Nifty
Sensex
:
:
9039.25
30672.59
-67.00 (-0.74%)
-260.31 (-0.84%)

Plastic Products - Packaging

Rating :
66/99

BSE: 500227 | NSE: JINDALPOLY

289.85
22-May-2020
  • Open
  • High
  • Low
  • Previous Close
  •  288.00
  •  297.10
  •  285.20
  •  285.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  50758
  •  147.81
  •  312.00
  •  150.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,584.52
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,637.03
  • 0.35%
  • 0.60

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.55%
  • 2.16%
  • 18.93%
  • FII
  • DII
  • Others
  • 1.2%
  • 0.00%
  • 3.16%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.14
  • -13.19
  • -19.01

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.65
  • -7.34
  • -7.75

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.36
  • 6.26
  • 11.08

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.58
  • 0.62
  • 0.51

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.55
  • 4.06
  • 4.19

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
975.62
870.09
12.13%
838.63
957.24
-12.39%
838.09
838.87
-0.09%
915.03
791.07
15.67%
Expenses
767.99
805.00
-4.60%
714.04
838.13
-14.81%
712.22
726.38
-1.95%
777.16
694.60
11.89%
EBITDA
207.63
65.09
218.99%
124.59
119.11
4.60%
125.87
112.49
11.89%
137.87
96.47
42.91%
EBIDTM
21.28%
7.48%
14.86%
12.44%
15.02%
13.41%
15.07%
12.19%
Other Income
9.81
20.76
-52.75%
14.88
14.82
0.40%
20.17
10.20
97.75%
15.57
25.03
-37.79%
Interest
15.65
6.06
158.25%
12.84
12.70
1.10%
11.49
11.79
-2.54%
13.21
15.50
-14.77%
Depreciation
29.97
25.56
17.25%
29.90
26.07
14.69%
29.54
25.56
15.57%
26.17
29.62
-11.65%
PBT
161.20
74.18
117.31%
98.84
-16.11
-
102.65
82.58
24.30%
-396.57
-92.71
-
Tax
40.39
25.97
55.53%
-62.48
-5.58
-
35.41
28.64
23.64%
99.35
-23.09
-
PAT
120.81
48.21
150.59%
161.32
-10.53
-
67.24
53.94
24.66%
-495.92
-69.62
-
PATM
12.38%
5.54%
19.24%
-1.10%
8.02%
6.43%
-54.20%
-8.80%
EPS
27.59
12.49
120.90%
36.72
-2.18
-
19.72
14.91
32.26%
-109.60
-13.11
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
3,567.37
3,726.21
6,447.95
7,014.86
7,224.80
7,557.41
5,142.64
2,231.79
2,364.40
2,854.97
1,703.56
Net Sales Growth
3.18%
-42.21%
-8.08%
-2.91%
-4.40%
46.96%
130.43%
-5.61%
-17.18%
67.59%
 
Cost Of Goods Sold
2,325.85
2,567.48
3,674.89
3,789.24
3,935.69
4,585.47
3,283.93
1,642.42
1,586.25
1,423.54
1,055.24
Gross Profit
1,241.52
1,158.73
2,773.06
3,225.62
3,289.11
2,971.94
1,858.72
589.37
778.15
1,431.43
648.31
GP Margin
34.80%
31.10%
43.01%
45.98%
45.53%
39.32%
36.14%
26.41%
32.91%
50.14%
38.06%
Total Expenditure
2,971.41
3,277.68
5,830.25
6,343.51
6,270.56
6,900.65
4,720.18
2,088.37
2,014.22
1,902.08
1,390.15
Power & Fuel Cost
-
271.35
378.99
388.41
376.35
387.89
303.62
213.21
204.48
198.51
157.58
% Of Sales
-
7.28%
5.88%
5.54%
5.21%
5.13%
5.90%
9.55%
8.65%
6.95%
9.25%
Employee Cost
-
92.70
787.88
969.91
900.83
934.18
445.85
33.74
30.14
57.53
54.48
% Of Sales
-
2.49%
12.22%
13.83%
12.47%
12.36%
8.67%
1.51%
1.27%
2.02%
3.20%
Manufacturing Exp.
-
147.04
413.91
507.25
493.57
429.40
282.58
93.56
92.89
111.66
63.34
% Of Sales
-
3.95%
6.42%
7.23%
6.83%
5.68%
5.49%
4.19%
3.93%
3.91%
3.72%
General & Admin Exp.
-
71.02
165.96
262.62
238.29
207.12
213.96
32.82
21.88
33.13
27.86
% Of Sales
-
1.91%
2.57%
3.74%
3.30%
2.74%
4.16%
1.47%
0.93%
1.16%
1.64%
Selling & Distn. Exp.
-
108.00
346.06
361.64
287.75
310.71
187.18
69.45
76.24
60.00
19.82
% Of Sales
-
2.90%
5.37%
5.16%
3.98%
4.11%
3.64%
3.11%
3.22%
2.10%
1.16%
Miscellaneous Exp.
-
20.08
62.56
64.43
38.07
45.88
3.05
3.18
2.34
17.71
19.82
% Of Sales
-
0.54%
0.97%
0.92%
0.53%
0.61%
0.06%
0.14%
0.10%
0.62%
0.69%
EBITDA
595.96
448.53
617.70
671.35
954.24
656.76
422.46
143.42
350.18
952.89
313.41
EBITDA Margin
16.71%
12.04%
9.58%
9.57%
13.21%
8.69%
8.21%
6.43%
14.81%
33.38%
18.40%
Other Income
60.43
68.96
75.08
83.93
17.22
14.01
27.37
24.03
18.64
21.21
52.29
Interest
53.19
50.24
121.39
111.04
105.74
91.40
126.22
40.06
29.45
25.41
29.85
Depreciation
115.58
103.92
255.16
284.51
240.46
229.27
187.59
88.92
88.09
87.91
85.39
PBT
-33.88
363.33
316.24
359.73
625.27
350.10
136.02
38.48
251.28
860.79
250.46
Tax
112.67
167.85
145.82
115.61
180.55
45.87
40.68
8.67
39.47
271.21
92.76
Tax Rate
-332.56%
-69.54%
51.17%
30.07%
28.48%
19.67%
37.23%
51.36%
21.91%
31.28%
31.24%
PAT
-146.55
-409.21
72.00
186.88
335.47
177.94
80.04
8.21
140.66
595.72
204.29
PAT before Minority Interest
-146.55
-409.21
139.17
268.84
453.38
187.32
68.58
8.21
140.66
595.70
204.19
Minority Interest
0.00
0.00
-67.17
-81.96
-117.91
-9.38
11.46
0.00
0.00
0.02
0.10
PAT Margin
-4.11%
-10.98%
1.12%
2.66%
4.64%
2.35%
1.56%
0.37%
5.95%
20.87%
11.99%
PAT Growth
-766.14%
-
-61.47%
-44.29%
88.53%
122.31%
874.91%
-94.16%
-76.39%
191.61%
 
Unadjusted EPS
-25.57
-93.33
19.46
42.81
77.16
39.34
15.88
1.45
29.88
129.21
41.96

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
2,257.01
2,476.97
2,365.64
2,216.17
1,775.14
1,675.52
1,128.11
1,718.71
1,626.24
1,046.64
Share Capital
43.79
43.79
43.79
43.79
43.79
42.05
42.05
43.02
46.04
23.02
Total Reserves
2,213.22
2,433.18
2,321.85
2,172.38
1,731.35
1,633.47
1,086.07
1,675.69
1,580.20
1,023.62
Non-Current Liabilities
1,421.36
1,063.69
1,844.00
1,931.39
1,954.23
1,497.60
366.98
419.15
488.74
674.19
Secured Loans
681.22
448.57
938.45
1,144.98
1,182.60
910.53
195.89
256.62
312.87
448.74
Unsecured Loans
0.00
35.53
154.57
81.20
46.84
39.32
0.00
0.00
0.00
60.34
Long Term Provisions
0.14
0.99
134.10
163.31
176.95
0.17
0.00
0.00
0.00
0.00
Current Liabilities
902.16
898.51
2,058.51
1,821.00
1,614.31
2,014.22
565.73
919.44
652.47
415.94
Trade Payables
266.04
234.86
711.05
597.31
635.57
756.67
113.48
111.63
110.91
107.51
Other Current Liabilities
390.33
322.23
706.22
579.43
399.85
525.02
142.86
162.36
209.72
88.63
Short Term Borrowings
245.77
341.40
550.70
531.79
482.77
426.10
298.64
178.91
115.83
0.00
Short Term Provisions
0.02
0.03
90.54
112.47
96.12
306.43
10.75
466.55
216.00
219.80
Total Liabilities
4,580.53
4,439.17
6,995.52
6,667.69
5,811.97
5,612.83
2,060.82
3,057.30
2,767.35
2,137.07
Net Block
2,059.85
1,786.19
3,108.52
3,014.45
2,454.19
2,784.83
1,249.62
1,296.36
1,246.23
1,242.10
Gross Block
2,404.43
2,052.24
3,585.91
3,265.74
3,742.69
3,836.56
2,112.17
2,067.91
2,052.69
1,952.58
Accumulated Depreciation
344.58
266.05
487.42
264.28
1,288.50
1,051.73
862.55
771.56
806.46
710.48
Non Current Assets
3,142.84
3,152.82
4,197.57
4,076.76
3,434.32
3,159.77
1,311.34
1,782.44
1,697.55
1,424.08
Capital Work in Progress
31.45
14.85
316.09
388.77
539.76
129.60
48.79
48.95
54.02
68.10
Non Current Investment
988.54
1,317.20
701.01
656.33
405.05
175.48
8.58
411.25
367.89
113.88
Long Term Loans & Adv.
59.82
34.34
33.82
16.90
35.15
69.65
4.35
25.88
29.41
0.00
Other Non Current Assets
3.17
0.24
38.14
0.32
0.16
0.21
0.00
0.00
0.00
0.00
Current Assets
1,437.69
1,286.35
2,797.95
2,590.92
2,377.65
2,453.06
749.48
1,274.86
1,069.77
712.58
Current Investments
401.09
224.74
199.82
70.78
139.01
39.61
97.95
207.17
161.35
20.00
Inventories
493.70
428.58
1,159.49
1,109.04
963.17
1,131.91
271.79
201.57
287.06
218.98
Sundry Debtors
144.66
151.01
663.95
732.34
703.21
864.75
157.02
166.77
249.47
81.32
Cash & Bank
59.96
88.50
106.80
158.27
125.39
137.29
19.58
16.08
23.52
90.20
Other Current Assets
338.28
186.12
177.92
207.61
446.87
279.50
203.16
683.28
348.37
302.08
Short Term Loans & Adv.
129.99
207.41
489.98
312.88
305.76
121.36
140.54
611.11
271.44
302.08
Net Current Assets
535.53
387.84
739.44
769.92
763.34
438.84
183.75
355.42
417.30
296.64
Total Assets
4,580.53
4,439.17
6,995.52
6,667.68
5,811.97
5,612.83
2,060.82
3,057.30
2,767.36
2,137.06

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
492.24
739.31
503.26
619.31
144.63
225.78
88.25
289.77
457.52
272.61
PBT
-241.36
284.99
384.45
636.33
227.51
107.13
14.28
177.54
866.91
296.95
Adjustment
729.23
410.21
275.03
407.56
111.43
723.52
121.40
136.83
102.13
98.73
Changes in Working Capital
83.11
107.24
-15.06
-226.66
-58.53
-554.78
-38.44
45.26
-257.43
-58.07
Cash after chg. in Working capital
570.97
802.44
644.43
817.23
280.41
275.87
97.23
359.63
711.60
337.61
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-78.74
-63.13
-141.17
-197.92
-135.78
-50.09
-8.98
-69.86
-254.08
-65.00
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
-540.48
-1,349.09
-457.17
-645.83
-390.89
-1,400.73
-88.26
-234.17
-466.15
-172.86
Net Fixed Assets
-348.12
-61.59
-479.86
747.32
-83.76
-3.41
-46.63
-160.64
-83.27
-206.30
Net Investments
313.67
128.49
-101.90
-170.57
-320.75
-146.97
515.12
-50.12
-397.02
13.16
Others
-506.03
-1,415.99
124.59
-1,222.58
13.62
-1,250.35
-556.75
-23.41
14.14
20.28
Cash from Financing Activity
37.87
701.70
-63.43
21.72
214.21
1,290.26
-6.51
-62.51
-58.05
-136.03
Net Cash Inflow / Outflow
-10.38
91.92
-17.34
-4.80
-32.05
115.31
-6.52
-6.92
-66.68
-36.28
Opening Cash & Equivalents
32.30
74.89
92.22
97.02
131.87
6.96
13.51
23.52
90.20
126.52
Closing Cash & Equivalent
21.93
32.30
74.88
92.22
99.82
122.27
6.96
16.08
23.52
90.20

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
515.46
565.69
540.27
506.13
405.41
398.48
268.29
399.50
353.20
227.23
ROA
-9.07%
2.43%
3.94%
7.27%
3.28%
1.79%
0.32%
4.83%
24.29%
10.10%
ROE
-17.29%
5.75%
11.74%
22.72%
10.86%
4.89%
0.58%
8.41%
44.58%
20.41%
ROCE
-5.55%
10.27%
11.56%
18.93%
9.43%
9.52%
2.88%
9.60%
48.48%
21.52%
Fixed Asset Turnover
1.67
2.31
2.13
2.14
2.06
1.81
1.16
1.24
1.53
0.98
Receivable days
14.48
22.84
34.95
34.99
36.59
34.72
24.35
29.85
19.71
15.80
Inventory Days
45.17
44.50
56.78
50.51
48.89
47.70
35.60
35.04
30.15
36.50
Payable days
27.28
29.20
37.53
35.96
37.15
33.85
19.02
19.79
20.18
22.59
Cash Conversion Cycle
32.37
38.15
54.19
49.54
48.33
48.57
40.93
45.11
29.68
29.71
Total Debt/Equity
0.49
0.42
0.86
0.88
1.05
0.93
0.52
0.30
0.31
0.49
Interest Cover
-3.80
3.35
4.46
7.00
3.55
1.87
1.42
7.12
35.12
10.95

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.