Nifty
Sensex
:
:
16352.45
54884.66
182.30 (1.13%)
632.13 (1.17%)

Chemicals

Rating :
66/99

BSE: 524330 | NSE: JAYAGROGN

233.65
26-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  222.85
  •  237.95
  •  218.10
  •  220.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  40519
  •  91.34
  •  323.80
  •  171.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 700.95
  • 8.01
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 856.94
  • 0.43%
  • 1.58

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.44%
  • 0.90%
  • 23.01%
  • FII
  • DII
  • Others
  • 0.06%
  • 0.02%
  • 9.57%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.11
  • -0.27
  • -12.55

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.01
  • -4.81
  • -6.96

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.27
  • -2.84
  • -4.90

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.95
  • 10.85
  • 8.53

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.74
  • 1.93
  • 1.24

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.76
  • 8.03
  • 6.97

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
712.66
507.03
40.56%
641.00
385.48
66.29%
642.44
262.14
145.08%
484.20
430.73
12.41%
Expenses
675.37
483.45
39.70%
602.93
367.72
63.96%
604.58
245.38
146.39%
444.93
414.56
7.33%
EBITDA
37.29
23.59
58.08%
38.07
17.76
114.36%
37.85
16.76
125.84%
39.27
16.18
142.71%
EBIDTM
5.23%
4.65%
5.94%
4.61%
5.89%
6.39%
8.11%
3.76%
Other Income
0.15
0.11
36.36%
0.25
0.68
-63.24%
0.20
0.11
81.82%
0.46
1.83
-74.86%
Interest
3.24
3.77
-14.06%
4.73
4.07
16.22%
5.24
3.16
65.82%
3.45
5.40
-36.11%
Depreciation
3.31
3.35
-1.19%
3.33
3.26
2.15%
3.32
3.64
-8.79%
3.47
3.59
-3.34%
PBT
30.89
16.58
86.31%
30.26
11.11
172.37%
29.50
10.06
193.24%
32.80
9.02
263.64%
Tax
8.15
4.35
87.36%
7.91
2.74
188.69%
7.58
2.60
191.54%
8.61
2.04
322.06%
PAT
22.74
12.23
85.94%
22.35
8.37
167.03%
21.91
7.46
193.70%
24.20
6.98
246.70%
PATM
3.19%
2.41%
3.49%
2.17%
3.41%
2.85%
5.00%
1.62%
EPS
7.32
3.73
96.25%
7.09
2.42
192.98%
7.01
2.15
226.05%
7.70
2.41
219.50%

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
2,480.30
1,638.85
2,507.57
2,450.70
2,549.31
1,661.53
1,375.45
1,580.72
1,537.81
1,624.95
1,832.21
Net Sales Growth
56.45%
-34.64%
2.32%
-3.87%
53.43%
20.80%
-12.99%
2.79%
-5.36%
-11.31%
 
Cost Of Goods Sold
2,069.93
1,264.86
2,232.24
1,998.74
2,115.76
1,303.11
1,105.49
1,296.09
1,242.27
1,320.47
1,583.77
Gross Profit
410.37
373.99
275.33
451.96
433.54
358.42
269.97
284.63
295.54
304.48
248.44
GP Margin
16.55%
22.82%
10.98%
18.44%
17.01%
21.57%
19.63%
18.01%
19.22%
18.74%
13.56%
Total Expenditure
2,327.81
1,541.76
2,519.61
2,311.45
2,404.57
1,537.29
1,302.41
1,522.74
1,460.59
1,530.95
1,744.40
Power & Fuel Cost
-
28.03
31.51
30.47
31.76
26.60
20.96
23.73
24.05
24.02
16.56
% Of Sales
-
1.71%
1.26%
1.24%
1.25%
1.60%
1.52%
1.50%
1.56%
1.48%
0.90%
Employee Cost
-
40.98
43.25
38.64
35.49
31.30
26.54
23.11
19.83
17.22
13.72
% Of Sales
-
2.50%
1.72%
1.58%
1.39%
1.88%
1.93%
1.46%
1.29%
1.06%
0.75%
Manufacturing Exp.
-
111.30
136.60
149.86
132.02
103.40
81.43
95.85
94.99
87.51
63.46
% Of Sales
-
6.79%
5.45%
6.11%
5.18%
6.22%
5.92%
6.06%
6.18%
5.39%
3.46%
General & Admin Exp.
-
3.16
2.89
4.87
11.60
8.99
4.18
6.05
4.35
4.27
3.73
% Of Sales
-
0.19%
0.12%
0.20%
0.46%
0.54%
0.30%
0.38%
0.28%
0.26%
0.20%
Selling & Distn. Exp.
-
69.37
68.56
73.36
71.02
63.30
63.54
71.53
74.38
72.09
62.27
% Of Sales
-
4.23%
2.73%
2.99%
2.79%
3.81%
4.62%
4.53%
4.84%
4.44%
3.40%
Miscellaneous Exp.
-
24.05
4.57
15.51
6.91
0.58
0.28
6.39
0.72
5.36
62.27
% Of Sales
-
1.47%
0.18%
0.63%
0.27%
0.03%
0.02%
0.40%
0.05%
0.33%
0.05%
EBITDA
152.48
97.09
-12.04
139.25
144.74
124.24
73.04
57.98
77.22
94.00
87.81
EBITDA Margin
6.15%
5.92%
-0.48%
5.68%
5.68%
7.48%
5.31%
3.67%
5.02%
5.78%
4.79%
Other Income
1.06
1.37
4.88
7.23
6.17
4.27
4.40
6.80
23.35
4.98
6.10
Interest
16.66
14.41
40.47
44.82
54.24
31.80
28.07
42.18
34.56
35.82
38.05
Depreciation
13.43
13.49
13.51
11.27
10.84
10.67
11.58
11.84
13.67
12.88
7.77
PBT
123.45
70.56
-61.15
90.38
85.82
86.03
37.79
10.75
52.33
50.28
48.08
Tax
32.25
18.30
-26.20
32.40
28.97
28.04
12.59
0.23
11.74
14.03
16.73
Tax Rate
26.12%
25.94%
42.85%
35.85%
33.76%
32.59%
33.32%
2.14%
22.43%
27.90%
34.80%
PAT
91.20
47.61
-32.66
55.36
53.23
54.98
24.28
11.99
28.05
36.22
31.35
PAT before Minority Interest
87.14
52.26
-34.95
57.98
56.85
57.99
25.20
10.52
40.59
36.24
31.35
Minority Interest
-4.06
-4.65
2.29
-2.62
-3.62
-3.01
-0.92
1.47
-12.54
-0.02
0.00
PAT Margin
3.68%
2.91%
-1.30%
2.26%
2.09%
3.31%
1.77%
0.76%
1.82%
2.23%
1.71%
PAT Growth
160.27%
-
-
4.00%
-3.18%
126.44%
102.50%
-57.25%
-22.56%
15.53%
 
EPS
30.40
15.87
-10.89
18.45
17.74
18.33
8.09
4.00
9.35
12.07
10.45

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
380.68
325.48
376.78
322.29
281.70
245.35
220.18
220.16
173.65
146.39
Share Capital
15.00
15.00
15.00
15.00
7.50
7.50
7.50
7.50
7.50
7.50
Total Reserves
365.68
310.48
361.78
307.29
274.20
237.85
212.68
212.66
166.15
138.89
Non-Current Liabilities
37.95
30.49
50.30
50.75
38.75
41.82
48.51
68.78
75.54
72.25
Secured Loans
7.27
8.00
6.43
11.03
0.75
6.42
16.33
35.06
48.40
50.60
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
5.14
5.70
3.64
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
229.61
245.76
570.65
643.05
473.99
353.14
298.54
452.89
331.39
320.24
Trade Payables
60.61
42.09
111.87
70.82
39.21
45.76
38.06
62.56
34.63
61.99
Other Current Liabilities
22.04
37.82
21.78
23.62
19.06
38.47
31.99
62.16
47.15
59.15
Short Term Borrowings
143.77
162.57
433.94
540.97
407.87
256.02
221.75
322.42
236.76
189.94
Short Term Provisions
3.19
3.27
3.06
7.63
7.84
12.89
6.74
5.75
12.84
9.17
Total Liabilities
672.70
620.82
1,019.85
1,035.67
811.31
654.45
580.62
756.69
581.10
539.38
Net Block
216.58
224.98
221.03
218.89
220.59
228.15
230.79
221.19
221.26
201.18
Gross Block
281.41
276.55
259.08
245.74
236.23
317.31
308.66
286.20
273.02
240.20
Accumulated Depreciation
64.83
51.57
38.05
26.85
15.64
89.16
77.87
65.01
51.76
39.02
Non Current Assets
258.11
270.65
244.79
240.03
238.01
244.24
250.09
248.85
248.06
224.13
Capital Work in Progress
19.23
18.07
2.47
3.85
2.88
6.64
6.47
14.86
15.50
12.46
Non Current Investment
10.66
10.28
12.29
11.23
10.89
0.19
0.19
0.19
0.19
0.19
Long Term Loans & Adv.
8.69
12.75
4.31
4.82
3.33
9.22
12.62
12.59
10.91
10.20
Other Non Current Assets
2.94
4.57
4.69
1.24
0.32
0.05
0.02
0.02
0.20
0.09
Current Assets
414.60
350.17
775.06
795.64
573.30
408.92
329.89
507.73
333.04
315.27
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
Inventories
215.73
150.75
460.43
447.82
313.94
175.38
115.65
222.27
125.15
113.20
Sundry Debtors
158.97
159.56
220.14
245.18
165.06
130.23
101.76
151.67
120.00
115.99
Cash & Bank
6.46
7.85
5.06
4.74
3.97
21.83
22.60
21.56
9.21
15.60
Other Current Assets
33.45
24.48
67.09
68.02
90.33
81.48
89.89
112.24
78.68
69.47
Short Term Loans & Adv.
2.75
7.53
22.34
29.88
3.64
61.44
76.44
79.33
62.01
43.45
Net Current Assets
184.98
104.41
204.41
152.59
99.31
55.78
31.35
54.84
1.65
-4.98
Total Assets
672.71
620.82
1,019.85
1,035.67
811.31
654.44
580.61
756.69
581.10
539.40

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
40.13
343.80
170.33
-78.61
-104.04
11.82
175.91
-22.74
30.14
70.32
PBT
70.94
-60.65
90.83
85.82
85.99
37.79
10.75
52.33
50.28
48.08
Adjustment
46.72
50.77
49.84
51.43
42.81
34.07
56.56
23.25
41.02
44.88
Changes in Working Capital
-72.41
363.16
62.08
-186.67
-215.72
-52.12
108.59
-98.32
-61.15
-22.65
Cash after chg. in Working capital
45.25
353.28
202.75
-49.43
-86.92
19.74
175.91
-22.74
30.14
70.32
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.12
-9.48
-32.42
-29.18
-17.12
-7.92
0.00
0.00
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
-5.87
-28.32
-6.36
-5.33
-5.85
-7.04
-9.10
5.19
-32.02
-31.84
Net Fixed Assets
-5.40
-25.64
-8.51
-7.96
53.06
-2.19
-11.42
-10.73
-33.39
-117.12
Net Investments
0.00
0.60
-0.48
0.00
-0.04
0.00
0.00
-9.00
1.00
18.33
Others
-0.47
-3.28
2.63
2.63
-58.87
-4.85
2.32
24.92
0.37
66.95
Cash from Financing Activity
-35.65
-312.70
-162.66
84.54
92.30
-5.54
-165.76
29.90
-4.51
-34.82
Net Cash Inflow / Outflow
-1.39
2.79
1.31
0.60
-17.59
-0.77
1.04
12.34
-6.39
3.66
Opening Cash & Equivalents
7.85
5.06
3.75
3.16
21.55
22.60
21.56
9.21
15.60
11.94
Closing Cash & Equivalent
6.46
7.85
5.06
3.75
3.97
21.83
22.60
21.56
9.21
15.60

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.)
126.89
108.49
125.59
107.43
93.90
81.36
73.18
73.35
57.88
48.80
ROA
8.08%
-4.26%
5.64%
6.16%
7.91%
4.08%
1.57%
6.07%
6.47%
6.15%
ROE
14.80%
-9.95%
16.59%
18.82%
22.06%
10.87%
4.79%
20.62%
22.65%
23.84%
ROCE
16.25%
-3.12%
15.90%
17.79%
19.43%
13.25%
9.82%
16.07%
19.46%
22.66%
Fixed Asset Turnover
5.87
9.36
9.71
10.59
6.03
4.41
5.33
5.52
6.35
9.76
Receivable days
35.47
27.63
34.65
29.35
32.31
30.66
29.16
32.12
26.45
19.66
Inventory Days
40.81
44.48
67.64
54.50
53.54
38.46
38.88
41.07
26.71
23.44
Payable days
14.82
11.26
14.34
8.34
9.89
11.70
12.38
11.75
11.36
11.71
Cash Conversion Cycle
61.46
60.85
87.95
75.51
75.96
57.42
55.65
61.44
41.80
31.39
Total Debt/Equity
0.43
0.54
1.18
1.73
1.47
1.12
1.17
1.73
1.77
1.76
Interest Cover
5.90
-0.51
3.02
2.58
3.71
2.35
1.25
2.51
2.40
2.26

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.