Nifty
Sensex
:
:
24406.10
80039.80
-7.40 (-0.03%)
-109.08 (-0.14%)

Plastic Products - Packaging

Rating :
48/99

BSE: 500227 | NSE: JINDALPOLY

816.65
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  829.05
  •  831.80
  •  808.00
  •  831.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  86434
  •  707.49
  •  847.05
  •  449.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,475.55
  • 48.61
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,790.04
  • 0.69%
  • 0.82

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.55%
  • 1.20%
  • 19.69%
  • FII
  • DII
  • Others
  • 2.96%
  • 0.00%
  • 1.60%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.90
  • 5.33
  • 4.79

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.46
  • -4.10
  • -19.87

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.83
  • -
  • -26.12

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.91
  • 3.40
  • 3.91

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.79
  • 0.91
  • 0.96

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.65
  • 4.93
  • 5.67

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
1,076.56
734.03
46.66%
983.76
886.65
10.95%
1,033.54
1,414.40
-26.93%
831.71
1,592.21
-47.76%
Expenses
1,084.01
722.46
50.04%
1,016.24
968.01
4.98%
1,007.66
1,370.91
-26.50%
818.87
1,219.82
-32.87%
EBITDA
-7.45
11.57
-
-32.48
-81.36
-
25.88
43.49
-40.49%
12.84
372.39
-96.55%
EBIDTM
-0.69%
1.58%
-3.30%
-9.18%
2.50%
3.07%
1.54%
23.39%
Other Income
61.96
245.02
-74.71%
129.25
74.29
73.98%
88.18
228.94
-61.48%
198.55
113.39
75.10%
Interest
28.67
25.32
13.23%
80.59
75.92
6.15%
33.23
30.39
9.35%
28.51
16.65
71.23%
Depreciation
44.69
43.10
3.69%
62.36
44.72
39.45%
57.06
43.76
30.39%
50.05
42.72
17.16%
PBT
-18.85
-38.80
-
-46.18
-127.71
-
23.77
198.28
-88.01%
132.83
426.41
-68.85%
Tax
0.42
345.30
-99.88%
-26.95
-32.56
-
10.92
-287.51
-
35.07
111.24
-68.47%
PAT
-19.27
-384.10
-
-19.23
-95.15
-
12.85
485.79
-97.35%
97.76
315.17
-68.98%
PATM
-1.79%
-52.33%
-1.95%
-10.73%
1.24%
34.35%
11.75%
19.79%
EPS
-4.31
-87.91
-
-4.43
-22.07
-
2.78
110.86
-97.49%
22.30
71.96
-69.01%

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
3,925.57
4,696.87
5,877.58
4,082.28
3,545.52
3,623.25
6,447.95
7,014.86
7,224.80
7,557.41
5,142.64
Net Sales Growth
-15.16%
-20.09%
43.98%
15.14%
-2.15%
-43.81%
-8.08%
-2.91%
-4.40%
46.96%
 
Cost Of Goods Sold
2,853.34
3,315.57
3,599.74
2,279.79
2,202.68
2,567.48
3,674.89
3,789.24
3,935.69
4,585.47
3,283.93
Gross Profit
1,072.23
1,381.30
2,277.84
1,802.49
1,342.84
1,055.76
2,773.06
3,225.62
3,289.11
2,971.94
1,858.72
GP Margin
27.31%
29.41%
38.75%
44.15%
37.87%
29.14%
43.01%
45.98%
45.53%
39.32%
36.14%
Total Expenditure
3,926.78
4,332.28
4,461.70
2,978.95
2,874.63
3,173.70
5,830.25
6,343.51
6,270.56
6,900.65
4,720.18
Power & Fuel Cost
-
415.94
357.27
296.44
299.07
270.20
378.99
388.41
376.35
387.89
303.62
% Of Sales
-
8.86%
6.08%
7.26%
8.44%
7.46%
5.88%
5.54%
5.21%
5.13%
5.90%
Employee Cost
-
157.27
127.35
116.26
107.10
92.70
787.88
969.91
900.83
934.18
445.85
% Of Sales
-
3.35%
2.17%
2.85%
3.02%
2.56%
12.22%
13.83%
12.47%
12.36%
8.67%
Manufacturing Exp.
-
187.68
228.47
162.84
163.13
144.48
413.91
507.25
493.57
429.40
282.58
% Of Sales
-
4.00%
3.89%
3.99%
4.60%
3.99%
6.42%
7.23%
6.83%
5.68%
5.49%
General & Admin Exp.
-
202.97
111.05
99.39
80.53
70.66
165.96
262.62
238.29
207.12
213.96
% Of Sales
-
4.32%
1.89%
2.43%
2.27%
1.95%
2.57%
3.74%
3.30%
2.74%
4.16%
Selling & Distn. Exp.
-
8.44
4.26
5.82
3.34
5.03
346.06
361.64
287.75
310.71
187.18
% Of Sales
-
0.18%
0.07%
0.14%
0.09%
0.14%
5.37%
5.16%
3.98%
4.11%
3.64%
Miscellaneous Exp.
-
44.43
33.55
18.41
18.77
23.15
62.56
64.43
38.07
45.88
187.18
% Of Sales
-
0.95%
0.57%
0.45%
0.53%
0.64%
0.97%
0.92%
0.53%
0.61%
0.06%
EBITDA
-1.21
364.59
1,415.88
1,103.33
670.89
449.55
617.70
671.35
954.24
656.76
422.46
EBITDA Margin
-0.03%
7.76%
24.09%
27.03%
18.92%
12.41%
9.58%
9.57%
13.21%
8.69%
8.21%
Other Income
477.94
647.30
299.73
143.36
73.56
67.95
75.08
83.93
17.22
14.01
27.37
Interest
171.00
152.45
31.76
61.36
98.86
50.24
121.39
111.04
105.74
91.40
126.22
Depreciation
214.16
174.30
153.19
144.88
118.35
103.92
255.16
284.51
240.46
229.27
187.59
PBT
91.57
685.14
1,530.67
1,040.45
527.24
363.33
316.24
359.73
625.27
350.10
136.02
Tax
19.46
136.48
439.91
249.57
38.59
167.85
145.82
115.61
180.55
45.87
40.68
Tax Rate
21.25%
29.79%
26.89%
23.99%
7.32%
-69.54%
51.17%
30.07%
28.48%
19.67%
37.23%
PAT
72.11
318.93
1,196.23
790.88
488.64
-409.21
72.00
186.88
335.47
177.94
80.04
PAT before Minority Interest
72.14
318.93
1,196.23
790.88
488.64
-409.21
139.17
268.84
453.38
187.32
68.58
Minority Interest
0.03
0.00
0.00
0.00
0.00
0.00
-67.17
-81.96
-117.91
-9.38
11.46
PAT Margin
1.84%
6.79%
20.35%
19.37%
13.78%
-11.29%
1.12%
2.66%
4.64%
2.35%
1.56%
PAT Growth
-77.59%
-73.34%
51.25%
61.85%
-
-
-61.47%
-44.29%
88.53%
122.31%
 
EPS
16.46
72.82
273.11
180.57
111.56
-93.43
16.44
42.67
76.59
40.63
18.27

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
4,207.51
3,833.24
2,641.79
1,854.29
2,257.01
2,476.97
2,365.64
2,216.17
1,775.14
1,675.52
Share Capital
43.79
43.79
43.79
43.79
43.79
43.79
43.79
43.79
43.79
42.05
Total Reserves
4,163.72
3,789.46
2,598.01
1,810.51
2,213.22
2,433.18
2,321.85
2,172.38
1,731.35
1,633.47
Non-Current Liabilities
4,065.39
1,561.05
1,235.48
1,521.96
1,421.36
1,063.69
1,844.00
1,931.39
1,954.23
1,497.60
Secured Loans
1,477.91
671.08
569.13
948.56
681.22
448.57
938.45
1,144.98
1,182.60
910.53
Unsecured Loans
1,813.00
0.00
0.00
0.00
0.00
35.53
154.57
81.20
46.84
39.32
Long Term Provisions
0.00
0.18
0.24
0.19
0.14
0.99
134.10
163.31
176.95
0.17
Current Liabilities
1,248.62
1,179.60
940.39
1,007.27
902.16
898.51
2,058.51
1,821.00
1,614.31
2,014.22
Trade Payables
162.82
284.95
271.39
252.77
266.04
234.86
711.05
597.31
635.57
756.67
Other Current Liabilities
578.30
469.11
475.68
484.61
390.33
322.23
706.22
579.43
399.85
525.02
Short Term Borrowings
505.18
425.54
193.31
269.89
245.77
341.40
550.70
531.79
482.77
426.10
Short Term Provisions
2.32
0.00
0.00
0.00
0.02
0.03
90.54
112.47
96.12
306.43
Total Liabilities
9,521.52
6,573.89
4,817.66
4,383.52
4,580.53
4,439.17
6,995.52
6,667.69
5,811.97
5,612.83
Net Block
3,049.98
2,635.84
2,465.89
2,362.31
2,059.85
1,786.19
3,108.52
3,014.45
2,454.19
2,784.83
Gross Block
3,979.58
3,364.49
3,039.18
2,821.82
2,404.43
2,052.24
3,585.91
3,265.74
3,742.69
3,836.56
Accumulated Depreciation
929.60
728.65
573.29
459.51
344.58
266.05
487.42
264.28
1,288.50
1,051.73
Non Current Assets
4,221.53
4,107.82
2,867.87
2,625.78
3,142.84
3,152.82
4,197.57
4,076.76
3,434.32
3,159.77
Capital Work in Progress
92.42
77.49
24.63
181.61
31.45
14.85
316.09
388.77
539.76
129.60
Non Current Investment
975.38
884.14
159.79
60.12
988.54
1,317.20
701.01
656.33
405.05
175.48
Long Term Loans & Adv.
91.45
497.19
212.35
16.80
59.82
34.34
33.82
16.90
35.15
69.65
Other Non Current Assets
12.29
13.16
5.21
4.93
3.17
0.24
38.14
0.32
0.16
0.21
Current Assets
5,299.99
2,466.07
1,949.79
1,757.74
1,437.69
1,286.35
2,797.95
2,590.92
2,377.65
2,453.06
Current Investments
2,664.12
433.78
320.27
379.44
401.09
224.74
199.82
70.78
139.01
39.61
Inventories
1,008.87
907.23
714.12
589.93
493.70
428.58
1,159.49
1,109.04
963.17
1,131.91
Sundry Debtors
247.63
209.03
103.64
126.62
144.66
151.01
663.95
732.34
703.21
864.75
Cash & Bank
61.31
119.95
314.23
275.44
59.96
88.50
106.80
158.27
125.39
137.29
Other Current Assets
1,318.05
608.24
349.82
243.59
338.28
393.53
667.90
520.49
446.87
279.50
Short Term Loans & Adv.
541.97
187.84
147.71
142.72
64.29
207.41
489.98
312.88
305.76
121.36
Net Current Assets
4,051.37
1,286.48
1,009.41
750.47
535.53
387.84
739.44
769.92
763.34
438.84
Total Assets
9,521.52
6,573.89
4,817.66
4,383.52
4,580.53
4,439.17
6,995.52
6,667.68
5,811.97
5,612.83

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
-565.53
723.62
911.35
368.81
499.31
739.31
503.26
619.31
144.63
225.78
PBT
455.41
1,636.15
1,040.45
527.24
-241.36
284.99
384.45
636.33
227.51
107.13
Adjustment
-2.89
-119.35
93.29
76.98
736.30
410.21
275.03
407.56
111.43
723.52
Changes in Working Capital
-582.61
-459.60
33.22
-109.92
83.11
107.24
-15.06
-226.66
-58.53
-554.78
Cash after chg. in Working capital
-130.09
1,057.20
1,166.96
494.30
578.05
802.44
644.43
817.23
280.41
275.87
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-435.44
-333.57
-255.61
-125.48
-78.74
-63.13
-141.17
-197.92
-135.78
-50.09
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
-2,368.77
-1,078.20
-443.40
-415.00
-547.55
-1,349.09
-457.17
-645.83
-390.89
-1,400.73
Net Fixed Assets
1,887.09
-377.93
-60.48
-567.54
-348.12
-61.59
-479.86
747.32
-83.76
-3.41
Net Investments
-2,329.11
-859.11
-28.85
-18.27
313.67
128.49
-101.90
-170.57
-320.75
-146.97
Others
-1,926.75
158.84
-354.07
170.81
-513.10
-1,415.99
124.59
-1,222.58
13.62
-1,250.35
Cash from Financing Activity
2,856.03
259.27
-533.63
277.14
37.87
701.70
-63.43
21.72
214.21
1,290.26
Net Cash Inflow / Outflow
-78.27
-95.30
-65.68
230.95
-10.38
91.92
-17.34
-4.80
-32.05
115.31
Opening Cash & Equivalents
90.08
185.39
251.06
21.93
32.30
74.89
92.22
97.02
131.87
6.96
Closing Cash & Equivalent
11.81
90.08
185.39
251.06
21.93
32.30
74.88
92.22
99.82
122.27

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.)
960.92
875.44
603.34
423.49
515.46
565.69
540.27
506.13
405.41
398.48
ROA
3.96%
21.00%
17.19%
10.90%
-9.07%
2.43%
3.94%
7.27%
3.28%
1.79%
ROE
7.93%
36.95%
35.18%
23.77%
-17.29%
5.75%
11.74%
22.72%
10.86%
4.89%
ROCE
9.12%
38.82%
32.23%
18.83%
-5.55%
10.27%
11.56%
18.93%
9.43%
9.52%
Fixed Asset Turnover
1.35
1.98
1.49
1.45
1.63
2.31
2.13
2.14
2.06
1.81
Receivable days
16.79
8.99
9.60
13.08
14.89
22.84
34.95
34.99
36.59
34.72
Inventory Days
70.47
46.60
54.37
52.25
46.45
44.50
56.78
50.51
48.89
47.70
Payable days
24.65
28.21
41.96
32.11
28.18
29.20
37.53
35.96
37.15
33.85
Cash Conversion Cycle
62.61
27.38
22.01
33.22
33.17
38.15
54.19
49.54
48.33
48.57
Total Debt/Equity
0.97
0.31
0.35
0.77
0.49
0.42
0.86
0.88
1.05
0.93
Interest Cover
3.99
52.51
17.96
6.33
-3.80
3.35
4.46
7.00
3.55
1.87

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.