Nifty
Sensex
:
:
17853.20
60048.47
30.25 (0.17%)
163.11 (0.27%)

Pharmaceuticals & Drugs - Domestic

Rating :
66/99

BSE: 506943 | NSE: JBCHEPHARM

1835.80
24-Sep-2021
  • Open
  • High
  • Low
  • Previous Close
  •  1765.30
  •  1855.00
  •  1745.15
  •  1746.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  518397
  •  9433.69
  •  1937.70
  •  883.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 14,189.77
  • 31.71
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 14,191.56
  • 0.90%
  • 7.36

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.91%
  • 1.16%
  • 19.68%
  • FII
  • DII
  • Others
  • 8.37%
  • 12.32%
  • 2.56%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.80
  • 8.34
  • 7.52

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.68
  • 19.07
  • 12.70

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.06
  • 19.47
  • 32.29

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.37
  • 17.85
  • 19.62

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.55
  • 3.05
  • 3.60

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.95
  • 11.72
  • 12.65

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
605.99
522.29
16.03%
528.46
443.57
19.14%
548.22
428.63
27.90%
443.56
456.42
-2.82%
Expenses
442.31
366.86
20.57%
404.56
351.83
14.99%
377.22
339.04
11.26%
333.47
356.16
-6.37%
EBITDA
163.68
155.42
5.31%
123.90
91.74
35.06%
170.99
89.59
90.86%
110.10
100.26
9.81%
EBIDTM
27.01%
29.76%
23.44%
20.68%
31.19%
20.90%
24.82%
21.97%
Other Income
12.97
22.69
-42.84%
25.35
3.17
699.68%
55.95
16.38
241.58%
8.39
18.51
-54.67%
Interest
0.94
3.75
-74.93%
0.69
0.50
38.00%
1.09
0.85
28.24%
1.72
0.87
97.70%
Depreciation
17.85
17.29
3.24%
16.53
17.39
-4.95%
17.39
16.75
3.82%
17.45
16.39
6.47%
PBT
157.87
157.07
0.51%
132.02
67.02
96.99%
208.46
88.37
135.89%
99.33
101.51
-2.15%
Tax
38.81
37.57
3.30%
31.21
16.95
84.13%
54.18
21.93
147.06%
25.41
7.75
227.87%
PAT
119.06
119.51
-0.38%
100.81
50.07
101.34%
154.28
66.45
132.17%
73.92
93.76
-21.16%
PATM
19.65%
22.88%
19.08%
11.29%
28.14%
15.50%
16.67%
20.54%
EPS
15.38
15.45
-0.45%
13.02
6.49
100.62%
19.94
8.26
141.40%
9.55
11.67
-18.17%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
2,126.23
2,042.52
1,774.73
1,643.20
1,413.77
1,368.32
1,231.58
1,144.21
1,021.86
866.13
801.87
Net Sales Growth
14.87%
15.09%
8.00%
16.23%
3.32%
11.10%
7.64%
11.97%
17.98%
8.01%
 
Cost Of Goods Sold
731.79
701.50
630.80
596.46
542.41
552.00
491.41
341.40
413.95
371.52
320.07
Gross Profit
1,394.44
1,341.02
1,143.93
1,046.74
871.35
816.32
740.17
802.81
607.92
494.60
481.80
GP Margin
65.58%
65.66%
64.46%
63.70%
61.63%
59.66%
60.10%
70.16%
59.49%
57.10%
60.08%
Total Expenditure
1,557.56
1,486.35
1,397.15
1,337.36
1,214.64
1,135.93
1,025.55
964.09
873.67
760.48
701.55
Power & Fuel Cost
-
62.60
61.54
63.29
58.28
54.89
55.28
53.02
46.61
39.75
29.89
% Of Sales
-
3.06%
3.47%
3.85%
4.12%
4.01%
4.49%
4.63%
4.56%
4.59%
3.73%
Employee Cost
-
340.60
322.92
288.18
251.10
217.34
175.31
159.56
143.67
130.05
112.66
% Of Sales
-
16.68%
18.20%
17.54%
17.76%
15.88%
14.23%
13.94%
14.06%
15.02%
14.05%
Manufacturing Exp.
-
148.68
140.70
150.49
139.83
131.45
119.35
223.53
102.44
61.75
52.97
% Of Sales
-
7.28%
7.93%
9.16%
9.89%
9.61%
9.69%
19.54%
10.02%
7.13%
6.61%
General & Admin Exp.
-
43.27
48.14
52.97
53.96
42.26
34.82
32.46
31.69
27.94
31.31
% Of Sales
-
2.12%
2.71%
3.22%
3.82%
3.09%
2.83%
2.84%
3.10%
3.23%
3.90%
Selling & Distn. Exp.
-
113.22
116.95
113.59
87.44
78.27
72.72
75.13
73.59
56.04
68.65
% Of Sales
-
5.54%
6.59%
6.91%
6.18%
5.72%
5.90%
6.57%
7.20%
6.47%
8.56%
Miscellaneous Exp.
-
76.46
76.11
72.38
81.61
59.72
76.65
79.01
61.72
73.44
68.65
% Of Sales
-
3.74%
4.29%
4.40%
5.77%
4.36%
6.22%
6.91%
6.04%
8.48%
10.72%
EBITDA
568.67
556.17
377.58
305.84
199.13
232.39
206.03
180.12
148.19
105.65
100.32
EBITDA Margin
26.75%
27.23%
21.28%
18.61%
14.09%
16.98%
16.73%
15.74%
14.50%
12.20%
12.51%
Other Income
102.66
116.62
50.90
41.44
55.29
50.16
56.65
10.89
37.70
27.87
28.98
Interest
4.44
7.24
3.26
4.65
3.49
5.37
10.65
6.82
5.93
5.28
24.03
Depreciation
69.22
68.67
66.32
55.64
56.97
47.22
41.22
38.64
28.02
24.66
22.42
PBT
597.68
596.89
358.89
286.99
193.95
229.94
210.82
145.55
151.94
103.57
82.85
Tax
149.61
148.36
76.50
93.02
55.23
45.55
49.58
45.14
25.95
24.13
165.53
Tax Rate
25.03%
24.86%
21.93%
32.41%
28.48%
19.81%
23.52%
31.01%
29.68%
23.30%
19.63%
PAT
448.07
447.96
272.04
193.47
138.34
184.06
161.14
100.41
61.50
79.44
677.91
PAT before Minority Interest
447.40
448.52
272.39
193.97
138.72
184.40
161.24
100.41
61.50
79.44
677.91
Minority Interest
-0.67
-0.56
-0.35
-0.50
-0.38
-0.34
-0.10
0.00
0.00
0.00
0.00
PAT Margin
21.07%
21.93%
15.33%
11.77%
9.79%
13.45%
13.08%
8.78%
6.02%
9.17%
84.54%
PAT Growth
35.87%
64.67%
40.61%
39.85%
-24.84%
14.22%
60.48%
63.27%
-22.58%
-88.28%
 
EPS
57.97
57.95
35.19
25.03
17.90
23.81
20.85
12.99
7.96
10.28
87.70

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
1,809.72
1,435.49
1,480.12
1,441.56
1,363.67
1,183.84
994.87
1,042.81
1,020.27
969.95
Share Capital
15.46
15.46
16.05
16.71
16.96
16.96
16.96
16.95
16.94
16.94
Total Reserves
1,794.27
1,420.03
1,464.08
1,424.84
1,346.70
1,166.87
977.91
1,025.82
1,003.22
952.83
Non-Current Liabilities
72.47
62.72
64.84
45.66
26.98
31.02
32.62
31.93
40.45
39.52
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.09
0.22
0.40
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.40
0.40
7.03
12.14
Long Term Provisions
12.57
7.39
5.73
9.67
12.56
10.43
12.03
12.19
8.23
8.27
Current Liabilities
686.57
516.19
781.54
736.50
693.46
797.22
459.75
276.27
239.48
188.32
Trade Payables
186.92
167.97
117.37
110.39
98.98
90.85
77.51
60.75
60.51
37.09
Other Current Liabilities
89.82
102.67
93.10
119.75
122.15
138.73
103.74
98.06
101.15
78.75
Short Term Borrowings
32.64
29.49
25.80
29.29
48.86
193.02
126.88
81.71
37.28
55.23
Short Term Provisions
377.17
216.06
545.27
477.06
423.47
374.61
151.62
35.76
40.54
17.26
Total Liabilities
2,572.47
2,016.90
2,329.30
2,226.49
2,086.29
2,013.75
1,487.24
1,351.01
1,300.20
1,197.79
Net Block
633.65
651.26
620.93
639.50
679.44
440.22
328.56
310.55
334.41
276.31
Gross Block
1,182.55
1,177.43
1,084.83
1,053.76
1,038.55
753.75
601.67
540.54
537.46
456.51
Accumulated Depreciation
548.90
526.17
463.89
414.25
359.10
313.53
273.11
229.99
203.06
180.19
Non Current Assets
678.57
740.83
740.80
717.89
879.15
831.58
586.31
370.37
356.49
331.58
Capital Work in Progress
25.57
16.17
15.09
17.40
3.76
134.89
55.17
46.36
4.81
39.00
Non Current Investment
12.91
69.45
95.88
49.96
185.84
231.42
184.83
2.75
2.99
3.00
Long Term Loans & Adv.
5.62
3.59
8.31
10.15
9.43
22.63
17.74
10.71
14.28
13.27
Other Non Current Assets
0.82
0.36
0.59
0.88
0.67
2.43
0.00
0.00
0.00
0.00
Current Assets
1,893.89
1,276.08
1,588.51
1,508.59
1,207.14
1,182.16
900.94
980.65
943.71
866.22
Current Investments
664.97
333.81
360.65
383.77
224.96
247.28
366.78
497.26
394.68
298.92
Inventories
347.45
274.67
243.76
213.73
200.17
187.98
150.27
134.40
104.53
101.03
Sundry Debtors
389.02
345.43
308.22
300.73
265.97
272.64
262.35
235.51
191.27
136.05
Cash & Bank
30.85
30.95
36.80
29.92
13.39
12.90
25.19
11.81
156.23
219.53
Other Current Assets
461.61
18.89
33.23
12.94
502.66
461.34
96.35
101.68
96.99
110.69
Short Term Loans & Adv.
436.39
272.33
605.85
567.50
488.30
458.83
95.97
101.48
96.84
110.29
Net Current Assets
1,207.33
759.88
806.97
772.10
513.68
384.94
441.19
704.37
704.23
677.90
Total Assets
2,572.46
2,016.91
2,329.31
2,226.48
2,086.29
2,013.74
1,487.25
1,351.02
1,300.20
1,197.80

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
314.78
275.75
194.33
122.92
201.13
140.41
126.66
-13.98
84.20
879.69
PBT
596.89
348.89
286.99
193.95
229.94
212.23
145.55
87.44
103.57
843.44
Adjustment
-46.17
7.95
23.72
16.91
13.11
-1.40
38.51
20.75
-4.40
33.13
Changes in Working Capital
-94.21
9.70
-51.47
-47.07
5.92
-16.96
-19.52
-93.71
9.47
167.35
Cash after chg. in Working capital
456.50
366.55
259.24
163.79
248.97
193.88
164.53
14.49
108.65
1,043.91
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-141.72
-90.80
-64.91
-40.87
-47.84
-53.47
-37.87
-28.47
-24.45
-164.22
Other Direct Exp. Paid
0.00
0.00
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
0.00
0.00
Cash From Investing Activity
-230.68
23.93
-27.67
-20.68
-45.31
-27.62
-111.89
-142.50
-116.05
-260.92
Net Fixed Assets
-12.39
-94.42
-29.82
-29.56
-152.86
-187.76
-69.64
-55.43
-41.77
-69.55
Net Investments
-274.62
53.26
-22.80
-22.92
67.89
-14.16
-61.38
-102.46
-95.95
-214.42
Others
56.33
65.09
24.95
31.80
39.66
174.30
19.13
15.39
21.67
23.05
Cash from Financing Activity
-87.42
-306.05
-155.74
-59.52
-183.84
-99.62
-1.39
12.04
-31.45
-526.12
Net Cash Inflow / Outflow
-3.31
-6.38
10.92
42.72
-28.02
13.17
13.38
-144.43
-63.30
92.65
Opening Cash & Equivalents
25.75
32.14
21.24
-21.47
6.54
-5.46
11.81
156.23
219.53
126.89
Closing Cash & Equivalent
22.47
25.75
32.14
21.24
-21.47
9.42
25.19
11.81
156.23
219.53

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
234.17
185.75
184.47
172.50
160.77
139.57
117.31
123.07
119.21
113.34
ROA
19.55%
12.53%
8.52%
6.43%
8.99%
9.21%
7.08%
4.64%
6.36%
61.71%
ROE
27.64%
18.69%
13.28%
9.89%
14.48%
14.80%
9.86%
5.99%
8.07%
82.49%
ROCE
36.53%
23.71%
19.59%
13.70%
16.87%
17.72%
13.49%
8.50%
10.41%
92.09%
Fixed Asset Turnover
1.73
1.57
1.54
1.35
1.53
1.82
2.03
1.92
1.76
1.85
Receivable days
65.62
67.22
67.63
73.15
71.84
79.28
78.41
75.30
68.16
108.62
Inventory Days
55.59
53.31
50.81
53.43
51.77
50.12
44.83
42.16
42.80
47.97
Payable days
43.67
38.74
32.21
33.66
32.86
32.45
27.82
26.91
26.15
26.89
Cash Conversion Cycle
77.54
81.79
86.23
92.93
90.75
96.95
95.43
90.54
84.81
129.69
Total Debt/Equity
0.02
0.02
0.02
0.02
0.04
0.16
0.13
0.09
0.05
0.07
Interest Cover
83.43
108.09
62.74
56.54
43.81
20.80
22.33
15.74
20.61
36.10

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.