Nifty
Sensex
:
:
16266.15
54326.39
456.75 (2.89%)
1534.16 (2.91%)

Miscellaneous

Rating :
53/99

BSE: 512237 | NSE: JAICORPLTD

123.85
20-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  120.70
  •  124.60
  •  120.30
  •  118.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2144137
  •  2626.23
  •  172.95
  •  96.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,209.20
  • 45.01
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,286.00
  • 0.40%
  • 1.54

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.01%
  • 1.47%
  • 21.96%
  • FII
  • DII
  • Others
  • 0.64%
  • 1.54%
  • 1.38%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.60
  • -7.40
  • -9.39

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -7.18
  • -12.12
  • -9.90

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.89
  • -
  • 64.81

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.86
  • -
  • 20.86

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.15
  • 1.51
  • 1.35

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.93
  • 22.98
  • 19.99

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
179.10
117.91
51.90%
187.33
118.50
58.08%
186.12
97.36
91.17%
137.74
117.18
17.55%
Expenses
165.08
103.40
59.65%
170.21
103.94
63.76%
172.25
96.05
79.33%
119.96
107.11
12.00%
EBITDA
14.02
14.51
-3.38%
17.12
14.56
17.58%
13.87
1.31
958.78%
17.78
10.07
76.56%
EBIDTM
7.83%
12.31%
9.14%
12.29%
7.45%
1.35%
12.91%
8.59%
Other Income
4.34
93.72
-95.37%
3.15
6.77
-53.47%
4.81
4.21
14.25%
4.14
6.00
-31.00%
Interest
0.64
3.60
-82.22%
0.64
3.97
-83.88%
1.78
4.78
-62.76%
3.31
4.88
-32.17%
Depreciation
3.22
3.49
-7.74%
3.29
3.49
-5.73%
3.31
3.56
-7.02%
3.42
3.75
-8.80%
PBT
14.50
101.14
-85.66%
16.34
13.87
17.81%
13.59
-2.82
-
15.19
7.44
104.17%
Tax
4.46
29.12
-84.68%
4.55
4.08
11.52%
3.76
-0.95
-
5.20
3.53
47.31%
PAT
10.04
72.02
-86.06%
11.79
9.79
20.43%
9.83
-1.87
-
9.99
3.91
155.50%
PATM
5.61%
61.08%
6.29%
8.26%
5.28%
-1.92%
7.25%
3.34%
EPS
0.60
4.04
-85.15%
0.71
0.56
26.79%
0.65
-0.20
-
0.79
0.15
426.67%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
690.29
472.87
556.82
635.58
588.28
694.62
668.98
706.05
748.00
695.43
682.51
Net Sales Growth
53.07%
-15.08%
-12.39%
8.04%
-15.31%
3.83%
-5.25%
-5.61%
7.56%
1.89%
 
Cost Of Goods Sold
503.16
309.18
371.41
421.54
365.16
446.87
384.21
441.14
465.60
417.31
426.02
Gross Profit
187.13
163.70
185.41
214.05
223.12
247.74
284.77
264.91
282.41
278.12
256.50
GP Margin
27.11%
34.62%
33.30%
33.68%
37.93%
35.67%
42.57%
37.52%
37.76%
39.99%
37.58%
Total Expenditure
627.50
427.14
504.17
558.56
516.16
607.36
581.19
616.38
629.06
583.22
586.17
Power & Fuel Cost
-
22.94
23.73
26.90
27.30
29.33
28.59
37.44
43.51
46.92
41.26
% Of Sales
-
4.85%
4.26%
4.23%
4.64%
4.22%
4.27%
5.30%
5.82%
6.75%
6.05%
Employee Cost
-
51.62
59.83
61.35
57.42
66.68
74.90
73.68
60.87
61.70
62.27
% Of Sales
-
10.92%
10.74%
9.65%
9.76%
9.60%
11.20%
10.44%
8.14%
8.87%
9.12%
Manufacturing Exp.
-
15.70
13.31
17.47
19.04
18.35
40.54
33.56
33.00
29.66
26.83
% Of Sales
-
3.32%
2.39%
2.75%
3.24%
2.64%
6.06%
4.75%
4.41%
4.26%
3.93%
General & Admin Exp.
-
8.91
11.82
13.97
16.29
17.02
18.08
14.81
11.83
11.75
15.99
% Of Sales
-
1.88%
2.12%
2.20%
2.77%
2.45%
2.70%
2.10%
1.58%
1.69%
2.34%
Selling & Distn. Exp.
-
8.66
9.10
11.70
11.52
9.89
11.44
10.76
8.66
8.51
8.00
% Of Sales
-
1.83%
1.63%
1.84%
1.96%
1.42%
1.71%
1.52%
1.16%
1.22%
1.17%
Miscellaneous Exp.
-
10.13
14.96
5.65
19.41
19.22
23.42
4.99
5.59
7.37
8.00
% Of Sales
-
2.14%
2.69%
0.89%
3.30%
2.77%
3.50%
0.71%
0.75%
1.06%
0.85%
EBITDA
62.79
45.73
52.65
77.02
72.12
87.26
87.79
89.67
118.94
112.21
96.34
EBITDA Margin
9.10%
9.67%
9.46%
12.12%
12.26%
12.56%
13.12%
12.70%
15.90%
16.14%
14.12%
Other Income
16.44
115.04
35.38
28.73
26.15
20.72
25.66
25.84
51.47
65.68
121.13
Interest
6.37
15.72
24.57
34.03
52.44
77.87
83.09
2.45
2.83
3.12
3.06
Depreciation
13.24
14.73
17.28
17.90
18.32
16.65
17.92
23.40
18.43
18.25
17.53
PBT
59.62
130.31
46.18
53.83
27.52
13.46
12.45
89.66
149.15
156.53
196.89
Tax
17.97
37.67
6.19
4.16
19.60
23.30
19.44
29.88
49.50
49.88
59.43
Tax Rate
30.14%
28.91%
13.40%
-4.25%
71.22%
173.11%
156.14%
34.50%
33.19%
31.87%
30.18%
PAT
41.65
92.47
39.72
-101.69
7.14
-9.82
-6.97
56.74
99.66
106.65
137.47
PAT before Minority Interest
41.55
92.64
39.99
-102.08
7.92
-9.84
-6.99
56.74
99.66
106.65
137.46
Minority Interest
-0.10
-0.17
-0.27
0.39
-0.78
0.02
0.02
0.00
0.00
0.00
0.01
PAT Margin
6.03%
19.56%
7.13%
-16.00%
1.21%
-1.41%
-1.04%
8.04%
13.32%
15.34%
20.14%
PAT Growth
-50.33%
132.80%
-
-
-
-
-
-43.07%
-6.55%
-22.42%
 
EPS
2.33
5.18
2.23
-5.70
0.40
-0.55
-0.39
3.18
5.59
5.98
7.71

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
1,394.74
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
Share Capital
17.85
17.85
17.85
17.85
17.85
17.85
18.55
18.64
18.68
18.85
Total Reserves
1,376.90
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
Non-Current Liabilities
-0.43
224.97
6.92
421.33
32.86
939.12
42.24
44.57
43.25
41.84
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.90
Unsecured Loans
0.00
223.16
0.00
387.70
0.00
894.68
22.42
21.77
20.60
20.25
Long Term Provisions
1.07
0.95
0.78
0.72
0.61
0.63
0.75
0.64
0.65
0.62
Current Liabilities
117.03
27.39
381.34
28.68
951.39
61.88
46.55
50.31
63.34
93.72
Trade Payables
4.65
4.35
7.94
7.84
4.85
21.73
15.23
10.24
9.79
29.16
Other Current Liabilities
108.43
19.06
368.95
16.89
941.70
25.17
18.95
14.14
23.55
33.16
Short Term Borrowings
0.00
0.15
0.35
0.51
0.00
8.94
4.24
19.48
24.07
23.80
Short Term Provisions
3.95
3.83
4.10
3.43
4.84
6.05
8.13
6.46
5.93
7.60
Total Liabilities
1,539.13
1,594.34
1,686.61
1,839.88
2,255.78
2,187.50
2,360.55
2,408.94
2,362.39
2,492.39
Net Block
127.34
147.14
173.67
169.71
181.72
182.54
205.69
219.46
222.61
221.64
Gross Block
193.29
217.89
234.83
216.57
214.81
199.57
453.28
445.17
432.96
419.73
Accumulated Depreciation
65.94
70.75
61.16
46.87
33.09
17.03
247.58
225.72
210.35
198.09
Non Current Assets
1,038.73
1,091.33
1,177.56
1,173.88
1,572.84
1,492.96
1,648.31
1,491.02
1,477.14
1,461.06
Capital Work in Progress
0.65
5.60
5.73
20.36
6.29
10.18
5.95
7.17
7.24
12.22
Non Current Investment
758.92
767.86
829.31
814.90
1,203.01
1,116.14
1,155.30
1,108.34
1,105.24
1,109.08
Long Term Loans & Adv.
151.76
170.72
168.77
168.02
180.40
182.36
275.36
146.25
130.75
112.52
Other Non Current Assets
0.05
0.01
0.09
0.88
1.41
1.73
6.01
9.80
11.30
5.59
Current Assets
500.41
503.00
509.06
665.90
682.67
694.15
712.24
917.93
885.24
1,031.32
Current Investments
42.75
88.32
90.51
126.87
158.50
91.37
7.45
61.55
88.88
301.28
Inventories
246.38
199.10
220.04
215.22
208.06
231.81
204.25
176.13
169.79
170.46
Sundry Debtors
60.59
69.02
66.93
79.58
77.24
75.00
87.11
110.95
108.61
112.11
Cash & Bank
15.07
9.02
9.03
14.72
10.28
12.55
20.71
38.15
16.74
18.40
Other Current Assets
135.62
51.85
34.69
47.86
228.60
283.42
392.72
531.15
501.23
429.06
Short Term Loans & Adv.
87.01
85.69
87.86
181.63
173.11
256.29
334.85
461.48
447.88
382.66
Net Current Assets
383.38
475.61
127.72
637.22
-268.72
632.27
665.69
867.62
821.91
937.60
Total Assets
1,539.14
1,594.33
1,686.62
1,839.88
2,255.77
2,187.50
2,360.55
2,408.95
2,362.38
2,492.38

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
-4.95
60.55
71.16
48.10
85.64
71.12
79.00
56.61
-1.48
28.03
PBT
130.31
46.18
-104.33
18.48
13.46
12.45
86.61
149.15
156.53
196.90
Adjustment
-73.48
20.14
40.68
77.91
97.28
96.12
5.26
-23.70
-37.02
-87.59
Changes in Working Capital
-38.10
13.86
11.51
-13.36
7.48
-0.38
18.79
-14.61
-54.56
-12.76
Cash after chg. in Working capital
18.73
80.19
-52.14
83.03
118.21
108.19
110.67
110.84
64.95
96.55
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-23.69
-19.64
-28.45
-34.93
-32.57
-37.07
-31.67
-54.24
-66.43
-68.51
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
151.74
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
170.44
74.32
2.07
515.11
-47.29
14.86
58.80
26.89
220.07
605.05
Net Fixed Assets
29.53
17.14
-3.22
-15.83
-11.36
247.89
-7.62
-12.14
-8.19
-14.57
Net Investments
49.98
55.65
77.09
378.34
-73.90
-452.84
36.44
28.63
215.60
308.41
Others
90.93
1.53
-71.80
152.60
37.97
219.81
29.98
10.40
12.66
311.21
Cash from Financing Activity
-158.36
-134.84
-77.97
-558.77
-39.41
-95.74
-149.29
-60.28
-222.58
-636.58
Net Cash Inflow / Outflow
7.13
0.03
-4.74
4.44
-1.06
-9.76
-11.49
23.22
-4.00
-3.49
Opening Cash & Equivalents
4.47
4.43
9.17
4.73
5.79
15.55
27.80
4.58
8.57
12.07
Closing Cash & Equivalent
11.60
4.47
4.43
9.17
4.73
5.79
16.31
27.80
4.58
8.57

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
78.16
73.51
70.88
75.93
69.24
65.80
127.27
129.63
126.36
132.02
ROA
5.91%
2.44%
-5.79%
0.39%
-0.44%
-0.31%
2.38%
4.18%
4.39%
5.04%
ROE
6.85%
3.10%
-7.79%
0.61%
-0.82%
-0.41%
2.48%
4.36%
4.63%
5.31%
ROCE
9.67%
4.49%
-3.81%
4.10%
4.31%
4.37%
3.83%
6.53%
6.78%
7.56%
Fixed Asset Turnover
2.30
2.46
2.82
2.77
3.62
2.19
1.66
1.82
1.75
1.75
Receivable days
50.02
44.56
42.07
47.93
37.09
41.37
48.33
50.16
54.11
52.22
Inventory Days
171.92
137.37
124.98
129.36
107.15
111.27
92.82
79.03
83.41
89.90
Payable days
5.31
4.62
5.22
4.59
8.48
11.91
7.28
5.79
12.10
19.08
Cash Conversion Cycle
216.63
177.31
161.83
172.70
135.76
140.73
133.87
123.40
125.42
123.03
Total Debt/Equity
0.07
0.17
0.28
0.29
0.75
0.77
0.01
0.02
0.02
0.02
Interest Cover
9.29
2.88
-1.88
1.52
1.17
1.15
36.40
53.71
51.20
65.32

Top Investors:

News Update:


  • Jai Corp - Quarterly Results
    11th Feb 2022, 19:04 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.