Nifty
Sensex
:
:
17331.80
58222.10
57.50 (0.33%)
156.63 (0.27%)

Miscellaneous

Rating :
66/99

BSE: 512237 | NSE: JAICORPLTD

206.55
06-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 195.35
  • 209.00
  • 191.80
  • 194.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  8145979
  •  16408.07
  •  209.00
  •  95.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,686.76
  • 66.80
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,763.56
  • 0.24%
  • 2.52

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.01%
  • 1.56%
  • 21.98%
  • FII
  • DII
  • Others
  • 0.62%
  • 1.60%
  • 1.23%

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
  • 18.42
  • -
  • 25.73

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.19
  • 1.54
  • 1.40

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.01
  • 24.16
  • 21.70

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
194.61
186.12
4.56%
167.54
137.74
21.63%
179.10
117.91
51.90%
187.33
118.50
58.08%
Expenses
177.27
172.25
2.91%
157.84
119.96
31.58%
165.08
103.40
59.65%
170.21
103.94
63.76%
EBITDA
17.34
13.87
25.02%
9.70
17.78
-45.44%
14.02
14.51
-3.38%
17.12
14.56
17.58%
EBIDTM
8.91%
7.45%
5.79%
12.91%
7.83%
12.31%
9.14%
12.29%
Other Income
5.42
4.81
12.68%
6.57
4.14
58.70%
4.34
93.72
-95.37%
3.15
6.77
-53.47%
Interest
0.01
1.78
-99.44%
0.32
3.31
-90.33%
0.64
3.60
-82.22%
0.64
3.97
-83.88%
Depreciation
3.15
3.31
-4.83%
3.23
3.42
-5.56%
3.22
3.49
-7.74%
3.29
3.49
-5.73%
PBT
19.60
13.59
44.22%
12.72
15.19
-16.26%
14.50
101.14
-85.66%
16.34
13.87
17.81%
Tax
5.92
3.76
57.45%
0.29
5.20
-94.42%
4.46
29.12
-84.68%
4.55
4.08
11.52%
PAT
13.68
9.83
39.17%
12.43
9.99
24.42%
10.04
72.02
-86.06%
11.79
9.79
20.43%
PATM
7.03%
5.28%
7.42%
7.25%
5.61%
61.08%
6.29%
8.26%
EPS
0.80
0.65
23.08%
0.98
0.79
24.05%
0.60
4.04
-85.15%
0.71
0.56
26.79%

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
728.58
472.87
556.82
635.58
588.28
694.62
668.98
706.05
748.00
695.43
682.51
Net Sales Growth
30.04%
-15.08%
-12.39%
8.04%
-15.31%
3.83%
-5.25%
-5.61%
7.56%
1.89%
 
Cost Of Goods Sold
538.82
309.18
371.41
421.54
365.16
446.87
384.21
441.14
465.60
417.31
426.02
Gross Profit
189.76
163.70
185.41
214.05
223.12
247.74
284.77
264.91
282.41
278.12
256.50
GP Margin
26.05%
34.62%
33.30%
33.68%
37.93%
35.67%
42.57%
37.52%
37.76%
39.99%
37.58%
Total Expenditure
670.40
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
58.18
45.73
52.65
77.02
72.12
87.26
87.79
89.67
118.94
112.21
96.34
EBITDA Margin
7.99%
9.67%
9.46%
12.12%
12.26%
12.56%
13.12%
12.70%
15.90%
16.14%
14.12%
Other Income
19.48
115.04
35.38
28.73
26.15
20.72
25.66
25.84
51.47
65.68
121.13
Interest
1.61
15.72
24.57
34.03
52.44
77.87
83.09
2.45
2.83
3.12
3.06
Depreciation
12.89
14.73
17.28
17.90
18.32
16.65
17.92
23.40
18.43
18.25
17.53
PBT
63.16
130.31
46.18
53.83
27.52
13.46
12.45
89.66
149.15
156.53
196.89
Tax
15.22
37.67
6.19
4.16
19.60
23.30
19.44
29.88
49.50
49.88
59.43
Tax Rate
24.10%
28.91%
13.40%
-4.25%
71.22%
173.11%
156.14%
34.50%
33.19%
31.87%
30.18%
PAT
47.94
92.47
39.72
-101.69
7.14
-9.82
-6.97
56.74
99.66
106.65
137.47
PAT before Minority Interest
47.88
92.64
39.99
-102.08
7.92
-9.84
-6.99
56.74
99.66
106.65
137.46
Minority Interest
-0.06
-0.17
-0.27
0.39
-0.78
0.02
0.02
0.00
0.00
0.00
0.01
PAT Margin
6.58%
19.56%
7.13%
-16.00%
1.21%
-1.41%
-1.04%
8.04%
13.32%
15.34%
20.14%
PAT Growth
-52.83%
132.80%
-
-
-
-
-
-43.07%
-6.55%
-22.42%
 
EPS
2.69
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
    12th Aug 2022, 18:30 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.