Nifty

:

12968.95

Sensex

:

44149.72

-18.05 (-0.14%)
-110.02 (-0.25%)

Login

Nifty
Sensex

:
:

12968.95
44149.72

-18.05 (-0.14%)
-110.02 (-0.25%)

Johnson Controls - Hitachi Air Conditioning India Ltd.

Air Conditioners

Rating :

57/99

BSE: 523398 | NSE: JCHAC

Watchlist

NSE BSE

2286.40

27-Nov-2020

Open
High
Low
Previous Close

2180.00
2308.80
2176.00
2171.40

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

49196
1106.95
3484.40
1811.05

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

6,213.80
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

6,354.59
N/A
9.61

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

11.14
6.02
0.18

EBITDA CAGR (%)

10 Years
5 Years
3 Years

11.26
6.80
-3.03

PAT CAGR (%)

10 Years
5 Years
3 Years

11.03
10.82
-5.87

P:E (Median)

8 Years
5 Years
3 Years

53.69
57.05
55.59

P:BV (Average)

8 Years
5 Years
3 Years

9.18
9.18
9.18

EV:EBITDA (Average)

8 Years
5 Years
3 Years

28.84
36.64
41.85

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 310.08 376.59 -17.66% 269.58 951.91 -71.68% 432.91 665.45 -34.94% 435.96 434.89 0.25%
Expenses 315.21 374.62 -15.86% 291.70 841.22 -65.32% 405.73 588.20 -31.02% 403.58 437.84 -7.82%
EBITDA -5.13 1.97 - -22.12 110.69 - 27.18 77.25 -64.82% 32.38 -2.95 -
EBIDTM -1.65% 0.52% -8.21% 7.67% -0.29% 11.61% 7.43% -0.68%
Other Income 1.66 2.94 -43.54% 0.99 2.29 -56.77% 1.23 0.83 48.19% 1.69 2.34 -27.78%
Interest 4.22 0.88 379.55% 3.77 1.73 117.92% 1.40 2.01 -30.35% 1.01 0.24 320.83%
Depreciation 17.73 11.96 48.24% 13.08 12.72 2.83% 16.72 11.02 51.72% 14.89 11.07 34.51%
PBT -25.42 -7.93 - -30.87 98.53 - 9.54 65.05 -85.33% 18.17 -11.92 -
Tax -6.39 -7.29 - -7.74 34.93 - 2.38 22.75 -89.54% 4.76 -4.34 -
PAT -19.03 -0.64 - -23.13 63.60 - 7.16 42.30 -83.07% 13.41 -7.58 -
PATM -6.14% -0.17% -8.58% -1.60% 2.87% 6.36% 3.08% -1.74%
EPS -7.00 -0.24 - -8.50 23.38 - 2.63 15.55 -83.09% 4.93 -2.79 -

Description Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 1,448.53 2,197.37 2,241.30 2,185.39 1,917.30 1,640.54 1,572.84 1,099.73 929.99 798.09 764.01 Net Sales Growth -40.36% -1.96% 2.56% 13.98% 16.87% 4.30% 43.02% 18.25% 16.53% 4.46% Cost Of Goods Sold 1,131.50 1,397.36 1,443.89 1,392.50 1,219.84 1,012.83 959.61 696.95 603.88 521.71 498.16 Gross Profit 317.03 800.01 797.41 792.89 697.46 627.71 613.23 402.78 326.11 276.38 265.85 GP Margin 21.89% 36.41% 35.58% 36.28% 36.38% 38.26% 38.99% 36.63% 35.07% 34.63% 34.80% Total Expenditure 1,416.22 2,026.82 2,077.50 1,986.52 1,749.54 1,517.81 1,434.98 1,052.45 883.55 767.82 705.32 Power & Fuel Cost - 16.86 9.50 8.47 7.82 7.54 7.36 4.53 3.33 2.87 2.94 % Of Sales - 0.77% 0.42% 0.39% 0.41% 0.46% 0.47% 0.41% 0.36% 0.36% 0.38% Employee Cost - 174.54 165.15 140.98 122.23 110.98 113.78 81.85 64.51 52.78 44.06 % Of Sales - 7.94% 7.37% 6.45% 6.38% 6.76% 7.23% 7.44% 6.94% 6.61% 5.77% Manufacturing Exp. - 128.51 127.20 101.60 94.39 83.49 53.06 38.41 35.88 32.22 30.15 % Of Sales - 5.85% 5.68% 4.65% 4.92% 5.09% 3.37% 3.49% 3.86% 4.04% 3.95% General & Admin Exp. - 99.12 103.82 84.53 77.81 63.42 55.49 56.05 51.92 43.60 37.52 % Of Sales - 4.51% 4.63% 3.87% 4.06% 3.87% 3.53% 5.10% 5.58% 5.46% 4.91% Selling & Distn. Exp. - 164.97 189.93 191.35 170.65 168.49 191.40 102.88 82.02 80.81 65.90 % Of Sales - 7.51% 8.47% 8.76% 8.90% 10.27% 12.17% 9.36% 8.82% 10.13% 8.63% Miscellaneous Exp. - 45.46 38.01 67.09 56.80 71.07 54.28 71.79 42.01 33.82 65.90 % Of Sales - 2.07% 1.70% 3.07% 2.96% 4.33% 3.45% 6.53% 4.52% 4.24% 3.48% EBITDA 32.31 170.55 163.80 198.87 167.76 122.73 137.86 47.28 46.44 30.27 58.69 EBITDA Margin 2.23% 7.76% 7.31% 9.10% 8.75% 7.48% 8.77% 4.30% 4.99% 3.79% 7.68% Other Income 5.57 9.82 15.42 7.39 6.78 1.78 7.34 6.03 1.61 0.87 4.67 Interest 10.40 5.02 2.69 1.98 4.39 10.12 8.26 11.95 7.21 10.03 7.38 Depreciation 62.42 56.29 44.16 52.92 51.85 45.55 35.93 30.04 20.18 18.32 16.05 PBT -28.58 119.06 132.37 151.36 118.30 68.84 101.01 11.33 20.66 2.79 39.93 Tax -6.99 34.78 46.43 51.21 36.97 18.86 23.25 3.28 5.36 -0.47 10.61 Tax Rate 24.46% 29.40% 35.08% 33.83% 31.25% 27.40% 23.02% 28.95% 25.94% -16.85% 26.57% PAT -21.59 83.53 85.94 100.15 81.33 49.98 77.76 8.05 15.30 3.26 29.33 PAT before Minority Interest -21.59 83.53 85.94 100.15 81.33 49.98 77.76 8.05 15.30 3.26 29.33 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 -1.49% 3.80% 3.83% 4.58% 4.24% 3.05% 4.94% 0.73% 1.65% 0.41% 3.84% PAT Growth -122.10% -2.80% -14.19% 23.14% 62.73% -35.73% 865.96% -47.39% 369.33% -88.89% EPS -7.94 30.71 31.60 36.82 29.90 18.38 28.59 2.96 5.63 1.20 10.78

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 688.52 612.99 535.20 440.23 357.95 312.88 240.03 236.42 171.22 171.96 Share Capital 27.19 27.19 27.19 27.19 27.19 27.19 27.19 22.96 22.96 22.96 Total Reserves 661.33 585.80 508.01 413.04 330.76 285.69 212.84 158.79 148.26 149.00 Non-Current Liabilities 307.79 192.28 164.90 125.39 118.95 61.67 54.70 69.01 7.80 34.36 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 27.60 27.60 55.20 0.00 25.03 Long Term Provisions 284.19 196.47 175.63 130.73 123.41 32.53 27.67 13.75 10.33 8.89 Current Liabilities 798.53 910.18 723.21 672.11 716.01 703.76 465.06 525.78 413.81 416.05 Trade Payables 549.96 540.82 495.81 443.79 412.13 498.76 304.16 346.27 256.44 307.24 Other Current Liabilities 72.55 117.62 140.65 112.89 152.14 81.72 81.12 87.00 77.88 62.63 Short Term Borrowings 158.72 189.62 12.66 59.52 132.79 111.95 69.73 83.89 70.31 39.95 Short Term Provisions 17.30 62.12 74.09 55.91 18.95 11.33 10.05 8.62 9.17 6.24 Total Liabilities 1,794.84 1,715.45 1,423.31 1,237.73 1,192.91 1,078.31 759.79 831.21 592.83 622.37 Net Block 399.62 230.99 243.00 256.16 265.39 243.03 195.47 177.54 129.56 130.94 Gross Block 592.45 373.07 345.74 307.51 444.96 381.09 305.17 259.88 213.59 198.63 Accumulated Depreciation 192.83 142.08 102.74 51.35 179.57 138.06 109.71 82.34 84.03 67.69 Non Current Assets 684.38 513.33 407.68 387.87 382.40 270.32 228.22 206.36 158.91 150.61 Capital Work in Progress 6.50 94.13 1.58 4.13 0.76 2.61 2.17 10.87 12.74 5.69 Non Current Investment 1.12 1.24 1.27 1.20 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 253.32 162.92 143.26 115.27 105.36 13.79 19.83 8.85 9.35 8.18 Other Non Current Assets 23.82 24.05 18.57 11.11 10.89 10.89 10.75 9.09 7.26 5.79 Current Assets 1,110.46 1,202.12 1,015.63 849.86 810.51 808.00 531.57 624.85 433.91 471.76 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 727.45 555.47 442.10 459.96 494.35 490.31 290.48 305.64 268.07 326.73 Sundry Debtors 254.56 448.37 414.27 281.99 279.95 283.84 188.38 164.53 148.14 125.21 Cash & Bank 17.93 29.85 35.81 23.62 4.16 5.74 21.99 71.58 2.64 2.06 Other Current Assets 110.52 39.30 25.05 23.89 32.06 28.11 30.72 83.10 15.06 17.76 Short Term Loans & Adv. 70.22 129.13 98.40 60.40 20.69 24.20 29.28 28.16 14.37 17.26 Net Current Assets 311.93 291.94 292.42 177.75 94.50 104.23 66.51 99.07 20.10 55.71 Total Assets 1,794.84 1,715.45 1,423.31 1,237.73 1,192.91 1,078.32 759.79 831.21 592.82 622.37

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity 139.89 -81.01 97.21 171.55 61.55 54.66 58.02 67.74 26.19 -8.92 PBT 118.31 132.37 151.36 118.30 68.84 101.01 11.33 20.66 2.79 39.93 Adjustment 56.84 38.69 54.00 54.93 55.20 42.93 29.75 22.16 28.32 20.15 Changes in Working Capital 4.42 -200.72 -59.17 36.01 -37.04 -67.67 -31.34 -39.47 -0.85 -60.59 Cash after chg. in Working capital 179.57 -29.66 146.19 209.24 86.99 76.28 9.74 3.35 30.26 -0.51 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -48.08 -51.35 -48.98 -37.69 -25.44 -21.61 -6.55 -4.35 -4.07 -8.41 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 8.40 0.00 0.00 0.00 0.00 0.00 54.84 68.73 0.00 0.00 Cash From Investing Activity -107.17 -95.03 -31.97 -41.42 -69.45 -51.21 -71.69 -113.20 -20.53 -30.97 Net Fixed Assets -131.75 -119.88 -35.68 134.08 -62.02 -76.36 -36.59 -44.42 -22.01 -30.28 Net Investments 0.12 0.03 -0.07 -1.20 0.00 0.00 0.00 0.00 0.00 0.00 Others 24.46 24.82 3.78 -174.30 -7.43 25.15 -35.10 -68.78 1.48 -0.69 Cash from Financing Activity -44.63 170.10 -53.05 -110.21 6.19 0.32 -55.85 114.25 -4.89 18.71 Net Cash Inflow / Outflow -11.91 -5.94 12.19 19.92 -1.72 3.78 -69.52 68.79 0.77 -21.17 Opening Cash & Equivalents 29.55 35.49 23.30 3.38 5.10 1.54 71.06 2.27 1.50 22.67 Closing Cash & Equivalent 17.64 29.55 35.49 23.30 3.38 5.32 1.54 71.06 2.27 1.50

Financial Ratios

Standalone

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 253.23 225.45 196.84 161.91 131.64 115.07 88.27 79.16 74.97 75.30 ROA 4.76% 5.48% 7.53% 6.69% 4.40% 8.46% 1.01% 2.15% 0.54% 5.47% ROE 12.84% 14.97% 20.53% 20.38% 14.90% 28.13% 3.82% 8.67% 1.90% 18.41% ROCE 14.95% 20.00% 29.27% 24.10% 16.27% 26.74% 6.07% 8.29% 4.78% 20.00% Fixed Asset Turnover 4.55 6.24 6.91 5.58 4.35 4.98 4.25 4.31 4.21 4.64 Receivable days 58.38 70.24 56.27 48.87 57.22 50.48 53.70 55.99 57.52 48.64 Inventory Days 106.55 81.23 72.90 82.99 99.93 83.46 90.71 102.73 125.16 111.52 Payable days 94.42 90.59 89.82 91.81 105.08 99.86 123.56 130.82 151.05 118.53 Cash Conversion Cycle 70.51 60.87 39.34 40.05 52.08 34.09 20.85 27.89 31.62 41.63 Total Debt/Equity 0.23 0.31 0.02 0.14 0.45 0.45 0.52 0.91 0.58 0.55 Interest Cover 24.57 50.21 77.44 27.95 7.80 13.23 1.95 3.87 1.28 6.41

Top Investors:

aditya birla sun life trustee private limited a/c aditya birla sun life tax relief 96

l and t mutual fund trustee ltd-l and t mid cap fund

sundaram mutual fund a/c sundaram small cap fund

Annual Reports:

News Update:

Johnson Controls - Hitachi Air Conditioning India strives to offer seamless customer service
25th Sep 2020, 12:50 PM

This service is available from 9 am to 6 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.

Feedback