAT Margin
-2.00%
-2.29%
7.16%
19.06%
7.13%
-16.00%
1.21%
-1.41%
-1.04%
8.04%
13.32%
PAT Growth
-119.99%
-
-42.61%
126.31%
-
-
-
-
-
-43.07%
 
EPS
-0.52
-0.76
2.89
5.04
2.23
-5.70
0.40
-0.55
-0.39
3.18
5.59

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
1,431.82
1,450.65
1,394.74
1,311.85
1,264.81
1,355.08
1,235.84
1,174.53
2,271.76
2,314.06
Share Capital
17.85
17.85
17.85
17.85
17.85
17.85
17.85
17.85
18.55
18.64
Total Reserves
1,413.97
1,432.80
1,376.90
1,294.00
1,246.97
1,337.24
1,217.99
1,156.68
2,253.21
2,295.42
Non-Current Liabilities
-3.30
-2.60
-0.43
224.97
6.92
421.33
32.86
939.12
42.24
44.57
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
223.16
0.00
387.70
0.00
894.68
22.42
21.77
Long Term Provisions
0.01
0.91
1.07
0.95
0.78
0.72
0.61
0.63
0.75
0.64
Current Liabilities
31.78
34.82
117.03
27.39
381.34
28.68
951.39
61.88
46.55
50.31
Trade Payables
4.58
7.22
4.65
4.35
7.94
7.84
4.85
21.73
15.23
10.24
Other Current Liabilities
17.41
23.15
108.43
19.06
368.95
16.89
941.70
25.17
18.95
14.14
Short Term Borrowings
1.51
0.00
0.00
0.15
0.35
0.51
0.00
8.94
4.24
19.48
Short Term Provisions
8.28
4.45
3.95
3.83
4.10
3.43
4.84
6.05
8.13
6.46
Total Liabilities
1,483.31
1,508.74
1,539.13
1,594.34
1,686.61
1,839.88
2,255.78
2,187.50
2,360.55
2,408.94
Net Block
118.30
120.55
125.57
147.14
173.67
169.71
181.72
182.54
205.69
219.46
Gross Block
199.76
194.12
191.20
217.89
234.83
216.57
214.81
199.57
453.28
445.17
Accumulated Depreciation
81.46
73.56
65.62
70.75
61.16
46.87
33.09
17.03
247.58
225.72
Non Current Assets
951.26
1,028.18
1,038.73
1,091.33
1,177.56
1,173.88
1,572.84
1,492.96
1,648.31
1,491.02
Capital Work in Progress
0.82
0.39
0.65
5.60
5.73
20.36
6.29
10.18
5.95
7.17
Non Current Investment
627.12
657.00
656.18
767.86
829.31
814.90
1,203.01
1,116.14
1,155.30
1,108.34
Long Term Loans & Adv.
93.38
146.96
151.76
170.72
168.77
168.02
180.40
182.36
275.36
146.25
Other Non Current Assets
5.39
0.14
0.05
0.01
0.09
0.88
1.41
1.73
6.01
9.80
Current Assets
527.70
475.17
488.84
503.00
509.06
665.90
682.67
694.15
712.24
917.93
Current Investments
177.49
64.76
42.75
88.32
90.51
126.87
158.50
91.37
7.45
61.55
Inventories
210.99
228.00
246.38
199.10
220.04
215.22
208.06
231.81
204.25
176.13
Sundry Debtors
52.46
64.18
60.59
69.02
66.93
79.58
77.24
75.00
87.11
110.95
Cash & Bank
5.47
9.34
15.07
9.02
9.03
14.72
10.28
12.55
20.71
38.15
Other Current Assets
81.29
25.40
37.05
51.85
122.55
229.49
228.60
283.42
392.72
531.15
Short Term Loans & Adv.
59.61
83.49
87.01
85.69
87.86
181.63
173.11
256.29
334.85
461.48
Net Current Assets
495.91
440.35
371.82
475.61
127.72
637.22
-268.72
632.27
665.69
867.62
Total Assets
1,478.96
1,503.35
1,527.57
1,594.33
1,686.62
1,839.88
2,255.77
2,187.50
2,360.55
2,408.95

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
71.94
91.21
-4.95
60.55
71.16
48.10
85.64
71.12
79.00
56.61
PBT
4.79
66.04
130.43
46.18
-104.33
18.48
13.46
12.45
86.61
149.15
Adjustment
55.20
2.50
-73.60
20.14
40.68
77.91
97.28
96.12
5.26
-23.70
Changes in Working Capital
28.55
33.32
-38.10
13.86
11.51
-13.36
7.48
-0.38
18.79
-14.61
Cash after chg. in Working capital
88.54
101.86
18.73
80.19
-52.14
83.03
118.21
108.19
110.67
110.84
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-16.60
-10.66
-23.69
-19.64
-28.45
-34.93
-32.57
-37.07
-31.67
-54.24
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
151.74
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-60.16
3.97
170.44
74.32
2.07
515.11
-47.29
14.86
58.80
26.89
Net Fixed Assets
-4.18
-2.23
31.62
17.14
-3.22
-15.83
-11.36
247.89
-7.62
-12.14
Net Investments
-70.05
-8.61
67.41
55.65
77.09
378.34
-73.90
-452.84
36.44
28.63
Others
14.07
14.81
71.41
1.53
-71.80
152.60
37.97
219.81
29.98
10.40
Cash from Financing Activity
-17.13
-97.86
-158.36
-134.84
-77.97
-558.77
-39.41
-95.74
-149.29
-60.28
Net Cash Inflow / Outflow
-5.35
-2.68
7.13
0.03
-4.74
4.44
-1.06
-9.76
-11.49
23.22
Opening Cash & Equivalents
8.91
11.60
4.47
4.43
9.17
4.73
5.79
15.55
27.80
4.58
Closing Cash & Equivalent
3.56
8.91
11.60
4.47
4.43
9.17
4.73
5.79
16.31
27.80

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.)
80.24
81.29
78.16
73.51
70.88
75.93
69.24
65.80
127.27
129.63
ROA
-0.91%
3.39%
5.75%
2.44%
-5.79%
0.39%
-0.44%
-0.31%
2.38%
4.18%
ROE
-0.94%
3.63%
6.65%
3.10%
-7.79%
0.61%
-0.82%
-0.41%
2.48%
4.36%
ROCE
0.36%
4.65%
9.48%
4.49%
-3.81%
4.10%
4.31%
4.37%
3.83%
6.53%
Fixed Asset Turnover
3.02
3.74
2.31
2.46
2.82
2.77
3.62
2.19
1.66
1.82
Receivable days
35.82
31.62
50.17
44.56
42.07
47.93
37.09
41.37
48.33
50.16
Inventory Days
134.80
120.23
172.42
137.37
124.98
129.36
107.15
111.27
92.82
79.03
Payable days
5.10
4.07
5.34
4.62
5.22
4.59
8.48
11.91
7.28
5.79
Cash Conversion Cycle
165.52
147.78
217.25
177.31
161.83
172.70
135.76
140.73
133.87
123.40
Total Debt/Equity
0.00
0.00
0.07
0.17
0.28
0.29
0.75
0.77
0.01
0.02
Interest Cover
15.06
19.34
9.11
2.88
-1.88
1.52
1.17
1.15
36.40
53.71

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.