Nifty
Sensex
:
:
11504.95
38845.82
-11.15 (-0.10%)
-134.03 (-0.34%)

Chemicals

Rating :
52/99

BSE: 524330 | NSE: JAYAGROGN

100.15
18-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  104.50
  •  105.40
  •  98.75
  •  103.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  9548
  •  9.66
  •  178.00
  •  50.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 310.80
  • N/A
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 749.69
  • 1.93%
  • 0.93

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.36%
  • 2.84%
  • 24.05%
  • FII
  • DII
  • Others
  • 0%
  • 0.02%
  • 6.73%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.49
  • 9.17
  • 13.83

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.89
  • 18.55
  • 1.79

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.07
  • 35.79
  • 0.23

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.27
  • 12.78
  • 10.80

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.60
  • 2.10
  • 1.91

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.73
  • 10.96
  • 12.18

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
262.14
818.76
-67.98%
430.73
639.02
-32.60%
436.67
611.17
-28.55%
821.41
557.67
47.29%
Expenses
245.38
788.13
-68.87%
414.29
606.84
-31.73%
515.49
576.18
-10.53%
800.63
524.56
52.63%
EBITDA
16.76
30.64
-45.30%
16.45
32.18
-48.88%
-78.82
34.99
-
20.77
33.11
-37.27%
EBIDTM
6.39%
3.74%
3.82%
5.04%
-18.05%
5.73%
2.53%
5.94%
Other Income
0.11
0.49
-77.55%
1.83
3.18
-42.45%
0.23
0.93
-75.27%
2.33
1.84
26.63%
Interest
3.16
13.21
-76.08%
5.43
10.27
-47.13%
8.67
10.20
-15.00%
13.30
11.05
20.36%
Depreciation
3.64
2.86
27.27%
3.83
3.18
20.44%
3.68
2.74
34.31%
4.09
2.69
52.04%
PBT
10.06
15.06
-33.20%
9.02
21.91
-58.83%
-90.94
22.98
-
5.71
21.21
-73.08%
Tax
2.60
5.64
-53.90%
2.04
8.30
-75.42%
-32.82
8.53
-
-1.06
6.89
-
PAT
7.46
9.42
-20.81%
6.98
13.61
-48.71%
-58.11
14.45
-
6.76
14.31
-52.76%
PATM
2.85%
1.15%
1.62%
2.13%
-13.31%
2.36%
0.82%
2.57%
EPS
2.49
3.14
-20.70%
2.33
4.54
-48.68%
-19.37
4.82
-
2.25
4.77
-52.83%

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
1,950.95
2,450.70
2,549.31
1,661.53
1,375.45
1,580.72
1,537.81
1,624.95
1,832.21
1,190.80
904.01
Net Sales Growth
-25.72%
-3.87%
53.43%
20.80%
-12.99%
2.79%
-5.36%
-11.31%
53.86%
31.72%
 
Cost Of Goods Sold
1,794.92
1,998.74
2,115.76
1,303.11
1,105.49
1,296.09
1,242.27
1,320.47
1,583.77
1,003.95
754.26
Gross Profit
156.03
451.96
433.54
358.42
269.97
284.63
295.54
304.48
248.44
186.84
149.75
GP Margin
8.00%
18.44%
17.01%
21.57%
19.63%
18.01%
19.22%
18.74%
13.56%
15.69%
16.57%
Total Expenditure
1,975.79
2,314.92
2,404.57
1,537.29
1,302.41
1,522.74
1,460.59
1,530.95
1,744.40
1,128.07
863.61
Power & Fuel Cost
-
30.47
31.76
26.60
20.96
23.73
24.05
24.02
16.56
12.14
10.61
% Of Sales
-
1.24%
1.25%
1.60%
1.52%
1.50%
1.56%
1.48%
0.90%
1.02%
1.17%
Employee Cost
-
38.64
35.49
31.30
26.54
23.11
19.83
17.22
13.72
10.26
6.93
% Of Sales
-
1.58%
1.39%
1.88%
1.93%
1.46%
1.29%
1.06%
0.75%
0.86%
0.77%
Manufacturing Exp.
-
145.17
132.02
103.40
81.43
95.85
94.99
87.51
63.46
47.38
75.83
% Of Sales
-
5.92%
5.18%
6.22%
5.92%
6.06%
6.18%
5.39%
3.46%
3.98%
8.39%
General & Admin Exp.
-
9.57
11.60
8.99
4.18
6.05
4.35
4.27
3.73
3.38
4.75
% Of Sales
-
0.39%
0.46%
0.54%
0.30%
0.38%
0.28%
0.26%
0.20%
0.28%
0.53%
Selling & Distn. Exp.
-
73.36
71.02
63.30
63.54
71.53
74.38
72.09
62.27
49.70
2.88
% Of Sales
-
2.99%
2.79%
3.81%
4.62%
4.53%
4.84%
4.44%
3.40%
4.17%
0.32%
Miscellaneous Exp.
-
18.98
6.91
0.58
0.28
6.39
0.72
5.36
0.90
1.26
2.88
% Of Sales
-
0.77%
0.27%
0.03%
0.02%
0.40%
0.05%
0.33%
0.05%
0.11%
0.92%
EBITDA
-24.84
135.78
144.74
124.24
73.04
57.98
77.22
94.00
87.81
62.73
40.40
EBITDA Margin
-1.27%
5.54%
5.68%
7.48%
5.31%
3.67%
5.02%
5.78%
4.79%
5.27%
4.47%
Other Income
4.50
10.70
6.17
4.27
4.40
6.80
23.35
4.98
6.10
2.63
0.92
Interest
30.56
44.82
54.24
31.80
28.07
42.18
34.56
35.82
38.05
24.12
13.51
Depreciation
15.24
11.27
10.84
10.67
11.58
11.84
13.67
12.88
7.77
5.41
4.70
PBT
-66.15
90.38
85.82
86.03
37.79
10.75
52.33
50.28
48.08
35.82
23.11
Tax
-29.24
32.40
28.97
28.04
12.59
0.23
11.74
14.03
16.73
10.84
10.64
Tax Rate
44.20%
35.85%
33.76%
32.59%
33.32%
2.14%
22.43%
27.90%
34.80%
30.32%
46.04%
PAT
-36.91
55.36
53.23
54.98
24.28
11.99
28.05
36.22
31.35
24.92
12.47
PAT before Minority Interest
-35.54
57.98
56.85
57.99
25.20
10.52
40.59
36.24
31.35
24.92
12.47
Minority Interest
1.37
-2.62
-3.62
-3.01
-0.92
1.47
-12.54
-0.02
0.00
0.00
0.00
PAT Margin
-1.89%
2.26%
2.09%
3.31%
1.77%
0.76%
1.82%
2.23%
1.71%
2.09%
1.38%
PAT Growth
-171.27%
4.00%
-3.18%
126.44%
102.50%
-57.25%
-22.56%
15.53%
25.80%
99.84%
 
EPS
-12.30
18.45
17.74
18.33
8.09
4.00
9.35
12.07
10.45
8.31
4.16

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
376.78
322.29
281.70
245.35
220.18
220.16
173.65
146.39
116.65
95.07
Share Capital
15.00
15.00
7.50
7.50
7.50
7.50
7.50
7.50
7.50
7.50
Total Reserves
361.78
307.29
274.20
237.85
212.68
212.66
166.15
138.89
109.15
87.57
Non-Current Liabilities
50.30
50.75
38.75
41.82
48.51
68.78
75.54
72.25
63.09
248.37
Secured Loans
6.43
11.03
0.75
6.42
16.33
35.06
48.40
50.60
49.60
209.99
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
27.50
Long Term Provisions
3.64
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
572.84
643.05
473.99
353.14
298.54
452.89
331.39
320.24
293.54
56.43
Trade Payables
117.58
70.82
39.21
45.76
38.06
62.56
34.63
61.99
62.75
46.67
Other Current Liabilities
16.07
23.62
19.06
38.47
31.99
62.16
47.15
59.15
47.98
3.68
Short Term Borrowings
433.94
540.97
407.87
256.02
221.75
322.42
236.76
189.94
173.54
0.00
Short Term Provisions
5.25
7.63
7.84
12.89
6.74
5.75
12.84
9.17
9.28
6.07
Total Liabilities
1,022.04
1,035.67
811.31
654.45
580.62
756.69
581.10
539.38
479.89
406.47
Net Block
221.03
218.89
220.59
228.15
230.79
221.19
221.26
201.18
105.76
100.49
Gross Block
259.08
245.74
236.23
317.31
308.66
286.20
273.02
240.20
135.95
125.59
Accumulated Depreciation
38.05
26.85
15.64
89.16
77.87
65.01
51.76
39.02
30.20
25.10
Non Current Assets
243.97
240.03
238.01
244.24
250.09
248.85
248.06
224.13
173.15
166.49
Capital Work in Progress
2.47
3.85
2.88
6.64
6.47
14.86
15.50
12.46
57.73
56.88
Non Current Investment
12.29
11.23
10.89
0.19
0.19
0.19
0.19
0.19
1.19
1.19
Long Term Loans & Adv.
7.93
4.82
3.33
9.22
12.62
12.59
10.91
10.20
8.11
0.00
Other Non Current Assets
0.25
1.24
0.32
0.05
0.02
0.02
0.20
0.09
0.37
0.00
Current Assets
778.07
795.64
573.30
408.92
329.89
507.73
333.04
315.27
306.74
239.97
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
0.00
0.00
Inventories
460.43
447.82
313.94
175.38
115.65
222.27
125.15
113.20
122.45
126.02
Sundry Debtors
220.14
245.18
165.06
130.23
101.76
151.67
120.00
115.99
81.72
44.15
Cash & Bank
6.10
4.74
3.97
21.83
22.60
21.56
9.21
15.60
11.94
11.38
Other Current Assets
91.41
68.02
86.69
20.04
89.89
112.24
78.68
69.47
90.64
58.42
Short Term Loans & Adv.
20.59
29.88
3.64
61.44
76.44
79.33
62.01
43.45
36.24
58.42
Net Current Assets
205.23
152.59
99.31
55.78
31.35
54.84
1.65
-4.98
13.20
183.55
Total Assets
1,022.04
1,035.67
811.31
654.44
580.61
756.69
581.10
539.40
479.89
406.48

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
170.38
-78.61
-104.04
11.82
175.91
-22.74
30.14
70.32
73.95
-78.05
PBT
90.38
85.82
85.99
37.79
10.75
52.33
50.28
48.08
35.75
23.11
Adjustment
53.41
51.43
42.81
34.07
56.56
23.25
41.02
44.88
27.00
17.85
Changes in Working Capital
59.00
-186.67
-215.72
-52.12
108.59
-98.32
-61.15
-22.65
11.20
-119.00
Cash after chg. in Working capital
202.79
-49.43
-86.92
19.74
175.91
-22.74
30.14
70.32
73.95
-78.04
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-32.42
-29.18
-17.12
-7.92
0.00
0.00
0.00
0.00
0.00
-0.01
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
-6.41
-5.33
-5.85
-7.04
-9.10
5.19
-32.02
-31.84
-31.88
-58.99
Net Fixed Assets
-8.51
-7.96
53.06
-2.19
-11.42
-10.73
-33.39
-117.12
-3.88
-7.51
Net Investments
-0.48
0.00
-0.04
0.00
0.00
-9.00
1.00
18.33
-0.09
-4.76
Others
2.58
2.63
-58.87
-4.85
2.32
24.92
0.37
66.95
-27.91
-46.72
Cash from Financing Activity
-162.66
84.54
92.30
-5.54
-165.76
29.90
-4.51
-34.82
-41.16
133.56
Net Cash Inflow / Outflow
1.31
0.60
-17.59
-0.77
1.04
12.34
-6.39
3.66
0.91
-3.49
Opening Cash & Equivalents
3.75
3.16
21.55
22.60
21.56
9.21
15.60
11.94
11.03
14.87
Closing Cash & Equivalent
5.06
3.75
3.97
21.83
22.60
21.56
9.21
15.60
11.94
11.38

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.)
125.59
107.43
93.90
81.36
73.18
73.35
57.88
48.80
38.88
31.69
ROA
5.64%
6.16%
7.91%
4.08%
1.57%
6.07%
6.47%
6.15%
5.62%
3.90%
ROE
16.59%
18.82%
22.06%
10.87%
4.79%
20.62%
22.65%
23.84%
23.54%
13.95%
ROCE
15.90%
17.79%
19.43%
13.25%
9.82%
16.07%
19.46%
22.66%
17.39%
14.40%
Fixed Asset Turnover
9.71
10.59
6.03
4.41
5.33
5.52
6.35
9.76
9.12
8.14
Receivable days
34.65
29.35
32.31
30.66
29.16
32.12
26.45
19.66
19.25
15.31
Inventory Days
67.64
54.50
53.54
38.46
38.88
41.07
26.71
23.44
38.01
34.78
Payable days
14.82
8.34
9.89
11.70
12.38
11.75
11.36
11.71
12.52
12.84
Cash Conversion Cycle
87.47
75.51
75.96
57.42
55.65
61.44
41.80
31.39
44.75
37.25
Total Debt/Equity
1.18
1.73
1.47
1.12
1.17
1.73
1.77
1.76
2.05
2.50
Interest Cover
3.02
2.58
3.71
2.35
1.25
2.51
2.40
2.26
2.48
2.71

News Update:


  • Jayant Agro-Organics - Quarterly Results
    25th Jul 2020, 17:34 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.