Nifty
Sensex
:
:
25910.05
84562.78
30.90 (0.12%)
84.11 (0.10%)

Engineering - Construction

Rating :
59/99

BSE: 532940 | NSE: JKIL

614.95
14-Nov-2025
  • Open
  • High
  • Low
  • Previous Close
  •  614.4
  •  619.95
  •  607
  •  614.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  101299
  •  62202604.25
  •  819
  •  578

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,646.62
  • 11.38
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,648.98
  • 0.65%
  • 1.46

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 46.65%
  • 5.57%
  • 16.56%
  • FII
  • DII
  • Others
  • 12.85%
  • 9.48%
  • 8.89%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.21
  • 17.24
  • 10.65

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.86
  • 21.56
  • 6.72

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.41
  • 43.61
  • 12.48

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.17
  • 16.89
  • 18.81

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.52
  • 0.57
  • 0.95

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.31
  • 7.50
  • 8.98

Earnings Forecasts:

(Updated: 08-11-2025)
Description
2024
2025
2026
2027
Adj EPS
51.7
60.4
72.85
86.05
P/E Ratio
11.89
10.18
8.44
7.15
Revenue
5693.49
6445.1
7304.86
8351.53
EBITDA
826.4
953.7
1114.36
1285.17
Net Income
391.21
454.52
546.32
649.3
ROA
7.54
9.54
10.22
10.59
P/B Ratio
1.55
1.36
1.19
1.05
ROE
13.84
14.2
14.95
15.54
FCFF
16.15
-155.08
384.28
622.7
FCFF Yield
0.34
-3.25
8.06
13.06
Net Debt
-136.65
237.5
-166.9
-526.3
BVPS
397.5
451.23
517.2
585.28

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Net Sales
1,342.51
1,292.37
3.88%
1,483.89
1,281.50
15.79%
1,632.74
1,424.97
14.58%
1,486.88
1,218.73
22.00%
Expenses
1,147.96
1,103.89
3.99%
1,266.97
1,097.28
15.46%
1,397.67
1,221.85
14.39%
1,268.25
1,039.26
22.03%
EBITDA
194.55
188.48
3.22%
216.92
184.22
17.75%
235.08
203.12
15.73%
218.63
179.48
21.81%
EBIDTM
14.49%
14.58%
14.62%
14.38%
14.40%
14.25%
14.70%
14.73%
Other Income
12.57
7.56
66.27%
11.76
8.85
32.88%
9.88
8.69
13.69%
6.71
7.12
-5.76%
Interest
40.58
33.13
22.49%
39.38
32.60
20.80%
42.75
36.67
16.58%
46.61
32.54
43.24%
Depreciation
42.36
40.69
4.10%
44.64
40.86
9.25%
44.85
41.18
8.91%
42.43
43.11
-1.58%
PBT
124.18
122.22
1.60%
144.66
119.61
20.94%
157.35
133.96
17.46%
136.30
110.94
22.86%
Tax
33.85
32.06
5.58%
41.29
33.19
24.40%
43.21
34.28
26.05%
36.57
28.30
29.22%
PAT
90.33
90.16
0.19%
103.37
86.42
19.61%
114.14
99.68
14.51%
99.73
82.64
20.68%
PATM
6.73%
6.98%
6.97%
6.74%
6.99%
7.00%
6.71%
6.78%
EPS
11.99
11.92
0.59%
13.66
11.48
18.99%
15.09
13.46
12.11%
13.21
10.92
20.97%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 17
Mar 16
Net Sales
5,946.02
5,693.49
4,879.20
4,203.14
1,572.81
1,507.77
Net Sales Growth
13.96%
16.69%
16.08%
167.24%
4.31%
 
Cost Of Goods Sold
3,873.54
3,751.24
3,170.17
2,783.98
938.38
898.77
Gross Profit
2,072.48
1,942.24
1,709.03
1,419.16
634.43
609.01
GP Margin
34.85%
34.11%
35.03%
33.76%
40.34%
40.39%
Total Expenditure
5,080.85
4,867.14
4,175.14
3,606.10
1,323.45
1,261.34
Power & Fuel Cost
-
60.46
49.28
39.51
10.78
10.75
% Of Sales
-
1.06%
1.01%
0.94%
0.69%
0.71%
Employee Cost
-
413.23
369.12
309.33
125.18
115.09
% Of Sales
-
7.26%
7.57%
7.36%
7.96%
7.63%
Manufacturing Exp.
-
301.76
278.98
232.01
199.20
198.80
% Of Sales
-
5.30%
5.72%
5.52%
12.67%
13.19%
General & Admin Exp.
-
332.80
302.39
237.19
46.55
31.84
% Of Sales
-
5.85%
6.20%
5.64%
2.96%
2.11%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
7.65
5.20
4.08
3.36
6.09
% Of Sales
-
0.13%
0.11%
0.10%
0.21%
0.40%
EBITDA
865.18
826.35
704.06
597.04
249.36
246.43
EBITDA Margin
14.55%
14.51%
14.43%
14.20%
15.85%
16.34%
Other Income
40.92
33.05
28.40
30.46
30.18
18.27
Interest
169.32
155.09
123.88
99.20
66.07
63.48
Depreciation
174.28
168.83
168.01
154.74
55.63
51.21
PBT
562.49
535.48
440.58
373.57
157.84
150.02
Tax
154.92
145.03
111.99
99.18
52.24
56.91
Tax Rate
27.54%
27.08%
25.42%
26.55%
33.10%
37.93%
PAT
407.57
390.45
328.59
274.39
105.59
93.10
PAT before Minority Interest
407.64
390.45
328.59
274.39
105.59
93.10
Minority Interest
0.07
0.00
0.00
0.00
0.00
0.00
PAT Margin
6.85%
6.86%
6.73%
6.53%
6.71%
6.17%
PAT Growth
13.56%
18.83%
19.75%
159.86%
13.42%
 
EPS
53.84
51.58
43.41
36.25
13.95
12.30

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 17
Mar 16
Shareholder's Funds
3,007.69
2,644.09
2,339.73
1,389.00
1,291.75
Share Capital
37.83
37.83
37.83
37.83
37.83
Total Reserves
2,969.85
2,606.26
2,301.90
1,351.17
1,253.91
Non-Current Liabilities
392.88
299.24
199.58
52.05
55.49
Secured Loans
155.79
113.44
82.54
33.35
28.69
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.30
0.26
0.83
Current Liabilities
2,265.36
1,766.77
1,816.47
1,327.80
670.18
Trade Payables
841.14
586.39
629.82
175.89
145.59
Other Current Liabilities
975.83
798.00
792.25
741.85
193.07
Short Term Borrowings
433.21
382.37
394.40
403.34
325.05
Short Term Provisions
15.17
0.00
0.00
6.72
6.46
Total Liabilities
5,665.35
4,710.10
4,355.78
2,768.90
2,017.46
Net Block
1,084.49
970.74
925.11
511.34
429.88
Gross Block
2,234.68
1,937.73
1,724.26
616.21
480.99
Accumulated Depreciation
1,150.20
967.00
799.15
104.87
51.11
Non Current Assets
1,693.61
1,507.61
1,468.39
796.41
872.83
Capital Work in Progress
97.59
111.15
106.75
71.23
67.53
Non Current Investment
5.32
3.57
1.00
17.26
193.89
Long Term Loans & Adv.
316.28
297.19
258.97
196.58
181.52
Other Non Current Assets
90.02
124.96
176.56
0.00
0.00
Current Assets
3,971.74
3,202.49
2,887.39
1,972.49
1,144.63
Current Investments
0.00
0.00
0.00
0.00
0.00
Inventories
505.08
481.46
392.70
643.64
574.31
Sundry Debtors
1,491.73
1,192.44
1,141.27
507.11
215.04
Cash & Bank
841.11
504.25
376.53
516.18
186.59
Other Current Assets
1,133.82
88.89
63.96
18.90
168.70
Short Term Loans & Adv.
1,053.21
935.46
912.93
286.66
149.89
Net Current Assets
1,706.38
1,435.73
1,070.92
644.69
474.46
Total Assets
5,665.35
4,710.10
4,355.78
2,768.90
2,017.46

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 17
Mar 16
Cash From Operating Activity
376.05
338.63
219.90
267.71
75.14
PBT
535.48
440.58
373.57
157.80
152.98
Adjustment
296.64
268.17
228.24
94.73
96.73
Changes in Working Capital
-343.39
-250.03
-282.73
69.07
-142.62
Cash after chg. in Working capital
488.73
458.73
319.08
321.60
107.10
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-112.68
-120.09
-99.18
-53.89
-31.96
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-306.45
-195.28
-218.24
-200.68
-226.37
Net Fixed Assets
-226.36
-217.87
-1,143.44
-139.05
Net Investments
-0.94
-0.40
-0.67
178.61
Others
-79.15
22.99
925.87
-240.24
Cash from Financing Activity
-105.04
-105.05
-47.83
-1.15
169.84
Net Cash Inflow / Outflow
-35.44
38.31
-46.17
65.88
18.61
Opening Cash & Equivalents
103.18
64.87
111.04
41.50
22.89
Closing Cash & Equivalent
67.74
103.18
64.87
107.38
41.50

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 17
Mar 16
Book Value (Rs.)
397.50
349.44
309.22
183.57
170.72
ROA
7.53%
7.25%
7.70%
4.41%
4.61%
ROE
13.82%
13.19%
14.72%
7.88%
7.21%
ROCE
19.94%
18.58%
20.20%
12.90%
12.97%
Fixed Asset Turnover
2.73
2.66
3.59
2.87
3.13
Receivable days
86.04
87.29
71.57
83.79
52.06
Inventory Days
31.62
32.70
45.00
141.32
139.03
Payable days
69.45
70.01
52.82
44.02
41.51
Cash Conversion Cycle
48.21
49.97
63.75
181.10
149.57
Total Debt/Equity
0.23
0.22
0.22
0.31
0.27
Interest Cover
4.45
4.56
4.77
3.39
3.36

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.