Nifty

:

14238.90

Sensex

:

48347.59

-133.00 (-0.93%)
-530.95 (-1.09%)

Login

Nifty
Sensex

:
:

14238.90
48347.59

-133.00 (-0.93%)
-530.95 (-1.09%)

JD Orgochem Ltd.

Dyes & Pigments

Rating :

N/A

BSE: 524592 | NSE: JDORGOCHEM

Watchlist

NSE BSE

3.10

25-Jan-2021

Open
High
Low
Previous Close

3.10
3.10
3.10
3.13

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

5
0.62
5.20
2.30

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

4.11
N/A
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

21.43
N/A
-0.22

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

1.21
12.84
7.72

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-4.04
-4.12
-5.39

PAT CAGR (%)

10 Years
5 Years
3 Years

-10.94
4.38
205.46

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-0.23
-0.23
-0.23

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-57.12
-94.20
-124.91

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 0.58 0.34 70.59% 0.00 0.34 -100.00% 0.16 0.71 -77.46% 0.66 0.54 22.22%
Expenses 0.60 0.48 25.00% 0.07 0.43 -83.72% 0.33 1.09 -69.72% 0.73 0.45 62.22%
EBITDA -0.02 -0.14 - -0.07 -0.09 - -0.17 -0.38 - -0.07 0.09 -
EBIDTM -2.74% -40.82% 0.00% -24.78% -109.43% -54.39% -10.35% 16.21%
Other Income 0.04 0.05 -20.00% 0.03 0.04 -25.00% 0.09 2.76 -96.74% 0.05 0.02 150.00%
Interest 0.07 0.00 0 0.06 0.00 0 0.07 0.01 600.00% 0.05 -0.02 -
Depreciation 0.18 0.18 0.00% 0.30 0.18 66.67% 0.18 0.18 0.00% 0.18 0.18 0.00%
PBT -0.22 -0.27 - -0.40 -0.22 - -0.33 2.20 - -0.25 -0.05 -
Tax 0.00 0.00 0 0.00 0.00 0 0.07 0.00 0 0.00 0.00 0
PAT -0.22 -0.27 - -0.40 -0.22 - -0.40 2.20 - -0.25 -0.05 -
PATM -37.16% -79.30% 0.00% -63.56% -250.94% 311.61% -38.05% -9.39%
EPS -0.16 -0.21 - -0.30 -0.17 - -0.30 1.67 - -0.19 -0.04 -

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 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 /

Consolidated

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 1.40 1.50 1.79 1.20 0.54 0.82 0.83 0.00 0.00 0.00 1.33 Net Sales Growth -27.46% -16.20% 49.17% 122.22% -34.15% -1.20% 0 0 0 -100% Cost Of Goods Sold 1.34 1.44 1.72 1.16 0.41 0.77 0.80 0.00 0.00 0.00 1.31 Gross Profit 0.06 0.06 0.07 0.04 0.13 0.05 0.03 0.00 0.00 0.00 0.02 GP Margin 4.14% 4.00% 3.91% 3.33% 24.07% 6.10% 3.61% 0 0 0 1.50% Total Expenditure 1.73 1.97 2.24 1.82 1.23 1.40 1.56 2.99 4.02 1.11 2.04 Power & Fuel Cost - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 % Of Sales - 0% 0% 0% 0% 0% 0% 0 0 0 0.75% Employee Cost - 0.18 0.14 0.14 0.14 0.13 0.05 0.18 0.17 0.15 0.19 % Of Sales - 12.00% 7.82% 11.67% 25.93% 15.85% 6.02% 0 0 0 14.29% Manufacturing Exp. - 0.04 0.02 0.03 0.25 0.07 0.15 0.40 0.98 0.39 0.03 % Of Sales - 2.67% 1.12% 2.50% 46.30% 8.54% 18.07% 0 0 0 2.26% General & Admin Exp. - 0.22 0.28 0.38 0.41 0.32 0.40 0.25 0.48 0.28 0.46 % Of Sales - 14.67% 15.64% 31.67% 75.93% 39.02% 48.19% 0 0 0 34.59% Selling & Distn. Exp. - 0.03 0.03 0.07 0.02 0.02 0.01 0.01 0.00 0.00 0.00 % Of Sales - 2.00% 1.68% 5.83% 3.70% 2.44% 1.20% 0 0 0 0% Miscellaneous Exp. - 0.06 0.04 0.04 0.02 0.09 0.16 2.14 2.39 0.28 0.00 % Of Sales - 4.00% 2.23% 3.33% 3.70% 10.98% 19.28% 0 0 0 3.76% EBITDA -0.33 -0.47 -0.45 -0.62 -0.69 -0.58 -0.73 -2.99 -4.02 -1.11 -0.71 EBITDA Margin -23.57% -31.33% -25.14% -51.67% -127.78% -70.73% -87.95% 0 0 0 -53.38% Other Income 0.21 0.22 2.88 1.31 0.29 0.52 0.38 0.98 1.30 1.22 0.73 Interest 0.25 0.12 0.01 0.06 0.05 0.16 0.01 0.08 0.01 0.01 0.01 Depreciation 0.84 0.70 0.70 0.70 0.70 0.70 0.71 0.82 3.06 3.52 3.63 PBT -1.20 -1.07 1.72 -0.07 -1.16 -0.92 -1.08 -2.90 -5.78 -3.41 -3.63 Tax 0.07 0.07 0.00 0.00 0.00 0.00 0.01 0.00 0.00 0.00 0.00 Tax Rate -5.83% -6.54% 0.00% 0.00% 0.00% 0.00% -0.93% 0.00% 0.00% 0.00% 0.00% PAT -1.27 -1.14 1.72 -0.04 16.12 -0.92 -1.08 -6.10 -5.78 -3.41 -3.63 PAT before Minority Interest -1.27 -1.14 1.72 -0.04 16.12 -0.92 -1.08 -6.10 -5.78 -3.41 -3.63 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 -90.71% -76.00% 96.09% -3.33% 2985.19% -112.20% -130.12% 0 0 0 -272.93% PAT Growth -176.51% - - - - - - - - - EPS -0.96 -0.86 1.30 -0.03 12.21 -0.70 -0.82 -4.62 -4.38 -2.58 -2.75

Description TTM Mar 11 Mar 10 Mar 09 Mar 08 Mar 07 Mar 06
Net Sales - 1.46 12.31 12.27 13.09 11.94 22.97 Net Sales Growth - -88.14% 0.33% -6.26% 9.63% -48.02% Cost Of Goods Sold - 1.44 15.59 11.58 12.73 13.07 26.26 Gross Profit - 0.02 -3.28 0.70 0.35 -1.13 -3.29 GP Margin - 1.37% -26.65% 5.70% 2.67% -9.46% -14.32% Total Expenditure - 2.25 17.43 14.00 15.81 19.79 34.52 Power & Fuel Cost - 0.01 0.11 0.03 0.12 0.26 0.64 % Of Sales - 0.68% 0.89% 0.24% 0.92% 2.18% 2.79% Employee Cost - 0.19 0.59 0.58 0.91 1.12 3.12 % Of Sales - 13.01% 4.79% 4.73% 6.95% 9.38% 13.58% Manufacturing Exp. - 0.11 0.26 0.07 1.00 0.62 1.62 % Of Sales - 7.53% 2.11% 0.57% 7.64% 5.19% 7.05% General & Admin Exp. - 0.41 0.48 0.70 0.72 2.91 2.06 % Of Sales - 28.08% 3.90% 5.70% 5.50% 24.37% 8.97% Selling & Distn. Exp. - 0.00 0.01 0.23 0.09 0.02 0.12 % Of Sales - 0% 0.08% 1.87% 0.69% 0.17% 0.52% Miscellaneous Exp. - 0.09 0.38 0.82 0.23 1.78 0.69 % Of Sales - 6.16% 3.09% 6.68% 1.76% 14.91% 3.00% EBITDA - -0.79 -5.12 -1.73 -2.72 -7.85 -11.55 EBITDA Margin - -54.11% -41.59% -14.10% -20.78% -65.75% -50.28% Other Income - 0.72 1.56 0.14 0.99 0.29 0.98 Interest - 0.01 0.03 0.04 0.88 31.96 47.99 Depreciation - 3.66 3.99 4.00 4.05 6.46 39.49 PBT - -3.74 -7.58 -5.63 -6.66 -45.99 -98.04 Tax - 0.00 0.00 0.01 0.01 -0.03 0.09 Tax Rate - 0.00% 0.00% 0.00% 0.11% 0.07% -0.08% PAT - -3.74 -0.44 271.30 8.88 -45.95 -108.03 PAT before Minority Interest - -3.74 -0.44 271.30 8.88 -45.95 -108.03 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - -256.16% -3.57% 2211.08% 67.84% -384.84% -470.31% PAT Growth - - - 2,955.18% - - EPS - -2.83 -0.33 205.53 6.73 -34.81 -81.84

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

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 -17.66 -16.52 -18.22 -18.07 -34.21 -33.29 -32.21 -21.10 -15.33 -11.91 Share Capital 1.32 1.32 1.32 1.32 1.32 1.32 1.32 1.32 1.32 1.32 Total Reserves -18.98 -17.85 -19.55 -19.40 -35.53 -34.61 -33.53 -27.43 -21.65 -18.24 Non-Current Liabilities 20.97 21.35 24.30 24.87 43.93 43.86 43.71 44.63 46.65 48.04 Secured Loans 16.04 16.04 16.04 16.04 24.64 24.64 24.64 24.64 26.35 27.50 Unsecured Loans 0.00 0.25 0.25 0.15 9.41 9.40 9.17 9.35 9.73 10.19 Long Term Provisions 0.27 0.31 0.36 0.36 0.38 0.38 0.41 0.49 0.49 0.52 Current Liabilities 3.10 2.57 1.96 1.59 1.02 1.38 0.49 0.56 0.78 0.46 Trade Payables 0.29 1.90 1.38 1.07 0.55 0.95 0.15 0.20 0.27 0.14 Other Current Liabilities 0.04 0.03 0.01 0.06 0.06 0.07 0.03 0.08 0.27 0.15 Short Term Borrowings 2.10 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.67 0.64 0.57 0.47 0.41 0.36 0.31 0.27 0.23 0.17 Total Liabilities 6.41 7.40 8.04 8.39 10.74 11.95 11.99 24.09 32.10 36.59 Net Block 5.10 5.80 6.50 7.21 7.91 8.61 9.32 10.17 13.59 18.06 Gross Block 6.50 7.21 7.21 7.91 80.79 80.79 80.81 81.64 83.67 87.16 Accumulated Depreciation 1.41 1.41 0.70 0.70 72.88 72.18 71.49 71.47 70.08 69.10 Non Current Assets 5.48 6.21 7.06 7.54 8.71 9.41 10.19 22.47 30.43 34.91 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 9.13 11.38 11.38 Long Term Loans & Adv. 0.30 0.30 0.55 0.34 0.76 0.76 0.83 3.13 5.47 5.47 Other Non Current Assets 0.08 0.11 0.01 0.00 0.04 0.04 0.04 0.04 0.00 0.00 Current Assets 0.93 1.18 0.98 0.85 2.03 2.54 1.81 1.62 1.67 1.68 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.00 0.53 0.53 0.53 0.53 0.53 0.53 Sundry Debtors 0.00 0.18 0.14 0.01 0.38 0.92 0.03 0.04 0.13 0.00 Cash & Bank 0.82 0.78 0.69 0.71 0.82 0.86 1.06 0.78 0.82 0.74 Other Current Assets 0.11 0.07 0.04 0.03 0.31 0.24 0.19 0.28 0.20 0.41 Short Term Loans & Adv. 0.10 0.15 0.11 0.09 0.14 0.12 0.12 0.12 0.12 0.36 Net Current Assets -2.17 -1.38 -0.98 -0.75 1.02 1.17 1.32 1.06 0.89 1.22 Total Assets 6.41 7.39 8.04 8.39 10.74 11.95 12.00 24.09 32.10 36.59

Description Mar 11 Mar 10 Mar 09 Mar 08 Mar 07 Mar 06
Shareholder's Funds -34.74 -30.59 -29.59 -300.65 -314.25 -268.71 Share Capital 1.32 1.32 1.32 13.25 13.25 13.25 Total Reserves -41.07 -36.91 -35.92 -318.90 -327.50 -281.96 Non-Current Liabilities 52.69 48.78 58.75 333.24 367.98 344.39 Secured Loans 47.56 47.56 49.29 323.96 355.92 335.43 Unsecured Loans 5.13 1.22 9.45 9.29 12.05 8.96 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 11.24 19.88 17.89 20.44 19.78 18.09 Trade Payables 0.15 6.10 5.62 4.29 4.34 2.07 Other Current Liabilities 10.36 13.11 11.57 15.42 14.37 14.91 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.73 0.66 0.70 0.73 1.07 1.12 Total Liabilities 29.19 38.07 47.05 53.03 73.51 93.77 Net Block 19.58 23.34 27.36 31.36 52.16 67.79 Gross Block 101.73 102.12 102.22 102.22 178.40 190.58 Accumulated Depreciation 82.15 78.77 74.86 70.86 97.95 94.50 Non Current Assets 24.54 25.79 29.80 33.84 54.98 71.31 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 4.96 2.45 2.45 2.48 2.82 3.52 Long Term Loans & Adv. 0.00 0.00 0.00 0.00 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 4.65 12.28 17.24 19.19 18.53 22.46 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.53 2.41 7.35 5.47 7.56 10.33 Sundry Debtors 0.00 4.11 4.03 7.07 4.24 3.84 Cash & Bank 0.79 2.63 1.45 1.06 1.26 2.62 Other Current Assets 3.34 0.00 0.00 0.24 5.46 5.66 Short Term Loans & Adv. 3.34 3.13 4.41 5.35 5.15 5.35 Net Current Assets -6.59 -7.60 -0.65 -1.25 -1.25 4.37 Total Assets 29.19 38.07 47.04 53.03 73.51 93.77

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

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 -1.60 -0.22 -0.42 0.45 -0.21 -0.48 -1.35 0.45 0.12 -0.38 PBT -1.07 1.72 -0.04 16.12 -0.92 -1.08 -6.10 -5.78 -3.41 -3.63 Adjustment 0.84 0.37 -0.57 -16.58 0.54 0.66 3.24 4.07 2.92 3.48 Changes in Working Capital -1.28 -2.32 0.20 0.88 0.19 -0.05 1.59 2.18 0.61 -0.22 Cash after chg. in Working capital -1.51 -0.22 -0.41 0.41 -0.19 -0.46 -1.27 0.46 0.13 -0.37 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 -0.08 -0.01 -0.01 -0.01 Tax Paid -0.09 0.00 -0.01 0.03 -0.02 -0.02 0.00 -0.01 0.01 0.00 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 0.05 0.06 0.07 0.25 0.00 0.04 6.81 1.61 1.56 0.43 Net Fixed Assets 0.71 0.00 0.70 72.88 0.00 0.02 0.83 2.03 3.49 0.25 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 9.13 2.25 0.00 0.20 Others -0.66 0.06 -0.63 -72.63 0.00 0.02 -3.15 -2.67 -1.93 -0.02 Cash from Financing Activity 1.59 0.24 0.33 -0.81 0.17 0.25 -5.19 -2.09 -1.61 0.00 Net Cash Inflow / Outflow 0.05 0.09 -0.02 -0.11 -0.04 -0.20 0.28 -0.04 0.08 0.04 Opening Cash & Equivalents 0.78 0.69 0.71 0.82 0.86 1.06 0.78 0.82 0.74 0.70 Closing Cash & Equivalent 0.82 0.78 0.69 0.71 0.82 0.86 1.06 0.78 0.82 0.74

Description Mar 11 Mar 10 Mar 09 Mar 08 Mar 07 Mar 06
Cash From Operating Activity -4.38 11.38 277.35 -2.74 -2.56 2.28 PBT -3.74 -7.42 -5.63 -6.66 -45.99 -107.94 Adjustment 3.48 3.55 3.81 4.16 39.97 96.63 Changes in Working Capital -4.12 8.15 2.29 -0.19 4.29 13.42 Cash after chg. in Working capital -4.38 4.28 0.47 -2.69 -1.72 2.11 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 -0.01 -0.02 -0.02 0.00 0.10 Other Direct Exp. Paid 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 Cash From Investing Activity 0.43 0.02 0.03 33.12 8.74 0.71 Net Fixed Assets 0.25 0.10 0.00 69.26 12.17 Net Investments 0.20 0.00 0.03 0.34 0.70 Others -0.02 -0.08 0.00 -36.48 -4.13 Cash from Financing Activity 3.92 -10.22 -276.99 -30.58 -7.54 -2.70 Net Cash Inflow / Outflow -0.03 1.19 0.38 -0.20 -1.36 0.29 Opening Cash & Equivalents 0.82 1.45 1.06 1.26 2.62 2.33 Closing Cash & Equivalent 0.79 2.63 1.45 1.06 1.26 2.62

Financial Ratios

Standalone /

Consolidated

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.) -13.33 -12.47 -13.75 -13.64 -25.82 -25.12 -24.31 -19.70 -15.34 -12.76 ROA -16.52% 22.29% -0.51% 168.45% -8.13% -9.03% -33.82% -20.56% -9.94% -8.97% ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% ROCE -758.93% 0.00% 0.00% 0.00% -257.99% -90.68% -83.22% -34.29% -14.63% -13.06% Fixed Asset Turnover 0.23 0.25 0.16 0.01 0.01 0.01 0.00 0.00 0.00 0.02 Receivable days 0.00 33.12 23.29 134.28 264.62 210.20 0.00 0.00 0.00 0.00 Inventory Days 0.00 0.00 0.00 0.00 214.38 232.13 0.00 0.00 0.00 131.87 Payable days 161.99 224.88 207.50 210.10 159.43 115.10 44.59 20.57 18.62 42.22 Cash Conversion Cycle -161.99 -191.76 -184.21 -75.82 319.57 327.22 -44.59 -20.57 -18.62 89.66 Total Debt/Equity -1.03 -0.99 -0.89 -0.90 -1.00 -1.02 -1.05 -1.30 -1.78 -2.23 Interest Cover -7.97 324.33 0.26 334.61 -4.75 -102.41 -79.72 -594.56 -374.08 -256.18

Description Mar 11 Mar 10 Mar 09 Mar 08 Mar 07 Mar 06
Book Value (Rs.) -30.00 -26.86 -26.11 -230.68 -237.21 -202.84 ROA -11.11% -1.02% 542.17% 14.03% -54.94% -83.59% ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% ROCE -20.65% -1.70% 878.88% 22.64% -21.69% -55.97% Fixed Asset Turnover 0.01 0.12 0.12 0.09 0.06 0.12 Receivable days 0.00 120.59 165.04 156.31 123.50 88.63 Inventory Days 367.00 144.68 190.69 180.09 273.50 250.07 Payable days 215.17 116.96 97.99 88.66 56.10 19.39 Cash Conversion Cycle 151.83 148.30 257.75 247.73 340.91 319.31 Total Debt/Equity -1.33 -1.37 -1.70 -1.09 -1.17 -1.28 Interest Cover -701.58 -12.36 6853.40 11.16 -0.44 -1.25

Top Investors:

stressed assets stabilization fund

chhotalal ramjibhai bhanderi

kundan chhotalal bhanderi

the hongkong and shanghai banking corp.ltd

Annual Reports:

News Update:

No Latest News!

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