Nifty
Sensex
:
:
11276.20
38164.59
-228.75 (-1.99%)
-681.23 (-1.75%)

Miscellaneous

Rating :
55/99

BSE: 512237 | NSE: JAICORPLTD

88.50
18-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  90.05
  •  90.95
  •  87.75
  •  89.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  691710
  •  619.92
  •  122.00
  •  43.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,577.49
  • 59.26
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,917.35
  • 0.57%
  • 1.20

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.01%
  • 1.90%
  • 16.88%
  • FII
  • DII
  • Others
  • 4.88%
  • 0.15%
  • 3.18%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.07
  • -2.08
  • -2.92

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.71
  • -3.00
  • -2.47

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -9.67
  • -17.67
  • 117.97

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.58
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.94
  • 1.20
  • 1.56

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.84
  • 19.58
  • 25.24

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
97.36
146.29
-33.45%
122.67
148.49
-17.39%
135.93
153.23
-11.29%
151.93
171.18
-11.25%
Expenses
96.05
130.16
-26.21%
112.44
133.14
-15.55%
126.20
136.64
-7.64%
135.40
151.50
-10.63%
EBITDA
1.31
16.13
-91.88%
10.23
15.35
-33.36%
9.73
16.59
-41.35%
16.53
19.68
-16.01%
EBIDTM
1.35%
11.03%
14.01%
10.34%
7.16%
10.83%
10.88%
11.50%
Other Income
4.21
4.26
-1.17%
6.05
6.87
-11.94%
5.08
4.71
7.86%
20.00
7.20
177.78%
Interest
4.78
7.56
-36.77%
4.88
8.38
-41.77%
5.40
8.53
-36.69%
6.70
8.55
-21.64%
Depreciation
3.56
4.47
-20.36%
4.07
4.27
-4.68%
4.34
5.46
-20.51%
4.41
3.72
18.55%
PBT
-2.82
8.36
-
7.33
-142.17
-
5.07
7.31
-30.64%
25.42
14.61
73.99%
Tax
-0.95
4.20
-
3.49
-14.55
-
2.62
4.42
-40.72%
-2.91
6.57
-
PAT
-1.87
4.16
-
3.84
-127.62
-
2.45
2.89
-15.22%
28.33
8.04
252.36%
PATM
-1.92%
2.84%
7.11%
-85.95%
1.80%
1.89%
18.65%
4.70%
EPS
-0.10
0.23
-
0.22
-7.15
-
0.14
0.16
-12.50%
1.59
0.45
253.33%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
507.89
635.58
588.28
694.62
668.98
706.05
748.00
695.43
682.51
544.07
469.68
Net Sales Growth
-17.98%
8.04%
-15.31%
3.83%
-5.25%
-5.61%
7.56%
1.89%
25.45%
15.84%
 
Cost Of Goods Sold
4,898.66
421.54
365.16
446.87
384.21
441.14
465.60
417.31
426.02
313.80
273.83
Gross Profit
-4,390.77
214.05
223.12
247.74
284.77
264.91
282.41
278.12
256.50
230.27
195.85
GP Margin
-864.51%
33.68%
37.93%
35.67%
42.57%
37.52%
37.76%
39.99%
37.58%
42.32%
41.70%
Total Expenditure
470.09
558.56
516.16
607.36
581.19
616.38
629.06
583.22
586.17
445.41
386.99
Power & Fuel Cost
-
26.90
27.30
29.33
28.59
37.44
43.51
46.92
41.26
30.18
26.84
% Of Sales
-
4.23%
4.64%
4.22%
4.27%
5.30%
5.82%
6.75%
6.05%
5.55%
5.71%
Employee Cost
-
61.35
57.42
66.68
74.90
73.68
60.87
61.70
62.27
50.71
40.61
% Of Sales
-
9.65%
9.76%
9.60%
11.20%
10.44%
8.14%
8.87%
9.12%
9.32%
8.65%
Manufacturing Exp.
-
17.49
19.04
18.35
40.54
33.56
33.00
29.66
26.83
22.53
14.45
% Of Sales
-
2.75%
3.24%
2.64%
6.06%
4.75%
4.41%
4.26%
3.93%
4.14%
3.08%
General & Admin Exp.
-
13.95
16.29
17.02
18.08
14.81
11.83
11.75
15.99
15.97
22.33
% Of Sales
-
2.19%
2.77%
2.45%
2.70%
2.10%
1.58%
1.69%
2.34%
2.94%
4.75%
Selling & Distn. Exp.
-
11.70
11.52
9.89
11.44
10.76
8.66
8.51
8.00
5.86
4.62
% Of Sales
-
1.84%
1.96%
1.42%
1.71%
1.52%
1.16%
1.22%
1.17%
1.08%
0.98%
Miscellaneous Exp.
-
5.65
19.41
19.22
23.42
4.99
5.59
7.37
5.81
6.38
4.62
% Of Sales
-
0.89%
3.30%
2.77%
3.50%
0.71%
0.75%
1.06%
0.85%
1.17%
0.92%
EBITDA
37.80
77.02
72.12
87.26
87.79
89.67
118.94
112.21
96.34
98.66
82.69
EBITDA Margin
7.44%
12.12%
12.26%
12.56%
13.12%
12.70%
15.90%
16.14%
14.12%
18.13%
17.61%
Other Income
35.34
28.73
26.15
20.72
25.66
25.84
51.47
65.68
121.13
92.42
58.54
Interest
21.76
34.03
52.44
77.87
83.09
2.45
2.83
3.12
3.06
3.60
2.67
Depreciation
16.38
17.90
18.32
16.65
17.92
23.40
18.43
18.25
17.53
17.10
16.46
PBT
35.00
53.83
27.52
13.46
12.45
89.66
149.15
156.53
196.89
170.38
122.09
Tax
2.25
4.16
19.60
23.30
19.44
29.88
49.50
49.88
59.43
42.77
30.89
Tax Rate
6.43%
-4.25%
71.22%
173.11%
156.14%
34.50%
33.19%
31.87%
30.18%
25.10%
25.30%
PAT
32.75
-101.69
7.14
-9.82
-6.97
56.74
99.66
106.65
137.47
127.61
91.22
PAT before Minority Interest
32.53
-102.08
7.92
-9.84
-6.99
56.74
99.66
106.65
137.46
127.60
91.20
Minority Interest
-0.22
0.39
-0.78
0.02
0.02
0.00
0.00
0.00
0.01
0.01
0.02
PAT Margin
6.45%
-16.00%
1.21%
-1.41%
-1.04%
8.04%
13.32%
15.34%
20.14%
23.45%
19.42%
PAT Growth
129.10%
-
-
-
-
-43.07%
-6.55%
-22.42%
7.73%
39.89%
 
EPS
1.84
-5.70
0.40
-0.55
-0.39
3.18
5.59
5.98
7.71
7.15
5.11

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
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
2,698.42
Share Capital
17.85
17.85
17.85
17.85
18.55
18.64
18.68
18.85
19.35
19.35
Total Reserves
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
2,679.07
Non-Current Liabilities
6.92
421.33
32.86
939.12
42.24
44.57
43.25
41.84
43.66
86.04
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.90
5.26
48.13
Unsecured Loans
0.00
387.70
0.00
894.68
22.42
21.77
20.60
20.25
18.77
19.46
Long Term Provisions
0.78
0.72
0.61
0.63
0.75
0.64
0.65
0.62
1.57
0.00
Current Liabilities
381.34
28.68
951.39
61.88
46.55
50.31
63.34
93.72
97.57
53.17
Trade Payables
7.94
7.84
4.85
21.73
15.23
10.24
9.79
29.16
31.48
6.71
Other Current Liabilities
368.95
16.89
941.70
25.17
18.95
14.14
23.55
33.16
34.40
15.91
Short Term Borrowings
0.35
0.51
0.00
8.94
4.24
19.48
24.07
23.80
26.25
0.00
Short Term Provisions
4.10
3.43
4.84
6.05
8.13
6.46
5.93
7.60
5.45
30.55
Total Liabilities
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
2,837.66
Net Block
173.67
169.71
181.72
182.54
205.69
219.46
222.61
221.64
224.58
226.52
Gross Block
234.83
216.57
214.81
199.57
453.28
445.17
432.96
419.73
409.14
396.08
Accumulated Depreciation
61.16
46.87
33.09
17.03
247.58
225.72
210.35
198.09
184.56
169.56
Non Current Assets
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
1,720.81
Capital Work in Progress
5.73
20.36
6.29
10.18
5.95
7.17
7.24
12.22
7.79
8.25
Non Current Investment
829.31
814.90
1,203.01
1,116.14
1,155.30
1,108.34
1,105.24
1,109.08
949.27
1,486.04
Long Term Loans & Adv.
168.77
168.02
180.40
182.36
275.36
146.25
130.75
112.52
76.19
0.00
Other Non Current Assets
0.09
0.88
1.41
1.73
6.01
9.80
11.30
5.59
2.17
0.00
Current Assets
509.06
665.90
682.67
694.15
712.24
917.93
885.24
1,031.32
1,707.10
1,116.84
Current Investments
90.51
126.87
158.50
91.37
7.45
61.55
88.88
301.28
709.14
430.07
Inventories
220.04
215.22
208.06
231.81
204.25
176.13
169.79
170.46
185.79
149.28
Sundry Debtors
66.93
79.58
77.24
75.00
87.11
110.95
108.61
112.11
94.81
65.67
Cash & Bank
9.03
14.72
10.28
12.55
20.71
38.15
16.74
18.40
26.45
11.56
Other Current Assets
122.55
47.86
55.49
27.13
392.72
531.15
501.23
429.06
690.91
460.25
Short Term Loans & Adv.
87.86
181.63
173.11
256.29
334.85
461.48
447.88
382.66
535.54
455.54
Net Current Assets
127.72
637.22
-268.72
632.27
665.69
867.62
821.91
937.60
1,609.53
1,063.67
Total Assets
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
2,837.65

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
71.16
48.10
85.64
71.12
79.00
56.61
-1.48
28.03
27.20
139.15
PBT
-104.33
18.48
13.46
12.45
86.61
149.15
156.53
196.90
170.27
122.13
Adjustment
40.68
77.91
97.28
96.12
5.26
-23.70
-37.02
-87.59
-63.11
-39.37
Changes in Working Capital
11.51
-13.36
7.48
-0.38
18.79
-14.61
-54.56
-12.76
-30.22
84.09
Cash after chg. in Working capital
-52.14
83.03
118.21
108.19
110.67
110.84
64.95
96.55
76.95
166.85
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-28.45
-34.93
-32.57
-37.07
-31.67
-54.24
-66.43
-68.51
-49.52
-27.66
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
151.74
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
2.07
515.11
-47.29
14.86
58.80
26.89
220.07
605.05
5.98
-154.70
Net Fixed Assets
-3.22
-15.83
-11.36
247.89
-7.62
-12.14
-8.19
-14.57
-8.84
-9.24
Net Investments
-23.07
378.34
-73.90
-452.84
36.44
28.63
215.60
308.41
290.20
-166.97
Others
28.36
152.60
37.97
219.81
29.98
10.40
12.66
311.21
-275.38
21.51
Cash from Financing Activity
-77.97
-558.77
-39.41
-95.74
-149.29
-60.28
-222.58
-636.58
-24.79
8.91
Net Cash Inflow / Outflow
-4.74
4.44
-1.06
-9.76
-11.49
23.22
-4.00
-3.49
8.39
-6.65
Opening Cash & Equivalents
9.17
4.73
5.79
15.55
27.80
4.58
8.57
12.07
3.68
18.08
Closing Cash & Equivalent
4.43
9.17
4.73
5.79
16.31
27.80
4.58
8.57
12.07
11.43

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
70.88
75.93
69.24
65.80
127.27
129.63
126.36
132.02
158.27
151.13
ROA
-5.79%
0.39%
-0.44%
-0.31%
2.38%
4.18%
4.39%
5.04%
4.40%
3.27%
ROE
-7.79%
0.61%
-0.82%
-0.41%
2.48%
4.36%
4.63%
5.31%
4.62%
3.43%
ROCE
-3.81%
4.10%
4.31%
4.37%
3.83%
6.53%
6.78%
7.56%
6.16%
4.58%
Fixed Asset Turnover
2.82
2.77
3.62
2.19
1.66
1.82
1.75
1.75
1.44
1.31
Receivable days
42.07
47.93
37.09
41.37
48.33
50.16
54.11
52.22
50.58
58.40
Inventory Days
124.98
129.36
107.15
111.27
92.82
79.03
83.41
89.90
105.61
106.67
Payable days
5.21
4.59
8.48
11.91
7.28
5.79
12.10
19.08
15.22
8.00
Cash Conversion Cycle
161.84
172.70
135.76
140.73
133.87
123.40
125.42
123.03
140.96
157.06
Total Debt/Equity
0.28
0.29
0.75
0.77
0.01
0.02
0.02
0.02
0.02
0.03
Interest Cover
-1.88
1.52
1.17
1.15
36.40
53.71
51.20
65.32
48.29
46.64

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.