Nifty
Sensex
:
:
18114.90
60821.62
-63.20 (-0.35%)
-101.88 (-0.17%)

Household & Personal Products

Rating :
30/99

BSE: 532771 | NSE: JHS

24.50
22-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  24.75
  •  25.20
  •  24.35
  •  24.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  102536
  •  25.29
  •  34.35
  •  17.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 158.75
  • 45.74
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 138.44
  • N/A
  • 0.90

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 41.77%
  • 8.21%
  • 48.94%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 1.08%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.26
  • -0.83
  • -6.71

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -19.12
  • -30.32
  • -13.18

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.78
  • -44.08
  • -8.37

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.94
  • 1.12
  • 0.68

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 160.39
  • 14.89
  • 11.98

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
21.59
16.77
28.74%
25.38
41.26
-38.49%
26.94
36.77
-26.73%
31.67
35.74
-11.39%
Expenses
22.28
19.69
13.15%
25.33
39.71
-36.21%
25.12
36.33
-30.86%
28.72
35.91
-20.02%
EBITDA
-0.70
-2.92
-
0.05
1.54
-96.75%
1.83
0.44
315.91%
2.95
-0.17
-
EBIDTM
-3.24%
-17.39%
0.21%
3.74%
6.78%
1.20%
9.32%
-0.48%
Other Income
2.58
1.96
31.63%
4.39
7.82
-43.86%
0.76
2.34
-67.52%
0.44
1.98
-77.78%
Interest
0.24
0.33
-27.27%
0.31
0.24
29.17%
0.30
0.62
-51.61%
0.30
0.62
-51.61%
Depreciation
1.80
1.91
-5.76%
1.61
2.30
-30.00%
1.84
2.21
-16.74%
1.90
2.17
-12.44%
PBT
-0.16
-3.19
-
2.52
-3.81
-
0.44
-0.04
-
1.19
-0.98
-
Tax
0.13
-0.69
-
-0.34
-1.28
-
0.34
-0.42
-
0.31
0.96
-67.71%
PAT
-0.29
-2.50
-
2.85
-2.53
-
0.11
0.39
-71.79%
0.89
-1.94
-
PATM
-1.33%
-14.92%
11.24%
-6.13%
0.39%
1.05%
2.79%
-5.44%
EPS
-0.03
-0.41
-
0.41
-0.30
-
0.02
0.11
-81.82%
0.16
-0.09
-

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
105.58
100.77
139.11
124.11
140.29
105.06
100.09
55.32
35.28
59.59
126.60
Net Sales Growth
-19.12%
-27.56%
12.09%
-11.53%
33.53%
4.97%
80.93%
56.80%
-40.80%
-52.93%
 
Cost Of Goods Sold
68.82
45.53
74.33
63.91
56.90
40.80
43.26
26.44
16.32
19.37
87.61
Gross Profit
36.76
55.24
64.78
60.20
83.40
64.25
56.82
28.88
18.96
40.22
39.00
GP Margin
34.82%
54.82%
46.57%
48.51%
59.45%
61.16%
56.77%
52.21%
53.74%
67.49%
30.81%
Total Expenditure
101.45
98.85
137.44
124.70
126.54
93.37
93.66
59.30
39.07
47.77
110.58
Power & Fuel Cost
-
2.98
3.30
3.26
3.42
3.45
3.00
2.64
2.58
2.04
1.38
% Of Sales
-
2.96%
2.37%
2.63%
2.44%
3.28%
3.00%
4.77%
7.31%
3.42%
1.09%
Employee Cost
-
10.08
13.44
13.52
12.10
8.66
7.23
5.79
9.17
9.86
5.10
% Of Sales
-
10.00%
9.66%
10.89%
8.62%
8.24%
7.22%
10.47%
25.99%
16.55%
4.03%
Manufacturing Exp.
-
30.40
32.43
29.85
42.60
32.62
33.84
17.47
6.68
9.48
6.98
% Of Sales
-
30.17%
23.31%
24.05%
30.37%
31.05%
33.81%
31.58%
18.93%
15.91%
5.51%
General & Admin Exp.
-
4.14
5.79
6.87
6.66
6.11
4.58
4.77
3.49
3.29
3.55
% Of Sales
-
4.11%
4.16%
5.54%
4.75%
5.82%
4.58%
8.62%
9.89%
5.52%
2.80%
Selling & Distn. Exp.
-
0.89
6.26
4.01
3.31
1.42
1.26
0.66
0.35
1.33
1.67
% Of Sales
-
0.88%
4.50%
3.23%
2.36%
1.35%
1.26%
1.19%
0.99%
2.23%
1.32%
Miscellaneous Exp.
-
4.83
1.89
3.28
1.56
0.32
0.49
1.52
0.47
2.40
1.67
% Of Sales
-
4.79%
1.36%
2.64%
1.11%
0.30%
0.49%
2.75%
1.33%
4.03%
3.40%
EBITDA
4.13
1.92
1.67
-0.59
13.75
11.69
6.43
-3.98
-3.79
11.82
16.02
EBITDA Margin
3.91%
1.91%
1.20%
-0.48%
9.80%
11.13%
6.42%
-7.19%
-10.74%
19.84%
12.65%
Other Income
8.17
7.54
13.83
6.66
4.98
0.43
0.73
0.87
3.81
4.17
0.86
Interest
1.15
1.24
1.95
1.03
0.74
0.62
0.36
0.14
14.14
10.44
6.26
Depreciation
7.15
7.25
8.76
7.09
6.81
6.36
10.49
12.36
14.71
13.63
7.37
PBT
3.99
0.97
4.79
-2.04
11.18
5.14
-3.70
-15.60
-28.83
-8.07
3.26
Tax
0.44
-0.37
-0.99
-0.38
12.37
-16.80
0.00
0.04
-6.49
4.07
2.15
Tax Rate
11.03%
-38.14%
16.92%
18.63%
32.20%
-327.49%
0.00%
-0.18%
18.39%
1312.90%
65.95%
PAT
3.56
1.20
-1.98
-0.68
26.14
21.94
-21.62
-22.16
-28.81
-3.76
1.11
PAT before Minority Interest
3.49
1.34
-4.86
-1.67
26.05
21.94
-21.64
-22.18
-28.81
-3.76
1.11
Minority Interest
-0.07
-0.14
2.88
0.99
0.09
0.00
0.02
0.02
0.00
0.00
0.00
PAT Margin
3.37%
1.19%
-1.42%
-0.55%
18.63%
20.88%
-21.60%
-40.06%
-81.66%
-6.31%
0.88%
PAT Growth
154.10%
-
-
-
19.14%
-
-
-
-
-
 
EPS
0.55
0.19
-0.31
-0.11
4.06
3.41
-3.36
-3.44
-4.47
-0.58
0.17

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
188.70
178.00
176.85
174.27
134.38
100.74
119.78
62.10
89.46
114.69
Share Capital
64.40
60.90
60.90
60.90
44.12
37.63
24.10
24.10
24.10
17.55
Total Reserves
124.05
117.10
115.71
113.36
85.63
57.21
95.68
38.01
65.36
97.14
Non-Current Liabilities
-3.14
-2.64
-3.14
-2.57
-15.62
1.91
1.24
14.06
26.50
32.26
Secured Loans
0.37
0.42
0.71
1.10
0.65
0.03
0.11
13.22
19.30
26.69
Unsecured Loans
0.10
0.10
0.10
0.00
0.00
1.10
0.00
0.00
0.00
0.00
Long Term Provisions
1.89
2.02
4.28
2.81
0.48
0.41
0.38
0.84
0.46
3.26
Current Liabilities
23.13
48.45
38.71
31.75
19.66
18.35
48.91
113.78
115.32
88.72
Trade Payables
15.98
36.12
23.21
23.72
13.97
13.36
11.69
5.38
21.62
45.74
Other Current Liabilities
7.01
10.64
10.38
7.94
5.54
4.69
18.62
75.47
37.07
9.88
Short Term Borrowings
0.00
0.00
5.00
0.00
0.10
0.25
18.56
32.91
56.60
33.07
Short Term Provisions
0.14
1.69
0.12
0.09
0.05
0.04
0.04
0.03
0.03
0.02
Total Liabilities
217.96
230.41
216.21
203.35
138.41
121.00
169.93
189.96
231.28
235.67
Net Block
63.22
65.63
70.81
71.41
65.00
65.10
107.89
120.88
135.30
51.99
Gross Block
90.53
85.69
90.69
84.36
71.32
124.24
176.62
177.27
177.00
76.35
Accumulated Depreciation
27.31
20.06
19.87
12.95
6.32
59.14
68.73
56.39
41.71
24.36
Non Current Assets
86.02
99.79
114.41
100.37
95.86
85.36
127.30
143.35
167.98
110.18
Capital Work in Progress
8.92
7.05
4.80
0.51
0.67
0.68
0.03
0.03
0.01
24.45
Non Current Investment
0.00
0.00
5.12
0.00
0.00
0.00
0.00
0.00
0.00
0.05
Long Term Loans & Adv.
13.23
26.39
33.27
28.08
29.91
19.37
19.31
22.22
32.61
33.63
Other Non Current Assets
0.66
0.72
0.41
0.36
0.28
0.21
0.08
0.22
0.06
0.05
Current Assets
120.95
130.22
101.64
102.74
42.55
35.63
42.62
46.62
63.31
125.49
Current Investments
2.05
6.03
4.63
18.19
1.03
0.00
0.00
0.00
0.00
0.00
Inventories
11.64
5.61
9.02
9.54
10.72
9.31
9.01
5.82
6.07
13.22
Sundry Debtors
58.71
96.15
53.81
42.73
13.66
6.91
25.25
18.21
35.96
102.46
Cash & Bank
21.15
0.93
1.07
6.31
5.86
2.88
0.98
2.35
0.81
0.71
Other Current Assets
27.41
5.20
5.59
0.14
11.28
16.53
7.38
20.24
20.47
9.10
Short Term Loans & Adv.
19.94
16.31
27.53
25.83
10.40
4.24
2.06
15.16
15.75
8.50
Net Current Assets
97.82
81.78
62.93
70.99
22.89
17.28
-6.29
-67.16
-52.02
36.77
Total Assets
217.95
230.40
216.21
203.34
138.41
120.99
169.92
189.97
231.29
235.67

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
12.03
10.35
-10.79
13.80
-3.93
-3.77
6.95
28.17
59.50
-11.75
PBT
0.97
4.79
-2.04
11.18
5.14
-21.64
-15.51
-28.83
-8.12
3.33
Adjustment
6.45
2.76
5.16
4.90
5.16
28.54
14.03
28.53
26.42
16.34
Changes in Working Capital
5.39
13.27
-13.11
-26.72
-14.19
-10.67
8.44
28.57
42.09
-29.75
Cash after chg. in Working capital
12.80
20.82
-10.00
-10.64
-3.89
-3.77
6.96
28.28
60.38
-10.08
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.77
0.17
-0.79
-2.80
-0.04
0.00
0.00
-0.11
-0.87
-1.67
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
-10.64
0.00
27.24
-0.01
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-2.23
-10.97
-6.87
-27.02
-3.36
1.48
1.32
2.74
-22.51
-25.74
Net Fixed Assets
-8.29
9.07
-8.95
-12.71
52.91
51.73
0.59
-0.29
-76.20
-25.52
Net Investments
2.31
-1.17
2.85
-17.16
-1.03
0.00
0.00
0.00
0.44
-0.29
Others
3.75
-18.87
-0.77
2.85
-55.24
-50.25
0.73
3.03
53.25
0.07
Cash from Financing Activity
10.31
0.49
12.53
13.63
10.11
4.21
-9.75
-29.14
-39.22
36.73
Net Cash Inflow / Outflow
20.11
-0.13
-5.13
0.42
2.83
1.92
-1.47
1.77
-2.22
-0.76
Opening Cash & Equivalents
0.68
0.81
5.93
5.51
2.69
0.96
2.11
0.34
2.56
1.30
Closing Cash & Equivalent
20.79
0.68
0.81
5.93
5.51
2.88
0.64
2.11
0.34
0.56

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.)
27.56
29.16
28.97
28.58
29.41
25.20
49.71
25.77
37.13
65.35
ROA
0.60%
-2.17%
-0.79%
15.25%
16.91%
-14.88%
-12.32%
-13.68%
-1.61%
0.57%
ROE
0.76%
-2.74%
-0.95%
17.15%
19.53%
-20.17%
-24.39%
-38.02%
-3.68%
1.11%
ROCE
1.24%
-2.15%
-0.56%
25.01%
4.80%
-17.59%
-17.26%
-13.78%
5.78%
6.07%
Fixed Asset Turnover
1.15
1.59
1.42
1.83
1.07
0.67
0.31
0.20
0.47
1.67
Receivable days
280.04
195.53
141.83
72.14
35.73
58.65
143.38
280.22
423.93
226.42
Inventory Days
31.19
19.07
27.26
25.93
34.81
33.41
48.93
61.50
59.07
47.98
Payable days
98.09
77.30
69.55
55.12
52.96
46.12
47.07
98.42
221.97
108.70
Cash Conversion Cycle
213.13
137.30
99.54
42.96
17.57
45.95
145.23
243.31
261.03
165.70
Total Debt/Equity
0.00
0.00
0.04
0.01
0.02
0.03
0.16
0.87
1.13
0.58
Interest Cover
1.78
-1.99
-0.98
52.83
9.31
-58.32
-156.22
-1.50
1.03
1.52

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.