Nifty
Sensex
:
:
22957.10
75410.39
-10.55 (-0.05%)
-7.65 (-0.01%)

Cement

Rating :
47/99

BSE: 500380 | NSE: JKLAKSHMI

805.50
24-May-2024
  • Open
  • High
  • Low
  • Previous Close
  •  830.00
  •  852.85
  •  801.00
  •  794.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1741513
  •  14367.00
  •  999.90
  •  607.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,349.48
  • 22.01
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 11,107.12
  • 0.82%
  • 3.06

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 46.34%
  • 1.78%
  • 13.27%
  • FII
  • DII
  • Others
  • 11.29%
  • 24.89%
  • 2.43%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.11
  • 8.37
  • 10.92

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.76
  • 13.08
  • -2.22

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.47
  • 47.54
  • -4.00

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.59
  • 16.80
  • 18.82

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.89
  • 2.67
  • 2.99

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.68
  • 8.97
  • 9.38

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
1,780.85
1,862.07
-4.36%
1,702.84
1,561.74
9.03%
1,574.53
1,373.55
14.63%
1,730.25
1,654.14
4.60%
Expenses
1,444.33
1,629.41
-11.36%
1,400.70
1,376.47
1.76%
1,357.27
1,209.62
12.21%
1,534.02
1,397.29
9.79%
EBITDA
336.52
232.66
44.64%
302.14
185.27
63.08%
217.26
163.93
32.53%
196.23
256.85
-23.60%
EBIDTM
18.90%
12.49%
17.74%
11.86%
13.80%
11.93%
11.34%
15.53%
Other Income
26.30
16.69
57.58%
16.70
14.32
16.62%
13.98
19.60
-28.67%
11.13
6.91
61.07%
Interest
44.62
28.73
55.31%
39.11
35.40
10.48%
33.60
33.41
0.57%
33.10
35.86
-7.70%
Depreciation
67.87
58.81
15.41%
65.71
56.77
15.75%
56.65
56.80
-0.26%
55.72
55.95
-0.41%
PBT
250.33
161.81
54.71%
222.91
107.42
107.51%
140.99
93.32
51.08%
118.54
171.95
-31.06%
Tax
87.94
46.98
87.19%
72.83
29.99
142.85%
45.10
31.53
43.04%
38.75
56.87
-31.86%
PAT
162.39
114.83
41.42%
150.08
77.43
93.83%
95.89
61.79
55.19%
79.79
115.08
-30.67%
PATM
9.12%
6.17%
8.81%
4.96%
6.09%
4.50%
4.61%
6.96%
EPS
13.34
9.35
42.67%
12.21
6.49
88.14%
7.87
5.19
51.64%
6.67
9.45
-29.42%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
6,788.47
6,451.50
5,419.89
4,727.44
4,364.07
4,316.31
3,748.36
2,921.56
2,635.25
2,315.54
2,056.61
Net Sales Growth
5.22%
19.03%
14.65%
8.33%
1.11%
15.15%
28.30%
10.86%
13.81%
12.59%
 
Cost Of Goods Sold
1,450.63
1,304.37
1,069.42
994.07
780.00
870.10
823.97
746.88
682.99
474.96
468.08
Gross Profit
5,337.84
5,147.13
4,350.47
3,733.37
3,584.07
3,446.21
2,924.39
2,174.68
1,952.26
1,840.58
1,588.53
GP Margin
78.63%
79.78%
80.27%
78.97%
82.13%
79.84%
78.02%
74.44%
74.08%
79.49%
77.24%
Total Expenditure
5,736.32
5,612.79
4,469.18
3,788.86
3,566.02
3,862.70
3,316.59
2,551.83
2,362.21
1,962.98
1,754.81
Power & Fuel Cost
-
1,893.46
1,289.31
923.29
984.23
1,074.73
917.34
573.64
551.74
499.61
422.07
% Of Sales
-
29.35%
23.79%
19.53%
22.55%
24.90%
24.47%
19.63%
20.94%
21.58%
20.52%
Employee Cost
-
387.72
362.82
362.17
343.03
299.29
262.51
212.07
197.59
148.95
122.98
% Of Sales
-
6.01%
6.69%
7.66%
7.86%
6.93%
7.00%
7.26%
7.50%
6.43%
5.98%
Manufacturing Exp.
-
458.79
408.08
340.91
339.77
344.41
177.19
148.56
127.36
205.94
190.02
% Of Sales
-
7.11%
7.53%
7.21%
7.79%
7.98%
4.73%
5.08%
4.83%
8.89%
9.24%
General & Admin Exp.
-
35.33
32.41
34.11
36.29
25.94
28.94
22.23
22.55
18.54
70.94
% Of Sales
-
0.55%
0.60%
0.72%
0.83%
0.60%
0.77%
0.76%
0.86%
0.80%
3.45%
Selling & Distn. Exp.
-
1,433.91
1,242.14
1,132.70
1,081.91
1,247.16
1,106.64
847.91
779.98
614.98
480.52
% Of Sales
-
22.23%
22.92%
23.96%
24.79%
28.89%
29.52%
29.02%
29.60%
26.56%
23.36%
Miscellaneous Exp.
-
99.21
65.00
1.61
0.79
1.07
0.00
0.54
0.00
0.00
480.52
% Of Sales
-
1.54%
1.20%
0.03%
0.02%
0.02%
0%
0.02%
0%
0%
0.01%
EBITDA
1,052.15
838.71
950.71
938.58
798.05
453.61
431.77
369.73
273.04
352.56
301.80
EBITDA Margin
15.50%
13.00%
17.54%
19.85%
18.29%
10.51%
11.52%
12.66%
10.36%
15.23%
14.67%
Other Income
68.11
57.52
68.32
72.64
45.99
55.35
69.01
125.09
72.33
27.97
44.31
Interest
150.43
133.40
142.19
191.96
224.97
252.77
263.70
244.35
222.16
94.48
77.19
Depreciation
245.95
228.33
223.47
225.33
219.82
211.02
207.29
175.00
165.59
114.59
135.27
PBT
732.77
534.50
653.37
593.93
399.25
45.17
29.79
75.47
-42.38
171.46
133.65
Tax
244.62
165.37
148.76
134.94
116.05
8.21
-10.86
-7.79
-54.99
4.05
22.37
Tax Rate
33.38%
30.94%
23.75%
24.27%
31.45%
16.80%
-33.38%
-9.80%
108.53%
3.70%
19.43%
PAT
488.15
358.62
463.56
405.40
248.07
51.29
55.27
85.80
1.40
102.98
92.82
PAT before Minority Interest
472.10
369.11
477.58
421.14
252.97
40.66
43.39
87.30
4.32
105.42
92.78
Minority Interest
-16.05
-10.49
-14.02
-15.74
-4.90
10.63
11.88
-1.50
-2.92
-2.44
0.04
PAT Margin
7.19%
5.56%
8.55%
8.58%
5.68%
1.19%
1.47%
2.94%
0.05%
4.45%
4.51%
PAT Growth
32.24%
-22.64%
14.35%
63.42%
383.66%
-7.20%
-35.58%
6,028.57%
-98.64%
10.95%
 
EPS
41.47
30.47
39.38
34.44
21.08
4.36
4.70
7.29
0.12
8.75
7.89

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
2,803.86
2,505.15
2,094.55
1,686.94
1,484.58
1,443.52
1,400.97
1,319.99
1,337.86
1,303.40
Share Capital
58.85
58.85
58.85
58.85
58.85
58.85
58.85
58.85
58.85
58.85
Total Reserves
2,745.01
2,446.30
2,035.70
1,628.09
1,425.73
1,384.67
1,342.12
1,261.14
1,279.01
1,244.55
Non-Current Liabilities
2,059.40
1,683.13
1,695.22
1,737.73
1,942.41
2,084.54
2,355.14
1,840.46
1,680.80
1,589.29
Secured Loans
1,502.86
1,219.49
1,210.16
1,345.80
1,649.23
1,822.12
2,089.88
1,712.76
1,484.66
1,370.55
Unsecured Loans
26.07
45.62
45.83
18.34
17.27
25.03
16.36
18.92
2.42
41.49
Long Term Provisions
19.35
13.51
15.68
13.60
12.47
11.55
11.19
9.65
8.14
6.42
Current Liabilities
1,640.55
1,711.15
1,483.66
1,702.05
1,553.16
1,497.79
1,329.73
1,311.48
1,192.42
748.61
Trade Payables
586.01
365.99
419.81
510.17
544.80
328.79
277.55
204.60
225.61
134.99
Other Current Liabilities
1,044.39
1,323.18
1,042.88
1,080.11
928.25
734.29
655.26
799.70
693.37
535.59
Short Term Borrowings
4.29
5.32
13.99
104.91
61.86
420.29
376.25
297.75
233.13
42.18
Short Term Provisions
5.86
16.66
6.98
6.86
18.25
14.42
20.67
9.43
40.31
35.85
Total Liabilities
6,540.83
5,926.17
5,286.23
5,123.85
4,972.55
5,027.11
5,099.08
4,483.14
4,223.21
3,651.11
Net Block
3,411.50
3,420.05
3,427.10
3,584.73
3,450.27
3,626.59
3,555.10
2,851.20
2,707.74
1,700.71
Gross Block
5,013.59
4,819.22
4,607.99
4,546.78
4,205.98
4,172.69
3,894.78
3,016.56
4,300.28
3,162.18
Accumulated Depreciation
1,602.09
1,399.17
1,180.89
962.05
755.71
546.10
339.68
165.36
1,592.54
1,461.47
Non Current Assets
4,613.48
3,976.09
3,801.99
3,866.33
3,960.29
3,946.28
3,976.57
3,572.42
3,397.58
2,880.70
Capital Work in Progress
890.21
251.18
273.75
166.22
416.59
228.26
307.10
632.96
454.93
925.19
Non Current Investment
15.10
15.11
15.15
14.72
11.45
10.42
9.51
8.71
18.63
18.65
Long Term Loans & Adv.
140.39
171.24
83.85
99.88
80.82
80.13
104.75
79.09
215.90
234.59
Other Non Current Assets
40.76
2.83
2.14
0.78
1.16
0.88
0.11
0.46
0.38
1.56
Current Assets
1,925.16
1,948.09
1,481.98
1,255.71
1,009.98
1,077.81
1,118.75
906.22
825.63
770.41
Current Investments
511.44
636.93
461.25
443.55
366.54
463.07
522.42
262.01
254.12
339.03
Inventories
841.60
581.00
366.20
480.56
352.23
355.61
321.20
246.95
227.68
108.09
Sundry Debtors
65.42
35.20
54.50
95.92
109.80
101.51
90.41
96.78
57.11
56.55
Cash & Bank
338.96
572.94
371.85
32.75
19.43
12.45
10.20
32.80
18.87
87.57
Other Current Assets
167.74
24.58
43.53
26.24
161.98
145.17
174.52
267.68
267.85
179.17
Short Term Loans & Adv.
134.78
97.44
184.65
176.69
139.54
123.06
151.46
112.50
131.08
106.63
Net Current Assets
284.61
236.94
-1.68
-446.34
-543.18
-419.98
-210.98
-405.26
-366.79
21.80
Total Assets
6,540.83
5,926.17
5,286.23
5,123.85
4,972.55
5,027.11
5,099.08
4,483.14
4,223.21
3,651.11

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
634.23
679.96
1,031.83
649.51
760.21
493.20
396.40
266.77
330.35
354.39
PBT
534.48
626.34
593.91
399.25
45.17
29.79
75.47
-42.38
171.46
133.65
Adjustment
305.07
280.16
314.46
375.42
431.68
427.86
310.57
322.29
122.11
153.37
Changes in Working Capital
-114.46
-127.73
210.54
-49.09
301.82
74.88
13.02
-11.23
61.73
74.15
Cash after chg. in Working capital
725.09
778.77
1,118.91
725.58
778.67
532.53
399.06
268.68
355.30
361.17
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-90.86
-98.81
-87.08
-76.07
-18.46
-39.33
-2.66
-5.12
-24.95
-6.75
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
3.21
0.00
0.00
Cash From Investing Activity
-299.49
-665.10
-433.90
-199.73
-77.14
-70.15
-600.07
-286.28
-430.00
-515.65
Net Fixed Assets
-104.54
-131.95
-122.30
-80.50
-206.50
-168.63
-190.52
1,281.45
-617.13
-472.62
Net Investments
13.62
-187.30
34.10
-64.52
74.52
15.11
-372.24
-14.81
24.93
-41.27
Others
-208.57
-345.85
-345.70
-54.71
54.84
83.37
-37.31
-1,552.92
162.20
-1.76
Cash from Financing Activity
-265.83
10.81
-552.62
-449.58
-676.09
-420.80
181.07
33.43
29.77
233.62
Net Cash Inflow / Outflow
68.91
25.67
45.31
0.20
6.98
2.25
-22.60
13.92
-69.88
72.36
Opening Cash & Equivalents
74.03
48.36
3.05
2.85
12.45
10.20
32.80
18.88
89.13
16.77
Closing Cash & Equivalent
142.94
74.03
48.36
3.05
19.43
12.45
10.20
32.80
19.25
89.13

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
238.07
212.71
177.79
143.20
125.96
122.41
118.73
111.78
113.69
109.56
ROA
5.92%
8.52%
8.09%
5.01%
0.81%
0.86%
1.82%
0.10%
2.68%
2.73%
ROE
13.92%
20.78%
22.30%
15.97%
2.78%
3.06%
6.44%
0.33%
8.03%
7.39%
ROCE
14.83%
18.96%
20.17%
16.30%
7.93%
7.34%
8.46%
5.00%
6.52%
6.96%
Fixed Asset Turnover
1.39
1.22
1.03
1.00
1.03
0.96
0.95
0.81
0.69
0.79
Receivable days
2.69
2.84
5.81
8.60
8.93
9.07
10.39
9.50
8.05
8.49
Inventory Days
38.00
30.00
32.69
34.83
29.93
32.00
31.53
29.31
23.78
17.74
Payable days
133.20
134.10
170.73
51.01
39.37
31.57
32.99
31.19
32.08
26.32
Cash Conversion Cycle
-92.51
-101.26
-132.24
-7.58
-0.51
9.50
8.93
7.63
-0.25
-0.10
Total Debt/Equity
0.66
0.74
0.79
1.18
1.44
1.77
1.92
1.72
1.46
1.30
Interest Cover
5.01
5.40
3.90
2.64
1.19
1.12
1.33
0.77
2.16
2.49

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.