Nifty
Sensex
:
:
18566.95
62501.55
54.20 (0.29%)
207.91 (0.33%)

Plastic Products - Packaging

Rating :
55/99

BSE: 500227 | NSE: JINDALPOLY

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,775.92
  • 2.50
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,859.37
  • 0.58%
  • 0.81

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.55%
  • 0.91%
  • 19.97%
  • FII
  • DII
  • Others
  • 2.94%
  • 0.00%
  • 1.63%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.17
  • -1.84
  • 18.35

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.73
  • 18.05
  • 16.11

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 64.57
  • 75.43
  • 34.77

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.31
  • 4.65
  • 3.74

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.81
  • 0.86
  • 1.11

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.96
  • 3.78
  • 3.63

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
1,414.40
1,456.43
-2.89%
1,592.21
1,341.05
18.73%
1,720.92
1,150.94
49.52%
1,359.18
1,068.97
27.15%
Expenses
1,370.92
1,137.38
20.53%
1,219.82
1,014.05
20.29%
1,268.47
907.34
39.80%
1,045.15
765.35
36.56%
EBITDA
43.48
319.05
-86.37%
372.39
327.00
13.88%
452.45
243.60
85.73%
314.03
303.62
3.43%
EBIDTM
3.07%
21.91%
23.39%
24.38%
26.29%
21.17%
23.10%
28.40%
Other Income
228.95
79.14
189.30%
113.39
46.41
144.32%
153.25
53.66
185.59%
20.92
34.76
-39.82%
Interest
30.39
-7.91
-
16.65
25.98
-35.91%
18.79
-26.00
-
-8.47
36.12
-
Depreciation
43.76
38.46
13.78%
42.72
37.33
14.44%
38.72
36.09
7.29%
38.67
37.76
2.41%
PBT
198.28
403.11
-50.81%
426.41
310.10
37.51%
618.29
287.17
115.30%
304.75
264.50
15.22%
Tax
-287.50
148.80
-
111.24
78.18
42.29%
126.16
56.69
122.54%
86.77
67.29
28.95%
PAT
485.78
254.31
91.02%
315.17
231.92
35.90%
492.13
230.48
113.52%
217.98
197.21
10.53%
PATM
34.35%
17.46%
19.79%
17.29%
28.60%
20.03%
16.04%
18.45%
EPS
110.86
58.07
90.91%
71.96
52.96
35.88%
112.36
52.63
113.49%
49.78
45.04
10.52%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
6,086.71
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
2,231.79
Net Sales Growth
21.31%
43.98%
15.14%
-2.15%
-43.81%
-8.08%
-2.91%
-4.40%
46.96%
130.43%
 
Cost Of Goods Sold
3,889.51
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
1,642.42
Gross Profit
2,197.20
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
589.37
GP Margin
36.10%
38.75%
44.15%
37.87%
29.14%
43.01%
45.98%
45.53%
39.32%
36.14%
26.41%
Total Expenditure
4,904.36
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
2,088.37
Power & Fuel Cost
-
357.27
296.44
299.07
270.20
378.99
388.41
376.35
387.89
303.62
213.21
% Of Sales
-
6.08%
7.26%
8.44%
7.46%
5.88%
5.54%
5.21%
5.13%
5.90%
9.55%
Employee Cost
-
127.35
116.26
107.10
92.70
787.88
969.91
900.83
934.18
445.85
33.74
% Of Sales
-
2.17%
2.85%
3.02%
2.56%
12.22%
13.83%
12.47%
12.36%
8.67%
1.51%
Manufacturing Exp.
-
228.47
162.84
163.13
144.48
413.91
507.25
493.57
429.40
282.58
93.56
% Of Sales
-
3.89%
3.99%
4.60%
3.99%
6.42%
7.23%
6.83%
5.68%
5.49%
4.19%
General & Admin Exp.
-
111.05
99.39
80.53
70.66
165.96
262.62
238.29
207.12
213.96
32.82
% Of Sales
-
1.89%
2.43%
2.27%
1.95%
2.57%
3.74%
3.30%
2.74%
4.16%
1.47%
Selling & Distn. Exp.
-
4.26
5.82
3.34
5.03
346.06
361.64
287.75
310.71
187.18
69.45
% Of Sales
-
0.07%
0.14%
0.09%
0.14%
5.37%
5.16%
3.98%
4.11%
3.64%
3.11%
Miscellaneous Exp.
-
33.55
18.41
18.77
23.15
62.56
64.43
38.07
45.88
3.05
69.45
% Of Sales
-
0.57%
0.45%
0.53%
0.64%
0.97%
0.92%
0.53%
0.61%
0.06%
0.14%
EBITDA
1,182.35
1,415.88
1,103.33
670.89
449.55
617.70
671.35
954.24
656.76
422.46
143.42
EBITDA Margin
19.43%
24.09%
27.03%
18.92%
12.41%
9.58%
9.57%
13.21%
8.69%
8.21%
6.43%
Other Income
516.51
299.73
143.36
73.56
67.95
75.08
83.93
17.22
14.01
27.37
24.03
Interest
57.36
31.76
61.36
98.86
50.24
121.39
111.04
105.74
91.40
126.22
40.06
Depreciation
163.87
153.19
144.88
118.35
103.92
255.16
284.51
240.46
229.27
187.59
88.92
PBT
1,547.73
1,530.67
1,040.45
527.24
363.33
316.24
359.73
625.27
350.10
136.02
38.48
Tax
36.67
439.91
249.57
38.59
167.85
145.82
115.61
180.55
45.87
40.68
8.67
Tax Rate
2.37%
26.89%
23.99%
7.32%
-69.54%
51.17%
30.07%
28.48%
19.67%
37.23%
51.36%
PAT
1,511.06
1,196.23
790.88
488.64
-409.21
72.00
186.88
335.47
177.94
80.04
8.21
PAT before Minority Interest
1,511.06
1,196.23
790.88
488.64
-409.21
139.17
268.84
453.38
187.32
68.58
8.21
Minority Interest
0.00
0.00
0.00
0.00
0.00
-67.17
-81.96
-117.91
-9.38
11.46
0.00
PAT Margin
24.83%
20.35%
19.37%
13.78%
-11.29%
1.12%
2.66%
4.64%
2.35%
1.56%
0.37%
PAT Growth
65.34%
51.25%
61.85%
-
-
-61.47%
-44.29%
88.53%
122.31%
874.91%
 
EPS
344.99
273.11
180.57
111.56
-93.43
16.44
42.67
76.59
40.63
18.27
1.87

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
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
1,128.11
Share Capital
43.79
43.79
43.79
43.79
43.79
43.79
43.79
43.79
42.05
42.05
Total Reserves
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
1,086.07
Non-Current Liabilities
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
366.98
Secured Loans
671.08
569.13
948.56
681.22
448.57
938.45
1,144.98
1,182.60
910.53
195.89
Unsecured Loans
0.00
0.00
0.00
0.00
35.53
154.57
81.20
46.84
39.32
0.00
Long Term Provisions
0.18
0.24
0.19
0.14
0.99
134.10
163.31
176.95
0.17
0.00
Current Liabilities
1,179.60
940.39
1,007.27
902.16
898.51
2,058.51
1,821.00
1,614.31
2,014.22
565.73
Trade Payables
284.95
271.39
252.77
266.04
234.86
711.05
597.31
635.57
756.67
113.48
Other Current Liabilities
469.11
475.68
484.61
390.33
322.23
706.22
579.43
399.85
525.02
142.86
Short Term Borrowings
425.54
193.31
269.89
245.77
341.40
550.70
531.79
482.77
426.10
298.64
Short Term Provisions
0.00
0.00
0.00
0.02
0.03
90.54
112.47
96.12
306.43
10.75
Total Liabilities
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
2,060.82
Net Block
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
1,249.62
Gross Block
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
2,112.17
Accumulated Depreciation
728.65
573.29
459.51
344.58
266.05
487.42
264.28
1,288.50
1,051.73
862.55
Non Current Assets
4,136.67
2,867.87
2,625.78
3,142.84
3,152.82
4,197.57
4,076.76
3,434.32
3,159.77
1,311.34
Capital Work in Progress
77.49
24.63
181.61
31.45
14.85
316.09
388.77
539.76
129.60
48.79
Non Current Investment
884.14
159.79
60.12
988.54
1,317.20
701.01
656.33
405.05
175.48
8.58
Long Term Loans & Adv.
526.05
212.35
16.80
59.82
34.34
33.82
16.90
35.15
69.65
4.35
Other Non Current Assets
13.16
5.21
4.93
3.17
0.24
38.14
0.32
0.16
0.21
0.00
Current Assets
2,437.22
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
Current Investments
433.78
320.27
379.44
401.09
224.74
199.82
70.78
139.01
39.61
97.95
Inventories
907.23
714.12
589.93
493.70
428.58
1,159.49
1,109.04
963.17
1,131.91
271.79
Sundry Debtors
209.03
103.64
126.62
144.66
151.01
663.95
732.34
703.21
864.75
157.02
Cash & Bank
119.95
314.23
275.44
59.96
88.50
106.80
158.27
125.39
137.29
19.58
Other Current Assets
767.22
349.82
243.59
273.99
393.53
667.90
520.49
446.87
279.50
203.16
Short Term Loans & Adv.
176.44
147.71
142.72
64.29
207.41
489.98
312.88
305.76
121.36
140.54
Net Current Assets
1,257.62
1,009.41
750.47
535.53
387.84
739.44
769.92
763.34
438.84
183.75
Total Assets
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
2,060.82

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
723.63
911.35
368.81
499.31
739.31
503.26
619.31
144.63
225.78
88.25
PBT
1,636.15
1,040.45
527.24
-241.36
284.99
384.45
636.33
227.51
107.13
14.28
Adjustment
-117.03
93.29
76.98
736.30
410.21
275.03
407.56
111.43
723.52
121.40
Changes in Working Capital
-461.92
33.22
-109.92
83.11
107.24
-15.06
-226.66
-58.53
-554.78
-38.44
Cash after chg. in Working capital
1,057.20
1,166.96
494.30
578.05
802.44
644.43
817.23
280.41
275.87
97.23
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-333.57
-255.61
-125.48
-78.74
-63.13
-141.17
-197.92
-135.78
-50.09
-8.98
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
-1,078.20
-443.40
-415.00
-547.55
-1,349.09
-457.17
-645.83
-390.89
-1,400.73
-88.26
Net Fixed Assets
-377.93
-60.48
-567.54
-348.12
-61.59
-479.86
747.32
-83.76
-3.41
-46.63
Net Investments
-859.11
-28.85
-18.27
313.67
128.49
-101.90
-170.57
-320.75
-146.97
515.12
Others
158.84
-354.07
170.81
-513.10
-1,415.99
124.59
-1,222.58
13.62
-1,250.35
-556.75
Cash from Financing Activity
259.27
-533.63
277.14
37.87
701.70
-63.43
21.72
214.21
1,290.26
-6.51
Net Cash Inflow / Outflow
-95.30
-65.68
230.95
-10.38
91.92
-17.34
-4.80
-32.05
115.31
-6.52
Opening Cash & Equivalents
185.39
251.06
21.93
32.30
74.89
92.22
97.02
131.87
6.96
13.51
Closing Cash & Equivalent
90.08
185.39
251.06
21.93
32.30
74.88
92.22
99.82
122.27
6.96

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
875.44
603.34
423.49
515.46
565.69
540.27
506.13
405.41
398.48
268.29
ROA
21.00%
17.19%
10.90%
-9.07%
2.43%
3.94%
7.27%
3.28%
1.79%
0.32%
ROE
36.95%
35.18%
23.77%
-17.29%
5.75%
11.74%
22.72%
10.86%
4.89%
0.58%
ROCE
38.82%
32.23%
18.83%
-5.55%
10.27%
11.56%
18.93%
9.43%
9.52%
2.88%
Fixed Asset Turnover
1.98
1.49
1.45
1.63
2.31
2.13
2.14
2.06
1.81
1.16
Receivable days
8.99
9.60
13.08
14.89
22.84
34.95
34.99
36.59
34.72
24.35
Inventory Days
46.60
54.37
52.25
46.45
44.50
56.78
50.51
48.89
47.70
35.60
Payable days
28.21
41.96
32.11
28.18
29.20
37.53
35.96
37.15
33.85
19.02
Cash Conversion Cycle
27.38
22.01
33.22
33.17
38.15
54.19
49.54
48.33
48.57
40.93
Total Debt/Equity
0.31
0.35
0.77
0.49
0.42
0.86
0.88
1.05
0.93
0.52
Interest Cover
52.51
17.96
6.33
-3.80
3.35
4.46
7.00
3.55
1.87
1.42

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.