Nifty
Sensex
:
:
15699.25
52727.98
142.60 (0.92%)
462.26 (0.88%)

Plastic Products - Packaging

Rating :
68/99

BSE: 500227 | NSE: JINDALPOLY

967.55
24-Jun-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 966.75
  • 979.00
  • 955.80
  • 958.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  47680
  •  462.83
  •  1449.00
  •  848.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,227.58
  • 3.52
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,829.01
  • 0.52%
  • 1.10

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.55%
  • 1.19%
  • 19.88%
  • FII
  • DII
  • Others
  • 2.91%
  • 0.00%
  • 1.47%

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
  • 5.62
  • 4.93
  • 3.66

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.80
  • 0.84
  • 1.03

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.12
  • 3.98
  • 3.78

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
1,720.92
1,150.94
49.52%
1,359.18
1,068.97
27.15%
1,456.43
1,091.23
33.47%
1,341.05
771.25
73.88%
Expenses
1,268.47
907.34
39.80%
1,045.15
765.35
36.56%
1,137.38
753.17
51.01%
1,014.05
556.73
82.14%
EBITDA
452.45
243.60
85.73%
314.03
303.62
3.43%
319.05
338.06
-5.62%
327.00
214.52
52.43%
EBIDTM
26.29%
21.17%
23.10%
28.40%
21.91%
30.98%
24.38%
27.81%
Other Income
153.25
53.66
185.59%
20.92
34.76
-39.82%
79.14
31.01
155.21%
46.41
22.68
104.63%
Interest
18.79
-26.00
-
-8.47
36.12
-
-7.91
19.75
-
25.98
26.71
-2.73%
Depreciation
38.72
36.09
7.29%
38.67
37.76
2.41%
38.46
36.51
5.34%
37.33
34.52
8.14%
PBT
618.29
287.17
115.30%
304.75
264.50
15.22%
403.11
312.81
28.87%
310.10
175.97
76.22%
Tax
126.16
56.69
122.54%
86.77
67.29
28.95%
148.80
66.45
123.93%
78.18
45.58
71.52%
PAT
492.13
230.48
113.52%
217.98
197.21
10.53%
254.31
246.36
3.23%
231.92
130.39
77.87%
PATM
28.60%
20.03%
16.04%
18.45%
17.46%
22.58%
17.29%
16.91%
EPS
112.36
52.63
113.49%
49.78
45.04
10.52%
58.07
56.26
3.22%
52.96
29.78
77.84%

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
5,877.58
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
2,364.40
Net Sales Growth
43.97%
15.14%
-2.15%
-43.81%
-8.08%
-2.91%
-4.40%
46.96%
130.43%
-5.61%
 
Cost Of Goods Sold
3,599.73
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
2,277.85
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
38.75%
44.15%
37.87%
29.14%
43.01%
45.98%
45.53%
39.32%
36.14%
26.41%
32.91%
Total Expenditure
4,465.05
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
1,412.53
1,103.33
670.89
449.55
617.70
671.35
954.24
656.76
422.46
143.42
350.18
EBITDA Margin
24.03%
27.03%
18.92%
12.41%
9.58%
9.57%
13.21%
8.69%
8.21%
6.43%
14.81%
Other Income
299.72
143.36
73.56
67.95
75.08
83.93
17.22
14.01
27.37
24.03
18.64
Interest
28.39
61.36
98.86
50.24
121.39
111.04
105.74
91.40
126.22
40.06
29.45
Depreciation
153.18
144.88
118.35
103.92
255.16
284.51
240.46
229.27
187.59
88.92
88.09
PBT
1,636.25
1,040.45
527.24
363.33
316.24
359.73
625.27
350.10
136.02
38.48
251.28
Tax
439.91
249.57
38.59
167.85
145.82
115.61
180.55
45.87
40.68
8.67
39.47
Tax Rate
26.89%
23.99%
7.32%
-69.54%
51.17%
30.07%
28.48%
19.67%
37.23%
51.36%
21.91%
PAT
1,196.34
790.88
488.64
-409.21
72.00
186.88
335.47
177.94
80.04
8.21
140.66
PAT before Minority Interest
1,196.34
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
20.35%
19.37%
13.78%
-11.29%
1.12%
2.66%
4.64%
2.35%
1.56%
0.37%
5.95%
PAT Growth
48.72%
61.85%
-
-
-61.47%
-44.29%
88.53%
122.31%
874.91%
-94.16%
 
EPS
273.14
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
41.96
32.11
28.18
29.20
37.53
35.96
37.15
33.85
19.02
19.79
Cash Conversion Cycle
22.01
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 reports 2-fold jump in Q4 consolidated net profit
    28th May 2022, 11:23 AM

    Total consolidated income of the company increased by 55.58% at Rs 1874.17 crore for Q4FY22

    Read More
  • Jindal Poly Films gets nod for capacity expansion
    27th May 2022, 16:14 PM

    The Board of Directors of the Company in its meeting held on May 27, 2022 has considered and approved the same

    Read More
  • Jindal Poly Films’ arm to acquire entire stake in SMI Coated Products
    29th Apr 2022, 11:42 AM

    The acquisition would augment in Jindal Poly films existing growth plans resulting in forward integration by expanding into downstream product segment i.e. labels and related products

    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.