Nifty

:

17767.35

Sensex

:

60605.79

-86.70 (-0.49%)
-236.09 (-0.39%)

Login

Nifty
Sensex

:
:

17767.35
60605.79

-86.70 (-0.49%)
-236.09 (-0.39%)

Jay Shree Tea & Industries Ltd.

Tea/Coffee

Rating :

53/99

BSE: 509715 | NSE: JAYSREETEA

Watchlist

NSE BSE

92.35

03-Feb-2023

Day's Open
Day's High
Day's Low
Previous Close

93.40
94.00
91.50
93.80

Volume
Traded Value (lacs)
52 Week High
52 Week Low

40093
37.06
124.40
77.75

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

267.84
N/A
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

683.94
N/A
1.09

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

0.21
-0.79
0.39

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-44.74

PAT CAGR (%)

10 Years
5 Years
3 Years

-21.16
12.96
-

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

0.79
0.82
0.92

EV:EBITDA (Average)

8 Years
5 Years
3 Years

12.85
13.50
15.53

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 233.06 174.92 33.24% 156.01 85.73 81.98% 132.26 96.29 37.36% 222.84 166.24 34.05%
Expenses 191.48 131.27 45.87% 142.09 79.99 77.63% 197.54 131.55 50.16% 207.83 145.93 42.42%
EBITDA 41.58 43.65 -4.74% 13.92 5.74 142.51% -65.28 -35.26 - 15.01 20.31 -26.10%
EBIDTM 17.84% 24.95% 8.92% 6.70% -49.36% -36.62% 6.74% 12.22%
Other Income 1.19 4.16 -71.39% 5.61 6.17 -9.08% 25.29 10.24 146.97% 1.30 5.42 -76.01%
Interest 9.14 4.98 83.53% 7.24 5.30 36.60% 9.30 6.17 50.73% 8.74 6.93 26.12%
Depreciation 5.83 3.50 66.57% 5.36 3.43 56.27% 5.37 3.49 53.87% 5.66 4.03 40.45%
PBT 27.80 39.33 -29.32% 6.93 3.18 117.92% -54.66 -34.68 - 1.91 14.77 -87.07%
Tax 0.00 0.00 0 0.00 0.00 0 -11.65 0.47 - -23.11 0.00 -
PAT 27.80 39.33 -29.32% 6.93 3.18 117.92% -43.01 -35.15 - 25.02 14.77 69.40%
PATM 11.93% 22.48% 4.44% 3.71% -32.52% -36.50% 11.23% 8.88%
EPS 9.62 13.61 -29.32% 2.40 1.10 118.18% -14.88 -12.16 - 8.66 5.11 69.47%

Description Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 Var% Dec 21 Dec 20 Var%
Net Sales 238.36 202.98 17.43% 161.31 158.60 1.71% 138.39 164.16 -15.70% 225.86 216.67 4.24%
Expenses 198.64 162.37 22.34% 148.58 151.66 -2.03% 203.33 207.99 -2.24% 210.93 204.93 2.93%
EBITDA 39.72 40.61 -2.19% 12.73 6.94 83.43% -64.94 -43.83 - 14.93 11.74 27.17%
EBIDTM 16.66% 20.01% 7.89% 4.38% -46.93% -26.70% 6.61% 5.42%
Other Income 3.00 2.11 42.18% 8.23 4.40 87.05% 25.83 6.67 287.26% 0.79 4.12 -80.83%
Interest 9.86 9.50 3.79% 8.03 9.15 -12.24% 10.14 10.19 -0.49% 9.51 11.79 -19.34%
Depreciation 6.00 5.90 1.69% 5.53 5.79 -4.49% 6.11 6.40 -4.53% 5.88 6.22 -5.47%
PBT 26.86 27.32 -1.68% -54.36 -3.60 - -55.36 -59.53 - 0.33 -2.15 -
Tax 0.62 -0.01 - -0.12 -0.04 - -12.03 0.70 - -23.35 -0.03 -
PAT 26.24 27.33 -3.99% -54.24 -3.56 - -43.33 -60.23 - 23.68 -2.12 -
PATM 11.01% 13.46% -33.62% -2.24% -31.31% -36.69% 10.48% -0.98%
EPS 11.58 12.06 -3.98% -23.94 -1.57 - -10.52 -19.29 - 10.45 -0.94 -

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description TTM Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Net Sales 744.17 709.35 780.57 486.49 560.67 551.14 538.43 696.02 684.71 699.51 670.48 Net Sales Growth 42.24% -9.12% 60.45% -13.23% 1.73% 2.36% -22.64% 1.65% -2.12% 4.33% Cost Of Goods Sold 279.40 283.43 316.68 136.20 144.09 157.31 147.64 287.22 300.18 319.85 266.44 Gross Profit 464.77 425.92 463.89 350.30 416.58 393.83 390.79 408.80 384.53 379.67 404.03 GP Margin 62.45% 60.04% 59.43% 72.01% 74.30% 71.46% 72.58% 58.73% 56.16% 54.28% 60.26% Total Expenditure 738.94 712.16 722.10 522.07 529.56 527.25 520.27 673.62 668.04 680.21 594.56 Power & Fuel Cost - 44.17 47.11 44.25 45.96 42.74 40.90 40.86 41.97 40.75 36.80 % Of Sales - 6.23% 6.04% 9.10% 8.20% 7.75% 7.60% 5.87% 6.13% 5.83% 5.49% Employee Cost - 249.67 232.78 234.83 228.26 210.91 216.72 214.86 187.11 172.99 164.84 % Of Sales - 35.20% 29.82% 48.27% 40.71% 38.27% 40.25% 30.87% 27.33% 24.73% 24.59% Manufacturing Exp. - 66.01 60.36 43.53 52.65 53.40 54.71 60.86 63.33 63.78 59.18 % Of Sales - 9.31% 7.73% 8.95% 9.39% 9.69% 10.16% 8.74% 9.25% 9.12% 8.83% General & Admin Exp. - 7.62 9.02 5.60 8.97 9.33 9.82 9.91 9.77 14.17 8.80 % Of Sales - 1.07% 1.16% 1.15% 1.60% 1.69% 1.82% 1.42% 1.43% 2.03% 1.31% Selling & Distn. Exp. - 29.20 23.16 26.95 25.44 32.81 33.17 38.66 35.28 32.70 29.84 % Of Sales - 4.12% 2.97% 5.54% 4.54% 5.95% 6.16% 5.55% 5.15% 4.67% 4.45% Miscellaneous Exp. - 32.06 32.98 30.72 24.18 20.75 17.31 21.25 30.40 35.97 29.84 % Of Sales - 4.52% 4.23% 6.31% 4.31% 3.76% 3.21% 3.05% 4.44% 5.14% 4.27% EBITDA 5.23 -2.81 58.47 -35.58 31.11 23.89 18.16 22.40 16.67 19.30 75.92 EBITDA Margin 0.70% -0.40% 7.49% -7.31% 5.55% 4.33% 3.37% 3.22% 2.43% 2.76% 11.32% Other Income 33.39 32.22 23.17 80.17 29.52 27.19 26.65 23.77 23.06 45.26 28.17 Interest 34.42 35.94 47.68 42.24 39.61 33.56 35.41 46.06 47.30 47.26 38.21 Depreciation 22.22 22.29 23.73 17.44 15.93 14.54 14.69 16.38 13.59 15.18 12.83 PBT -18.02 -28.82 10.23 -15.09 5.08 2.98 -5.29 -16.27 -21.16 2.13 53.04 Tax -34.76 -34.74 0.52 12.79 1.98 -0.41 4.58 2.89 -2.13 -1.21 12.97 Tax Rate 192.90% 120.54% 5.08% -84.76% 38.98% -13.76% -86.58% -17.76% 10.07% -56.81% 24.45% PAT 16.74 5.92 9.71 -27.88 3.10 3.39 -9.87 -19.16 -19.02 3.34 40.07 PAT before Minority Interest 16.74 5.92 9.71 -27.88 3.10 3.39 -9.87 -19.16 -19.02 3.34 40.07 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 2.25% 0.83% 1.24% -5.73% 0.55% 0.62% -1.83% -2.75% -2.78% 0.48% 5.98% PAT Growth -24.36% -39.03% - - -8.55% - - - - -91.66% EPS 5.79 2.05 3.36 -9.65 1.07 1.17 -3.42 -6.63 -6.58 1.16 13.87

Description TTM Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Net Sales 763.92 725.83 801.85 717.32 756.92 755.15 722.67 744.03 720.80 745.02 710.67 Net Sales Growth 2.90% -9.48% 11.78% -5.23% 0.23% 4.49% -2.87% 3.22% -3.25% 4.83% Cost Of Goods Sold 284.62 287.69 322.26 313.88 299.38 330.94 262.98 295.05 311.86 337.15 279.48 Gross Profit 479.30 438.14 479.58 403.43 457.54 424.21 459.70 448.98 408.95 407.88 431.19 GP Margin 62.74% 60.36% 59.81% 56.24% 60.45% 56.18% 63.61% 60.34% 56.74% 54.75% 60.67% Total Expenditure 761.48 728.34 740.74 766.02 735.75 742.91 675.60 703.45 702.49 720.52 626.38 Power & Fuel Cost - 46.46 49.46 57.12 49.68 47.03 44.95 44.51 45.04 44.37 40.06 % Of Sales - 6.40% 6.17% 7.96% 6.56% 6.23% 6.22% 5.98% 6.25% 5.96% 5.64% Employee Cost - 255.31 237.31 252.75 244.61 225.51 232.04 222.14 194.71 180.33 170.54 % Of Sales - 35.17% 29.60% 35.24% 32.32% 29.86% 32.11% 29.86% 27.01% 24.20% 24.00% Manufacturing Exp. - 69.99 64.21 71.48 73.41 70.15 68.83 64.43 67.48 67.81 62.46 % Of Sales - 9.64% 8.01% 9.96% 9.70% 9.29% 9.52% 8.66% 9.36% 9.10% 8.79% General & Admin Exp. - 7.56 8.89 5.48 9.56 9.82 11.07 11.50 11.74 16.17 10.86 % Of Sales - 1.04% 1.11% 0.76% 1.26% 1.30% 1.53% 1.55% 1.63% 2.17% 1.53% Selling & Distn. Exp. - 31.13 24.95 26.68 28.26 35.32 35.57 43.04 39.22 36.63 33.02 % Of Sales - 4.29% 3.11% 3.72% 3.73% 4.68% 4.92% 5.78% 5.44% 4.92% 4.65% Miscellaneous Exp. - 30.20 33.66 38.62 30.86 24.13 20.17 22.78 32.44 38.06 33.02 % Of Sales - 4.16% 4.20% 5.38% 4.08% 3.20% 2.79% 3.06% 4.50% 5.11% 4.22% EBITDA 2.44 -2.51 61.11 -48.70 21.17 12.24 47.07 40.58 18.31 24.50 84.29 EBITDA Margin 0.32% -0.35% 7.62% -6.79% 2.80% 1.62% 6.51% 5.45% 2.54% 3.29% 11.86% Other Income 37.85 33.18 21.10 76.39 43.20 48.22 26.09 27.56 22.68 47.76 30.08 Interest 37.54 38.30 47.85 59.27 49.11 42.58 42.44 47.80 50.59 51.42 41.57 Depreciation 23.52 23.68 25.31 24.63 19.27 17.80 17.62 18.76 15.96 17.19 14.09 PBT -82.53 -31.31 9.04 -56.21 -4.01 0.08 13.10 1.59 -25.55 3.65 58.71 Tax -34.88 -35.43 0.72 11.30 -0.06 -2.15 7.46 7.90 -2.51 -1.15 14.00 Tax Rate 42.26% 113.16% 22.09% -15.84% 1.50% -2687.50% 56.95% 496.86% 9.82% -31.51% 23.85% PAT -47.65 4.12 2.54 -82.66 -3.95 2.24 5.64 -7.57 -22.86 4.85 44.43 PAT before Minority Interest -47.65 4.12 2.54 -82.66 -3.95 2.24 5.64 -6.31 -23.04 4.80 44.71 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -1.26 0.18 0.05 -0.28 PAT Margin -6.24% 0.57% 0.32% -11.52% -0.52% 0.30% 0.78% -1.02% -3.17% 0.65% 6.25% PAT Growth 0.00% 62.20% - - - -60.28% - - - -89.08% EPS -16.49 1.43 0.88 -28.60 -1.37 0.78 1.95 -2.62 -7.91 1.68 15.37

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Shareholder's Funds 232.91 218.86 237.87 269.33 276.21 271.48 348.46 370.67 395.16 396.46 Share Capital 14.44 14.44 14.44 14.44 14.44 14.44 14.44 14.44 14.44 14.44 Total Reserves 218.47 204.42 223.44 254.89 261.77 257.04 334.02 356.23 380.72 382.02 Non-Current Liabilities 50.70 124.60 135.16 159.44 169.77 143.03 150.85 141.11 173.95 92.04 Secured Loans 14.98 42.30 56.63 94.95 107.42 76.29 138.37 130.29 144.84 72.73 Unsecured Loans 22.07 23.96 20.00 34.36 46.85 49.94 0.00 0.00 12.00 0.00 Long Term Provisions 41.61 50.17 50.71 38.54 22.63 21.53 5.82 5.47 5.08 4.96 Current Liabilities 543.36 557.27 467.56 452.46 368.78 359.14 483.27 539.01 530.90 531.09 Trade Payables 57.12 116.83 59.66 48.07 35.22 38.91 171.41 173.61 131.54 122.24 Other Current Liabilities 97.02 118.80 94.66 96.11 89.10 89.60 110.63 93.35 44.51 101.41 Short Term Borrowings 333.50 272.19 265.80 262.17 203.15 189.26 168.13 242.88 326.39 274.25 Short Term Provisions 55.72 49.45 47.44 46.10 41.31 41.37 33.10 29.17 28.46 33.19 Total Liabilities 826.97 900.73 840.59 881.23 814.76 773.65 982.58 1,050.79 1,100.01 1,019.59 Net Block 438.25 438.55 214.66 225.86 218.20 215.61 321.69 309.90 314.53 294.06 Gross Block 649.55 630.22 387.11 383.97 367.63 352.98 470.83 447.41 448.44 415.64 Accumulated Depreciation 211.31 191.67 172.44 158.11 149.43 137.37 149.14 137.51 133.91 121.58 Non Current Assets 557.70 589.59 482.49 551.02 527.08 495.13 574.62 577.33 608.77 545.10 Capital Work in Progress 7.62 16.99 23.12 23.08 18.26 9.61 4.22 15.83 8.62 2.43 Non Current Investment 87.89 111.34 224.92 283.82 271.36 252.36 229.74 229.40 246.93 224.84 Long Term Loans & Adv. 22.54 21.16 17.43 15.68 16.77 15.19 18.73 21.89 24.00 22.87 Other Non Current Assets 1.41 1.56 2.35 2.58 2.51 2.36 0.24 0.31 14.69 0.91 Current Assets 269.27 311.14 358.10 330.20 287.68 278.51 407.96 473.47 491.24 469.38 Current Investments 1.92 11.28 18.89 2.46 16.13 16.45 18.50 9.37 0.25 17.95 Inventories 145.16 165.24 83.01 116.77 89.73 94.59 225.17 242.65 236.25 247.88 Sundry Debtors 54.57 55.65 47.51 55.24 65.37 77.26 82.30 84.00 74.47 80.86 Cash & Bank 13.31 14.85 11.21 4.83 16.90 26.55 31.32 88.84 121.23 63.40 Other Current Assets 54.31 37.98 45.41 31.85 99.55 63.66 50.67 48.60 59.04 59.29 Short Term Loans & Adv. 27.89 26.14 152.07 119.05 63.16 19.24 18.52 15.70 23.72 36.19 Net Current Assets -274.09 -246.13 -109.45 -122.26 -81.10 -80.62 -75.31 -65.54 -39.66 -61.71 Total Assets 826.97 900.73 840.59 881.22 814.76 773.64 982.58 1,050.80 1,100.01 1,019.59

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Shareholder's Funds 274.73 241.32 213.99 322.65 332.86 297.33 399.96 424.69 454.73 447.60 Share Capital 11.33 11.33 11.33 11.33 11.17 11.17 14.44 14.44 14.44 14.44 Total Reserves 263.39 229.99 202.66 311.32 321.69 286.16 385.52 410.25 440.30 433.16 Non-Current Liabilities 65.68 139.94 190.17 164.47 181.31 167.32 158.38 150.63 185.29 121.58 Secured Loans 14.98 42.30 110.82 100.01 116.72 93.80 139.96 133.14 148.49 75.42 Unsecured Loans 36.42 37.00 20.00 34.36 46.85 49.94 1.63 6.88 19.57 26.78 Long Term Provisions 43.17 51.56 52.83 39.50 23.75 22.53 5.84 5.70 5.24 5.10 Current Liabilities 564.38 558.48 770.45 757.89 605.80 589.77 531.74 594.36 590.05 579.83 Trade Payables 58.50 117.93 272.35 290.31 232.92 214.60 173.42 176.39 133.61 124.01 Other Current Liabilities 99.16 118.90 134.03 115.83 104.51 113.54 112.35 94.93 65.72 118.04 Short Term Borrowings 350.20 272.19 315.63 303.44 224.93 216.65 210.94 293.81 362.25 304.59 Short Term Provisions 56.52 49.45 48.45 48.30 43.44 44.98 35.03 29.23 28.46 33.19 Total Liabilities 904.79 939.74 1,174.61 1,245.01 1,119.97 1,054.42 1,107.10 1,185.84 1,246.92 1,168.29 Net Block 462.86 464.20 447.87 343.11 322.94 316.78 383.79 373.32 382.71 349.45 Gross Block 689.39 669.75 644.12 517.78 485.47 463.99 546.88 522.86 526.97 478.62 Accumulated Depreciation 226.54 205.55 196.25 174.67 162.53 147.21 163.09 149.55 144.26 129.17 Non Current Assets 627.21 626.24 666.06 755.37 641.06 573.87 665.66 682.07 719.52 642.47 Capital Work in Progress 7.62 16.99 29.46 103.51 22.08 15.55 8.16 19.38 11.13 4.77 Non Current Investment 130.04 122.85 163.00 285.27 276.67 224.10 253.80 260.50 278.67 257.60 Long Term Loans & Adv. 25.27 20.64 20.22 17.87 16.18 14.25 19.66 28.56 31.14 29.74 Other Non Current Assets 1.41 1.56 5.52 5.61 3.18 3.19 0.25 0.31 15.87 0.91 Current Assets 277.57 313.50 508.56 489.64 478.91 480.56 441.44 503.77 527.41 520.70 Current Investments 1.92 11.28 23.54 2.46 19.67 26.90 29.45 19.71 14.65 37.85 Inventories 149.19 168.58 300.27 307.11 263.60 257.75 232.64 248.99 245.92 260.69 Sundry Debtors 55.01 56.41 57.35 60.83 74.09 80.80 85.37 87.26 76.79 81.95 Cash & Bank 13.76 15.72 28.95 7.36 26.28 34.37 36.94 90.79 123.58 73.99 Other Current Assets 57.69 39.07 64.77 53.48 95.27 80.74 57.02 57.03 66.48 66.22 Short Term Loans & Adv. 30.70 22.45 33.68 58.39 33.35 21.99 22.30 21.67 29.50 42.72 Net Current Assets -286.80 -244.98 -261.89 -268.25 -126.88 -109.21 -90.30 -90.58 -62.64 -59.13 Total Assets 904.78 939.74 1,174.62 1,245.01 1,119.97 1,054.43 1,107.10 1,185.84 1,246.93 1,168.28

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

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 -28.48 130.93 40.81 44.29 46.08 16.13 58.96 61.84 63.04 60.77 PBT -28.82 10.23 -15.09 5.08 2.98 -5.29 -16.27 -21.16 2.13 53.04 Adjustment 35.43 58.21 -6.87 31.92 28.98 29.79 42.62 49.50 37.78 38.82 Changes in Working Capital -32.02 64.41 63.38 6.38 12.62 -10.67 30.89 31.47 29.87 -19.32 Cash after chg. in Working capital -25.41 132.86 41.42 43.39 44.59 13.83 57.24 59.81 69.78 72.54 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -3.07 -1.93 -0.61 0.90 1.49 2.31 -1.34 -1.09 -5.32 -8.87 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 3.06 3.12 -1.42 -2.90 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 46.10 114.73 76.42 -41.56 -52.21 -16.46 -28.69 25.16 -26.77 45.23 Net Fixed Assets -9.96 -236.98 -3.18 -21.16 -23.30 112.46 -11.81 -6.18 -38.99 -12.93 Net Investments 32.81 121.19 42.47 1.21 -18.68 -20.57 -9.47 8.41 -4.39 -23.49 Others 23.25 230.52 37.13 -21.61 -10.23 -108.35 -7.41 22.93 16.61 81.65 Cash from Financing Activity -15.43 -256.75 -116.69 -5.87 6.95 -4.42 -101.88 -118.41 16.12 -53.85 Net Cash Inflow / Outflow 2.19 -11.09 0.54 -3.14 0.82 -4.75 -71.61 -31.42 52.40 52.15 Opening Cash & Equivalents 6.14 17.23 3.93 7.07 6.24 10.99 82.60 114.01 61.62 9.47 Closing Cash & Equivalent 8.33 6.14 4.47 3.93 7.07 6.24 10.99 82.60 114.01 61.62

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 -27.17 121.31 8.38 63.46 10.67 50.79 81.00 67.35 63.15 88.85 PBT -31.31 3.26 -71.36 -4.01 0.08 13.10 1.59 -25.55 3.65 58.71 Adjustment 34.33 71.07 41.04 41.44 22.99 38.41 44.19 59.08 37.49 40.56 Changes in Working Capital -26.99 51.62 38.83 25.51 -10.51 -3.10 33.93 35.67 28.04 0.70 Cash after chg. in Working capital -23.97 125.96 8.51 62.95 12.56 48.41 79.72 69.20 69.19 99.97 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -3.20 -4.65 -0.13 0.51 -1.89 2.38 -1.34 -2.80 -5.30 -9.01 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 2.63 0.95 -0.73 -2.11 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 34.45 105.13 66.79 -69.43 9.13 -17.78 -30.72 27.98 -27.47 23.97 Net Fixed Assets -9.96 -236.98 -3.18 -21.16 -23.30 112.46 -11.81 -6.18 -38.99 -12.93 Net Investments 32.81 121.19 42.47 1.21 -18.68 -20.57 -9.47 8.41 -4.39 -23.49 Others 11.60 220.92 27.50 -49.48 51.11 -109.67 -9.44 25.75 15.91 60.39 Cash from Financing Activity -5.51 -237.76 -62.84 -4.36 -17.42 -31.73 -118.22 -127.16 8.02 -61.14 Net Cash Inflow / Outflow 1.77 -11.32 12.33 -10.34 2.39 1.28 -67.93 -31.83 43.70 51.68 Opening Cash & Equivalents 7.01 18.33 6.01 16.34 13.96 12.68 84.55 116.36 72.21 20.06 Closing Cash & Equivalent 8.78 7.01 18.33 6.01 16.34 13.96 16.62 84.55 116.36 72.21

Financial Ratios

Consolidated /

Standalone

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Book Value (Rs.) 80.65 75.79 82.37 93.27 95.65 94.01 120.67 128.36 136.84 135.52 ROA 0.69% 1.12% -3.24% 0.37% 0.43% -1.12% -1.88% -1.77% 0.32% 4.06% ROE 2.62% 4.25% -10.99% 1.14% 1.24% -3.18% -5.33% -4.97% 0.85% 10.62% ROCE 1.16% 9.51% 4.00% 6.23% 5.37% 4.34% 3.88% 3.07% 5.76% 11.40% Fixed Asset Turnover 1.11 1.53 1.26 1.49 1.53 1.31 1.54 1.55 1.64 1.67 Receivable days 28.36 24.12 38.55 39.26 47.16 53.81 43.05 41.68 39.92 40.86 Inventory Days 79.86 58.04 74.95 67.22 60.95 107.83 121.09 125.96 124.43 123.53 Payable days 112.01 101.71 40.95 28.39 26.68 75.16 97.90 85.19 72.38 66.76 Cash Conversion Cycle -3.79 -19.54 72.54 78.08 81.43 86.48 66.25 82.45 91.97 97.63 Total Debt/Equity 1.71 1.70 1.64 1.72 1.55 1.42 1.10 1.18 1.28 1.08 Interest Cover 0.20 1.21 0.64 1.13 1.09 0.85 0.65 0.55 1.05 2.39

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Book Value (Rs.) 121.20 106.46 94.41 142.35 148.94 133.04 138.07 146.60 156.96 152.63 ROA 0.45% 0.24% -6.83% -0.33% 0.21% 0.52% -0.55% -1.89% 0.40% 3.96% ROE 1.60% 1.12% -30.81% -1.21% 0.71% 1.62% -1.54% -5.26% 1.07% 10.51% ROCE 1.05% 7.56% -1.55% 5.51% 5.55% 7.10% 5.65% 2.57% 5.61% 10.90% Fixed Asset Turnover 1.07 1.22 1.23 1.51 1.60 1.45 1.41 1.39 1.50 1.54 Receivable days 28.02 25.89 30.07 32.53 37.31 41.26 41.84 41.01 38.34 39.64 Inventory Days 79.90 106.71 154.53 137.60 125.57 121.75 116.72 123.73 122.37 122.95 Payable days 111.92 221.02 136.48 127.31 110.16 101.13 94.86 82.77 69.70 64.38 Cash Conversion Cycle -4.00 -88.42 48.11 42.82 52.72 61.87 63.70 81.98 91.01 98.21 Total Debt/Equity 1.56 1.60 2.39 1.60 1.41 1.48 1.08 1.18 1.26 1.13 Interest Cover 0.18 1.07 -0.20 0.92 1.00 1.31 1.03 0.49 1.07 2.41

Top Investors:

lok prakashan ltd

eos multi strategy fund ltd

kinnari vaibhav shah

Annual Reports:

News Update:

Jay Shree Tea & Industries enters definitive agreement for sale of Tukvar Tea estate
13th Jan 2023, 15:18 PM

The Board of Directors of the company at their meeting held on January 12, 2023 approved the same
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.

Feedback