Nifty
Sensex
:
:
16266.15
54326.39
456.75 (2.89%)
1534.16 (2.91%)

Cement

Rating :
45/99

BSE: 532644 | NSE: JKCEMENT

2449.15
20-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  2340.00
  •  2475.65
  •  2340.00
  •  2322.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  166921
  •  4026.07
  •  3838.00
  •  2139.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 18,934.20
  • 26.81
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 21,111.22
  • 0.61%
  • 4.58

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 45.82%
  • 1.27%
  • 14.51%
  • FII
  • DII
  • Others
  • 16.47%
  • 20.38%
  • 1.55%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.00
  • 10.44
  • 7.90

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.59
  • 16.21
  • 13.02

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.04
  • 31.86
  • 37.88

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 31.25
  • 29.74
  • 30.25

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.64
  • 4.13
  • 4.64

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.95
  • 12.11
  • 13.10

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
2,030.49
1,832.71
10.79%
1,895.02
1,634.40
15.95%
1,714.15
1,004.85
70.59%
2,134.15
1,545.65
38.07%
Expenses
1,664.96
1,382.39
20.44%
1,565.26
1,202.98
30.12%
1,311.23
792.27
65.50%
1,689.79
1,193.56
41.58%
EBITDA
365.53
450.33
-18.83%
329.76
431.42
-23.56%
402.92
212.58
89.54%
444.36
352.09
26.21%
EBIDTM
18.00%
24.57%
17.40%
26.40%
23.51%
21.16%
20.82%
22.78%
Other Income
25.78
30.23
-14.72%
47.95
28.56
67.89%
27.32
20.13
35.72%
34.04
27.29
24.73%
Interest
70.61
66.32
6.47%
64.10
60.78
5.46%
62.40
66.51
-6.18%
59.15
66.13
-10.55%
Depreciation
87.14
77.55
12.37%
83.90
75.17
11.61%
80.65
73.66
9.49%
79.81
72.55
10.01%
PBT
233.57
336.68
-30.63%
229.70
324.02
-29.11%
287.19
92.54
210.34%
339.44
240.72
41.01%
Tax
93.38
119.39
-21.79%
80.20
102.47
-21.73%
97.10
42.60
127.93%
125.13
79.89
56.63%
PAT
140.19
217.28
-35.48%
149.50
221.56
-32.52%
190.09
49.95
280.56%
214.31
160.82
33.26%
PATM
6.90%
11.86%
7.89%
13.56%
11.09%
4.97%
10.04%
10.40%
EPS
18.47
28.39
-34.94%
19.59
28.70
-31.74%
24.84
6.82
264.22%
27.94
21.05
32.73%

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
7,773.81
6,606.10
5,801.64
5,258.68
4,853.51
4,021.40
3,785.52
3,407.22
2,795.85
2,911.97
2,546.79
Net Sales Growth
29.18%
13.87%
10.33%
8.35%
20.69%
6.23%
11.10%
21.87%
-3.99%
14.34%
 
Cost Of Goods Sold
1,204.71
1,070.82
875.37
884.41
801.40
701.92
696.82
572.84
424.65
384.45
307.62
Gross Profit
6,569.10
5,535.28
4,926.27
4,374.27
4,052.11
3,319.48
3,088.71
2,834.39
2,371.20
2,527.52
2,239.17
GP Margin
84.50%
83.79%
84.91%
83.18%
83.49%
82.55%
81.59%
83.19%
84.81%
86.80%
87.92%
Total Expenditure
6,231.24
5,067.42
4,588.19
4,424.22
4,066.06
3,295.28
3,239.36
2,956.56
2,443.12
2,354.70
2,032.88
Power & Fuel Cost
-
1,165.39
1,096.87
1,106.62
952.13
664.51
828.64
814.17
673.90
713.99
654.74
% Of Sales
-
17.64%
18.91%
21.04%
19.62%
16.52%
21.89%
23.90%
24.10%
24.52%
25.71%
Employee Cost
-
462.27
455.22
401.09
368.28
315.54
268.75
210.26
169.59
159.02
135.91
% Of Sales
-
7.00%
7.85%
7.63%
7.59%
7.85%
7.10%
6.17%
6.07%
5.46%
5.34%
Manufacturing Exp.
-
486.30
447.19
458.55
448.11
396.09
353.57
320.62
276.79
266.26
234.15
% Of Sales
-
7.36%
7.71%
8.72%
9.23%
9.85%
9.34%
9.41%
9.90%
9.14%
9.19%
General & Admin Exp.
-
145.51
174.05
119.13
69.58
77.38
52.56
49.57
41.25
39.22
38.44
% Of Sales
-
2.20%
3.00%
2.27%
1.43%
1.92%
1.39%
1.45%
1.48%
1.35%
1.51%
Selling & Distn. Exp.
-
1,603.32
1,415.01
1,396.16
1,276.59
974.25
924.02
886.08
751.61
711.61
591.57
% Of Sales
-
24.27%
24.39%
26.55%
26.30%
24.23%
24.41%
26.01%
26.88%
24.44%
23.23%
Miscellaneous Exp.
-
133.81
124.49
58.26
149.96
165.59
115.01
103.02
105.34
80.14
591.57
% Of Sales
-
2.03%
2.15%
1.11%
3.09%
4.12%
3.04%
3.02%
3.77%
2.75%
2.77%
EBITDA
1,542.57
1,538.68
1,213.45
834.46
787.45
726.12
546.16
450.66
352.73
557.27
513.91
EBITDA Margin
19.84%
23.29%
20.92%
15.87%
16.22%
18.06%
14.43%
13.23%
12.62%
19.14%
20.18%
Other Income
135.09
112.95
85.33
80.38
128.14
98.43
49.81
51.45
48.28
48.80
46.86
Interest
256.26
252.77
276.36
261.12
284.09
302.66
304.93
229.11
152.62
139.83
144.30
Depreciation
331.50
306.19
287.96
241.28
231.32
216.95
197.40
146.07
134.21
128.69
125.62
PBT
1,089.90
1,092.68
734.45
412.43
400.18
304.93
93.64
126.94
114.18
337.54
290.85
Tax
395.81
389.58
251.05
148.80
97.63
113.65
38.81
2.23
39.23
107.09
108.45
Tax Rate
36.32%
35.65%
34.18%
36.08%
25.48%
39.79%
41.45%
1.55%
34.36%
31.73%
38.32%
PAT
694.09
708.57
496.42
270.34
289.58
177.74
57.85
143.64
77.16
230.77
174.57
PAT before Minority Interest
701.91
703.10
483.39
263.63
285.59
171.97
54.83
141.92
74.95
230.46
174.57
Minority Interest
7.82
5.47
13.03
6.71
3.99
5.77
3.02
1.72
2.21
0.31
0.00
PAT Margin
8.93%
10.73%
8.56%
5.14%
5.97%
4.42%
1.53%
4.22%
2.76%
7.92%
6.85%
PAT Growth
6.85%
42.74%
83.63%
-6.64%
62.92%
207.24%
-59.73%
86.16%
-66.56%
32.19%
 
EPS
89.79
91.66
64.22
34.97
37.46
22.99
7.48
18.58
9.98
29.85
22.58

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
3,736.75
3,027.68
2,702.21
1,974.87
1,710.69
1,587.02
1,616.97
1,746.15
1,690.55
1,522.09
Share Capital
77.27
77.27
77.27
69.93
69.93
69.93
69.93
69.93
69.93
69.93
Total Reserves
3,659.48
2,950.42
2,624.94
1,904.94
1,640.76
1,517.10
1,547.04
1,676.23
1,620.62
1,452.16
Non-Current Liabilities
4,203.61
3,709.92
3,107.92
3,171.53
3,415.44
3,304.09
3,144.70
2,821.90
1,408.31
1,314.06
Secured Loans
2,976.58
2,680.08
2,413.85
2,542.52
2,832.50
2,828.74
2,688.69
2,402.80
1,006.63
942.15
Unsecured Loans
16.54
23.43
25.94
31.58
37.64
42.32
41.40
38.71
52.90
54.58
Long Term Provisions
54.05
50.18
41.45
31.35
22.38
20.23
18.00
14.77
12.63
11.08
Current Liabilities
1,957.36
1,824.69
1,713.51
1,403.75
1,280.76
1,284.00
1,275.68
1,180.80
904.13
739.82
Trade Payables
599.79
491.79
433.53
665.21
427.13
304.69
307.11
440.09
196.57
177.24
Other Current Liabilities
1,114.25
1,041.48
842.90
469.09
615.70
713.15
618.57
499.79
451.61
426.62
Short Term Borrowings
149.35
180.73
238.16
156.47
225.93
249.36
300.71
206.01
188.65
84.06
Short Term Provisions
93.97
110.70
198.92
112.98
12.00
16.80
49.30
34.91
67.30
51.91
Total Liabilities
9,871.99
8,542.03
7,516.40
6,550.15
6,410.88
6,184.86
6,050.12
5,763.35
4,007.76
3,575.97
Net Block
5,937.36
5,554.49
4,536.75
4,443.34
4,541.71
4,253.54
4,073.62
2,326.87
2,368.97
2,316.61
Gross Block
8,212.60
7,577.96
6,269.53
5,933.36
5,838.20
5,363.56
4,980.76
3,196.44
3,091.89
2,901.14
Accumulated Depreciation
2,275.24
2,023.47
1,732.78
1,490.02
1,296.49
1,110.03
907.14
869.57
722.92
584.53
Non Current Assets
6,688.88
6,307.46
5,367.22
4,771.56
4,931.61
4,857.81
4,571.79
4,407.57
2,931.87
2,500.74
Capital Work in Progress
509.33
529.53
574.42
104.27
126.75
321.09
337.31
1,787.54
254.60
90.48
Non Current Investment
43.97
44.80
43.95
41.36
15.01
15.25
6.01
21.01
32.43
9.23
Long Term Loans & Adv.
176.97
165.35
183.51
161.13
143.37
160.24
154.85
272.16
275.87
84.42
Other Non Current Assets
21.26
13.29
28.59
21.47
104.78
107.69
0.00
0.00
0.00
0.00
Current Assets
3,183.10
2,234.57
2,149.19
1,778.59
1,479.26
1,327.06
1,478.33
1,355.77
1,075.89
1,075.24
Current Investments
98.27
1.03
394.31
77.58
65.26
63.38
30.50
46.50
0.00
0.00
Inventories
756.59
690.40
623.88
589.81
560.89
493.11
541.48
541.95
461.38
362.83
Sundry Debtors
361.53
267.67
257.24
235.79
201.93
211.35
177.08
111.71
115.27
83.72
Cash & Bank
1,224.65
634.48
455.63
572.50
435.31
373.12
417.14
408.64
375.33
433.22
Other Current Assets
742.06
111.87
81.48
34.18
215.86
186.11
312.14
246.96
123.91
195.47
Short Term Loans & Adv.
597.97
529.11
336.65
268.74
173.96
136.89
296.52
227.23
112.89
179.22
Net Current Assets
1,225.74
409.88
435.68
374.84
198.50
43.06
202.65
174.97
171.76
335.42
Total Assets
9,871.98
8,542.03
7,516.41
6,550.15
6,410.87
6,184.87
6,050.12
5,763.34
4,007.76
3,575.98

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
1,590.25
1,371.75
703.87
883.11
771.81
580.02
256.20
364.27
382.01
519.79
PBT
1,092.68
734.45
412.43
383.22
285.62
100.96
144.15
114.18
337.54
283.03
Adjustment
521.92
520.29
457.26
480.17
507.98
437.36
334.05
242.77
229.45
246.72
Changes in Working Capital
171.55
270.01
-68.10
119.32
41.56
72.24
-161.08
83.96
-66.92
59.67
Cash after chg. in Working capital
1,786.14
1,524.75
801.59
982.71
835.15
610.57
317.12
440.91
500.07
589.42
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-195.89
-152.99
-97.72
-99.59
-63.34
-30.55
-34.79
-23.46
-77.42
-53.37
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
-26.13
-53.18
-40.64
-16.25
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
-1,343.69
-1,476.54
-802.32
-95.81
-649.16
-407.61
-478.01
-1,557.51
-526.68
-146.58
Net Fixed Assets
-519.17
-956.42
-693.94
-48.16
-252.41
-313.51
-142.72
-1,088.28
-208.78
-142.33
Net Investments
-240.76
438.46
-370.18
-98.88
-98.99
-122.14
-15.00
-130.21
-158.46
-5.00
Others
-583.76
-958.58
261.80
51.23
-297.76
28.04
-320.29
-339.02
-159.44
0.75
Cash from Financing Activity
-137.46
-113.11
172.83
-722.79
-345.60
-193.23
230.31
1,226.55
86.78
-261.45
Net Cash Inflow / Outflow
109.10
-217.90
74.38
64.51
-222.95
-20.82
8.49
33.31
-57.89
111.77
Opening Cash & Equivalents
38.50
263.06
211.33
130.02
372.02
392.84
408.64
375.33
433.22
321.45
Closing Cash & Equivalent
146.73
38.50
263.06
211.33
130.11
372.02
417.14
408.64
375.33
433.22

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.)
483.61
391.84
349.72
282.42
244.64
226.95
231.24
218.95
209.26
183.33
ROA
7.64%
6.02%
3.75%
4.41%
2.73%
0.90%
2.40%
1.53%
6.08%
5.01%
ROE
20.79%
16.87%
11.27%
15.50%
10.43%
3.42%
9.02%
5.01%
16.79%
14.45%
ROCE
20.01%
16.87%
12.72%
13.42%
11.84%
8.17%
8.15%
7.46%
17.87%
17.25%
Fixed Asset Turnover
0.84
0.84
0.86
0.85
0.83
0.84
0.96
1.02
1.12
1.02
Receivable days
17.38
16.51
17.11
15.91
16.21
16.23
13.41
12.88
10.84
9.12
Inventory Days
39.97
41.34
42.12
41.83
41.33
43.22
50.31
56.94
44.89
43.15
Payable days
186.04
36.44
44.47
48.83
39.53
28.56
37.51
40.15
22.66
27.61
Cash Conversion Cycle
-128.68
21.42
14.76
8.91
18.01
30.88
26.21
29.67
33.07
24.65
Total Debt/Equity
0.91
1.08
1.10
1.49
1.94
2.09
2.00
1.82
0.94
0.95
Interest Cover
5.32
3.66
2.58
2.35
1.94
1.31
1.63
1.75
3.41
2.96

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.