Nifty
Sensex
:
:
18696.10
62868.50
-116.40 (-0.62%)
-415.69 (-0.66%)

Dyes & Pigments

Rating :
53/99

BSE: 506910 | NSE: JAYDYSTUF

71.15
02-Dec-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 72.40
  • 74.70
  • 70.05
  • 72.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  115
  •  5.83
  •  96.00
  •  60.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 62.91
  • 9.16
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 58.18
  • 0.41%
  • 0.68

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.75%
  • 0.48%
  • 21.18%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 3.59%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.87
  • 6.58
  • 11.57

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.93
  • 22.61
  • 16.91

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.28
  • 33.28
  • 40.65

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.44
  • 12.76
  • 12.22

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.63
  • 0.67
  • 0.63

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.79
  • 5.79
  • 4.90

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
32.61
37.16
-12.24%
40.28
40.95
-1.64%
41.42
37.82
9.52%
42.78
36.38
17.59%
Expenses
32.10
35.36
-9.22%
37.47
38.10
-1.65%
39.56
36.68
7.85%
38.26
33.10
15.59%
EBITDA
0.50
1.80
-72.22%
2.81
2.85
-1.40%
1.86
1.14
63.16%
4.52
3.28
37.80%
EBIDTM
1.55%
4.84%
6.98%
6.96%
4.49%
3.01%
10.57%
9.02%
Other Income
1.08
0.56
92.86%
0.63
0.25
152.00%
0.76
-0.15
-
-0.06
-0.48
-
Interest
0.10
0.07
42.86%
0.05
0.07
-28.57%
0.10
0.12
-16.67%
0.08
0.06
33.33%
Depreciation
0.49
0.44
11.36%
0.44
0.42
4.76%
0.63
0.47
34.04%
0.44
0.45
-2.22%
PBT
1.00
1.85
-45.95%
2.95
2.61
13.03%
1.89
0.40
372.50%
3.94
2.29
72.05%
Tax
0.19
0.57
-66.67%
0.82
0.68
20.59%
0.76
0.10
660.00%
1.14
0.65
75.38%
PAT
0.81
1.28
-36.72%
2.13
1.93
10.36%
1.13
0.30
276.67%
2.80
1.64
70.73%
PATM
2.47%
3.46%
5.29%
4.71%
2.73%
0.79%
6.55%
4.51%
EPS
0.93
1.48
-37.16%
2.45
2.22
10.36%
1.30
0.34
282.35%
3.22
1.89
70.37%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
157.09
162.31
127.01
116.88
121.04
118.03
122.15
120.93
Net Sales Growth
3.14%
27.79%
8.67%
-3.44%
2.55%
-3.37%
1.01%
 
Cost Of Goods Sold
114.02
120.61
96.45
87.42
92.41
88.62
88.15
82.81
Gross Profit
43.07
41.69
30.56
29.46
28.64
29.41
34.00
38.12
GP Margin
27.42%
25.69%
24.06%
25.21%
23.66%
24.92%
27.83%
31.52%
Total Expenditure
147.39
151.28
119.52
111.83
114.91
114.05
115.47
112.30
Power & Fuel Cost
-
0.80
0.68
0.78
0.79
0.80
0.83
0.81
% Of Sales
-
0.49%
0.54%
0.67%
0.65%
0.68%
0.68%
0.67%
Employee Cost
-
9.18
7.45
8.12
7.55
7.66
7.36
7.29
% Of Sales
-
5.66%
5.87%
6.95%
6.24%
6.49%
6.03%
6.03%
Manufacturing Exp.
-
4.94
3.28
4.11
3.70
4.09
5.24
7.31
% Of Sales
-
3.04%
2.58%
3.52%
3.06%
3.47%
4.29%
6.04%
General & Admin Exp.
-
5.22
4.24
5.20
4.89
5.69
5.81
5.92
% Of Sales
-
3.22%
3.34%
4.45%
4.04%
4.82%
4.76%
4.90%
Selling & Distn. Exp.
-
8.89
5.50
5.18
4.80
5.91
7.16
4.54
% Of Sales
-
5.48%
4.33%
4.43%
3.97%
5.01%
5.86%
3.75%
Miscellaneous Exp.
-
1.64
1.91
1.04
0.78
1.28
0.93
3.63
% Of Sales
-
1.01%
1.50%
0.89%
0.64%
1.08%
0.76%
3.00%
EBITDA
9.69
11.03
7.49
5.05
6.13
3.98
6.68
8.63
EBITDA Margin
6.17%
6.80%
5.90%
4.32%
5.06%
3.37%
5.47%
7.14%
Other Income
2.41
1.52
0.93
0.63
1.55
0.80
2.38
2.28
Interest
0.33
0.32
0.35
0.40
0.33
0.21
0.22
0.23
Depreciation
2.00
1.93
1.80
1.90
2.02
2.00
1.89
1.80
PBT
9.78
10.29
6.27
3.38
5.33
2.56
6.96
8.88
Tax
2.91
3.15
1.76
0.81
1.30
0.87
1.93
2.52
Tax Rate
29.75%
30.61%
28.07%
23.96%
24.39%
33.98%
27.73%
28.38%
PAT
6.87
7.15
4.51
2.57
4.02
1.70
5.03
6.36
PAT before Minority Interest
6.87
7.15
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
0.00
PAT Margin
4.37%
4.41%
3.55%
2.20%
3.32%
1.44%
4.12%
5.26%
PAT Growth
33.40%
58.54%
75.49%
-36.07%
136.47%
-66.20%
-20.91%
 
EPS
7.90
8.22
5.18
2.95
4.62
1.95
5.78
7.31

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
91.44
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
0.87
Total Reserves
90.57
83.53
79.99
77.45
73.93
70.77
67.75
Non-Current Liabilities
3.38
2.61
2.57
2.47
2.85
2.80
2.68
Secured Loans
0.34
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
0.00
Long Term Provisions
1.33
1.04
1.19
0.95
0.91
0.80
0.61
Current Liabilities
27.30
30.55
24.02
20.22
27.62
23.15
40.07
Trade Payables
19.67
20.46
19.72
16.42
21.65
16.10
19.17
Other Current Liabilities
3.94
5.67
4.16
3.67
5.86
6.72
10.03
Short Term Borrowings
3.11
4.19
0.14
0.00
0.00
0.00
0.00
Short Term Provisions
0.58
0.23
0.00
0.12
0.11
0.34
10.87
Total Liabilities
122.12
117.56
107.45
101.00
105.27
97.59
111.37
Net Block
11.51
11.55
14.61
15.57
17.28
16.88
18.20
Gross Block
21.18
19.38
20.97
20.85
20.55
18.20
24.90
Accumulated Depreciation
9.67
7.83
6.36
5.28
3.27
1.32
6.70
Non Current Assets
13.70
11.85
14.92
15.90
17.97
20.14
19.43
Capital Work in Progress
1.87
0.00
0.00
0.02
0.00
0.56
0.05
Non Current Investment
0.04
0.04
0.04
0.04
0.04
1.17
0.00
Long Term Loans & Adv.
0.28
0.26
0.27
0.27
0.65
0.88
1.18
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.65
0.00
Current Assets
108.42
105.71
92.53
85.09
87.29
77.45
91.94
Current Investments
8.33
5.02
9.94
0.00
0.74
1.55
2.11
Inventories
46.49
34.55
30.02
24.52
22.98
25.72
27.01
Sundry Debtors
38.13
41.46
35.23
34.44
41.34
28.35
30.28
Cash & Bank
8.19
14.56
7.94
15.47
5.86
8.73
8.45
Other Current Assets
7.28
9.72
8.34
9.61
16.36
13.10
24.09
Short Term Loans & Adv.
0.69
0.40
1.06
1.05
0.79
0.74
10.74
Net Current Assets
81.12
75.16
68.51
64.88
59.68
54.29
51.87
Total Assets
122.12
117.56
107.45
100.99
105.26
97.59
111.37

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
1.29
-1.35
3.39
9.64
-3.14
2.32
-2.22
PBT
10.29
6.27
3.38
5.33
2.56
6.96
8.88
Adjustment
1.94
3.47
2.35
1.92
3.40
-0.77
0.81
Changes in Working Capital
-8.39
-9.55
-0.61
4.04
-7.81
-1.86
-8.74
Cash after chg. in Working capital
3.84
0.20
5.12
11.29
-1.85
4.33
0.94
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.55
-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
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-5.82
4.15
-10.37
0.43
0.54
-1.13
2.99
Net Fixed Assets
-3.67
-0.76
-0.09
-0.33
-1.83
5.98
Net Investments
-3.30
10.95
-9.94
0.74
1.94
-0.61
Others
1.15
-6.04
-0.34
0.02
0.43
-6.50
Cash from Financing Activity
-1.84
3.82
-0.54
-0.46
-0.26
-0.26
-0.17
Net Cash Inflow / Outflow
-6.37
6.61
-7.53
9.61
-2.86
0.92
0.60
Opening Cash & Equivalents
14.56
7.94
15.47
5.86
8.73
7.80
7.85
Closing Cash & Equivalent
8.19
14.56
7.94
15.47
5.86
8.73
8.45

Financial Ratios

Standalone /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
105.23
97.12
93.05
90.12
86.08
82.44
78.97
ROA
5.96%
4.01%
2.46%
3.90%
1.67%
4.81%
5.71%
ROE
8.13%
5.46%
3.23%
5.26%
2.32%
7.17%
9.26%
ROCE
11.54%
7.79%
4.74%
7.39%
3.79%
10.23%
13.27%
Fixed Asset Turnover
8.00
6.30
5.59
5.85
6.16
5.93
5.10
Receivable days
89.50
110.20
108.78
114.25
106.66
83.77
87.05
Inventory Days
91.13
92.78
85.16
71.61
74.54
75.34
77.65
Payable days
60.73
76.03
61.01
61.95
65.07
59.31
66.27
Cash Conversion Cycle
119.89
126.95
132.93
123.91
116.14
99.80
98.42
Total Debt/Equity
0.04
0.05
0.00
0.00
0.00
0.00
0.00
Interest Cover
33.34
19.00
9.48
16.99
13.27
33.13
39.24

News Update:


  • Jaysynth Dyestuff - Quarterly Results
    10th Nov 2022, 13:58 PM

    Read More

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.