Nifty
Sensex
:
:
15804.35
53129.39
5.25 (0.03%)
102.42 (0.19%)

Dyes & Pigments

Rating :
57/99

BSE: 506910 | NSE: JAYDYSTUF

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 55.18
  • 7.73
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 45.23
  • 0.47%
  • 0.60

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.75%
  • 1.24%
  • 21.16%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 2.85%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.09
  • 0.78
  • 1.62

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.37
  • 2.32
  • 4.09

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.91
  • -2.16
  • 3.91

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.45
  • 13.31
  • 12.28

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.59
  • 0.68
  • 0.60

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.52
  • 5.93
  • 4.75

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
41.42
37.82
9.52%
42.78
36.38
17.59%
37.16
31.97
16.23%
40.95
20.85
96.40%
Expenses
39.56
36.68
7.85%
38.26
33.10
15.59%
35.36
29.39
20.31%
38.10
19.57
94.69%
EBITDA
1.86
1.14
63.16%
4.52
3.28
37.80%
1.80
2.58
-30.23%
2.85
1.28
122.66%
EBIDTM
4.49%
3.01%
10.57%
9.02%
4.84%
8.07%
6.96%
6.14%
Other Income
0.76
-0.15
-
-0.06
-0.48
-
0.56
0.36
55.56%
0.25
0.41
-39.02%
Interest
0.10
0.12
-16.67%
0.08
0.06
33.33%
0.07
0.06
16.67%
0.07
0.11
-36.36%
Depreciation
0.63
0.47
34.04%
0.44
0.45
-2.22%
0.44
0.44
0.00%
0.42
0.44
-4.55%
PBT
1.89
0.40
372.50%
3.94
2.29
72.05%
1.85
2.44
-24.18%
2.61
1.14
128.95%
Tax
0.76
0.10
660.00%
1.14
0.65
75.38%
0.57
0.75
-24.00%
0.68
0.26
161.54%
PAT
1.13
0.30
276.67%
2.80
1.64
70.73%
1.28
1.69
-24.26%
1.93
0.88
119.32%
PATM
2.73%
0.79%
6.55%
4.51%
3.44%
5.29%
4.71%
4.22%
EPS
1.30
0.34
282.35%
3.22
1.89
70.37%
1.47
1.94
-24.23%
2.22
1.01
119.80%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
162.31
127.01
116.88
121.04
118.03
122.15
120.93
Net Sales Growth
27.78%
8.67%
-3.44%
2.55%
-3.37%
1.01%
 
Cost Of Goods Sold
120.61
96.45
87.42
92.41
88.62
88.15
82.81
Gross Profit
41.70
30.57
29.46
28.64
29.41
34.00
38.12
GP Margin
25.69%
24.07%
25.21%
23.66%
24.92%
27.83%
31.52%
Total Expenditure
151.28
119.52
111.83
114.91
114.05
115.47
112.30
Power & Fuel Cost
-
0.68
0.78
0.79
0.80
0.83
0.81
% Of Sales
-
0.54%
0.67%
0.65%
0.68%
0.68%
0.67%
Employee Cost
-
7.45
8.12
7.55
7.66
7.36
7.29
% Of Sales
-
5.87%
6.95%
6.24%
6.49%
6.03%
6.03%
Manufacturing Exp.
-
3.28
4.11
3.70
4.09
5.24
7.31
% Of Sales
-
2.58%
3.52%
3.06%
3.47%
4.29%
6.04%
General & Admin Exp.
-
4.24
5.20
4.89
5.69
5.81
5.92
% Of Sales
-
3.34%
4.45%
4.04%
4.82%
4.76%
4.90%
Selling & Distn. Exp.
-
5.50
5.18
4.80
5.91
7.16
4.54
% Of Sales
-
4.33%
4.43%
3.97%
5.01%
5.86%
3.75%
Miscellaneous Exp.
-
1.91
1.04
0.78
1.28
0.93
3.63
% Of Sales
-
1.50%
0.89%
0.64%
1.08%
0.76%
3.00%
EBITDA
11.03
7.49
5.05
6.13
3.98
6.68
8.63
EBITDA Margin
6.80%
5.90%
4.32%
5.06%
3.37%
5.47%
7.14%
Other Income
1.51
0.93
0.63
1.55
0.80
2.38
2.28
Interest
0.32
0.35
0.40
0.33
0.21
0.22
0.23
Depreciation
1.93
1.80
1.90
2.02
2.00
1.89
1.80
PBT
10.29
6.27
3.38
5.33
2.56
6.96
8.88
Tax
3.15
1.76
0.81
1.30
0.87
1.93
2.52
Tax Rate
30.61%
28.07%
23.96%
24.39%
33.98%
27.73%
28.38%
PAT
7.14
4.51
2.57
4.02
1.70
5.03
6.36
PAT before Minority Interest
7.14
4.51
2.57
4.02
1.70
5.03
6.36
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
4.40%
3.55%
2.20%
3.32%
1.44%
4.12%
5.26%
PAT Growth
58.31%
75.49%
-36.07%
136.47%
-66.20%
-20.91%
 
EPS
8.21
5.18
2.95
4.62
1.95
5.78
7.31

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
84.40
80.86
78.31
74.80
71.64
68.62
Share Capital
0.87
0.87
0.87
0.87
0.87
0.87
Total Reserves
83.53
79.99
77.45
73.93
70.77
67.75
Non-Current Liabilities
2.61
2.57
2.47
2.85
2.80
2.68
Secured Loans
0.42
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
1.04
1.19
0.95
0.91
0.80
0.61
Current Liabilities
30.55
24.02
20.22
27.62
23.15
40.07
Trade Payables
20.46
19.72
16.42
21.65
16.10
19.17
Other Current Liabilities
5.67
4.16
3.67
5.86
6.72
10.03
Short Term Borrowings
4.19
0.14
0.00
0.00
0.00
0.00
Short Term Provisions
0.23
0.00
0.12
0.11
0.34
10.87
Total Liabilities
117.56
107.45
101.00
105.27
97.59
111.37
Net Block
11.55
14.61
15.57
17.28
16.88
18.20
Gross Block
19.54
20.97
20.85
20.55
18.20
24.90
Accumulated Depreciation
7.99
6.36
5.28
3.27
1.32
6.70
Non Current Assets
11.85
14.92
15.90
17.97
20.14
19.43
Capital Work in Progress
0.00
0.00
0.02
0.00
0.56
0.05
Non Current Investment
0.04
0.04
0.04
0.04
1.17
0.00
Long Term Loans & Adv.
0.26
0.27
0.27
0.65
0.88
1.18
Other Non Current Assets
0.00
0.00
0.00
0.00
0.65
0.00
Current Assets
105.71
92.53
85.09
87.29
77.45
91.94
Current Investments
5.02
9.94
0.00
0.74
1.55
2.11
Inventories
34.55
30.02
24.52
22.98
25.72
27.01
Sundry Debtors
41.46
35.23
34.44
41.34
28.35
30.28
Cash & Bank
14.56
7.94
15.47
5.86
8.73
8.45
Other Current Assets
10.12
8.34
9.61
15.57
13.10
24.09
Short Term Loans & Adv.
0.40
1.06
1.05
0.79
0.74
10.74
Net Current Assets
75.16
68.51
64.88
59.68
54.29
51.87
Total Assets
117.56
107.45
100.99
105.26
97.59
111.37

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
-0.64
3.39
9.64
-3.14
2.32
-2.22
PBT
6.27
3.38
5.33
2.56
6.96
8.88
Adjustment
4.19
2.35
1.92
3.40
-0.77
0.81
Changes in Working Capital
-9.55
-0.61
4.04
-7.81
-1.86
-8.74
Cash after chg. in Working capital
0.91
5.12
11.29
-1.85
4.33
0.94
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.55
-1.73
-1.65
-1.29
-2.01
-3.17
Other Direct Exp. Paid
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
Cash From Investing Activity
3.43
-10.37
0.43
0.54
-1.13
2.99
Net Fixed Assets
-0.92
-0.09
-0.33
-1.83
5.98
Net Investments
10.95
-9.94
0.74
1.94
-0.61
Others
-6.60
-0.34
0.02
0.43
-6.50
Cash from Financing Activity
3.82
-0.54
-0.46
-0.26
-0.26
-0.17
Net Cash Inflow / Outflow
6.61
-7.53
9.61
-2.86
0.92
0.60
Opening Cash & Equivalents
7.94
15.47
5.86
8.73
7.80
7.85
Closing Cash & Equivalent
14.56
7.94
15.47
5.86
8.73
8.45

Financial Ratios

Standalone /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
97.13
93.05
90.12
86.08
82.44
78.97
ROA
4.01%
2.46%
3.90%
1.67%
4.81%
5.71%
ROE
5.46%
3.23%
5.26%
2.32%
7.17%
9.26%
ROCE
7.79%
4.74%
7.39%
3.79%
10.23%
13.27%
Fixed Asset Turnover
6.27
5.59
5.85
6.16
5.93
5.10
Receivable days
110.20
108.78
114.25
106.66
83.77
87.05
Inventory Days
92.78
85.16
71.61
74.54
75.34
77.65
Payable days
76.03
61.01
61.95
65.07
59.31
66.27
Cash Conversion Cycle
126.95
132.93
123.91
116.14
99.80
98.42
Total Debt/Equity
0.05
0.00
0.00
0.00
0.00
0.00
Interest Cover
19.00
9.48
16.99
13.27
33.13
39.24

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.