Nifty
Sensex
:
:
12987.00
44259.74
128.60 (1.00%)
431.64 (0.98%)

Chemicals

Rating :
42/99

BSE: 524330 | NSE: JAYAGROGN

99.00
26-Nov-2020
  • Open
  • High
  • Low
  • Previous Close
  •  102.00
  •  103.75
  •  98.25
  •  101.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  19068
  •  19.04
  •  144.15
  •  50.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 306.00
  • N/A
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 475.37
  • N/A
  • 0.88

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.36%
  • 0.00%
  • 23.83%
  • FII
  • DII
  • Others
  • 0%
  • 0.02%
  • 9.79%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.73
  • 12.76
  • -0.55

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.24
  • 12.30
  • 10.03

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.59
  • 2.10
  • 1.70

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.00
  • 9.68
  • 9.74

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
385.48
821.41
-53.07%
262.14
818.76
-67.98%
430.73
639.29
-32.62%
436.67
611.17
-28.55%
Expenses
367.72
801.17
-54.10%
245.38
788.13
-68.87%
414.29
606.79
-31.72%
515.49
576.18
-10.53%
EBITDA
17.76
20.23
-12.21%
16.76
30.64
-45.30%
16.45
32.50
-49.38%
-78.82
34.99
-
EBIDTM
4.61%
2.46%
6.39%
3.74%
3.82%
5.08%
-18.05%
5.73%
Other Income
0.68
2.33
-70.82%
0.11
0.49
-77.55%
1.83
2.86
-36.01%
0.23
0.93
-75.27%
Interest
4.07
13.23
-69.24%
3.16
13.21
-76.08%
5.43
10.27
-47.13%
8.67
10.20
-15.00%
Depreciation
3.26
3.62
-9.94%
3.64
2.86
27.27%
3.83
3.18
20.44%
3.68
2.74
34.31%
PBT
11.11
5.71
94.57%
10.06
15.06
-33.20%
9.02
21.91
-58.83%
-90.94
22.98
-
Tax
2.74
-1.06
-
2.60
5.64
-53.90%
2.04
8.30
-75.42%
-32.82
8.53
-
PAT
8.37
6.77
23.63%
7.46
9.42
-20.81%
6.98
13.61
-48.71%
-58.11
14.45
-
PATM
2.17%
0.82%
2.85%
1.15%
1.62%
2.13%
-13.31%
2.36%
EPS
2.79
2.26
23.45%
2.49
3.14
-20.70%
2.33
4.54
-48.68%
-19.37
4.82
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
1,515.02
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
1,190.80
Net Sales Growth
-47.59%
2.32%
-3.87%
53.43%
20.80%
-12.99%
2.79%
-5.36%
-11.31%
53.86%
 
Cost Of Goods Sold
1,356.44
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
1,003.95
Gross Profit
158.58
275.33
451.96
433.54
358.42
269.97
284.63
295.54
304.48
248.44
186.84
GP Margin
10.47%
10.98%
18.44%
17.01%
21.57%
19.63%
18.01%
19.22%
18.74%
13.56%
15.69%
Total Expenditure
1,542.88
2,518.53
2,311.45
2,404.57
1,537.29
1,302.41
1,522.74
1,460.59
1,530.95
1,744.40
1,128.07
Power & Fuel Cost
-
31.51
30.47
31.76
26.60
20.96
23.73
24.05
24.02
16.56
12.14
% Of Sales
-
1.26%
1.24%
1.25%
1.60%
1.52%
1.50%
1.56%
1.48%
0.90%
1.02%
Employee Cost
-
43.25
38.64
35.49
31.30
26.54
23.11
19.83
17.22
13.72
10.26
% Of Sales
-
1.72%
1.58%
1.39%
1.88%
1.93%
1.46%
1.29%
1.06%
0.75%
0.86%
Manufacturing Exp.
-
136.60
149.86
132.02
103.40
81.43
95.85
94.99
87.51
63.46
47.38
% Of Sales
-
5.45%
6.11%
5.18%
6.22%
5.92%
6.06%
6.18%
5.39%
3.46%
3.98%
General & Admin Exp.
-
1.81
4.87
11.60
8.99
4.18
6.05
4.35
4.27
3.73
3.38
% Of Sales
-
0.07%
0.20%
0.46%
0.54%
0.30%
0.38%
0.28%
0.26%
0.20%
0.28%
Selling & Distn. Exp.
-
68.56
73.36
71.02
63.30
63.54
71.53
74.38
72.09
62.27
49.70
% Of Sales
-
2.73%
2.99%
2.79%
3.81%
4.62%
4.53%
4.84%
4.44%
3.40%
4.17%
Miscellaneous Exp.
-
4.57
15.51
6.91
0.58
0.28
6.39
0.72
5.36
0.90
49.70
% Of Sales
-
0.18%
0.63%
0.27%
0.03%
0.02%
0.40%
0.05%
0.33%
0.05%
0.11%
EBITDA
-27.85
-10.96
139.25
144.74
124.24
73.04
57.98
77.22
94.00
87.81
62.73
EBITDA Margin
-1.84%
-0.44%
5.68%
5.68%
7.48%
5.31%
3.67%
5.02%
5.78%
4.79%
5.27%
Other Income
2.85
4.88
7.23
6.17
4.27
4.40
6.80
23.35
4.98
6.10
2.63
Interest
21.33
40.61
44.82
54.24
31.80
28.07
42.18
34.56
35.82
38.05
24.12
Depreciation
14.41
14.45
11.27
10.84
10.67
11.58
11.84
13.67
12.88
7.77
5.41
PBT
-60.75
-61.15
90.38
85.82
86.03
37.79
10.75
52.33
50.28
48.08
35.82
Tax
-25.44
-26.20
32.40
28.97
28.04
12.59
0.23
11.74
14.03
16.73
10.84
Tax Rate
41.88%
42.85%
35.85%
33.76%
32.59%
33.32%
2.14%
22.43%
27.90%
34.80%
30.32%
PAT
-35.30
-32.66
55.36
53.23
54.98
24.28
11.99
28.05
36.22
31.35
24.92
PAT before Minority Interest
-34.82
-34.95
57.98
56.85
57.99
25.20
10.52
40.59
36.24
31.35
24.92
Minority Interest
0.48
2.29
-2.62
-3.62
-3.01
-0.92
1.47
-12.54
-0.02
0.00
0.00
PAT Margin
-2.33%
-1.30%
2.26%
2.09%
3.31%
1.77%
0.76%
1.82%
2.23%
1.71%
2.09%
PAT Growth
-179.77%
-
4.00%
-3.18%
126.44%
102.50%
-57.25%
-22.56%
15.53%
25.80%
 
EPS
-11.77
-10.89
18.45
17.74
18.33
8.09
4.00
9.35
12.07
10.45
8.31

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
325.48
376.78
322.29
281.70
245.35
220.18
220.16
173.65
146.39
116.65
Share Capital
15.00
15.00
15.00
7.50
7.50
7.50
7.50
7.50
7.50
7.50
Total Reserves
310.48
361.78
307.29
274.20
237.85
212.68
212.66
166.15
138.89
109.15
Non-Current Liabilities
31.52
50.30
50.75
38.75
41.82
48.51
68.78
75.54
72.25
63.09
Secured Loans
8.00
6.43
11.03
0.75
6.42
16.33
35.06
48.40
50.60
49.60
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
5.70
3.64
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
246.62
570.65
643.05
473.99
353.14
298.54
452.89
331.39
320.24
293.54
Trade Payables
42.09
111.87
70.82
39.21
45.76
38.06
62.56
34.63
61.99
62.75
Other Current Liabilities
38.68
21.78
23.62
19.06
38.47
31.99
62.16
47.15
59.15
47.98
Short Term Borrowings
162.57
433.94
540.97
407.87
256.02
221.75
322.42
236.76
189.94
173.54
Short Term Provisions
3.27
3.06
7.63
7.84
12.89
6.74
5.75
12.84
9.17
9.28
Total Liabilities
622.71
1,019.85
1,035.67
811.31
654.45
580.62
756.69
581.10
539.38
479.89
Net Block
226.87
221.03
218.89
220.59
228.15
230.79
221.19
221.26
201.18
105.76
Gross Block
279.38
259.08
245.74
236.23
317.31
308.66
286.20
273.02
240.20
135.95
Accumulated Depreciation
52.51
38.05
26.85
15.64
89.16
77.87
65.01
51.76
39.02
30.20
Non Current Assets
270.59
244.79
240.03
238.01
244.24
250.09
248.85
248.06
224.13
173.15
Capital Work in Progress
18.07
2.47
3.85
2.88
6.64
6.47
14.86
15.50
12.46
57.73
Non Current Investment
10.28
12.29
11.23
10.89
0.19
0.19
0.19
0.19
0.19
1.19
Long Term Loans & Adv.
10.80
4.31
4.82
3.33
9.22
12.62
12.59
10.91
10.20
8.11
Other Non Current Assets
4.57
4.69
1.24
0.32
0.05
0.02
0.02
0.20
0.09
0.37
Current Assets
352.12
775.06
795.64
573.30
408.92
329.89
507.73
333.04
315.27
306.74
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
0.00
Inventories
150.75
460.43
447.82
313.94
175.38
115.65
222.27
125.15
113.20
122.45
Sundry Debtors
159.56
220.14
245.18
165.06
130.23
101.76
151.67
120.00
115.99
81.72
Cash & Bank
7.85
5.06
4.74
3.97
21.83
22.60
21.56
9.21
15.60
11.94
Other Current Assets
33.96
67.09
68.02
86.69
81.48
89.89
112.24
78.68
69.47
90.64
Short Term Loans & Adv.
9.48
22.34
29.88
3.64
61.44
76.44
79.33
62.01
43.45
36.24
Net Current Assets
105.50
204.41
152.59
99.31
55.78
31.35
54.84
1.65
-4.98
13.20
Total Assets
622.71
1,019.85
1,035.67
811.31
654.44
580.61
756.69
581.10
539.40
479.89

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
344.75
170.33
-78.61
-104.04
11.82
175.91
-22.74
30.14
70.32
73.95
PBT
-60.65
90.83
85.82
85.99
37.79
10.75
52.33
50.28
48.08
35.75
Adjustment
51.71
49.84
51.43
42.81
34.07
56.56
23.25
41.02
44.88
27.00
Changes in Working Capital
363.16
62.08
-186.67
-215.72
-52.12
108.59
-98.32
-61.15
-22.65
11.20
Cash after chg. in Working capital
354.22
202.75
-49.43
-86.92
19.74
175.91
-22.74
30.14
70.32
73.95
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.48
-32.42
-29.18
-17.12
-7.92
0.00
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
-31.01
-6.36
-5.33
-5.85
-7.04
-9.10
5.19
-32.02
-31.84
-31.88
Net Fixed Assets
-25.64
-8.51
-7.96
53.06
-2.19
-11.42
-10.73
-33.39
-117.12
-3.88
Net Investments
0.60
-0.48
0.00
-0.04
0.00
0.00
-9.00
1.00
18.33
-0.09
Others
-5.97
2.63
2.63
-58.87
-4.85
2.32
24.92
0.37
66.95
-27.91
Cash from Financing Activity
-310.95
-162.66
84.54
92.30
-5.54
-165.76
29.90
-4.51
-34.82
-41.16
Net Cash Inflow / Outflow
2.79
1.31
0.60
-17.59
-0.77
1.04
12.34
-6.39
3.66
0.91
Opening Cash & Equivalents
5.06
3.75
3.16
21.55
22.60
21.56
9.21
15.60
11.94
11.03
Closing Cash & Equivalent
7.85
5.06
3.75
3.97
21.83
22.60
21.56
9.21
15.60
11.94

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
108.49
125.59
107.43
93.90
81.36
73.18
73.35
57.88
48.80
38.88
ROA
-4.25%
5.64%
6.16%
7.91%
4.08%
1.57%
6.07%
6.47%
6.15%
5.62%
ROE
-9.95%
16.59%
18.82%
22.06%
10.87%
4.79%
20.62%
22.65%
23.84%
23.54%
ROCE
-3.10%
15.90%
17.79%
19.43%
13.25%
9.82%
16.07%
19.46%
22.66%
17.39%
Fixed Asset Turnover
9.31
9.71
10.59
6.03
4.41
5.33
5.52
6.35
9.76
9.12
Receivable days
27.63
34.65
29.35
32.31
30.66
29.16
32.12
26.45
19.66
19.25
Inventory Days
44.48
67.64
54.50
53.54
38.46
38.88
41.07
26.71
23.44
38.01
Payable days
11.26
14.34
8.34
9.89
11.70
12.38
11.75
11.36
11.71
12.52
Cash Conversion Cycle
60.86
87.95
75.51
75.96
57.42
55.65
61.44
41.80
31.39
44.75
Total Debt/Equity
0.54
1.18
1.73
1.47
1.12
1.17
1.73
1.77
1.76
2.05
Interest Cover
-0.51
3.02
2.58
3.71
2.35
1.25
2.51
2.40
2.26
2.48

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.