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

Pharmaceuticals & Drugs - Domestic

Rating :
60/99

BSE: 506943 | NSE: JBCHEPHARM

1799.80
12-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1759.95
  •  1810.00
  •  1736.00
  •  1758.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  461812
  •  8283.38
  •  1940.00
  •  875.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 27,942.82
  • 54.35
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 28,276.72
  • 0.49%
  • 9.80

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.83%
  • 0.54%
  • 15.16%
  • FII
  • DII
  • Others
  • 10.35%
  • 17.96%
  • 2.16%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.91
  • 13.89
  • 15.53

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.72
  • 17.87
  • 4.58

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.89
  • 16.20
  • -2.92

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.26
  • 29.36
  • 37.52

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.33
  • 5.63
  • 7.11

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.70
  • 18.96
  • 23.57

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
844.51
792.71
6.53%
881.74
809.44
8.93%
896.20
784.81
14.19%
762.32
624.59
22.05%
Expenses
621.39
617.94
0.56%
638.20
624.86
2.13%
664.09
612.05
8.50%
598.68
499.67
19.82%
EBITDA
223.12
174.77
27.66%
243.54
184.58
31.94%
232.11
172.76
34.35%
163.64
124.92
31.00%
EBIDTM
26.42%
22.05%
27.62%
22.80%
25.90%
22.01%
21.47%
20.00%
Other Income
7.35
3.13
134.82%
7.66
1.34
471.64%
5.63
0.89
532.58%
4.58
2.08
120.19%
Interest
12.49
8.30
50.48%
10.37
7.96
30.28%
12.06
5.83
106.86%
13.96
1.61
767.08%
Depreciation
34.03
28.40
19.82%
32.17
28.13
14.36%
31.38
26.08
20.32%
31.80
22.11
43.83%
PBT
183.95
141.20
30.28%
208.66
149.83
39.26%
194.30
141.74
37.08%
122.46
103.28
18.57%
Tax
50.38
35.10
43.53%
58.07
38.75
49.86%
51.98
36.54
42.26%
34.83
18.31
90.22%
PAT
133.57
106.10
25.89%
150.59
111.08
35.57%
142.32
105.20
35.29%
87.63
84.97
3.13%
PATM
15.82%
13.38%
17.08%
13.72%
15.88%
13.40%
11.50%
13.60%
EPS
8.62
6.86
25.66%
9.72
7.18
35.38%
9.19
6.79
35.35%
5.66
5.49
3.10%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
3,384.77
3,149.28
2,424.24
2,042.52
1,774.73
1,643.20
1,413.77
1,368.32
1,231.58
1,144.21
1,021.86
Net Sales Growth
12.39%
29.91%
18.69%
15.09%
8.00%
16.23%
3.32%
11.10%
7.64%
11.97%
 
Cost Of Goods Sold
1,156.63
1,168.20
842.93
701.50
630.80
596.46
542.41
552.00
491.41
341.40
413.95
Gross Profit
2,228.14
1,981.08
1,581.31
1,341.02
1,143.93
1,046.74
871.35
816.32
740.17
802.81
607.92
GP Margin
65.83%
62.91%
65.23%
65.66%
64.46%
63.70%
61.63%
59.66%
60.10%
70.16%
59.49%
Total Expenditure
2,522.36
2,453.53
1,881.63
1,486.35
1,397.15
1,337.36
1,214.64
1,135.93
1,025.55
964.09
873.67
Power & Fuel Cost
-
91.54
71.47
62.60
61.54
63.29
58.28
54.89
55.28
53.02
46.61
% Of Sales
-
2.91%
2.95%
3.06%
3.47%
3.85%
4.12%
4.01%
4.49%
4.63%
4.56%
Employee Cost
-
543.45
439.24
340.60
322.92
288.18
251.10
217.34
175.31
159.56
143.67
% Of Sales
-
17.26%
18.12%
16.68%
18.20%
17.54%
17.76%
15.88%
14.23%
13.94%
14.06%
Manufacturing Exp.
-
210.91
194.00
148.68
140.70
150.49
139.83
131.45
119.35
223.53
102.44
% Of Sales
-
6.70%
8.00%
7.28%
7.93%
9.16%
9.89%
9.61%
9.69%
19.54%
10.02%
General & Admin Exp.
-
110.09
100.46
56.35
48.14
52.97
53.96
42.26
34.82
32.46
31.69
% Of Sales
-
3.50%
4.14%
2.76%
2.71%
3.22%
3.82%
3.09%
2.83%
2.84%
3.10%
Selling & Distn. Exp.
-
233.96
161.80
113.22
116.95
113.59
87.44
78.27
72.72
75.13
73.59
% Of Sales
-
7.43%
6.67%
5.54%
6.59%
6.91%
6.18%
5.72%
5.90%
6.57%
7.20%
Miscellaneous Exp.
-
95.38
71.72
63.38
76.11
72.38
81.61
59.72
76.65
79.01
73.59
% Of Sales
-
3.03%
2.96%
3.10%
4.29%
4.40%
5.77%
4.36%
6.22%
6.91%
6.04%
EBITDA
862.41
695.75
542.61
556.17
377.58
305.84
199.13
232.39
206.03
180.12
148.19
EBITDA Margin
25.48%
22.09%
22.38%
27.23%
21.28%
18.61%
14.09%
16.98%
16.73%
15.74%
14.50%
Other Income
25.22
9.94
40.07
116.62
50.90
41.44
55.29
50.16
56.65
10.89
37.70
Interest
48.88
36.05
5.12
7.24
3.26
4.65
3.49
5.37
10.65
6.82
5.93
Depreciation
129.38
114.41
72.66
68.67
66.32
55.64
56.97
47.22
41.22
38.64
28.02
PBT
709.37
555.23
504.90
596.89
358.89
286.99
193.95
229.94
210.82
145.55
151.94
Tax
195.26
145.23
118.86
148.36
76.50
93.02
55.23
45.55
49.58
45.14
25.95
Tax Rate
27.53%
26.16%
23.54%
24.86%
21.93%
32.41%
28.48%
19.81%
23.52%
31.01%
29.68%
PAT
514.11
409.84
385.36
447.96
272.04
193.47
138.34
184.06
161.14
100.41
61.50
PAT before Minority Interest
514.11
410.01
386.04
448.52
272.39
193.97
138.72
184.40
161.24
100.41
61.50
Minority Interest
0.00
-0.17
-0.68
-0.56
-0.35
-0.50
-0.38
-0.34
-0.10
0.00
0.00
PAT Margin
15.19%
13.01%
15.90%
21.93%
15.33%
11.77%
9.79%
13.45%
13.08%
8.78%
6.02%
PAT Growth
26.21%
6.35%
-13.97%
64.67%
40.61%
39.85%
-24.84%
14.22%
60.48%
63.27%
 
EPS
33.17
26.44
24.86
28.90
17.55
12.48
8.93
11.87
10.40
6.48
3.97

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
2,480.35
2,134.12
1,809.72
1,435.49
1,480.12
1,441.56
1,363.67
1,183.84
994.87
1,042.81
Share Capital
15.48
15.46
15.46
15.46
16.05
16.71
16.96
16.96
16.96
16.95
Total Reserves
2,343.26
2,056.01
1,794.27
1,420.03
1,464.08
1,424.84
1,346.70
1,166.87
977.91
1,025.82
Non-Current Liabilities
992.03
475.34
72.47
62.72
64.84
45.66
26.98
31.02
32.62
31.93
Secured Loans
383.22
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.09
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.40
0.40
Long Term Provisions
494.68
410.43
12.57
7.39
5.73
9.67
12.56
10.43
12.03
12.19
Current Liabilities
625.70
455.16
686.57
516.19
781.54
736.50
693.46
797.22
459.75
276.27
Trade Payables
238.65
224.48
186.92
167.97
117.37
110.39
98.98
90.85
77.51
60.75
Other Current Liabilities
240.33
81.31
89.82
102.67
93.10
119.75
122.15
138.73
103.74
98.06
Short Term Borrowings
28.02
26.32
32.64
29.49
25.80
29.29
48.86
193.02
126.88
81.71
Short Term Provisions
118.71
123.06
377.17
216.06
545.27
477.06
423.47
374.61
151.62
35.76
Total Liabilities
4,098.08
3,069.11
2,572.47
2,016.90
2,329.30
2,226.49
2,086.29
2,013.75
1,487.24
1,351.01
Net Block
1,901.01
1,276.99
633.65
651.26
620.93
639.50
679.44
440.22
328.56
310.55
Gross Block
2,607.77
1,876.20
1,182.55
1,177.43
1,084.83
1,053.76
1,038.55
753.75
601.67
540.54
Accumulated Depreciation
706.76
599.21
548.90
526.17
463.89
414.25
359.10
313.53
273.11
229.99
Non Current Assets
2,498.80
1,744.51
678.57
740.83
740.80
717.89
879.15
831.58
586.31
370.37
Capital Work in Progress
55.15
18.68
25.57
16.17
15.09
17.40
3.76
134.89
55.17
46.36
Non Current Investment
13.78
12.72
12.91
69.45
95.88
49.96
185.84
231.42
184.83
2.75
Long Term Loans & Adv.
514.35
435.07
5.62
3.59
8.31
10.15
9.43
22.63
17.74
10.71
Other Non Current Assets
14.51
1.04
0.82
0.36
0.59
0.88
0.67
2.43
0.00
0.00
Current Assets
1,599.29
1,324.61
1,893.89
1,276.08
1,588.51
1,508.59
1,207.14
1,182.16
900.94
980.65
Current Investments
192.18
0.00
664.97
333.81
360.65
383.77
224.96
247.28
366.78
497.26
Inventories
430.48
409.96
347.45
274.67
243.76
213.73
200.17
187.98
150.27
134.40
Sundry Debtors
575.80
555.69
389.02
345.43
308.22
300.73
265.97
272.64
262.35
235.51
Cash & Bank
78.81
58.53
30.85
30.95
36.80
29.92
13.39
12.90
25.19
11.81
Other Current Assets
322.00
57.43
45.95
18.89
639.08
580.44
502.66
461.34
96.35
101.68
Short Term Loans & Adv.
277.09
243.00
415.66
272.33
605.85
567.50
488.30
458.83
95.97
101.48
Net Current Assets
973.58
869.45
1,207.33
759.88
806.97
772.10
513.68
384.94
441.19
704.37
Total Assets
4,098.09
3,069.12
2,572.46
2,016.91
2,329.31
2,226.48
2,086.29
2,013.74
1,487.25
1,351.02

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
625.61
170.13
314.78
275.75
194.33
122.92
201.13
140.41
126.66
-13.98
PBT
555.23
504.90
596.89
348.89
286.99
193.95
229.94
212.23
145.55
87.44
Adjustment
195.78
102.27
-46.17
7.95
23.72
16.91
13.11
-1.40
38.51
20.75
Changes in Working Capital
-29.92
-302.42
-94.21
9.70
-51.47
-47.07
5.92
-16.96
-19.52
-93.71
Cash after chg. in Working capital
721.09
304.75
456.50
366.55
259.24
163.79
248.97
193.88
164.53
14.49
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-95.48
-134.62
-141.72
-90.80
-64.91
-40.87
-47.84
-53.47
-37.87
-28.47
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
-961.79
2.32
-230.68
23.93
-27.67
-20.68
-45.31
-27.62
-111.89
-142.50
Net Fixed Assets
-761.82
-681.80
-12.39
-94.42
-29.82
-29.56
-152.86
-187.76
-69.64
-55.43
Net Investments
-193.24
665.16
-274.62
53.26
-22.80
-22.92
67.89
-14.16
-61.38
-102.46
Others
-6.73
18.96
56.33
65.09
24.95
31.80
39.66
174.30
19.13
15.39
Cash from Financing Activity
356.54
-138.39
-87.42
-306.05
-155.74
-59.52
-183.84
-99.62
-1.39
12.04
Net Cash Inflow / Outflow
20.36
34.07
-3.31
-6.38
10.92
42.72
-28.02
13.17
13.38
-144.43
Opening Cash & Equivalents
56.54
22.47
25.75
32.14
21.24
-21.47
6.54
-5.46
11.81
156.23
Closing Cash & Equivalent
76.93
56.54
22.47
25.75
32.14
21.24
-21.47
9.42
25.19
11.81

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
152.42
134.02
234.17
185.75
184.47
172.50
160.77
139.57
117.31
123.07
ROA
11.44%
13.69%
19.55%
12.53%
8.52%
6.43%
8.99%
9.21%
7.08%
4.64%
ROE
18.51%
19.89%
27.64%
18.69%
13.28%
9.89%
14.48%
14.80%
9.86%
5.99%
ROCE
22.79%
25.48%
36.53%
23.71%
19.59%
13.70%
16.87%
17.72%
13.49%
8.50%
Fixed Asset Turnover
1.46
1.63
1.73
1.57
1.54
1.35
1.53
1.82
2.03
1.92
Receivable days
63.16
69.29
65.62
67.22
67.63
73.15
71.84
79.28
78.41
75.30
Inventory Days
46.91
55.55
55.59
53.31
50.81
53.43
51.77
50.12
44.83
42.16
Payable days
72.35
89.07
92.33
38.74
32.21
33.66
32.86
32.45
27.82
26.91
Cash Conversion Cycle
37.72
35.77
28.88
81.79
86.23
92.93
90.75
96.95
95.43
90.54
Total Debt/Equity
0.23
0.01
0.02
0.02
0.02
0.02
0.04
0.16
0.13
0.09
Interest Cover
16.40
99.60
83.43
108.09
62.74
56.54
43.81
20.80
22.33
15.74

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.