Nifty
Sensex
:
:
22957.10
75410.39
-10.55 (-0.05%)
-7.65 (-0.01%)

Chemicals

Rating :
56/99

BSE: 524330 | NSE: JAYAGROGN

239.75
24-May-2024
  • Open
  • High
  • Low
  • Previous Close
  •  238.20
  •  241.20
  •  236.25
  •  237.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  17532
  •  41.96
  •  283.05
  •  164.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 717.30
  • 14.42
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 817.97
  • 2.09%
  • 1.36

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.12%
  • 0.90%
  • 22.45%
  • FII
  • DII
  • Others
  • 0.06%
  • 0.02%
  • 9.45%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.07
  • 2.49
  • 19.14

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.32
  • -6.95
  • 0.01

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.81
  • -2.27
  • 1.20

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.06
  • 8.64
  • 9.23

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.86
  • 1.25
  • 1.40

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.94
  • 6.94
  • 6.85

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
428.88
525.05
-18.32%
540.05
695.05
-22.30%
555.07
944.86
-41.25%
606.66
593.25
2.26%
Expenses
410.78
511.70
-19.72%
512.75
671.51
-23.64%
534.20
908.96
-41.23%
582.28
554.50
5.01%
EBITDA
18.10
13.35
35.58%
27.30
23.53
16.02%
20.88
35.90
-41.84%
24.38
38.75
-37.08%
EBIDTM
4.22%
2.54%
5.05%
3.39%
3.76%
3.80%
4.02%
6.53%
Other Income
0.22
0.27
-18.52%
-0.06
0.82
-
0.45
0.10
350.00%
0.54
0.78
-30.77%
Interest
2.26
3.20
-29.38%
2.15
3.48
-38.22%
2.13
4.91
-56.62%
1.76
2.51
-29.88%
Depreciation
3.54
4.00
-11.50%
3.60
3.85
-6.49%
3.54
3.89
-9.00%
3.64
3.69
-1.36%
PBT
12.52
6.42
95.02%
21.48
17.02
26.20%
15.66
27.20
-42.43%
19.52
33.32
-41.42%
Tax
3.06
2.00
53.00%
5.20
4.96
4.84%
4.19
6.60
-36.52%
5.29
8.24
-35.80%
PAT
9.45
4.42
113.80%
16.28
12.07
34.88%
11.47
20.61
-44.35%
14.23
25.08
-43.26%
PATM
2.20%
0.84%
3.01%
1.74%
2.07%
2.18%
2.35%
4.23%
EPS
3.17
1.52
108.55%
5.25
3.82
37.43%
3.56
6.51
-45.31%
4.59
8.11
-43.40%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
2,130.66
2,771.61
2,589.34
1,638.85
2,507.57
2,450.70
2,549.31
1,661.53
1,375.45
1,580.72
1,537.81
Net Sales Growth
-22.75%
7.04%
58.00%
-34.64%
2.32%
-3.87%
53.43%
20.80%
-12.99%
2.79%
 
Cost Of Goods Sold
1,825.68
2,273.74
2,030.10
1,264.86
2,232.24
1,998.74
2,115.76
1,303.11
1,105.49
1,296.09
1,242.27
Gross Profit
304.98
497.88
559.24
373.99
275.33
451.96
433.54
358.42
269.97
284.63
295.54
GP Margin
14.31%
17.96%
21.60%
22.82%
10.98%
18.44%
17.01%
21.57%
19.63%
18.01%
19.22%
Total Expenditure
2,040.01
2,674.45
2,437.39
1,541.76
2,519.61
2,311.45
2,404.57
1,537.29
1,302.41
1,522.74
1,460.59
Power & Fuel Cost
-
35.75
33.64
28.03
31.51
30.47
31.76
26.60
20.96
23.73
24.05
% Of Sales
-
1.29%
1.30%
1.71%
1.26%
1.24%
1.25%
1.60%
1.52%
1.50%
1.56%
Employee Cost
-
53.03
47.38
40.98
43.25
38.64
35.49
31.30
26.54
23.11
19.83
% Of Sales
-
1.91%
1.83%
2.50%
1.72%
1.58%
1.39%
1.88%
1.93%
1.46%
1.29%
Manufacturing Exp.
-
186.34
178.54
111.30
136.60
149.86
132.02
103.40
81.43
95.85
94.99
% Of Sales
-
6.72%
6.90%
6.79%
5.45%
6.11%
5.18%
6.22%
5.92%
6.06%
6.18%
General & Admin Exp.
-
6.21
6.90
3.16
2.89
4.87
11.60
8.99
4.18
6.05
4.35
% Of Sales
-
0.22%
0.27%
0.19%
0.12%
0.20%
0.46%
0.54%
0.30%
0.38%
0.28%
Selling & Distn. Exp.
-
111.61
133.01
69.37
68.56
73.36
71.02
63.30
63.54
71.53
74.38
% Of Sales
-
4.03%
5.14%
4.23%
2.73%
2.99%
2.79%
3.81%
4.62%
4.53%
4.84%
Miscellaneous Exp.
-
7.78
7.82
24.05
4.57
15.51
6.91
0.58
0.28
6.39
74.38
% Of Sales
-
0.28%
0.30%
1.47%
0.18%
0.63%
0.27%
0.03%
0.02%
0.40%
0.05%
EBITDA
90.66
97.16
151.95
97.09
-12.04
139.25
144.74
124.24
73.04
57.98
77.22
EBITDA Margin
4.26%
3.51%
5.87%
5.92%
-0.48%
5.68%
5.68%
7.48%
5.31%
3.67%
5.02%
Other Income
1.15
1.73
1.38
1.37
4.88
7.23
6.17
4.27
4.40
6.80
23.35
Interest
8.30
13.34
15.71
14.41
40.47
44.82
54.24
31.80
28.07
42.18
34.56
Depreciation
14.32
15.39
13.65
13.49
13.51
11.27
10.84
10.67
11.58
11.84
13.67
PBT
69.18
70.17
123.97
70.56
-61.15
90.38
85.82
86.03
37.79
10.75
52.33
Tax
17.74
18.84
31.89
18.30
-26.20
32.40
28.97
28.04
12.59
0.23
11.74
Tax Rate
25.64%
26.85%
25.72%
25.94%
42.85%
35.85%
33.76%
32.59%
33.32%
2.14%
22.43%
PAT
51.43
49.35
88.58
47.61
-32.66
55.36
53.23
54.98
24.28
11.99
28.05
PAT before Minority Interest
49.18
51.87
92.39
52.26
-34.95
57.98
56.85
57.99
25.20
10.52
40.59
Minority Interest
-2.25
-2.52
-3.81
-4.65
2.29
-2.62
-3.62
-3.01
-0.92
1.47
-12.54
PAT Margin
2.41%
1.78%
3.42%
2.91%
-1.30%
2.26%
2.09%
3.31%
1.77%
0.76%
1.82%
PAT Growth
-17.29%
-44.29%
86.05%
-
-
4.00%
-3.18%
126.44%
102.50%
-57.25%
 
EPS
17.14
16.45
29.53
15.87
-10.89
18.45
17.74
18.33
8.09
4.00
9.35

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
507.31
466.37
380.68
325.48
376.78
322.29
281.70
245.35
220.18
220.16
Share Capital
15.00
15.00
15.00
15.00
15.00
15.00
7.50
7.50
7.50
7.50
Total Reserves
492.31
451.37
365.68
310.48
361.78
307.29
274.20
237.85
212.68
212.66
Non-Current Liabilities
47.81
36.37
38.10
30.49
50.30
50.75
38.75
41.82
48.51
68.78
Secured Loans
12.55
2.67
7.27
8.00
6.43
11.03
0.75
6.42
16.33
35.06
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
4.97
4.50
5.14
5.70
3.64
0.00
0.00
0.00
0.00
0.00
Current Liabilities
174.97
253.81
234.36
245.76
570.65
643.05
473.99
353.14
298.54
452.89
Trade Payables
87.21
90.17
62.10
42.09
111.87
70.82
39.21
45.76
38.06
62.56
Other Current Liabilities
14.99
19.03
21.89
37.82
21.78
23.62
19.06
38.47
31.99
62.16
Short Term Borrowings
69.14
139.87
143.77
162.57
433.94
540.97
407.87
256.02
221.75
322.42
Short Term Provisions
3.63
4.75
6.59
3.27
3.06
7.63
7.84
12.89
6.74
5.75
Total Liabilities
760.98
784.89
677.60
620.82
1,019.85
1,035.67
811.31
654.45
580.62
756.69
Net Block
233.32
227.54
216.58
224.98
221.03
218.89
220.59
228.15
230.79
221.19
Gross Block
326.64
305.74
281.41
276.55
259.08
245.74
236.23
317.31
308.66
286.20
Accumulated Depreciation
93.32
78.20
64.83
51.57
38.05
26.85
15.64
89.16
77.87
65.01
Non Current Assets
300.40
270.54
264.56
270.65
244.79
240.03
238.01
244.24
250.09
248.85
Capital Work in Progress
35.53
12.24
19.23
18.07
2.47
3.85
2.88
6.64
6.47
14.86
Non Current Investment
11.51
10.97
10.66
10.28
12.29
11.23
10.89
0.19
0.19
0.19
Long Term Loans & Adv.
19.18
18.94
14.85
12.75
4.31
4.82
3.33
9.22
12.62
12.59
Other Non Current Assets
0.86
0.85
3.24
4.57
4.69
1.24
0.32
0.05
0.02
0.02
Current Assets
460.58
514.35
413.03
350.17
775.06
795.64
573.30
408.92
329.89
507.73
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
257.45
311.64
215.73
150.75
460.43
447.82
313.94
175.38
115.65
222.27
Sundry Debtors
147.45
144.66
157.41
159.56
220.14
245.18
165.06
130.23
101.76
151.67
Cash & Bank
12.48
18.98
6.46
7.85
5.06
4.74
3.97
21.83
22.60
21.56
Other Current Assets
43.20
3.94
30.69
24.48
89.43
97.90
90.33
81.48
89.89
112.24
Short Term Loans & Adv.
38.67
35.13
2.74
7.53
22.34
29.88
3.64
61.44
76.44
79.33
Net Current Assets
285.61
260.54
178.67
104.41
204.41
152.59
99.31
55.78
31.35
54.84
Total Assets
760.98
784.89
677.59
620.82
1,019.85
1,035.67
811.31
654.44
580.61
756.69

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
122.51
65.02
40.13
343.80
170.33
-78.61
-104.04
11.82
175.91
-22.74
PBT
70.71
124.28
70.94
-60.65
90.83
85.82
85.99
37.79
10.75
52.33
Adjustment
28.09
28.90
46.72
50.77
49.84
51.43
42.81
34.07
56.56
23.25
Changes in Working Capital
43.30
-58.67
-72.41
363.16
62.08
-186.67
-215.72
-52.12
108.59
-98.32
Cash after chg. in Working capital
142.10
94.51
45.25
353.28
202.75
-49.43
-86.92
19.74
175.91
-22.74
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-19.59
-29.49
-5.12
-9.48
-32.42
-29.18
-17.12
-7.92
0.00
0.00
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-40.70
-17.46
-5.87
-28.32
-6.36
-5.33
-5.85
-7.04
-9.10
5.19
Net Fixed Assets
-36.50
-10.29
-5.41
-25.64
-8.51
-7.96
53.06
-2.19
-11.42
-10.73
Net Investments
-3.00
-0.60
0.00
0.60
-0.48
0.00
-0.04
0.00
0.00
-9.00
Others
-1.20
-6.57
-0.46
-3.28
2.63
2.63
-58.87
-4.85
2.32
24.92
Cash from Financing Activity
-88.37
-35.31
-35.65
-312.70
-162.66
84.54
92.30
-5.54
-165.76
29.90
Net Cash Inflow / Outflow
-6.56
12.24
-1.39
2.79
1.31
0.60
-17.59
-0.77
1.04
12.34
Opening Cash & Equivalents
18.70
6.46
7.85
5.06
3.75
3.16
21.55
22.60
21.56
9.21
Closing Cash & Equivalent
12.14
18.70
6.46
7.85
5.06
3.75
3.97
21.83
22.60
21.56

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
169.10
155.46
126.89
108.49
125.59
107.43
93.90
81.36
73.18
73.35
ROA
6.71%
12.63%
8.05%
-4.26%
5.64%
6.16%
7.91%
4.08%
1.57%
6.07%
ROE
10.65%
21.81%
14.80%
-9.95%
16.59%
18.82%
22.06%
10.87%
4.79%
20.62%
ROCE
13.96%
24.21%
16.25%
-3.12%
15.90%
17.79%
19.43%
13.25%
9.82%
16.07%
Fixed Asset Turnover
8.77
8.82
5.87
9.36
9.71
10.59
6.03
4.41
5.33
5.52
Receivable days
19.23
21.29
35.30
27.63
34.65
29.35
32.31
30.66
29.16
32.12
Inventory Days
37.47
37.17
40.81
44.48
67.64
54.50
53.54
38.46
38.88
41.07
Payable days
14.24
13.69
15.03
11.26
14.34
8.34
9.89
11.70
12.38
11.75
Cash Conversion Cycle
42.47
44.77
61.07
60.85
87.95
75.51
75.96
57.42
55.65
61.44
Total Debt/Equity
0.17
0.32
0.43
0.54
1.18
1.73
1.47
1.12
1.17
1.73
Interest Cover
6.30
8.91
5.90
-0.51
3.02
2.58
3.71
2.35
1.25
2.51

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.