Nifty
Sensex
:
:
18308.10
61308.91
52.35 (0.29%)
85.88 (0.14%)

Plastic Products - Packaging

Rating :
69/99

BSE: 500227 | NSE: JINDALPOLY

1107.80
17-Jan-2022
  • Open
  • High
  • Low
  • Previous Close
  •  1136.90
  •  1139.95
  •  1105.00
  •  1111.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  92566
  •  1037.69
  •  1238.00
  •  411.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,848.03
  • 5.29
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,449.47
  • 0.18%
  • 1.55

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.55%
  • 1.08%
  • 19.95%
  • FII
  • DII
  • Others
  • 2.9%
  • 0.00%
  • 1.52%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.61
  • -10.26
  • 4.06

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.16
  • 10.45
  • 19.67

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.85
  • 33.45
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.95
  • 5.08
  • 3.57

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.74
  • 0.77
  • 0.90

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.25
  • 4.02
  • 3.71

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
1,456.43
1,091.23
33.47%
1,341.05
771.25
73.88%
1,150.94
882.81
30.37%
1,068.97
976.98
9.42%
Expenses
1,137.38
753.17
51.01%
1,014.05
556.73
82.14%
907.34
673.89
34.64%
765.35
769.35
-0.52%
EBITDA
319.05
338.06
-5.62%
327.00
214.52
52.43%
243.60
208.92
16.60%
303.62
207.63
46.23%
EBIDTM
21.91%
30.98%
24.38%
27.81%
21.17%
23.67%
28.40%
21.25%
Other Income
79.14
31.01
155.21%
46.41
22.68
104.63%
79.66
27.34
191.37%
34.76
9.81
254.33%
Interest
-7.91
19.75
-
25.98
26.71
-2.73%
0.00
42.80
-100.00%
36.12
26.27
37.50%
Depreciation
38.46
36.51
5.34%
37.33
34.52
8.14%
36.09
28.94
24.71%
37.76
29.97
25.99%
PBT
403.11
312.81
28.87%
310.10
175.97
76.22%
287.17
164.52
74.55%
264.50
161.20
64.08%
Tax
148.80
66.45
123.93%
78.18
45.58
71.52%
56.69
25.26
124.43%
67.29
40.39
66.60%
PAT
254.31
246.36
3.23%
231.92
130.39
77.87%
230.48
139.26
65.50%
197.21
120.81
63.24%
PATM
17.46%
22.58%
17.29%
16.91%
20.03%
15.77%
18.45%
12.37%
EPS
58.07
56.26
3.22%
52.96
29.78
77.84%
52.63
31.80
65.50%
45.04
27.59
63.25%

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
5,017.39
4,082.28
3,545.52
3,623.25
6,447.95
7,014.86
7,224.80
7,557.41
5,142.64
2,231.79
2,364.40
Net Sales Growth
34.79%
15.14%
-2.15%
-43.81%
-8.08%
-2.91%
-4.40%
46.96%
130.43%
-5.61%
 
Cost Of Goods Sold
3,030.20
2,279.79
2,202.68
2,567.48
3,674.89
3,789.24
3,935.69
4,585.47
3,283.93
1,642.42
1,586.25
Gross Profit
1,987.19
1,802.49
1,342.84
1,055.76
2,773.06
3,225.62
3,289.11
2,971.94
1,858.72
589.37
778.15
GP Margin
39.61%
44.15%
37.87%
29.14%
43.01%
45.98%
45.53%
39.32%
36.14%
26.41%
32.91%
Total Expenditure
3,824.12
2,978.95
2,874.63
3,173.70
5,830.25
6,343.51
6,270.56
6,900.65
4,720.18
2,088.37
2,014.22
Power & Fuel Cost
-
296.44
299.07
270.20
378.99
388.41
376.35
387.89
303.62
213.21
204.48
% Of Sales
-
7.26%
8.44%
7.46%
5.88%
5.54%
5.21%
5.13%
5.90%
9.55%
8.65%
Employee Cost
-
116.26
107.10
92.70
787.88
969.91
900.83
934.18
445.85
33.74
30.14
% Of Sales
-
2.85%
3.02%
2.56%
12.22%
13.83%
12.47%
12.36%
8.67%
1.51%
1.27%
Manufacturing Exp.
-
162.84
163.13
144.48
413.91
507.25
493.57
429.40
282.58
93.56
92.89
% Of Sales
-
3.99%
4.60%
3.99%
6.42%
7.23%
6.83%
5.68%
5.49%
4.19%
3.93%
General & Admin Exp.
-
99.65
80.53
70.66
165.96
262.62
238.29
207.12
213.96
32.82
21.88
% Of Sales
-
2.44%
2.27%
1.95%
2.57%
3.74%
3.30%
2.74%
4.16%
1.47%
0.93%
Selling & Distn. Exp.
-
5.82
3.34
5.03
346.06
361.64
287.75
310.71
187.18
69.45
76.24
% Of Sales
-
0.14%
0.09%
0.14%
5.37%
5.16%
3.98%
4.11%
3.64%
3.11%
3.22%
Miscellaneous Exp.
-
18.16
18.77
23.15
62.56
64.43
38.07
45.88
3.05
3.18
76.24
% Of Sales
-
0.44%
0.53%
0.64%
0.97%
0.92%
0.53%
0.61%
0.06%
0.14%
0.10%
EBITDA
1,193.27
1,103.33
670.89
449.55
617.70
671.35
954.24
656.76
422.46
143.42
350.18
EBITDA Margin
23.78%
27.03%
18.92%
12.41%
9.58%
9.57%
13.21%
8.69%
8.21%
6.43%
14.81%
Other Income
239.97
143.36
73.56
67.95
75.08
83.93
17.22
14.01
27.37
24.03
18.64
Interest
54.19
61.36
98.86
50.24
121.39
111.04
105.74
91.40
126.22
40.06
29.45
Depreciation
149.64
144.88
118.35
103.92
255.16
284.51
240.46
229.27
187.59
88.92
88.09
PBT
1,264.88
1,040.45
527.24
363.33
316.24
359.73
625.27
350.10
136.02
38.48
251.28
Tax
350.96
249.57
38.59
167.85
145.82
115.61
180.55
45.87
40.68
8.67
39.47
Tax Rate
27.75%
23.99%
7.32%
-69.54%
51.17%
30.07%
28.48%
19.67%
37.23%
51.36%
21.91%
PAT
913.92
790.88
488.64
-409.21
72.00
186.88
335.47
177.94
80.04
8.21
140.66
PAT before Minority Interest
913.92
790.88
488.64
-409.21
139.17
268.84
453.38
187.32
68.58
8.21
140.66
Minority Interest
0.00
0.00
0.00
0.00
-67.17
-81.96
-117.91
-9.38
11.46
0.00
0.00
PAT Margin
18.22%
19.37%
13.78%
-11.29%
1.12%
2.66%
4.64%
2.35%
1.56%
0.37%
5.95%
PAT Growth
43.51%
61.85%
-
-
-61.47%
-44.29%
88.53%
122.31%
874.91%
-94.16%
 
EPS
208.66
180.57
111.56
-93.43
16.44
42.67
76.59
40.63
18.27
1.87
32.11

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
2,641.79
1,854.29
2,257.01
2,476.97
2,365.64
2,216.17
1,775.14
1,675.52
1,128.11
1,718.71
Share Capital
43.79
43.79
43.79
43.79
43.79
43.79
43.79
42.05
42.05
43.02
Total Reserves
2,598.01
1,810.51
2,213.22
2,433.18
2,321.85
2,172.38
1,731.35
1,633.47
1,086.07
1,675.69
Non-Current Liabilities
1,235.49
1,521.96
1,421.36
1,063.69
1,844.00
1,931.39
1,954.23
1,497.60
366.98
419.15
Secured Loans
569.14
948.56
681.22
448.57
938.45
1,144.98
1,182.60
910.53
195.89
256.62
Unsecured Loans
0.00
0.00
0.00
35.53
154.57
81.20
46.84
39.32
0.00
0.00
Long Term Provisions
0.24
0.19
0.14
0.99
134.10
163.31
176.95
0.17
0.00
0.00
Current Liabilities
940.40
1,007.27
902.16
898.51
2,058.51
1,821.00
1,614.31
2,014.22
565.73
919.44
Trade Payables
271.40
252.77
266.04
234.86
711.05
597.31
635.57
756.67
113.48
111.63
Other Current Liabilities
475.68
484.61
390.33
322.23
706.22
579.43
399.85
525.02
142.86
162.36
Short Term Borrowings
193.31
269.89
245.77
341.40
550.70
531.79
482.77
426.10
298.64
178.91
Short Term Provisions
0.00
0.00
0.02
0.03
90.54
112.47
96.12
306.43
10.75
466.55
Total Liabilities
4,817.68
4,383.52
4,580.53
4,439.17
6,995.52
6,667.69
5,811.97
5,612.83
2,060.82
3,057.30
Net Block
2,465.89
2,362.31
2,059.85
1,786.19
3,108.52
3,014.45
2,454.19
2,784.83
1,249.62
1,296.36
Gross Block
3,039.28
2,821.82
2,404.43
2,052.24
3,585.91
3,265.74
3,742.69
3,836.56
2,112.17
2,067.91
Accumulated Depreciation
573.39
459.51
344.58
266.05
487.42
264.28
1,288.50
1,051.73
862.55
771.56
Non Current Assets
2,867.89
2,625.78
3,142.84
3,152.82
4,197.57
4,076.76
3,434.32
3,159.77
1,311.34
1,782.44
Capital Work in Progress
24.63
181.61
31.45
14.85
316.09
388.77
539.76
129.60
48.79
48.95
Non Current Investment
159.82
60.12
988.54
1,317.20
701.01
656.33
405.05
175.48
8.58
411.25
Long Term Loans & Adv.
212.35
16.80
59.82
34.34
33.82
16.90
35.15
69.65
4.35
25.88
Other Non Current Assets
5.21
4.93
3.17
0.24
38.14
0.32
0.16
0.21
0.00
0.00
Current Assets
1,949.79
1,757.74
1,437.69
1,286.35
2,797.95
2,590.92
2,377.65
2,453.06
749.48
1,274.86
Current Investments
320.27
379.44
401.09
224.74
199.82
70.78
139.01
39.61
97.95
207.17
Inventories
714.12
589.93
493.70
428.58
1,159.49
1,109.04
963.17
1,131.91
271.79
201.57
Sundry Debtors
103.64
126.62
144.66
151.01
663.95
732.34
703.21
864.75
157.02
166.77
Cash & Bank
314.23
275.44
59.96
88.50
106.80
158.27
125.39
137.29
19.58
16.08
Other Current Assets
497.54
243.59
273.99
186.12
667.90
520.49
446.87
279.50
203.16
683.28
Short Term Loans & Adv.
148.56
142.72
64.29
207.41
489.98
312.88
305.76
121.36
140.54
611.11
Net Current Assets
1,009.40
750.47
535.53
387.84
739.44
769.92
763.34
438.84
183.75
355.42
Total Assets
4,817.68
4,383.52
4,580.53
4,439.17
6,995.52
6,667.68
5,811.97
5,612.83
2,060.82
3,057.30

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
911.36
368.81
499.31
739.31
503.26
619.31
144.63
225.78
88.25
289.77
PBT
1,040.45
527.24
-241.36
284.99
384.45
636.33
227.51
107.13
14.28
177.54
Adjustment
92.30
76.98
736.30
410.21
275.03
407.56
111.43
723.52
121.40
136.83
Changes in Working Capital
34.22
-109.92
83.11
107.24
-15.06
-226.66
-58.53
-554.78
-38.44
45.26
Cash after chg. in Working capital
1,166.97
494.30
578.05
802.44
644.43
817.23
280.41
275.87
97.23
359.63
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-255.61
-125.48
-78.74
-63.13
-141.17
-197.92
-135.78
-50.09
-8.98
-69.86
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
-443.40
-415.00
-547.55
-1,349.09
-457.17
-645.83
-390.89
-1,400.73
-88.26
-234.17
Net Fixed Assets
-60.48
-567.54
-348.12
-61.59
-479.86
747.32
-83.76
-3.41
-46.63
-160.64
Net Investments
-28.85
-18.27
313.67
128.49
-101.90
-170.57
-320.75
-146.97
515.12
-50.12
Others
-354.07
170.81
-513.10
-1,415.99
124.59
-1,222.58
13.62
-1,250.35
-556.75
-23.41
Cash from Financing Activity
-533.63
277.14
37.87
701.70
-63.43
21.72
214.21
1,290.26
-6.51
-62.51
Net Cash Inflow / Outflow
-65.68
230.95
-10.38
91.92
-17.34
-4.80
-32.05
115.31
-6.52
-6.92
Opening Cash & Equivalents
251.06
21.93
32.30
74.89
92.22
97.02
131.87
6.96
13.51
23.52
Closing Cash & Equivalent
185.39
251.06
21.93
32.30
74.88
92.22
99.82
122.27
6.96
16.08

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.)
603.34
423.49
515.46
565.69
540.27
506.13
405.41
398.48
268.29
399.50
ROA
17.19%
10.90%
-9.07%
2.43%
3.94%
7.27%
3.28%
1.79%
0.32%
4.83%
ROE
35.18%
23.77%
-17.29%
5.75%
11.74%
22.72%
10.86%
4.89%
0.58%
8.41%
ROCE
32.23%
18.83%
-5.55%
10.27%
11.56%
18.93%
9.43%
9.52%
2.88%
9.60%
Fixed Asset Turnover
1.49
1.45
1.63
2.31
2.13
2.14
2.06
1.81
1.16
1.24
Receivable days
9.60
13.08
14.89
22.84
34.95
34.99
36.59
34.72
24.35
29.85
Inventory Days
54.37
52.25
46.45
44.50
56.78
50.51
48.89
47.70
35.60
35.04
Payable days
31.26
32.11
28.18
29.20
37.53
35.96
37.15
33.85
19.02
19.79
Cash Conversion Cycle
32.71
33.22
33.17
38.15
54.19
49.54
48.33
48.57
40.93
45.11
Total Debt/Equity
0.35
0.77
0.49
0.42
0.86
0.88
1.05
0.93
0.52
0.30
Interest Cover
17.96
6.33
-3.80
3.35
4.46
7.00
3.55
1.87
1.42
7.12

News Update:


  • Jindal poly Films’ arm gets LoA from India Renewal Energy Development
    15th Nov 2021, 10:46 AM

    The company has received LoA for Setting up Manufacturing Capacities for High Efficiency Solar PV Modules

    Read More
  • Jindal Poly Films acquires 100% stake in Universus Poly & Steel
    15th Nov 2021, 10:27 AM

    The company intends to do business in steel and other Plastic products through separate company i.e., subsidiary so acquired this company

    Read More
  • Jindal Poly Films - Quarterly Results
    13th Nov 2021, 21:13 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.