Nifty
Sensex
:
:
14823.15
49206.47
98.35 (0.67%)
256.71 (0.52%)

Miscellaneous

Rating :
44/99

BSE: 512237 | NSE: JAICORPLTD

87.80
07-May-2021
  • Open
  • High
  • Low
  • Previous Close
  •  87.60
  •  89.95
  •  87.50
  •  86.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  751841
  •  664.37
  •  109.20
  •  62.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,566.79
  • 19.29
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,781.08
  • 0.57%
  • 1.13

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.01%
  • 1.16%
  • 18.31%
  • FII
  • DII
  • Others
  • 4.74%
  • 1.54%
  • 1.24%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.23
  • -3.60
  • -1.82

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.09
  • -9.72
  • -6.10

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -11.02
  • -
  • 77.19

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.21
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.99
  • 1.29
  • 1.35

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.26
  • 21.35
  • 23.00

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
117.91
127.75
-7.70%
118.50
144.64
-18.07%
97.36
137.36
-29.12%
122.67
148.49
-17.39%
Expenses
103.40
118.11
-12.45%
103.94
128.36
-19.02%
96.05
121.38
-20.87%
112.44
133.14
-15.55%
EBITDA
14.51
9.64
50.52%
14.56
16.28
-10.57%
1.31
15.98
-91.80%
10.23
15.35
-33.36%
EBIDTM
12.31%
7.55%
12.29%
11.26%
1.35%
11.63%
14.01%
10.34%
Other Income
93.72
5.03
1,763.22%
6.77
19.94
-66.05%
4.21
4.14
1.69%
6.05
6.87
-11.94%
Interest
3.60
5.40
-33.33%
3.97
6.69
-40.66%
4.78
7.56
-36.77%
4.88
8.38
-41.77%
Depreciation
3.49
3.82
-8.64%
3.49
3.89
-10.28%
3.56
3.95
-9.87%
4.07
4.27
-4.68%
PBT
101.14
5.45
1,755.78%
13.87
25.64
-45.90%
-2.82
8.61
-
7.33
-142.17
-
Tax
29.12
1.49
1,854.36%
4.08
-2.61
-
-0.95
4.29
-
3.49
-14.55
-
PAT
72.02
3.96
1,718.69%
9.79
28.25
-65.35%
-1.87
4.32
-
3.84
-127.62
-
PATM
61.08%
3.10%
8.26%
19.53%
-1.92%
3.15%
7.11%
-85.95%
EPS
4.04
0.12
3,266.67%
0.56
1.49
-62.42%
-0.20
0.11
-
28.29
-7.24
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
456.44
556.82
635.58
588.28
694.62
668.98
706.05
748.00
695.43
682.51
544.07
Net Sales Growth
-18.24%
-12.39%
8.04%
-15.31%
3.83%
-5.25%
-5.61%
7.56%
1.89%
25.45%
 
Cost Of Goods Sold
4,861.21
371.41
421.54
365.16
446.87
384.21
441.14
465.60
417.31
426.02
313.80
Gross Profit
-4,404.77
185.41
214.05
223.12
247.74
284.77
264.91
282.41
278.12
256.50
230.27
GP Margin
-965.03%
33.30%
33.68%
37.93%
35.67%
42.57%
37.52%
37.76%
39.99%
37.58%
42.32%
Total Expenditure
415.83
504.16
558.56
516.16
607.36
581.19
616.38
629.06
583.22
586.17
445.41
Power & Fuel Cost
-
27.67
26.90
27.30
29.33
28.59
37.44
43.51
46.92
41.26
30.18
% Of Sales
-
4.97%
4.23%
4.64%
4.22%
4.27%
5.30%
5.82%
6.75%
6.05%
5.55%
Employee Cost
-
59.83
61.35
57.42
66.68
74.90
73.68
60.87
61.70
62.27
50.71
% Of Sales
-
10.74%
9.65%
9.76%
9.60%
11.20%
10.44%
8.14%
8.87%
9.12%
9.32%
Manufacturing Exp.
-
15.08
17.47
19.04
18.35
40.54
33.56
33.00
29.66
26.83
22.53
% Of Sales
-
2.71%
2.75%
3.24%
2.64%
6.06%
4.75%
4.41%
4.26%
3.93%
4.14%
General & Admin Exp.
-
12.53
13.97
16.29
17.02
18.08
14.81
11.83
11.75
15.99
15.97
% Of Sales
-
2.25%
2.20%
2.77%
2.45%
2.70%
2.10%
1.58%
1.69%
2.34%
2.94%
Selling & Distn. Exp.
-
9.47
11.70
11.52
9.89
11.44
10.76
8.66
8.51
8.00
5.86
% Of Sales
-
1.70%
1.84%
1.96%
1.42%
1.71%
1.52%
1.16%
1.22%
1.17%
1.08%
Miscellaneous Exp.
-
8.17
5.65
19.41
19.22
23.42
4.99
5.59
7.37
5.81
5.86
% Of Sales
-
1.47%
0.89%
3.30%
2.77%
3.50%
0.71%
0.75%
1.06%
0.85%
1.17%
EBITDA
40.61
52.66
77.02
72.12
87.26
87.79
89.67
118.94
112.21
96.34
98.66
EBITDA Margin
8.90%
9.46%
12.12%
12.26%
12.56%
13.12%
12.70%
15.90%
16.14%
14.12%
18.13%
Other Income
110.75
35.38
28.73
26.15
20.72
25.66
25.84
51.47
65.68
121.13
92.42
Interest
17.23
24.57
34.03
52.44
77.87
83.09
2.45
2.83
3.12
3.06
3.60
Depreciation
14.61
17.29
17.90
18.32
16.65
17.92
23.40
18.43
18.25
17.53
17.10
PBT
119.52
46.18
53.83
27.52
13.46
12.45
89.66
149.15
156.53
196.89
170.38
Tax
35.74
6.19
4.16
19.60
23.30
19.44
29.88
49.50
49.88
59.43
42.77
Tax Rate
29.90%
13.40%
-4.25%
71.22%
173.11%
156.14%
34.50%
33.19%
31.87%
30.18%
25.10%
PAT
83.78
39.72
-101.69
7.14
-9.82
-6.97
56.74
99.66
106.65
137.47
127.61
PAT before Minority Interest
83.68
39.99
-102.08
7.92
-9.84
-6.99
56.74
99.66
106.65
137.46
127.60
Minority Interest
-0.10
-0.27
0.39
-0.78
0.02
0.02
0.00
0.00
0.00
0.01
0.01
PAT Margin
18.36%
7.13%
-16.00%
1.21%
-1.41%
-1.04%
8.04%
13.32%
15.34%
20.14%
23.45%
PAT Growth
191.97%
-
-
-
-
-
-43.07%
-6.55%
-22.42%
7.73%
 
EPS
4.70
2.23
-5.70
0.40
-0.55
-0.39
3.18
5.59
5.98
7.71
7.15

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
1,311.85
1,264.81
1,355.08
1,235.84
1,174.53
2,271.76
2,314.06
2,255.80
2,356.83
2,825.86
Share Capital
17.85
17.85
17.85
17.85
17.85
18.55
18.64
18.68
18.85
19.35
Total Reserves
1,294.00
1,246.97
1,337.24
1,217.99
1,156.68
2,253.21
2,295.42
2,237.12
2,337.98
2,806.51
Non-Current Liabilities
225.28
6.92
421.33
32.86
939.12
42.24
44.57
43.25
41.84
43.66
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.90
5.26
Unsecured Loans
223.16
0.00
387.70
0.00
894.68
22.42
21.77
20.60
20.25
18.77
Long Term Provisions
0.95
0.78
0.72
0.61
0.63
0.75
0.64
0.65
0.62
1.57
Current Liabilities
27.39
381.34
28.68
951.39
61.88
46.55
50.31
63.34
93.72
97.57
Trade Payables
4.35
7.94
7.84
4.85
21.73
15.23
10.24
9.79
29.16
31.48
Other Current Liabilities
19.06
368.95
16.89
941.70
25.17
18.95
14.14
23.55
33.16
34.40
Short Term Borrowings
0.15
0.35
0.51
0.00
8.94
4.24
19.48
24.07
23.80
26.25
Short Term Provisions
3.83
4.10
3.43
4.84
6.05
8.13
6.46
5.93
7.60
5.45
Total Liabilities
1,594.65
1,686.61
1,839.88
2,255.78
2,187.50
2,360.55
2,408.94
2,362.39
2,492.39
2,967.10
Net Block
147.14
173.67
169.71
181.72
182.54
205.69
219.46
222.61
221.64
224.58
Gross Block
217.89
234.83
216.57
214.81
199.57
453.28
445.17
432.96
419.73
409.14
Accumulated Depreciation
70.75
61.16
46.87
33.09
17.03
247.58
225.72
210.35
198.09
184.56
Non Current Assets
1,091.64
1,177.56
1,173.88
1,572.84
1,492.96
1,648.31
1,491.02
1,477.14
1,461.06
1,260.00
Capital Work in Progress
5.60
5.73
20.36
6.29
10.18
5.95
7.17
7.24
12.22
7.79
Non Current Investment
767.86
829.31
814.90
1,203.01
1,116.14
1,155.30
1,108.34
1,105.24
1,109.08
949.27
Long Term Loans & Adv.
171.03
168.77
168.02
180.40
182.36
275.36
146.25
130.75
112.52
76.19
Other Non Current Assets
0.01
0.09
0.88
1.41
1.73
6.01
9.80
11.30
5.59
2.17
Current Assets
503.00
509.06
665.90
682.67
694.15
712.24
917.93
885.24
1,031.32
1,707.10
Current Investments
88.32
90.51
126.87
158.50
91.37
7.45
61.55
88.88
301.28
709.14
Inventories
199.10
220.04
215.22
208.06
231.81
204.25
176.13
169.79
170.46
185.79
Sundry Debtors
69.02
66.93
79.58
77.24
75.00
87.11
110.95
108.61
112.11
94.81
Cash & Bank
9.02
9.03
14.72
10.28
12.55
20.71
38.15
16.74
18.40
26.45
Other Current Assets
137.54
34.69
47.86
55.49
283.42
392.72
531.15
501.23
429.06
690.91
Short Term Loans & Adv.
85.69
87.86
181.63
173.11
256.29
334.85
461.48
447.88
382.66
535.54
Net Current Assets
475.61
127.72
637.22
-268.72
632.27
665.69
867.62
821.91
937.60
1,609.53
Total Assets
1,594.64
1,686.62
1,839.88
2,255.77
2,187.50
2,360.55
2,408.95
2,362.38
2,492.38
2,967.10

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
60.55
71.16
48.10
85.64
71.12
79.00
56.61
-1.48
28.03
27.20
PBT
39.94
-104.33
18.48
13.46
12.45
86.61
149.15
156.53
196.90
170.27
Adjustment
26.38
40.68
77.91
97.28
96.12
5.26
-23.70
-37.02
-87.59
-63.11
Changes in Working Capital
13.86
11.51
-13.36
7.48
-0.38
18.79
-14.61
-54.56
-12.76
-30.22
Cash after chg. in Working capital
80.19
-52.14
83.03
118.21
108.19
110.67
110.84
64.95
96.55
76.95
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-19.64
-28.45
-34.93
-32.57
-37.07
-31.67
-54.24
-66.43
-68.51
-49.52
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
151.74
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
74.32
2.07
515.11
-47.29
14.86
58.80
26.89
220.07
605.05
5.98
Net Fixed Assets
17.14
-3.22
-15.83
-11.36
247.89
-7.62
-12.14
-8.19
-14.57
-8.84
Net Investments
55.65
77.09
378.34
-73.90
-452.84
36.44
28.63
215.60
308.41
290.20
Others
1.53
-71.80
152.60
37.97
219.81
29.98
10.40
12.66
311.21
-275.38
Cash from Financing Activity
-134.84
-77.97
-558.77
-39.41
-95.74
-149.29
-60.28
-222.58
-636.58
-24.79
Net Cash Inflow / Outflow
0.03
-4.74
4.44
-1.06
-9.76
-11.49
23.22
-4.00
-3.49
8.39
Opening Cash & Equivalents
4.43
9.17
4.73
5.79
15.55
27.80
4.58
8.57
12.07
3.68
Closing Cash & Equivalent
4.47
4.43
9.17
4.73
5.79
16.31
27.80
4.58
8.57
12.07

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
73.51
70.88
75.93
69.24
65.80
127.27
129.63
126.36
132.02
158.27
ROA
2.44%
-5.79%
0.39%
-0.44%
-0.31%
2.38%
4.18%
4.39%
5.04%
4.40%
ROE
3.10%
-7.79%
0.61%
-0.82%
-0.41%
2.48%
4.36%
4.63%
5.31%
4.62%
ROCE
4.49%
-3.81%
4.10%
4.31%
4.37%
3.83%
6.53%
6.78%
7.56%
6.16%
Fixed Asset Turnover
2.46
2.82
2.77
3.62
2.19
1.66
1.82
1.75
1.75
1.44
Receivable days
44.56
42.07
47.93
37.09
41.37
48.33
50.16
54.11
52.22
50.58
Inventory Days
137.37
124.98
129.36
107.15
111.27
92.82
79.03
83.41
89.90
105.61
Payable days
4.55
5.22
4.59
8.48
11.91
7.28
5.79
12.10
19.08
15.22
Cash Conversion Cycle
177.37
161.83
172.70
135.76
140.73
133.87
123.40
125.42
123.03
140.96
Total Debt/Equity
0.17
0.28
0.29
0.75
0.77
0.01
0.02
0.02
0.02
0.02
Interest Cover
2.88
-1.88
1.52
1.17
1.15
36.40
53.71
51.20
65.32
48.29

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.