Nifty
Sensex
:
:
22405.60
73872.29
27.20 (0.12%)
66.14 (0.09%)

Household & Personal Products

Rating :
36/99

BSE: 532771 | NSE: JHS

23.65
04-Mar-2024
  • Open
  • High
  • Low
  • Previous Close
  •  24.95
  •  25.00
  •  23.55
  •  24.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  188439
  •  45.29
  •  39.50
  •  13.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 185.41
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 178.50
  • N/A
  • 1.09

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 37.73%
  • 7.68%
  • 40.04%
  • FII
  • DII
  • Others
  • 0%
  • 9.16%
  • 5.39%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.55
  • -4.97
  • -1.53

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.34
  • 79.84
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.03
  • 86.81
  • -

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.06
  • 0.77
  • 0.88

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.83
  • 19.49
  • 24.13

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
14.30
22.19
-35.56%
18.93
21.05
-10.07%
19.03
21.31
-10.70%
25.40
19.11
32.91%
Expenses
14.36
24.41
-41.17%
18.52
23.02
-19.55%
22.05
22.77
-3.16%
28.25
19.26
46.68%
EBITDA
-0.06
-2.22
-
0.41
-1.97
-
-3.02
-1.46
-
-2.85
-0.15
-
EBIDTM
-0.41%
-10.01%
2.15%
-9.35%
-15.89%
-6.84%
-11.22%
-0.75%
Other Income
2.34
0.94
148.94%
0.20
2.52
-92.06%
1.34
1.48
-9.46%
7.81
2.38
228.15%
Interest
0.11
0.16
-31.25%
0.10
0.12
-16.67%
0.23
0.68
-66.18%
0.39
0.61
-36.07%
Depreciation
1.63
1.46
11.64%
1.50
1.49
0.67%
1.74
1.70
2.35%
2.31
1.69
36.69%
PBT
0.55
-2.90
-
-0.99
-1.06
-
-3.65
-2.37
-
-16.37
-0.06
-
Tax
0.54
-0.14
-
-0.26
-0.14
-
-0.62
1.79
-
-6.24
4.37
-
PAT
0.01
-2.76
-
-0.73
-0.92
-
-3.03
-4.16
-
-10.13
-4.43
-
PATM
0.08%
-12.44%
-3.85%
-4.35%
-15.92%
-19.51%
-39.88%
-23.19%
EPS
0.00
-0.43
-
-0.09
-0.12
-
-0.42
-0.59
-
-1.52
-0.67
-

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
77.66
96.21
86.25
100.77
139.11
124.11
140.29
105.06
100.09
55.32
35.28
Net Sales Growth
-7.17%
11.55%
-14.41%
-27.56%
12.09%
-11.53%
33.53%
4.97%
80.93%
56.80%
 
Cost Of Goods Sold
48.37
42.46
38.96
45.53
74.33
63.91
56.90
40.80
43.26
26.44
16.32
Gross Profit
29.29
53.74
47.29
55.24
64.78
60.20
83.40
64.25
56.82
28.88
18.96
GP Margin
37.71%
55.86%
54.83%
54.82%
46.57%
48.51%
59.45%
61.16%
56.77%
52.21%
53.74%
Total Expenditure
83.18
107.31
87.09
98.85
137.44
124.70
126.54
93.37
93.66
59.30
39.07
Power & Fuel Cost
-
2.98
2.91
2.98
3.30
3.26
3.42
3.45
3.00
2.64
2.58
% Of Sales
-
3.10%
3.37%
2.96%
2.37%
2.63%
2.44%
3.28%
3.00%
4.77%
7.31%
Employee Cost
-
15.25
11.45
10.08
13.44
13.52
12.10
8.66
7.23
5.79
9.17
% Of Sales
-
15.85%
13.28%
10.00%
9.66%
10.89%
8.62%
8.24%
7.22%
10.47%
25.99%
Manufacturing Exp.
-
33.41
28.00
30.40
32.43
29.85
42.60
32.62
33.84
17.47
6.68
% Of Sales
-
34.73%
32.46%
30.17%
23.31%
24.05%
30.37%
31.05%
33.81%
31.58%
18.93%
General & Admin Exp.
-
9.32
4.28
4.14
5.79
6.87
6.66
6.11
4.58
4.77
3.49
% Of Sales
-
9.69%
4.96%
4.11%
4.16%
5.54%
4.75%
5.82%
4.58%
8.62%
9.89%
Selling & Distn. Exp.
-
2.78
1.23
0.89
6.26
4.01
3.31
1.42
1.26
0.66
0.35
% Of Sales
-
2.89%
1.43%
0.88%
4.50%
3.23%
2.36%
1.35%
1.26%
1.19%
0.99%
Miscellaneous Exp.
-
1.11
0.27
4.83
1.89
3.28
1.56
0.32
0.49
1.52
0.35
% Of Sales
-
1.15%
0.31%
4.79%
1.36%
2.64%
1.11%
0.30%
0.49%
2.75%
1.33%
EBITDA
-5.52
-11.10
-0.84
1.92
1.67
-0.59
13.75
11.69
6.43
-3.98
-3.79
EBITDA Margin
-7.11%
-11.54%
-0.97%
1.91%
1.20%
-0.48%
9.80%
11.13%
6.42%
-7.19%
-10.74%
Other Income
11.69
16.40
9.39
7.54
13.83
6.66
4.98
0.43
0.73
0.87
3.81
Interest
0.83
1.04
1.39
1.24
1.95
1.03
0.74
0.62
0.36
0.14
14.14
Depreciation
7.18
7.46
7.05
7.25
8.76
7.09
6.81
6.36
10.49
12.36
14.71
PBT
-20.46
-3.21
0.10
0.97
4.79
-2.04
11.18
5.14
-3.70
-15.60
-28.83
Tax
-6.58
-5.06
4.39
-0.37
-0.99
-0.38
12.37
-16.80
0.00
0.04
-6.49
Tax Rate
32.16%
23.17%
4390.00%
-38.14%
16.92%
18.63%
32.20%
-327.49%
0.00%
-0.18%
18.39%
PAT
-13.88
-15.47
-4.05
1.20
-1.98
-0.68
26.14
21.94
-21.62
-22.16
-28.81
PAT before Minority Interest
-13.34
-16.78
-4.29
1.34
-4.86
-1.67
26.05
21.94
-21.64
-22.18
-28.81
Minority Interest
0.54
1.31
0.24
-0.14
2.88
0.99
0.09
0.00
0.02
0.02
0.00
PAT Margin
-17.87%
-16.08%
-4.70%
1.19%
-1.42%
-0.55%
18.63%
20.88%
-21.60%
-40.06%
-81.66%
PAT Growth
0.00%
-
-
-
-
-
19.14%
-
-
-
 
EPS
-1.77
-1.97
-0.52
0.15
-0.25
-0.09
3.33
2.80
-2.76
-2.83
-3.67

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
172.43
185.90
188.70
178.00
176.85
174.27
134.38
100.74
119.78
62.10
Share Capital
64.90
64.90
64.40
60.90
60.90
60.90
44.12
37.63
24.10
24.10
Total Reserves
107.53
121.00
124.05
117.10
115.71
113.36
85.63
57.21
95.68
38.01
Non-Current Liabilities
6.15
1.12
-3.14
-2.64
-3.14
-2.57
-15.62
1.91
1.24
14.06
Secured Loans
0.24
0.38
0.37
0.42
0.71
1.10
0.65
0.03
0.11
13.22
Unsecured Loans
0.00
0.10
0.10
0.10
0.10
0.00
0.00
1.10
0.00
0.00
Long Term Provisions
1.37
1.74
1.89
2.02
4.28
2.81
0.48
0.41
0.38
0.84
Current Liabilities
38.06
18.91
23.13
48.45
38.71
31.75
19.66
18.35
48.91
113.78
Trade Payables
21.28
13.84
15.98
36.12
23.21
23.72
13.97
13.36
11.69
5.38
Other Current Liabilities
16.66
4.86
7.01
10.64
10.38
7.94
5.54
4.69
18.62
75.47
Short Term Borrowings
0.00
0.00
0.00
0.00
5.00
0.00
0.10
0.25
18.56
32.91
Short Term Provisions
0.12
0.21
0.14
1.69
0.12
0.09
0.05
0.04
0.04
0.03
Total Liabilities
224.51
215.07
217.96
230.41
216.21
203.35
138.41
121.00
169.93
189.96
Net Block
66.20
58.52
63.22
65.63
70.81
71.41
65.00
65.10
107.89
120.88
Gross Block
105.22
91.28
88.97
85.69
90.69
84.36
71.32
124.24
176.62
177.27
Accumulated Depreciation
39.02
32.76
25.75
20.06
19.87
12.95
6.32
59.14
68.73
56.39
Non Current Assets
134.46
135.86
86.02
99.79
114.41
100.37
95.86
85.36
127.30
143.35
Capital Work in Progress
8.57
19.96
8.92
7.05
4.80
0.51
0.67
0.68
0.03
0.03
Non Current Investment
2.97
1.18
0.00
0.00
5.12
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
55.49
54.33
13.23
26.39
33.27
28.08
29.91
19.37
19.31
22.22
Other Non Current Assets
1.24
1.87
0.66
0.72
0.41
0.36
0.28
0.21
0.08
0.22
Current Assets
89.93
78.95
120.95
130.22
101.64
102.74
42.55
35.63
42.62
46.62
Current Investments
1.15
2.44
2.05
6.03
4.63
18.19
1.03
0.00
0.00
0.00
Inventories
13.63
12.10
11.64
5.61
9.02
9.54
10.72
9.31
9.01
5.82
Sundry Debtors
20.67
18.12
58.71
96.15
53.81
42.73
13.66
6.91
25.25
18.21
Cash & Bank
39.69
6.46
21.15
0.93
1.07
6.31
5.86
2.88
0.98
2.35
Other Current Assets
14.79
9.31
7.47
5.20
33.12
25.97
11.28
16.53
7.38
20.24
Short Term Loans & Adv.
9.23
30.52
19.94
16.31
27.53
25.83
10.40
4.24
2.06
15.16
Net Current Assets
51.87
60.04
97.82
81.78
62.93
70.99
22.89
17.28
-6.29
-67.16
Total Assets
224.50
215.08
217.95
230.40
216.21
203.34
138.41
120.99
169.92
189.97

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
18.90
-9.14
12.03
10.35
-10.79
13.80
-3.93
-3.77
6.95
28.17
PBT
-21.84
0.10
0.97
4.79
-2.04
11.18
5.14
-21.64
-15.51
-28.83
Adjustment
26.38
0.18
6.45
2.76
5.16
4.90
5.16
28.54
14.03
28.53
Changes in Working Capital
14.36
-9.11
5.39
13.27
-13.11
-26.72
-14.19
-10.67
8.44
28.57
Cash after chg. in Working capital
18.90
-8.83
12.80
20.82
-10.00
-10.64
-3.89
-3.77
6.96
28.28
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
-0.31
-0.77
0.17
-0.79
-2.80
-0.04
0.00
0.00
-0.11
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
-10.64
0.00
27.24
-0.01
0.00
0.00
0.00
Cash From Investing Activity
6.23
-4.70
-2.23
-10.97
-6.87
-27.02
-3.36
1.48
1.32
2.74
Net Fixed Assets
-2.23
-9.60
-8.04
9.07
-8.95
-12.71
52.91
51.73
0.59
-0.29
Net Investments
-0.79
-1.18
2.31
-1.17
2.85
-17.16
-1.03
0.00
0.00
0.00
Others
9.25
6.08
3.50
-18.87
-0.77
2.85
-55.24
-50.25
0.73
3.03
Cash from Financing Activity
8.10
-1.67
10.31
0.49
12.53
13.63
10.11
4.21
-9.75
-29.14
Net Cash Inflow / Outflow
33.23
-15.50
20.11
-0.13
-5.13
0.42
2.83
1.92
-1.47
1.77
Opening Cash & Equivalents
6.46
20.79
0.68
0.81
5.93
5.51
2.69
0.96
2.11
0.34
Closing Cash & Equivalent
39.68
5.29
20.79
0.68
0.81
5.93
5.51
2.88
0.64
2.11

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.)
26.55
28.60
27.56
29.16
28.97
28.58
29.41
25.20
49.71
25.77
ROA
-7.63%
-1.98%
0.60%
-2.17%
-0.79%
15.25%
16.91%
-14.88%
-12.32%
-13.68%
ROE
-9.37%
-2.36%
0.76%
-2.74%
-0.95%
17.15%
19.53%
-20.17%
-24.39%
-38.02%
ROCE
-11.59%
0.82%
1.24%
-2.15%
-0.56%
25.01%
4.80%
-17.59%
-17.26%
-13.78%
Fixed Asset Turnover
0.98
0.96
1.16
1.59
1.42
1.83
1.07
0.67
0.31
0.20
Receivable days
73.58
162.56
280.04
195.53
141.83
72.14
35.73
58.65
143.38
280.22
Inventory Days
48.82
50.23
31.19
19.07
27.26
25.93
34.81
33.41
48.93
61.50
Payable days
150.93
139.67
208.84
77.30
69.55
55.12
52.96
46.12
47.07
98.42
Cash Conversion Cycle
-28.53
73.12
102.38
137.30
99.54
42.96
17.57
45.95
145.23
243.31
Total Debt/Equity
0.00
0.00
0.00
0.00
0.04
0.01
0.02
0.03
0.16
0.87
Interest Cover
-19.97
1.07
1.78
-1.99
-0.98
52.83
9.31
-58.32
-156.22
-1.50

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.