Nifty
Sensex
:
:
17843.15
60614.72
121.65 (0.69%)
328.68 (0.55%)

Miscellaneous

Rating :
57/99

BSE: 512237 | NSE: JAICORPLTD

133.40
08-Feb-2023
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 128.55
  • 135.50
  • 128.40
  • 127.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1176247
  •  1556.53
  •  218.25
  •  95.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,382.30
  • 50.11
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,372.96
  • 0.37%
  • 1.55

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.01%
  • 1.57%
  • 20.71%
  • FII
  • DII
  • Others
  • 0.78%
  • 1.60%
  • 2.33%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.35
  • 4.13
  • 8.95

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.90
  • -5.32
  • 0.83

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -7.01
  • 48.51
  • 9.10

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.96
  • 19.42
  • 39.32

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.25
  • 1.51
  • 1.47

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.26
  • 24.30
  • 23.70

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
145.15
187.33
-22.52%
194.61
186.12
4.56%
167.54
137.74
21.63%
179.10
117.91
51.90%
Expenses
132.37
170.21
-22.23%
177.27
172.25
2.91%
157.84
119.96
31.58%
165.08
103.40
59.65%
EBITDA
12.78
17.12
-25.35%
17.34
13.87
25.02%
9.70
17.78
-45.44%
14.02
14.51
-3.38%
EBIDTM
8.80%
9.14%
8.91%
7.45%
5.79%
12.91%
7.83%
12.31%
Other Income
6.79
3.15
115.56%
5.42
4.81
12.68%
6.57
4.14
58.70%
4.34
93.72
-95.37%
Interest
0.07
0.64
-89.06%
0.01
1.78
-99.44%
0.32
3.31
-90.33%
0.64
3.60
-82.22%
Depreciation
3.27
3.29
-0.61%
3.15
3.31
-4.83%
3.23
3.42
-5.56%
3.22
3.49
-7.74%
PBT
16.23
16.34
-0.67%
19.60
13.59
44.22%
12.72
15.19
-16.26%
14.50
101.14
-85.66%
Tax
5.08
4.55
11.65%
5.92
3.76
57.45%
0.29
5.20
-94.42%
4.46
29.12
-84.68%
PAT
11.15
11.79
-5.43%
13.68
9.83
39.17%
12.43
9.99
24.42%
10.04
72.02
-86.06%
PATM
7.68%
6.29%
7.03%
5.28%
7.42%
7.25%
5.61%
61.08%
EPS
0.17
0.71
-76.06%
0.80
0.65
23.08%
0.98
0.79
24.05%
0.60
4.04
-85.15%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
686.40
720.09
471.51
556.82
635.58
588.28
694.62
668.98
706.05
748.00
695.43
Net Sales Growth
9.11%
52.72%
-15.32%
-12.39%
8.04%
-15.31%
3.83%
-5.25%
-5.61%
7.56%
 
Cost Of Goods Sold
503.36
532.62
307.42
371.41
421.54
365.16
446.87
384.21
441.14
465.60
417.31
Gross Profit
183.04
187.48
164.09
185.41
214.05
223.12
247.74
284.77
264.91
282.41
278.12
GP Margin
26.67%
26.04%
34.80%
33.30%
33.68%
37.93%
35.67%
42.57%
37.52%
37.76%
39.99%
Total Expenditure
632.56
665.21
423.28
504.17
558.56
516.16
607.36
581.19
616.38
629.06
583.22
Power & Fuel Cost
-
23.36
22.94
23.73
26.90
27.30
29.33
28.59
37.44
43.51
46.92
% Of Sales
-
3.24%
4.87%
4.26%
4.23%
4.64%
4.22%
4.27%
5.30%
5.82%
6.75%
Employee Cost
-
54.22
51.28
59.83
61.35
57.42
66.68
74.90
73.68
60.87
61.70
% Of Sales
-
7.53%
10.88%
10.74%
9.65%
9.76%
9.60%
11.20%
10.44%
8.14%
8.87%
Manufacturing Exp.
-
18.91
15.70
13.31
17.47
19.04
18.35
40.54
33.56
33.00
29.66
% Of Sales
-
2.63%
3.33%
2.39%
2.75%
3.24%
2.64%
6.06%
4.75%
4.41%
4.26%
General & Admin Exp.
-
11.48
8.91
11.82
13.97
16.29
17.02
18.08
14.81
11.83
11.75
% Of Sales
-
1.59%
1.89%
2.12%
2.20%
2.77%
2.45%
2.70%
2.10%
1.58%
1.69%
Selling & Distn. Exp.
-
13.24
8.66
9.10
11.70
11.52
9.89
11.44
10.76
8.66
8.51
% Of Sales
-
1.84%
1.84%
1.63%
1.84%
1.96%
1.42%
1.71%
1.52%
1.16%
1.22%
Miscellaneous Exp.
-
11.39
8.36
14.96
5.65
19.41
19.22
23.42
4.99
5.59
8.51
% Of Sales
-
1.58%
1.77%
2.69%
0.89%
3.30%
2.77%
3.50%
0.71%
0.75%
1.06%
EBITDA
53.84
54.88
48.23
52.65
77.02
72.12
87.26
87.79
89.67
118.94
112.21
EBITDA Margin
7.84%
7.62%
10.23%
9.46%
12.12%
12.26%
12.56%
13.12%
12.70%
15.90%
16.14%
Other Income
23.12
18.87
108.84
35.38
28.73
26.15
20.72
25.66
25.84
51.47
65.68
Interest
1.04
3.53
15.72
24.57
34.03
52.44
77.87
83.09
2.45
2.83
3.12
Depreciation
12.87
13.05
13.96
17.28
17.90
18.32
16.65
17.92
23.40
18.43
18.25
PBT
63.05
57.17
127.38
46.18
53.83
27.52
13.46
12.45
89.66
149.15
156.53
Tax
15.75
13.06
37.45
6.19
4.16
19.60
23.30
19.44
29.88
49.50
49.88
Tax Rate
24.98%
22.84%
29.40%
13.40%
-4.25%
71.22%
173.11%
156.14%
34.50%
33.19%
31.87%
PAT
47.30
51.58
89.89
39.72
-101.69
7.14
-9.82
-6.97
56.74
99.66
106.65
PAT before Minority Interest
47.27
51.66
90.06
39.99
-102.08
7.92
-9.84
-6.99
56.74
99.66
106.65
Minority Interest
-0.03
-0.08
-0.17
-0.27
0.39
-0.78
0.02
0.02
0.00
0.00
0.00
PAT Margin
6.89%
7.16%
19.06%
7.13%
-16.00%
1.21%
-1.41%
-1.04%
8.04%
13.32%
15.34%
PAT Growth
-54.36%
-42.62%
126.31%
-
-
-
-
-
-43.07%
-6.55%
 
EPS
2.65
2.89
5.04
2.23
-5.70
0.40
-0.55
-0.39
3.18
5.59
5.98

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
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
2,255.80
Share Capital
17.85
17.85
17.85
17.85
17.85
17.85
17.85
18.55
18.64
18.68
Total Reserves
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
2,237.12
Non-Current Liabilities
-2.60
-0.43
224.97
6.92
421.33
32.86
939.12
42.24
44.57
43.25
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
223.16
0.00
387.70
0.00
894.68
22.42
21.77
20.60
Long Term Provisions
0.91
1.07
0.95
0.78
0.72
0.61
0.63
0.75
0.64
0.65
Current Liabilities
34.82
117.03
27.39
381.34
28.68
951.39
61.88
46.55
50.31
63.34
Trade Payables
7.22
4.65
4.35
7.94
7.84
4.85
21.73
15.23
10.24
9.79
Other Current Liabilities
23.15
108.43
19.06
368.95
16.89
941.70
25.17
18.95
14.14
23.55
Short Term Borrowings
0.00
0.00
0.15
0.35
0.51
0.00
8.94
4.24
19.48
24.07
Short Term Provisions
4.45
3.95
3.83
4.10
3.43
4.84
6.05
8.13
6.46
5.93
Total Liabilities
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
2,362.39
Net Block
120.55
125.57
147.14
173.67
169.71
181.72
182.54
205.69
219.46
222.61
Gross Block
194.12
191.20
217.89
234.83
216.57
214.81
199.57
453.28
445.17
432.96
Accumulated Depreciation
73.56
65.62
70.75
61.16
46.87
33.09
17.03
247.58
225.72
210.35
Non Current Assets
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
1,477.14
Capital Work in Progress
0.39
0.65
5.60
5.73
20.36
6.29
10.18
5.95
7.17
7.24
Non Current Investment
657.00
656.18
767.86
829.31
814.90
1,203.01
1,116.14
1,155.30
1,108.34
1,105.24
Long Term Loans & Adv.
146.96
151.76
170.72
168.77
168.02
180.40
182.36
275.36
146.25
130.75
Other Non Current Assets
0.14
0.05
0.01
0.09
0.88
1.41
1.73
6.01
9.80
11.30
Current Assets
475.17
488.84
503.00
509.06
665.90
682.67
694.15
712.24
917.93
885.24
Current Investments
64.76
42.75
88.32
90.51
126.87
158.50
91.37
7.45
61.55
88.88
Inventories
228.00
246.38
199.10
220.04
215.22
208.06
231.81
204.25
176.13
169.79
Sundry Debtors
64.18
60.59
69.02
66.93
79.58
77.24
75.00
87.11
110.95
108.61
Cash & Bank
9.34
15.07
9.02
9.03
14.72
10.28
12.55
20.71
38.15
16.74
Other Current Assets
108.89
37.05
51.85
34.69
229.49
228.60
283.42
392.72
531.15
501.23
Short Term Loans & Adv.
83.25
87.01
85.69
87.86
181.63
173.11
256.29
334.85
461.48
447.88
Net Current Assets
440.35
371.82
475.61
127.72
637.22
-268.72
632.27
665.69
867.62
821.91
Total Assets
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
2,362.38

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
91.21
-4.95
60.55
71.16
48.10
85.64
71.12
79.00
56.61
-1.48
PBT
66.04
130.43
46.18
-104.33
18.48
13.46
12.45
86.61
149.15
156.53
Adjustment
2.50
-73.60
20.14
40.68
77.91
97.28
96.12
5.26
-23.70
-37.02
Changes in Working Capital
33.32
-38.10
13.86
11.51
-13.36
7.48
-0.38
18.79
-14.61
-54.56
Cash after chg. in Working capital
101.86
18.73
80.19
-52.14
83.03
118.21
108.19
110.67
110.84
64.95
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-10.66
-23.69
-19.64
-28.45
-34.93
-32.57
-37.07
-31.67
-54.24
-66.43
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
151.74
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
25.44
170.44
74.32
2.07
515.11
-47.29
14.86
58.80
26.89
220.07
Net Fixed Assets
-2.23
31.62
17.14
-3.22
-15.83
-11.36
247.89
-7.62
-12.14
-8.19
Net Investments
-8.61
67.41
55.65
77.09
378.34
-73.90
-452.84
36.44
28.63
215.60
Others
36.28
71.41
1.53
-71.80
152.60
37.97
219.81
29.98
10.40
12.66
Cash from Financing Activity
-97.86
-158.36
-134.84
-77.97
-558.77
-39.41
-95.74
-149.29
-60.28
-222.58
Net Cash Inflow / Outflow
18.78
7.13
0.03
-4.74
4.44
-1.06
-9.76
-11.49
23.22
-4.00
Opening Cash & Equivalents
11.60
4.47
4.43
9.17
4.73
5.79
15.55
27.80
4.58
8.57
Closing Cash & Equivalent
30.38
11.60
4.47
4.43
9.17
4.73
5.79
16.31
27.80
4.58

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
81.29
78.16
73.51
70.88
75.93
69.24
65.80
127.27
129.63
126.36
ROA
3.39%
5.75%
2.44%
-5.79%
0.39%
-0.44%
-0.31%
2.38%
4.18%
4.39%
ROE
3.63%
6.65%
3.10%
-7.79%
0.61%
-0.82%
-0.41%
2.48%
4.36%
4.63%
ROCE
4.65%
9.48%
4.49%
-3.81%
4.10%
4.31%
4.37%
3.83%
6.53%
6.78%
Fixed Asset Turnover
3.74
2.31
2.46
2.82
2.77
3.62
2.19
1.66
1.82
1.75
Receivable days
31.62
50.17
44.56
42.07
47.93
37.09
41.37
48.33
50.16
54.11
Inventory Days
120.23
172.42
137.37
124.98
129.36
107.15
111.27
92.82
79.03
83.41
Payable days
4.07
5.34
4.62
5.22
4.59
8.48
11.91
7.28
5.79
12.10
Cash Conversion Cycle
147.78
217.25
177.31
161.83
172.70
135.76
140.73
133.87
123.40
125.42
Total Debt/Equity
0.00
0.07
0.17
0.28
0.29
0.75
0.77
0.01
0.02
0.02
Interest Cover
19.34
9.11
2.88
-1.88
1.52
1.17
1.15
36.40
53.71
51.20

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.