Nifty
Sensex
:
:
22519.40
74244.90
-234.40 (-1.03%)
-793.25 (-1.06%)

Dyes & Pigments

Rating :
60/99

BSE: 506910 | NSE: JAYDYSTUF

124.65
12-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  123.70
  •  129.00
  •  123.70
  •  123.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  41
  •  8.46
  •  145.85
  •  54.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 108.32
  • 13.93
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 100.34
  • 0.20%
  • 1.05

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.75%
  • 0.23%
  • 21.74%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 3.28%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.81
  • 2.96
  • 3.31

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.78
  • 6.30
  • 2.12

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.61
  • 3.91
  • 2.59

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.43
  • 12.12
  • 12.39

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.76
  • 0.66
  • 0.76

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.06
  • 5.52
  • 6.37

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
39.51
31.95
23.66%
42.37
32.61
29.93%
34.22
40.27
-15.02%
35.20
41.41
-15.00%
Expenses
35.68
29.22
22.11%
36.94
32.10
15.08%
33.58
37.46
-10.36%
32.93
39.55
-16.74%
EBITDA
3.83
2.73
40.29%
5.43
0.50
986.00%
0.64
2.81
-77.22%
2.27
1.86
22.04%
EBIDTM
9.69%
8.54%
12.82%
1.55%
1.88%
6.99%
6.45%
4.50%
Other Income
-0.20
-1.15
-
0.32
1.08
-70.37%
0.43
0.63
-31.75%
0.02
0.77
-97.40%
Interest
0.10
0.05
100.00%
0.08
0.10
-20.00%
0.07
0.06
16.67%
0.07
0.10
-30.00%
Depreciation
0.46
0.51
-9.80%
0.44
0.49
-10.20%
0.43
0.44
-2.27%
0.51
0.64
-20.31%
PBT
3.07
1.02
200.98%
5.23
1.00
423.00%
0.57
2.95
-80.68%
1.71
1.89
-9.52%
Tax
0.90
0.29
210.34%
1.21
0.19
536.84%
0.18
0.82
-78.05%
0.51
0.76
-32.89%
PAT
2.16
0.73
195.89%
4.02
0.81
396.30%
0.39
2.13
-81.69%
1.20
1.13
6.19%
PATM
5.48%
2.28%
9.48%
2.47%
1.14%
5.29%
3.41%
2.72%
EPS
2.49
0.84
196.43%
4.62
0.93
396.77%
0.45
2.45
-81.63%
1.38
1.30
6.15%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
151.30
140.04
162.31
127.01
116.88
121.04
118.03
122.15
120.93
Net Sales Growth
3.46%
-13.72%
27.79%
8.67%
-3.44%
2.55%
-3.37%
1.01%
 
Cost Of Goods Sold
107.91
101.37
120.61
96.45
87.42
92.41
88.62
88.15
82.81
Gross Profit
43.39
38.66
41.69
30.56
29.46
28.64
29.41
34.00
38.12
GP Margin
28.68%
27.61%
25.69%
24.06%
25.21%
23.66%
24.92%
27.83%
31.52%
Total Expenditure
139.13
131.72
151.28
119.52
111.83
114.91
114.05
115.47
112.30
Power & Fuel Cost
-
0.99
0.80
0.68
0.78
0.79
0.80
0.83
0.81
% Of Sales
-
0.71%
0.49%
0.54%
0.67%
0.65%
0.68%
0.68%
0.67%
Employee Cost
-
10.12
9.18
7.45
8.12
7.55
7.66
7.36
7.29
% Of Sales
-
7.23%
5.66%
5.87%
6.95%
6.24%
6.49%
6.03%
6.03%
Manufacturing Exp.
-
6.16
4.94
3.28
4.11
3.70
4.09
5.24
7.31
% Of Sales
-
4.40%
3.04%
2.58%
3.52%
3.06%
3.47%
4.29%
6.04%
General & Admin Exp.
-
5.48
5.22
4.24
5.20
4.89
5.69
5.81
5.92
% Of Sales
-
3.91%
3.22%
3.34%
4.45%
4.04%
4.82%
4.76%
4.90%
Selling & Distn. Exp.
-
5.69
8.89
5.50
5.18
4.80
5.91
7.16
4.54
% Of Sales
-
4.06%
5.48%
4.33%
4.43%
3.97%
5.01%
5.86%
3.75%
Miscellaneous Exp.
-
1.92
1.64
1.91
1.04
0.78
1.28
0.93
3.63
% Of Sales
-
1.37%
1.01%
1.50%
0.89%
0.64%
1.08%
0.76%
3.00%
EBITDA
12.17
8.32
11.03
7.49
5.05
6.13
3.98
6.68
8.63
EBITDA Margin
8.04%
5.94%
6.80%
5.90%
4.32%
5.06%
3.37%
5.47%
7.14%
Other Income
0.57
0.58
1.52
0.93
0.63
1.55
0.80
2.38
2.28
Interest
0.32
0.28
0.32
0.35
0.40
0.33
0.21
0.22
0.23
Depreciation
1.84
1.95
1.93
1.80
1.90
2.02
2.00
1.89
1.80
PBT
10.58
6.68
10.29
6.27
3.38
5.33
2.56
6.96
8.88
Tax
2.80
1.81
3.15
1.76
0.81
1.30
0.87
1.93
2.52
Tax Rate
26.47%
27.10%
30.61%
28.07%
23.96%
24.39%
33.98%
27.73%
28.38%
PAT
7.77
4.87
7.15
4.51
2.57
4.02
1.70
5.03
6.36
PAT before Minority Interest
7.77
4.87
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
0.00
PAT Margin
5.14%
3.48%
4.41%
3.55%
2.20%
3.32%
1.44%
4.12%
5.26%
PAT Growth
61.88%
-31.89%
58.54%
75.49%
-36.07%
136.47%
-66.20%
-20.91%
 
EPS
8.93
5.60
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 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
97.07
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
0.87
Total Reserves
96.20
90.57
83.53
79.99
77.45
73.93
70.77
67.75
Non-Current Liabilities
2.25
3.38
2.61
2.57
2.47
2.85
2.80
2.68
Secured Loans
0.24
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
0.00
Long Term Provisions
0.41
1.33
1.04
1.19
0.95
0.91
0.80
0.61
Current Liabilities
29.24
27.30
30.55
24.02
20.22
27.62
23.15
40.07
Trade Payables
25.59
19.67
20.46
19.72
16.42
21.65
16.10
19.17
Other Current Liabilities
3.32
3.94
5.67
4.16
3.67
5.86
6.72
10.03
Short Term Borrowings
0.29
3.11
4.19
0.14
0.00
0.00
0.00
0.00
Short Term Provisions
0.04
0.58
0.23
0.00
0.12
0.11
0.34
10.87
Total Liabilities
128.56
122.12
117.56
107.45
101.00
105.27
97.59
111.37
Net Block
14.54
11.51
11.55
14.61
15.57
17.28
16.88
18.20
Gross Block
25.75
20.98
19.38
20.97
20.85
20.55
18.20
24.90
Accumulated Depreciation
11.21
9.47
7.83
6.36
5.28
3.27
1.32
6.70
Non Current Assets
15.06
13.70
11.85
14.92
15.90
17.97
20.14
19.43
Capital Work in Progress
0.17
1.87
0.00
0.00
0.02
0.00
0.56
0.05
Non Current Investment
0.00
0.00
0.04
0.04
0.04
0.04
1.17
0.00
Long Term Loans & Adv.
0.31
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
0.00
0.65
0.00
Current Assets
113.51
108.42
105.71
92.53
85.09
87.29
77.45
91.94
Current Investments
16.33
8.33
5.02
9.94
0.00
0.74
1.55
2.11
Inventories
48.86
46.49
34.55
30.02
24.52
22.98
25.72
27.01
Sundry Debtors
28.81
38.13
41.46
35.23
34.44
41.34
28.35
30.28
Cash & Bank
14.48
8.19
14.56
7.94
15.47
5.86
8.73
8.45
Other Current Assets
5.02
2.43
9.72
8.34
10.66
16.36
13.10
24.09
Short Term Loans & Adv.
3.71
4.85
0.40
1.06
1.05
0.79
0.74
10.74
Net Current Assets
84.26
81.12
75.16
68.51
64.88
59.68
54.29
51.87
Total Assets
128.57
122.12
117.56
107.45
100.99
105.26
97.59
111.37

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
20.71
1.29
-1.35
3.39
9.64
-3.14
2.32
-2.22
PBT
6.68
10.29
6.27
3.38
5.33
2.56
6.96
8.88
Adjustment
1.69
1.94
3.47
2.35
1.92
3.40
-0.77
0.81
Changes in Working Capital
15.10
-8.39
-9.55
-0.61
4.04
-7.81
-1.86
-8.74
Cash after chg. in Working capital
23.46
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
0.00
Tax Paid
-2.76
-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
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-10.75
-5.82
4.15
-10.37
0.43
0.54
-1.13
2.99
Net Fixed Assets
-3.07
-3.47
-0.76
-0.09
-0.33
-1.83
5.98
Net Investments
-8.00
-3.27
10.95
-9.94
0.74
1.94
-0.61
Others
0.32
0.92
-6.04
-0.34
0.02
0.43
-6.50
Cash from Financing Activity
-3.66
-1.84
3.82
-0.54
-0.46
-0.26
-0.26
-0.17
Net Cash Inflow / Outflow
6.30
-6.37
6.61
-7.53
9.61
-2.86
0.92
0.60
Opening Cash & Equivalents
8.19
14.56
7.94
15.47
5.86
8.73
7.80
7.85
Closing Cash & Equivalent
14.48
8.19
14.56
7.94
15.47
5.86
8.73
8.45

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
111.70
105.23
97.12
93.05
90.12
86.08
82.44
78.97
ROA
3.88%
5.96%
4.01%
2.46%
3.90%
1.67%
4.81%
5.71%
ROE
5.16%
8.13%
5.46%
3.23%
5.26%
2.32%
7.17%
9.26%
ROCE
7.22%
11.54%
7.79%
4.74%
7.39%
3.79%
10.23%
13.27%
Fixed Asset Turnover
5.99
8.04
6.30
5.59
5.85
6.16
5.93
5.10
Receivable days
87.23
89.50
110.20
108.78
114.25
106.66
83.77
87.05
Inventory Days
124.27
91.13
92.78
85.16
71.61
74.54
75.34
77.65
Payable days
81.50
60.73
76.03
61.01
61.95
65.07
59.31
66.27
Cash Conversion Cycle
130.01
119.89
126.95
132.93
123.91
116.14
99.80
98.42
Total Debt/Equity
0.01
0.04
0.05
0.00
0.00
0.00
0.00
0.00
Interest Cover
25.12
33.34
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.