Nifty
Sensex
:
:
13131.35
44615.40
17.60 (0.13%)
-2.64 (-0.01%)

Household & Personal Products

Rating :
43/99

BSE: 532771 | NSE: JHS

20.40
02-Dec-2020
  • Open
  • High
  • Low
  • Previous Close
  •  20.65
  •  21.00
  •  20.20
  •  20.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  74391
  •  15.22
  •  26.90
  •  6.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 124.24
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 124.15
  • N/A
  • 0.71

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 44.17%
  • 2.87%
  • 50.78%
  • FII
  • DII
  • Others
  • 0.49%
  • 0.00%
  • 1.69%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.86
  • 6.81
  • -0.28

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -22.99
  • -23.63
  • -34.40

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -11.51
  • -38.00
  • -60.19

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.88
  • 1.16
  • 0.88

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 160.33
  • 16.08
  • 12.87

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
31.67
35.74
-11.39%
16.77
25.36
-33.87%
41.26
34.87
18.33%
36.77
39.43
-6.75%
Expenses
28.72
35.91
-20.02%
19.69
25.50
-22.78%
39.71
38.19
3.98%
36.33
35.67
1.85%
EBITDA
2.95
-0.17
-
-2.92
-0.14
-
1.54
-3.32
-
0.44
3.76
-88.30%
EBIDTM
9.32%
-0.48%
-17.39%
-0.56%
3.74%
-9.51%
1.20%
9.53%
Other Income
0.44
1.98
-77.78%
1.96
1.69
15.98%
7.82
3.76
107.98%
2.34
-0.38
-
Interest
0.30
0.62
-51.61%
0.33
0.47
-29.79%
0.24
0.36
-33.33%
0.62
0.28
121.43%
Depreciation
1.90
2.17
-12.44%
1.91
2.09
-8.61%
2.30
1.64
40.24%
2.21
1.83
20.77%
PBT
1.19
-0.98
-
-3.19
-1.01
-
-3.81
-1.55
-
-0.04
1.26
-
Tax
0.31
0.96
-67.71%
-0.69
-0.25
-
-1.28
-0.86
-
-0.42
0.68
-
PAT
0.89
-1.94
-
-2.50
-0.77
-
-2.53
-0.69
-
0.39
0.58
-32.76%
PATM
2.79%
-5.44%
-14.92%
-3.02%
-6.13%
-1.98%
1.05%
1.48%
EPS
0.15
-0.32
-
-0.41
-0.13
-
-0.42
-0.11
-
0.06
0.10
-40.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
126.47
139.11
124.11
140.29
105.06
100.09
55.32
35.28
59.59
126.60
127.70
Net Sales Growth
-6.60%
12.09%
-11.53%
33.53%
4.97%
80.93%
56.80%
-40.80%
-52.93%
-0.86%
 
Cost Of Goods Sold
92.57
74.33
63.91
56.90
40.80
43.26
26.44
16.32
19.37
87.61
88.25
Gross Profit
33.90
64.78
60.20
83.40
64.25
56.82
28.88
18.96
40.22
39.00
39.44
GP Margin
26.81%
46.57%
48.51%
59.45%
61.16%
56.77%
52.21%
53.74%
67.49%
30.81%
30.88%
Total Expenditure
124.45
137.44
124.70
126.54
93.37
93.66
59.30
39.07
47.77
110.58
104.94
Power & Fuel Cost
-
3.30
3.26
3.42
3.45
3.00
2.64
2.58
2.04
1.38
0.94
% Of Sales
-
2.37%
2.63%
2.44%
3.28%
3.00%
4.77%
7.31%
3.42%
1.09%
0.74%
Employee Cost
-
13.44
13.52
12.10
8.66
7.23
5.79
9.17
9.86
5.10
3.98
% Of Sales
-
9.66%
10.89%
8.62%
8.24%
7.22%
10.47%
25.99%
16.55%
4.03%
3.12%
Manufacturing Exp.
-
32.43
29.85
42.60
32.62
33.84
17.47
6.68
9.48
6.98
4.74
% Of Sales
-
23.31%
24.05%
30.37%
31.05%
33.81%
31.58%
18.93%
15.91%
5.51%
3.71%
General & Admin Exp.
-
5.79
6.87
6.66
6.11
4.58
4.77
3.49
3.29
3.55
4.07
% Of Sales
-
4.16%
5.54%
4.75%
5.82%
4.58%
8.62%
9.89%
5.52%
2.80%
3.19%
Selling & Distn. Exp.
-
6.26
4.01
3.31
1.42
1.26
0.66
0.35
1.33
1.67
2.38
% Of Sales
-
4.50%
3.23%
2.36%
1.35%
1.26%
1.19%
0.99%
2.23%
1.32%
1.86%
Miscellaneous Exp.
-
1.89
3.28
1.56
0.32
0.49
1.52
0.47
2.40
4.30
2.38
% Of Sales
-
1.36%
2.64%
1.11%
0.30%
0.49%
2.75%
1.33%
4.03%
3.40%
0.45%
EBITDA
2.01
1.67
-0.59
13.75
11.69
6.43
-3.98
-3.79
11.82
16.02
22.76
EBITDA Margin
1.59%
1.20%
-0.48%
9.80%
11.13%
6.42%
-7.19%
-10.74%
19.84%
12.65%
17.82%
Other Income
12.56
13.84
6.66
4.98
0.43
0.73
0.87
3.81
4.17
0.86
1.66
Interest
1.49
1.95
1.03
0.74
0.62
0.36
0.14
14.14
10.44
6.26
3.72
Depreciation
8.32
8.76
7.09
6.81
6.36
10.49
12.36
14.71
13.63
7.37
6.95
PBT
-5.85
4.79
-2.04
11.18
5.14
-3.70
-15.60
-28.83
-8.07
3.26
13.74
Tax
-2.08
-0.99
-0.38
12.37
-16.80
0.00
0.04
-6.49
4.07
2.15
1.53
Tax Rate
35.56%
16.92%
18.63%
32.20%
-327.49%
0.00%
-0.18%
18.39%
1312.90%
65.95%
11.14%
PAT
-3.75
-1.98
-0.68
26.14
21.94
-21.62
-22.16
-28.81
-3.76
1.11
12.21
PAT before Minority Interest
-2.68
-4.86
-1.67
26.05
21.94
-21.64
-22.18
-28.81
-3.76
1.11
12.21
Minority Interest
1.07
2.88
0.99
0.09
0.00
0.02
0.02
0.00
0.00
0.00
0.00
PAT Margin
-2.97%
-1.42%
-0.55%
18.63%
20.88%
-21.60%
-40.06%
-81.66%
-6.31%
0.88%
9.56%
PAT Growth
0.00%
-
-
19.14%
-
-
-
-
-
-90.91%
 
EPS
-0.62
-0.33
-0.11
4.29
3.60
-3.55
-3.64
-4.73
-0.62
0.18
2.00

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
178.00
176.85
174.27
134.38
100.74
119.78
62.10
89.46
114.69
84.53
Share Capital
60.90
60.90
60.90
44.12
37.63
24.10
24.10
24.10
17.55
14.55
Total Reserves
117.10
115.71
113.36
85.63
57.21
95.68
38.01
65.36
97.14
69.98
Non-Current Liabilities
-2.64
-3.14
-2.57
-15.62
1.91
1.24
14.06
26.50
32.26
14.76
Secured Loans
0.42
0.71
1.10
0.65
0.03
0.11
13.22
19.30
26.69
15.06
Unsecured Loans
0.10
0.10
0.00
0.00
1.10
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
2.02
4.28
2.81
0.48
0.41
0.38
0.84
0.46
3.26
0.08
Current Liabilities
48.45
38.71
31.75
19.66
18.35
48.91
113.78
115.32
88.72
57.35
Trade Payables
36.12
23.21
23.72
13.97
13.36
11.69
5.38
21.62
45.74
15.79
Other Current Liabilities
10.64
10.38
7.94
5.54
4.69
18.62
75.47
37.07
9.88
11.25
Short Term Borrowings
0.00
5.00
0.00
0.10
0.25
18.56
32.91
56.60
33.07
26.80
Short Term Provisions
1.69
0.12
0.09
0.05
0.04
0.04
0.03
0.03
0.02
3.51
Total Liabilities
230.41
216.21
203.35
138.41
121.00
169.93
189.96
231.28
235.67
156.64
Net Block
65.63
70.81
71.41
65.00
65.10
107.89
120.88
135.30
51.99
57.90
Gross Block
85.69
90.69
84.36
71.32
124.24
176.62
177.27
177.00
76.35
75.22
Accumulated Depreciation
20.06
19.87
12.95
6.32
59.14
68.73
56.39
41.71
24.36
17.33
Non Current Assets
99.79
114.41
100.37
95.86
85.36
127.30
143.35
167.98
110.18
71.38
Capital Work in Progress
7.05
4.80
0.51
0.67
0.68
0.03
0.03
0.01
24.45
0.21
Non Current Investment
0.00
5.12
0.00
0.00
0.00
0.00
0.00
0.00
0.05
0.05
Long Term Loans & Adv.
26.39
33.27
28.08
29.91
19.37
19.31
22.22
32.61
33.63
13.23
Other Non Current Assets
0.72
0.41
0.36
0.28
0.21
0.08
0.22
0.06
0.05
0.00
Current Assets
130.22
101.64
102.74
42.55
35.63
42.62
46.62
63.31
125.49
85.25
Current Investments
6.03
4.63
18.19
1.03
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
5.61
9.02
9.54
10.72
9.31
9.01
5.82
6.07
13.22
20.10
Sundry Debtors
96.15
53.81
42.73
13.66
6.91
25.25
18.21
35.96
102.46
54.75
Cash & Bank
0.93
1.07
6.31
5.86
2.88
0.98
2.35
0.81
0.71
1.57
Other Current Assets
21.52
5.59
0.14
0.88
16.53
7.38
20.24
20.47
9.10
8.83
Short Term Loans & Adv.
16.14
27.53
25.83
10.40
4.24
2.06
15.16
15.75
8.50
8.04
Net Current Assets
81.78
62.93
70.99
22.89
17.28
-6.29
-67.16
-52.02
36.77
27.90
Total Assets
230.40
216.21
203.34
138.41
120.99
169.92
189.97
231.29
235.67
156.63

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
10.35
-10.79
13.80
-3.93
-3.77
6.95
28.17
59.50
-11.75
1.34
PBT
4.79
-2.04
11.18
5.14
-21.64
-15.51
-28.83
-8.12
3.33
14.10
Adjustment
2.76
5.16
4.90
5.16
28.54
14.03
28.53
26.42
16.34
10.46
Changes in Working Capital
13.27
-13.11
-26.72
-14.19
-10.67
8.44
28.57
42.09
-29.75
-22.58
Cash after chg. in Working capital
20.82
-10.00
-10.64
-3.89
-3.77
6.96
28.28
60.38
-10.08
1.98
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.17
-0.79
-2.80
-0.04
0.00
0.00
-0.11
-0.87
-1.67
-0.64
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
-10.64
0.00
27.24
-0.01
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-10.97
-6.87
-27.02
-3.36
1.48
1.32
2.74
-22.51
-25.74
-2.68
Net Fixed Assets
9.07
-8.95
-12.71
52.91
51.73
0.59
-0.29
-76.20
-25.52
10.84
Net Investments
-1.17
2.85
-17.16
-1.03
0.00
0.00
0.00
0.44
-0.29
0.00
Others
-18.87
-0.77
2.85
-55.24
-50.25
0.73
3.03
53.25
0.07
-13.52
Cash from Financing Activity
0.49
12.53
13.63
10.11
4.21
-9.75
-29.14
-39.22
36.73
2.20
Net Cash Inflow / Outflow
-0.13
-5.13
0.42
2.83
1.92
-1.47
1.77
-2.22
-0.76
0.86
Opening Cash & Equivalents
0.81
5.93
5.51
2.69
0.96
2.11
0.34
2.56
1.30
0.43
Closing Cash & Equivalent
0.68
0.81
5.93
5.51
2.88
0.64
2.11
0.34
0.56
1.30

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
29.16
28.97
28.58
29.41
25.20
49.71
25.77
37.13
65.35
58.10
ROA
-2.17%
-0.79%
15.25%
16.91%
-14.88%
-12.32%
-13.68%
-1.61%
0.57%
8.16%
ROE
-2.74%
-0.95%
17.15%
19.53%
-20.17%
-24.39%
-38.02%
-3.68%
1.11%
15.42%
ROCE
-2.15%
-0.56%
25.01%
4.80%
-17.59%
-17.26%
-13.78%
5.78%
6.07%
14.10%
Fixed Asset Turnover
1.59
1.42
1.83
1.07
0.67
0.31
0.20
0.47
1.67
1.72
Receivable days
195.53
141.83
72.14
35.73
58.65
143.38
280.22
423.93
226.42
139.84
Inventory Days
19.07
27.26
25.93
34.81
33.41
48.93
61.50
59.07
47.98
52.31
Payable days
77.30
69.55
55.12
52.96
46.12
47.07
98.42
221.97
108.70
61.05
Cash Conversion Cycle
137.30
99.54
42.96
17.57
45.95
145.23
243.31
261.03
165.70
131.10
Total Debt/Equity
0.00
0.04
0.01
0.02
0.03
0.16
0.87
1.13
0.58
0.57
Interest Cover
-1.99
-0.98
52.83
9.31
-58.32
-156.22
-1.50
1.03
1.52
4.70

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.