Nifty
Sensex
:
:
17149.10
57491.51
-468.05 (-2.66%)
-1545.67 (-2.62%)

Dyes & Pigments

Rating :
53/99

BSE: 506910 | NSE: JAYDYSTUF

81.50
21-Jan-2022
  • Open
  • High
  • Low
  • Previous Close
  •  82.45
  •  84.00
  •  80.10
  •  80.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  41
  •  4.78
  •  102.00
  •  45.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 70.82
  • 13.81
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 60.87
  • 0.25%
  • 0.82

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.75%
  • 1.28%
  • 21.17%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 2.80%

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
  • 11.34
  • 13.36
  • 12.65

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.54
  • 0.71
  • 0.58

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.21
  • 5.99
  • 5.06

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
37.16
31.97
16.23%
40.95
20.85
96.40%
37.82
32.95
14.78%
36.38
27.23
33.60%
Expenses
35.36
29.39
20.31%
38.10
19.57
94.69%
36.68
32.51
12.83%
33.10
25.73
28.64%
EBITDA
1.80
2.58
-30.23%
2.85
1.28
122.66%
1.14
0.44
159.09%
3.28
1.50
118.67%
EBIDTM
4.84%
8.07%
6.96%
6.14%
3.01%
1.34%
9.02%
5.51%
Other Income
0.56
0.36
55.56%
0.25
0.41
-39.02%
-0.15
-0.17
-
-0.48
0.24
-
Interest
0.07
0.06
16.67%
0.07
0.11
-36.36%
0.12
0.12
0.00%
0.06
0.10
-40.00%
Depreciation
0.44
0.44
0.00%
0.42
0.44
-4.55%
0.47
0.47
0.00%
0.45
0.49
-8.16%
PBT
1.85
2.44
-24.18%
2.61
1.14
128.95%
0.40
-0.32
-
2.29
1.15
99.13%
Tax
0.57
0.75
-24.00%
0.68
0.26
161.54%
0.10
-0.04
-
0.65
0.25
160.00%
PAT
1.28
1.69
-24.26%
1.93
0.88
119.32%
0.30
-0.28
-
1.64
0.90
82.22%
PATM
3.44%
5.29%
4.71%
4.22%
0.79%
-0.85%
4.51%
3.31%
EPS
1.47
1.94
-24.23%
2.22
1.01
119.80%
0.34
-0.32
-
1.89
1.03
83.50%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
152.31
127.01
116.88
121.04
118.03
122.15
120.93
Net Sales Growth
34.79%
8.67%
-3.44%
2.55%
-3.37%
1.01%
 
Cost Of Goods Sold
116.30
96.45
87.42
92.41
88.62
88.15
82.81
Gross Profit
36.01
30.57
29.46
28.64
29.41
34.00
38.12
GP Margin
23.64%
24.07%
25.21%
23.66%
24.92%
27.83%
31.52%
Total Expenditure
143.24
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
9.07
7.49
5.05
6.13
3.98
6.68
8.63
EBITDA Margin
5.95%
5.90%
4.32%
5.06%
3.37%
5.47%
7.14%
Other Income
0.18
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
1.78
1.80
1.90
2.02
2.00
1.89
1.80
PBT
7.15
6.27
3.38
5.33
2.56
6.96
8.88
Tax
2.00
1.76
0.81
1.30
0.87
1.93
2.52
Tax Rate
27.97%
28.07%
23.96%
24.39%
33.98%
27.73%
28.38%
PAT
5.15
4.51
2.57
4.02
1.70
5.03
6.36
PAT before Minority Interest
5.15
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
3.38%
3.55%
2.20%
3.32%
1.44%
4.12%
5.26%
PAT Growth
61.44%
75.49%
-36.07%
136.47%
-66.20%
-20.91%
 
EPS
5.92
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
64.90
61.01
61.95
65.07
59.31
66.27
Cash Conversion Cycle
138.08
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.