Nifty
Sensex
:
:
14677.80
48732.55
-18.70 (-0.13%)
41.75 (0.09%)

Cement

Rating :
64/99

BSE: 532644 | NSE: JKCEMENT

2760.05
14-May-2021
  • Open
  • High
  • Low
  • Previous Close
  •  2790.90
  •  2815.10
  •  2750.60
  •  2776.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  95213
  •  2631.47
  •  3149.80
  •  1075.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 21,326.81
  • 32.63
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 23,976.29
  • 0.27%
  • 6.06

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.64%
  • 0.74%
  • 8.43%
  • FII
  • DII
  • Others
  • 16.86%
  • 20.62%
  • 0.71%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.73
  • 8.91
  • 6.13

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.96
  • 17.31
  • 9.03

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.00
  • 53.71
  • 19.68

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 30.33
  • 30.50
  • 23.83

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.98
  • 3.57
  • 3.48

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.62
  • 11.86
  • 11.03

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
1,832.71
1,471.78
24.52%
1,634.40
1,317.63
24.04%
1,004.85
1,393.93
-27.91%
1,545.65
1,564.56
-1.21%
Expenses
1,382.39
1,182.26
16.93%
1,202.98
1,061.80
13.30%
792.27
1,085.65
-27.02%
1,193.56
1,277.40
-6.56%
EBITDA
450.33
289.52
55.54%
431.42
255.83
68.64%
212.58
308.27
-31.04%
352.09
287.15
22.62%
EBIDTM
24.57%
19.67%
26.40%
19.42%
21.16%
22.12%
22.78%
14.01%
Other Income
30.23
23.19
30.36%
28.56
17.50
63.20%
20.13
17.34
16.09%
27.29
35.03
-22.10%
Interest
66.32
66.33
-0.02%
60.78
69.15
-12.10%
66.51
64.87
2.53%
66.13
63.23
4.59%
Depreciation
77.55
70.20
10.47%
75.17
69.45
8.24%
73.66
64.26
14.63%
72.55
61.15
18.64%
PBT
336.68
176.17
91.11%
324.02
134.73
140.50%
92.54
196.49
-52.90%
240.72
197.81
21.69%
Tax
119.39
51.87
130.17%
102.47
55.21
85.60%
42.59
64.18
-33.64%
79.89
61.34
30.24%
PAT
217.28
124.30
74.80%
221.56
79.52
178.62%
49.95
132.31
-62.25%
160.82
136.46
17.85%
PATM
11.86%
8.45%
13.56%
6.04%
4.97%
9.49%
10.40%
7.11%
EPS
28.39
16.25
74.71%
28.62
10.60
170.00%
6.77
17.72
-61.79%
20.81
28.29
-26.44%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
6,017.61
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
2,094.35
Net Sales Growth
4.69%
10.33%
8.35%
20.69%
6.23%
11.10%
21.87%
-3.99%
14.34%
21.60%
 
Cost Of Goods Sold
934.64
871.09
884.41
801.40
701.92
696.82
572.84
424.65
384.45
307.62
262.84
Gross Profit
5,082.97
4,930.56
4,374.27
4,052.11
3,319.48
3,088.71
2,834.39
2,371.20
2,527.52
2,239.17
1,831.51
GP Margin
84.47%
84.99%
83.18%
83.49%
82.55%
81.59%
83.19%
84.81%
86.80%
87.92%
87.45%
Total Expenditure
4,571.20
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
1,818.30
Power & Fuel Cost
-
1,094.47
1,106.62
952.13
664.51
828.64
814.17
673.90
713.99
654.74
554.33
% Of Sales
-
18.86%
21.04%
19.62%
16.52%
21.89%
23.90%
24.10%
24.52%
25.71%
26.47%
Employee Cost
-
455.22
401.09
368.28
315.54
268.75
210.26
169.59
159.02
135.91
128.17
% Of Sales
-
7.85%
7.63%
7.59%
7.85%
7.10%
6.17%
6.07%
5.46%
5.34%
6.12%
Manufacturing Exp.
-
455.98
458.55
448.11
396.09
353.57
320.62
276.79
266.26
234.15
211.61
% Of Sales
-
7.86%
8.72%
9.23%
9.85%
9.34%
9.41%
9.90%
9.14%
9.19%
10.10%
General & Admin Exp.
-
171.94
119.13
69.58
77.38
52.56
49.57
41.25
39.22
38.44
27.10
% Of Sales
-
2.96%
2.27%
1.43%
1.92%
1.39%
1.45%
1.48%
1.35%
1.51%
1.29%
Selling & Distn. Exp.
-
1,415.01
1,396.16
1,276.59
974.25
924.02
886.08
751.61
711.61
591.57
567.18
% Of Sales
-
24.39%
26.55%
26.30%
24.23%
24.41%
26.01%
26.88%
24.44%
23.23%
27.08%
Miscellaneous Exp.
-
124.49
58.26
149.96
165.59
115.01
103.02
105.34
80.14
70.45
567.18
% Of Sales
-
2.15%
1.11%
3.09%
4.12%
3.04%
3.02%
3.77%
2.75%
2.77%
3.20%
EBITDA
1,446.42
1,213.45
834.46
787.45
726.12
546.16
450.66
352.73
557.27
513.91
276.05
EBITDA Margin
24.04%
20.92%
15.87%
16.22%
18.06%
14.43%
13.23%
12.62%
19.14%
20.18%
13.18%
Other Income
106.21
85.33
80.38
128.14
98.43
49.81
51.45
48.28
48.80
46.86
30.25
Interest
259.74
276.36
261.12
284.09
302.66
304.93
229.11
152.62
139.83
144.30
118.54
Depreciation
298.93
287.96
241.28
231.32
216.95
197.40
146.07
134.21
128.69
125.62
112.76
PBT
993.96
734.45
412.43
400.18
304.93
93.64
126.94
114.18
337.54
290.85
75.00
Tax
344.34
251.05
148.80
97.63
113.65
38.81
2.23
39.23
107.09
108.45
19.63
Tax Rate
34.64%
34.18%
36.08%
25.48%
39.79%
41.45%
1.55%
34.36%
31.73%
38.32%
23.87%
PAT
649.61
496.42
270.34
289.58
177.74
57.85
143.64
77.16
230.77
174.57
62.62
PAT before Minority Interest
653.63
483.39
263.63
285.59
171.97
54.83
141.92
74.95
230.46
174.57
62.62
Minority Interest
4.02
13.03
6.71
3.99
5.77
3.02
1.72
2.21
0.31
0.00
0.00
PAT Margin
10.80%
8.56%
5.14%
5.97%
4.42%
1.53%
4.22%
2.76%
7.92%
6.85%
2.99%
PAT Growth
37.46%
83.63%
-6.64%
62.92%
207.24%
-59.73%
86.16%
-66.56%
32.19%
178.78%
 
EPS
84.04
64.22
34.97
37.46
22.99
7.48
18.58
9.98
29.85
22.58
8.10

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
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
1,394.91
Share Capital
77.27
77.27
69.93
69.93
69.93
69.93
69.93
69.93
69.93
69.93
Total Reserves
2,950.41
2,624.94
1,904.94
1,640.76
1,517.10
1,547.04
1,676.23
1,620.62
1,452.16
1,324.98
Non-Current Liabilities
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
1,340.10
Secured Loans
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
997.15
Unsecured Loans
23.43
25.94
31.58
37.64
42.32
41.40
38.71
52.90
54.58
61.21
Long Term Provisions
50.18
41.45
31.35
22.38
20.23
18.00
14.77
12.63
11.08
9.20
Current Liabilities
1,995.93
1,713.51
1,403.75
1,280.76
1,284.00
1,275.68
1,180.80
904.13
739.82
663.67
Trade Payables
491.79
433.53
665.21
427.13
304.69
307.11
440.09
196.57
177.24
175.27
Other Current Liabilities
1,041.48
842.90
469.09
615.70
713.15
618.57
499.79
451.61
426.62
394.19
Short Term Borrowings
180.73
238.16
156.47
225.93
249.36
300.71
206.01
188.65
84.06
59.90
Short Term Provisions
281.93
198.92
112.98
12.00
16.80
49.30
34.91
67.30
51.91
34.30
Total Liabilities
8,713.27
7,516.40
6,550.15
6,410.88
6,184.86
6,050.12
5,763.35
4,007.76
3,575.97
3,398.68
Net Block
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
2,296.77
Gross Block
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
2,744.89
Accumulated Depreciation
2,023.47
1,732.78
1,490.02
1,296.49
1,110.03
907.14
869.57
722.92
584.53
448.12
Non Current Assets
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
2,463.28
Capital Work in Progress
529.53
574.42
104.27
126.75
321.09
337.31
1,787.54
254.60
90.48
102.83
Non Current Investment
44.80
43.95
41.36
15.01
15.25
6.01
21.01
32.43
9.23
4.23
Long Term Loans & Adv.
165.35
183.51
161.13
143.37
160.24
154.85
272.16
275.87
84.42
59.45
Other Non Current Assets
13.29
28.59
21.47
104.78
107.69
0.00
0.00
0.00
0.00
0.00
Current Assets
2,405.81
2,149.19
1,778.59
1,479.26
1,327.06
1,478.33
1,355.77
1,075.89
1,075.24
927.52
Current Investments
1.03
394.31
77.58
65.26
63.38
30.50
46.50
0.00
0.00
0.00
Inventories
690.40
623.88
589.81
560.89
493.11
541.48
541.95
461.38
362.83
321.02
Sundry Debtors
267.67
257.24
235.79
201.93
211.35
177.08
111.71
115.27
83.72
60.76
Cash & Bank
634.48
455.63
572.50
435.31
373.12
417.14
408.64
375.33
433.22
321.45
Other Current Assets
812.22
81.48
34.18
41.90
186.11
312.14
246.96
123.91
195.47
224.29
Short Term Loans & Adv.
700.35
336.65
268.74
173.96
136.89
296.52
227.23
112.89
179.22
215.19
Net Current Assets
409.88
435.68
374.84
198.50
43.06
202.65
174.97
171.76
335.42
263.85
Total Assets
8,713.27
7,516.41
6,550.15
6,410.87
6,184.87
6,050.12
5,763.34
4,007.76
3,575.98
3,398.68

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
1,366.79
703.87
883.11
771.81
580.02
256.20
364.27
382.01
519.79
255.09
PBT
734.45
412.43
383.22
285.62
100.96
144.15
114.18
337.54
283.03
82.35
Adjustment
503.36
457.26
480.17
507.98
437.36
334.05
242.77
229.45
246.72
224.87
Changes in Working Capital
281.97
-68.10
119.32
41.56
72.24
-161.08
83.96
-66.92
59.67
7.36
Cash after chg. in Working capital
1,519.78
801.59
982.71
835.15
610.57
317.12
440.91
500.07
589.42
314.58
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-152.99
-97.72
-99.59
-63.34
-30.55
-34.79
-23.46
-77.42
-53.37
-18.59
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
-26.13
-53.18
-40.64
-16.25
-40.90
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
-1,476.54
-802.32
-95.81
-649.16
-407.61
-478.01
-1,557.51
-526.68
-146.58
-279.85
Net Fixed Assets
-956.42
-693.94
-48.16
-252.41
-313.51
-142.72
-1,088.28
-208.78
-142.33
-240.99
Net Investments
438.46
-370.18
-98.88
-98.99
-122.14
-15.00
-130.21
-158.46
-5.00
0.15
Others
-958.58
261.80
51.23
-297.76
28.04
-320.29
-339.02
-159.44
0.75
-39.01
Cash from Financing Activity
-108.15
172.83
-722.79
-345.60
-193.23
230.31
1,226.55
86.78
-261.45
214.12
Net Cash Inflow / Outflow
-217.90
74.38
64.51
-222.95
-20.82
8.49
33.31
-57.89
111.77
189.36
Opening Cash & Equivalents
263.06
211.33
130.02
372.02
392.84
408.64
375.33
433.22
321.45
132.10
Closing Cash & Equivalent
38.50
263.06
211.33
130.11
372.02
417.14
408.64
375.33
433.22
321.45

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
391.84
349.72
282.42
244.64
226.95
231.24
218.95
209.26
183.33
162.21
ROA
5.96%
3.75%
4.41%
2.73%
0.90%
2.40%
1.53%
6.08%
5.01%
1.97%
ROE
16.87%
11.27%
15.50%
10.43%
3.42%
9.02%
5.01%
16.79%
14.45%
5.65%
ROCE
16.87%
12.72%
13.42%
11.84%
8.17%
8.15%
7.46%
17.87%
17.25%
8.71%
Fixed Asset Turnover
0.84
0.86
0.85
0.83
0.84
0.96
1.02
1.12
1.02
0.93
Receivable days
16.51
17.11
15.91
16.21
16.23
13.41
12.88
10.84
9.12
10.92
Inventory Days
41.34
42.12
41.83
41.33
43.22
50.31
56.94
44.89
43.15
42.78
Payable days
36.42
44.47
48.83
39.53
28.56
37.51
40.15
22.66
27.61
31.39
Cash Conversion Cycle
21.43
14.76
8.91
18.01
30.88
26.21
29.67
33.07
24.65
22.32
Total Debt/Equity
1.08
1.10
1.49
1.94
2.09
2.00
1.82
0.94
0.95
1.16
Interest Cover
3.66
2.58
2.35
1.94
1.31
1.63
1.75
3.41
2.96
1.69

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.