Nifty

:

25112.40

Sensex

:

82408.17

319.15 (1.29%)
1046.30 (1.29%)

Login

Nifty
Sensex

:
:

25112.40
82408.17

319.15 (1.29%)
1046.30 (1.29%)

JK Agri Genetics Ltd.

Agriculture

Rating :

49/99

BSE: 536493 | NSE: Not Listed

Watchlist

NSE BSE

381.45

19-Jun-2025

Open
High
Low
Previous Close

382
382
381
397.60

Volume
Traded Value (lacs)
52 Week High
52 Week Low

241
91931
382
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

176.88
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

172.95
N/A
1.65

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-3.42
-3.82
-15.54

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
42.48
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
14.11
-

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

1.88
1.91
1.66

EV:EBITDA (Average)

8 Years
5 Years
3 Years

5.78
-1.87
-13.53

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 27.59 35.75 -22.83% 26.00 23.06 12.75% 29.24 9.48 208.44% 78.96 79.82 -1.08%
Expenses 28.41 50.09 -43.28% 32.31 30.17 7.09% 46.28 22.94 101.74% 64.91 70.39 -7.79%
EBITDA -0.83 -14.34 - -6.31 -7.11 - -17.05 -13.46 - 14.05 9.43 48.99%
EBIDTM -2.99% -40.11% -24.26% -30.85% -58.30% -142.05% 17.79% 11.82%
Other Income 2.06 4.61 -55.31% 1.28 0.88 45.45% 0.83 0.96 -13.54% 0.94 1.03 -8.74%
Interest 1.02 2.00 -49.00% 1.54 2.06 -25.24% 1.59 2.01 -20.90% 1.74 2.06 -15.53%
Depreciation 0.98 0.85 15.29% 1.06 0.87 21.84% 0.97 0.87 11.49% 1.02 0.87 17.24%
PBT -0.76 -12.58 - 4.85 -9.17 - -18.78 -15.39 - 12.22 7.53 62.28%
Tax 0.59 -3.85 - 1.27 -2.66 - -5.46 -4.39 - 3.64 2.11 72.51%
PAT -1.35 -8.74 - 3.58 -6.51 - -13.32 -11.00 - 8.58 5.42 58.30%
PATM -4.89% -24.44% 13.77% -28.24% -45.54% -116.03% 10.87% 6.79%
EPS -2.93 -18.99 - 7.78 -14.15 - -28.95 -23.90 - 18.65 11.78 58.32%

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 27.59 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 28.41 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA -0.83 0.00 - 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM -2.99% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 2.06 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 1.02 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.98 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT -0.76 0.00 - 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.59 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT -1.35 0.00 - 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM -4.89% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS -2.92 0.00 - 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 161.79 148.10 200.92 245.85 223.78 179.97 190.68 202.34 190.54 188.77 209.83 Net Sales Growth 9.24% -26.29% -18.28% 9.86% 24.34% -5.62% -5.76% 6.19% 0.94% -10.04% Cost Of Goods Sold 100.93 84.85 102.64 113.67 104.76 95.97 78.36 82.67 76.50 75.20 82.00 Gross Profit 60.86 63.25 98.28 132.17 119.02 84.00 112.32 119.67 114.05 113.57 127.83 GP Margin 37.62% 42.71% 48.91% 53.76% 53.19% 46.67% 58.90% 59.14% 59.86% 60.16% 60.92% Total Expenditure 171.91 173.58 209.29 232.20 203.56 184.31 173.94 177.62 164.94 166.04 177.53 Power & Fuel Cost - 0.44 0.50 0.48 0.49 0.49 0.54 0.48 0.43 0.44 0.49 % Of Sales - 0.30% 0.25% 0.20% 0.22% 0.27% 0.28% 0.24% 0.23% 0.23% 0.23% Employee Cost - 28.17 34.08 37.30 33.55 31.68 31.72 29.93 27.26 26.44 24.87 % Of Sales - 19.02% 16.96% 15.17% 14.99% 17.60% 16.64% 14.79% 14.31% 14.01% 11.85% Manufacturing Exp. - 17.61 21.09 38.19 34.73 25.63 30.19 27.79 24.65 30.10 34.96 % Of Sales - 11.89% 10.50% 15.53% 15.52% 14.24% 15.83% 13.73% 12.94% 15.95% 16.66% General & Admin Exp. - 12.23 15.17 12.33 8.51 10.02 19.26 19.13 16.31 16.27 14.40 % Of Sales - 8.26% 7.55% 5.02% 3.80% 5.57% 10.10% 9.45% 8.56% 8.62% 6.86% Selling & Distn. Exp. - 14.61 27.07 18.78 12.49 13.38 12.90 15.21 13.10 17.23 20.75 % Of Sales - 9.86% 13.47% 7.64% 5.58% 7.43% 6.77% 7.52% 6.88% 9.13% 9.89% Miscellaneous Exp. - 15.67 8.73 11.43 9.02 7.14 0.97 2.40 6.70 0.37 20.75 % Of Sales - 10.58% 4.35% 4.65% 4.03% 3.97% 0.51% 1.19% 3.52% 0.20% 0.02% EBITDA -10.14 -25.48 -8.37 13.65 20.22 -4.34 16.74 24.72 25.60 22.73 32.30 EBITDA Margin -6.27% -17.20% -4.17% 5.55% 9.04% -2.41% 8.78% 12.22% 13.44% 12.04% 15.39% Other Income 5.11 7.48 2.57 5.61 3.63 0.54 0.87 2.67 1.22 1.43 0.29 Interest 5.89 8.14 7.02 5.56 6.45 8.79 9.54 8.09 8.07 11.06 10.45 Depreciation 4.03 3.47 2.46 3.44 3.53 3.74 2.49 2.75 2.57 4.01 4.95 PBT -2.47 -29.61 -15.28 10.26 13.87 -16.34 5.57 16.54 16.18 9.08 17.19 Tax 0.04 -8.79 -4.48 2.52 2.85 -5.58 0.60 4.55 3.99 1.06 4.97 Tax Rate -1.62% 29.69% 29.32% 24.56% 28.47% 34.15% 10.77% 27.51% 24.66% 11.67% 28.91% PAT -2.51 -20.82 -10.80 7.73 7.17 -10.76 4.98 11.99 12.19 8.02 12.22 PAT before Minority Interest -2.51 -20.82 -10.80 7.73 7.17 -10.76 4.98 11.99 12.19 8.02 12.22 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin -1.55% -14.06% -5.38% 3.14% 3.20% -5.98% 2.61% 5.93% 6.40% 4.25% 5.82% PAT Growth 0.00% - - 7.81% - - -58.47% -1.64% 52.00% -34.37% EPS -5.46 -45.26 -23.48 16.80 15.59 -23.39 10.83 26.07 26.50 17.43 26.57

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 110.03 130.64 142.04 135.36 110.82 89.47 86.38 76.15 64.60 57.89 Share Capital 4.64 4.64 4.64 4.64 4.15 3.60 3.60 3.60 3.60 3.60 Total Reserves 105.39 126.00 137.40 130.73 100.82 85.87 82.77 72.55 61.00 54.28 Non-Current Liabilities -17.42 -6.96 0.48 -6.02 -0.12 6.67 -5.11 0.20 27.13 20.98 Secured Loans 7.35 11.18 13.75 6.87 10.86 14.09 0.79 5.48 10.89 12.87 Unsecured Loans 0.00 0.00 0.00 0.00 0.59 1.19 1.76 2.29 13.68 6.92 Long Term Provisions 1.39 1.76 2.19 1.97 1.45 1.58 1.41 2.73 3.12 2.73 Current Liabilities 210.32 213.79 213.25 162.91 131.53 157.37 231.52 185.77 167.48 166.93 Trade Payables 78.49 94.88 109.22 89.80 52.22 70.93 93.24 84.54 60.21 58.01 Other Current Liabilities 88.12 64.41 63.34 59.81 56.88 47.66 78.26 77.99 64.96 68.45 Short Term Borrowings 16.41 26.61 12.21 12.00 21.69 37.47 38.28 21.96 26.49 26.68 Short Term Provisions 27.30 27.89 28.49 1.30 0.74 1.32 21.74 1.27 15.82 13.79 Total Liabilities 302.93 337.47 355.77 292.25 242.23 253.51 312.79 262.12 259.21 245.80 Net Block 31.58 28.90 30.64 33.27 35.71 33.86 35.96 37.76 27.06 30.48 Gross Block 53.61 47.96 47.67 46.95 46.57 41.39 41.24 40.32 60.07 60.10 Accumulated Depreciation 22.03 19.06 17.02 13.67 10.86 7.53 5.28 2.56 33.00 29.62 Non Current Assets 48.94 39.64 31.15 34.46 36.12 34.33 36.50 38.19 38.18 39.61 Capital Work in Progress 16.90 10.25 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.46 0.46 0.46 0.43 0.40 0.45 0.51 0.42 11.11 9.13 Other Non Current Assets 0.00 0.02 0.05 0.76 0.01 0.02 0.02 0.02 0.00 0.00 Current Assets 253.98 297.83 324.62 257.79 206.10 219.18 276.29 223.92 221.04 206.20 Current Investments 56.61 50.64 19.03 22.82 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 105.70 137.45 136.04 124.69 99.76 131.32 134.18 112.50 97.68 96.64 Sundry Debtors 52.18 69.87 103.55 76.86 64.70 72.99 108.20 90.96 81.53 85.09 Cash & Bank 4.72 5.34 31.14 27.18 32.19 4.97 4.69 5.30 4.06 3.03 Other Current Assets 34.76 4.04 4.55 4.25 9.46 9.90 29.23 15.16 37.78 21.43 Short Term Loans & Adv. 30.90 30.49 30.30 2.00 5.75 5.95 25.60 12.23 34.50 18.58 Net Current Assets 43.66 84.04 111.37 94.88 74.57 61.81 44.77 38.16 53.56 39.26 Total Assets 302.92 337.47 355.77 292.25 242.22 253.51 312.79 262.11 259.22 245.81

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 36.61 12.64 -0.89 21.38 25.35 2.33 -0.44 34.32 12.71 -4.57 PBT -29.61 -15.28 10.26 10.02 -16.34 5.57 16.54 16.18 9.08 17.19 Adjustment 8.84 5.44 8.32 12.14 12.37 11.67 10.06 15.44 13.06 13.88 Changes in Working Capital 57.42 23.39 -16.73 3.07 30.08 -13.25 -23.52 5.89 -6.86 -32.13 Cash after chg. in Working capital 36.65 13.55 1.85 25.22 26.11 4.00 3.09 37.51 15.29 -1.06 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.05 -0.91 -2.74 0.02 -0.76 -1.67 -3.53 -3.19 -2.57 -3.50 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 -3.86 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -14.96 -39.66 5.42 -22.41 0.48 -0.07 -1.00 -2.06 0.61 -0.84 Net Fixed Assets -12.30 -10.54 -0.72 -0.38 -5.18 -0.15 -0.92 19.75 0.03 -0.86 Net Investments -5.97 -31.61 3.79 -22.82 0.00 0.00 0.00 0.00 0.00 0.00 Others 3.31 2.49 2.35 0.79 5.66 0.08 -0.08 -21.81 0.58 0.02 Cash from Financing Activity -22.25 1.23 -0.54 -3.99 1.38 -2.02 0.82 -31.03 -12.31 -4.65 Net Cash Inflow / Outflow -0.61 -25.80 3.99 -5.01 27.21 0.24 -0.63 1.24 1.02 -10.05 Opening Cash & Equivalents 5.28 31.08 27.09 32.10 4.89 4.66 5.28 4.04 3.02 13.07 Closing Cash & Equivalent 4.67 5.28 31.08 27.09 32.10 4.89 4.66 5.28 4.04 3.02

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 237.29 281.74 306.32 291.92 252.71 248.27 239.67 211.30 179.26 160.63 ROA -6.50% -3.12% 2.30% 2.68% -4.34% 1.76% 4.17% 4.67% 3.18% 5.20% ROE -17.30% -7.92% 5.57% 5.97% -11.07% 5.66% 14.75% 17.31% 13.09% 23.30% ROCE -13.91% -4.81% 9.54% 10.73% -5.15% 10.89% 20.15% 20.67% 16.88% 25.80% Fixed Asset Turnover 2.92 4.20 5.20 4.79 4.09 4.62 4.96 3.80 3.14 3.52 Receivable days 150.41 157.52 133.93 115.44 139.62 173.42 179.63 165.21 161.09 127.36 Inventory Days 299.62 248.41 193.55 183.04 234.32 254.11 222.49 201.31 187.87 165.47 Payable days 372.87 362.88 319.50 247.41 148.50 168.80 199.28 183.16 140.17 114.74 Cash Conversion Cycle 77.16 43.05 7.97 51.08 225.45 258.73 202.85 183.36 208.79 178.09 Total Debt/Equity 0.25 0.31 0.22 0.17 0.35 0.62 0.54 0.47 0.90 1.00 Interest Cover -2.64 -1.18 2.84 2.55 -0.86 1.58 3.04 3.00 1.82 2.64

Top Investors:

edgefield securities limited

bahubalibhai shantilal shah

investor education and protection fund (iepf)

Annual Reports:

News Update:

No Latest News!

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.

Feedback