Nifty
Sensex
:
:
18547.00
62470.15
34.25 (0.19%)
176.51 (0.28%)

Chemicals

Rating :
56/99

BSE: 524330 | NSE: JAYAGROGN

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 524.70
  • 6.79
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 652.94
  • 1.72%
  • 1.08

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.44%
  • 1.29%
  • 22.93%
  • FII
  • DII
  • Others
  • 0.14%
  • 0.02%
  • 9.18%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.77
  • 0.31
  • 1.08

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.92
  • 0.98
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.32
  • 10.64
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.95
  • 9.27
  • 7.69

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.77
  • 1.61
  • 1.26

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.74
  • 7.27
  • 6.69

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
695.05
641.00
8.43%
944.86
642.44
47.07%
593.25
484.20
22.52%
712.66
507.03
40.56%
Expenses
671.51
602.93
11.37%
908.96
604.58
50.35%
554.50
444.93
24.63%
675.37
483.45
39.70%
EBITDA
23.53
38.07
-38.19%
35.90
37.85
-5.15%
38.75
39.27
-1.32%
37.29
23.59
58.08%
EBIDTM
3.39%
5.94%
3.80%
5.89%
6.53%
8.11%
5.23%
4.65%
Other Income
0.82
0.25
228.00%
0.10
0.20
-50.00%
0.78
0.46
69.57%
0.15
0.11
36.36%
Interest
3.48
4.73
-26.43%
4.91
5.24
-6.30%
2.51
3.45
-27.25%
3.24
3.77
-14.06%
Depreciation
3.85
3.33
15.62%
3.89
3.32
17.17%
3.69
3.47
6.34%
3.31
3.35
-1.19%
PBT
17.02
30.26
-43.75%
27.20
29.50
-7.80%
33.32
32.80
1.59%
30.89
16.58
86.31%
Tax
4.96
7.91
-37.29%
6.60
7.58
-12.93%
8.24
8.61
-4.30%
8.15
4.35
87.36%
PAT
12.07
22.35
-46.00%
20.61
21.91
-5.93%
25.08
24.20
3.64%
22.74
12.23
85.94%
PATM
1.74%
3.49%
2.18%
3.41%
4.23%
5.00%
3.19%
2.41%
EPS
3.82
7.09
-46.12%
6.51
7.01
-7.13%
8.11
7.70
5.32%
7.32
3.73
96.25%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
2,945.82
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
1,624.95
Net Sales Growth
29.51%
58.00%
-34.64%
2.32%
-3.87%
53.43%
20.80%
-12.99%
2.79%
-5.36%
 
Cost Of Goods Sold
2,518.18
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
1,320.47
Gross Profit
427.64
559.24
373.99
275.33
451.96
433.54
358.42
269.97
284.63
295.54
304.48
GP Margin
14.52%
21.60%
22.82%
10.98%
18.44%
17.01%
21.57%
19.63%
18.01%
19.22%
18.74%
Total Expenditure
2,810.34
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
1,530.95
Power & Fuel Cost
-
33.64
28.03
31.51
30.47
31.76
26.60
20.96
23.73
24.05
24.02
% Of Sales
-
1.30%
1.71%
1.26%
1.24%
1.25%
1.60%
1.52%
1.50%
1.56%
1.48%
Employee Cost
-
47.38
40.98
43.25
38.64
35.49
31.30
26.54
23.11
19.83
17.22
% Of Sales
-
1.83%
2.50%
1.72%
1.58%
1.39%
1.88%
1.93%
1.46%
1.29%
1.06%
Manufacturing Exp.
-
181.47
111.30
136.60
149.86
132.02
103.40
81.43
95.85
94.99
87.51
% Of Sales
-
7.01%
6.79%
5.45%
6.11%
5.18%
6.22%
5.92%
6.06%
6.18%
5.39%
General & Admin Exp.
-
3.97
3.16
2.89
4.87
11.60
8.99
4.18
6.05
4.35
4.27
% Of Sales
-
0.15%
0.19%
0.12%
0.20%
0.46%
0.54%
0.30%
0.38%
0.28%
0.26%
Selling & Distn. Exp.
-
133.01
69.37
68.56
73.36
71.02
63.30
63.54
71.53
74.38
72.09
% Of Sales
-
5.14%
4.23%
2.73%
2.99%
2.79%
3.81%
4.62%
4.53%
4.84%
4.44%
Miscellaneous Exp.
-
7.82
24.05
4.57
15.51
6.91
0.58
0.28
6.39
0.72
72.09
% Of Sales
-
0.30%
1.47%
0.18%
0.63%
0.27%
0.03%
0.02%
0.40%
0.05%
0.33%
EBITDA
135.47
151.95
97.09
-12.04
139.25
144.74
124.24
73.04
57.98
77.22
94.00
EBITDA Margin
4.60%
5.87%
5.92%
-0.48%
5.68%
5.68%
7.48%
5.31%
3.67%
5.02%
5.78%
Other Income
1.85
1.38
1.37
4.88
7.23
6.17
4.27
4.40
6.80
23.35
4.98
Interest
14.14
15.71
14.41
40.47
44.82
54.24
31.80
28.07
42.18
34.56
35.82
Depreciation
14.74
13.65
13.49
13.51
11.27
10.84
10.67
11.58
11.84
13.67
12.88
PBT
108.43
123.97
70.56
-61.15
90.38
85.82
86.03
37.79
10.75
52.33
50.28
Tax
27.95
31.89
18.30
-26.20
32.40
28.97
28.04
12.59
0.23
11.74
14.03
Tax Rate
25.78%
25.72%
25.94%
42.85%
35.85%
33.76%
32.59%
33.32%
2.14%
22.43%
27.90%
PAT
80.50
88.27
47.61
-32.66
55.36
53.23
54.98
24.28
11.99
28.05
36.22
PAT before Minority Interest
76.71
92.08
52.26
-34.95
57.98
56.85
57.99
25.20
10.52
40.59
36.24
Minority Interest
-3.79
-3.81
-4.65
2.29
-2.62
-3.62
-3.01
-0.92
1.47
-12.54
-0.02
PAT Margin
2.73%
3.41%
2.91%
-1.30%
2.26%
2.09%
3.31%
1.77%
0.76%
1.82%
2.23%
PAT Growth
-0.24%
85.40%
-
-
4.00%
-3.18%
126.44%
102.50%
-57.25%
-22.56%
 
EPS
26.83
29.42
15.87
-10.89
18.45
17.74
18.33
8.09
4.00
9.35
12.07

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
466.37
380.68
325.48
376.78
322.29
281.70
245.35
220.18
220.16
173.65
Share Capital
15.00
15.00
15.00
15.00
15.00
7.50
7.50
7.50
7.50
7.50
Total Reserves
451.37
365.68
310.48
361.78
307.29
274.20
237.85
212.68
212.66
166.15
Non-Current Liabilities
36.37
38.10
30.49
50.30
50.75
38.75
41.82
48.51
68.78
75.54
Secured Loans
2.67
7.27
8.00
6.43
11.03
0.75
6.42
16.33
35.06
48.40
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
4.50
5.14
5.70
3.64
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
253.81
234.36
245.76
570.65
643.05
473.99
353.14
298.54
452.89
331.39
Trade Payables
90.17
62.10
42.09
111.87
70.82
39.21
45.76
38.06
62.56
34.63
Other Current Liabilities
19.03
21.89
37.82
21.78
23.62
19.06
38.47
31.99
62.16
47.15
Short Term Borrowings
139.87
143.77
162.57
433.94
540.97
407.87
256.02
221.75
322.42
236.76
Short Term Provisions
4.75
6.59
3.27
3.06
7.63
7.84
12.89
6.74
5.75
12.84
Total Liabilities
784.89
677.60
620.82
1,019.85
1,035.67
811.31
654.45
580.62
756.69
581.10
Net Block
227.54
216.58
224.98
221.03
218.89
220.59
228.15
230.79
221.19
221.26
Gross Block
305.74
281.41
276.55
259.08
245.74
236.23
317.31
308.66
286.20
273.02
Accumulated Depreciation
78.20
64.83
51.57
38.05
26.85
15.64
89.16
77.87
65.01
51.76
Non Current Assets
270.82
264.56
270.65
244.79
240.03
238.01
244.24
250.09
248.85
248.06
Capital Work in Progress
12.24
19.23
18.07
2.47
3.85
2.88
6.64
6.47
14.86
15.50
Non Current Investment
10.97
10.66
10.28
12.29
11.23
10.89
0.19
0.19
0.19
0.19
Long Term Loans & Adv.
17.13
14.85
12.75
4.31
4.82
3.33
9.22
12.62
12.59
10.91
Other Non Current Assets
2.94
3.24
4.57
4.69
1.24
0.32
0.05
0.02
0.02
0.20
Current Assets
514.08
413.03
350.17
775.06
795.64
573.30
408.92
329.89
507.73
333.04
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
311.64
215.73
150.75
460.43
447.82
313.94
175.38
115.65
222.27
125.15
Sundry Debtors
144.66
157.41
159.56
220.14
245.18
165.06
130.23
101.76
151.67
120.00
Cash & Bank
18.70
6.46
7.85
5.06
4.74
3.97
21.83
22.60
21.56
9.21
Other Current Assets
39.07
30.69
24.48
67.09
97.90
90.33
81.48
89.89
112.24
78.68
Short Term Loans & Adv.
4.84
2.74
7.53
22.34
29.88
3.64
61.44
76.44
79.33
62.01
Net Current Assets
260.26
178.67
104.41
204.41
152.59
99.31
55.78
31.35
54.84
1.65
Total Assets
784.90
677.59
620.82
1,019.85
1,035.67
811.31
654.44
580.61
756.69
581.10

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
65.02
40.13
343.80
170.33
-78.61
-104.04
11.82
175.91
-22.74
30.14
PBT
124.28
70.94
-60.65
90.83
85.82
85.99
37.79
10.75
52.33
50.28
Adjustment
28.90
46.72
50.77
49.84
51.43
42.81
34.07
56.56
23.25
41.02
Changes in Working Capital
-58.67
-72.41
363.16
62.08
-186.67
-215.72
-52.12
108.59
-98.32
-61.15
Cash after chg. in Working capital
94.51
45.25
353.28
202.75
-49.43
-86.92
19.74
175.91
-22.74
30.14
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-29.49
-5.12
-9.48
-32.42
-29.18
-17.12
-7.92
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
-17.46
-5.87
-28.32
-6.36
-5.33
-5.85
-7.04
-9.10
5.19
-32.02
Net Fixed Assets
-10.29
-5.41
-25.64
-8.51
-7.96
53.06
-2.19
-11.42
-10.73
-33.39
Net Investments
-0.60
0.00
0.60
-0.48
0.00
-0.04
0.00
0.00
-9.00
1.00
Others
-6.57
-0.46
-3.28
2.63
2.63
-58.87
-4.85
2.32
24.92
0.37
Cash from Financing Activity
-35.31
-35.65
-312.70
-162.66
84.54
92.30
-5.54
-165.76
29.90
-4.51
Net Cash Inflow / Outflow
12.24
-1.39
2.79
1.31
0.60
-17.59
-0.77
1.04
12.34
-6.39
Opening Cash & Equivalents
6.46
7.85
5.06
3.75
3.16
21.55
22.60
21.56
9.21
15.60
Closing Cash & Equivalent
18.70
6.46
7.85
5.06
3.75
3.97
21.83
22.60
21.56
9.21

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
155.46
126.89
108.49
125.59
107.43
93.90
81.36
73.18
73.35
57.88
ROA
12.59%
8.05%
-4.26%
5.64%
6.16%
7.91%
4.08%
1.57%
6.07%
6.47%
ROE
21.74%
14.80%
-9.95%
16.59%
18.82%
22.06%
10.87%
4.79%
20.62%
22.65%
ROCE
24.16%
16.25%
-3.12%
15.90%
17.79%
19.43%
13.25%
9.82%
16.07%
19.46%
Fixed Asset Turnover
8.82
5.87
9.36
9.71
10.59
6.03
4.41
5.33
5.52
6.35
Receivable days
21.29
35.30
27.63
34.65
29.35
32.31
30.66
29.16
32.12
26.45
Inventory Days
37.17
40.81
44.48
67.64
54.50
53.54
38.46
38.88
41.07
26.71
Payable days
13.69
15.03
11.26
14.34
8.34
9.89
11.70
12.38
11.75
11.36
Cash Conversion Cycle
44.77
61.07
60.85
87.95
75.51
75.96
57.42
55.65
61.44
41.80
Total Debt/Equity
0.32
0.43
0.54
1.18
1.73
1.47
1.12
1.17
1.73
1.77
Interest Cover
8.89
5.90
-0.51
3.02
2.58
3.71
2.35
1.25
2.51
2.40

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.