Nifty
:
11652.55
Sensex
:
39165.41
-34.95 (-0.30%)
-50.23 (-0.13%)
Nifty
Sensex
:
:
11652.55
39165.41
-34.95 (-0.30%)
-50.23 (-0.13%)

JK Lakshmi Cement Ltd.

Cement & Construction Materials

Rating :
66/99

BSE: 500380 | NSE: JKLAKSHMI

NSE BSE
351.25
3.30 (0.95%)
18-Jul-2019 | 9:44AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  348.05
  •  353.55
  •  348.05
  •  347.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  7311
  •  25.68
  •  395.95
  •  260.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,080.80
  • 51.29
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,614.85
  • 0.22%
  • 2.68

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 45.94%
  • 7.80%
  • 15.50%
  • FII
  • DII
  • Others
  • 0.03%
  • 20.39%
  • 10.34%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.79
  • 10.66
  • 9.21

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.85
  • 6.38
  • 8.62

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -7.27
  • -2.02
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 32.39
  • 52.18
  • 56.44

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.29
  • 3.17
  • 3.23

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.81
  • 15.59
  • 14.80

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
-
3,748.36
2,921.56
2,635.25
2,315.54
2,056.61
2,054.95
1,718.10
1,318.83
1,490.50
1,224.53
Net Sales Growth
-
28.30%
10.86%
13.81%
12.59%
0.08%
19.61%
30.27%
-11.52%
21.72%
 
Cost Of Goods Sold
-
823.97
746.88
682.99
474.96
468.08
414.21
304.73
204.01
233.59
182.42
Gross Profit
-
2,924.39
2,174.68
1,952.26
1,840.58
1,588.53
1,640.74
1,413.37
1,114.82
1,256.91
1,042.11
GP Margin
-
78.02%
74.44%
74.08%
79.49%
77.24%
79.84%
82.26%
84.53%
84.33%
85.10%
Total Expenditure
-
3,316.60
2,551.83
2,362.21
1,962.98
1,754.81
1,626.24
1,382.37
1,135.72
1,065.99
914.03
Power & Fuel Cost
-
917.34
573.64
551.74
499.61
422.07
406.19
413.63
391.93
289.95
306.27
% Of Sales
-
24.47%
19.63%
20.94%
21.58%
20.52%
19.77%
24.07%
29.72%
19.45%
25.01%
Employee Cost
-
262.51
212.07
197.59
148.95
122.98
113.22
98.39
73.21
62.16
52.25
% Of Sales
-
7.00%
7.26%
7.50%
6.43%
5.98%
5.51%
5.73%
5.55%
4.17%
4.27%
Manufacturing Exp.
-
177.18
148.56
127.36
205.94
190.02
176.50
153.65
125.90
121.44
105.85
% Of Sales
-
4.73%
5.08%
4.83%
8.89%
9.24%
8.59%
8.94%
9.55%
8.15%
8.64%
General & Admin Exp.
-
28.94
22.23
22.55
18.54
70.94
17.54
16.72
19.42
49.48
24.01
% Of Sales
-
0.77%
0.76%
0.86%
0.80%
3.45%
0.85%
0.97%
1.47%
3.32%
1.96%
Selling & Distn. Exp.
-
1,106.66
847.91
779.98
614.98
480.52
498.47
391.27
321.05
303.78
241.74
% Of Sales
-
29.52%
29.02%
29.60%
26.56%
23.36%
24.26%
22.77%
24.34%
20.38%
19.74%
Miscellaneous Exp.
-
0.00
0.54
0.00
0.00
0.20
0.11
3.98
0.20
5.59
241.74
% Of Sales
-
0%
0.02%
0%
0%
0.01%
0.01%
0.23%
0.02%
0.38%
0.12%
EBITDA
-
431.76
369.73
273.04
352.56
301.80
428.71
335.73
183.11
424.51
310.50
EBITDA Margin
-
11.52%
12.66%
10.36%
15.23%
14.67%
20.86%
19.54%
13.88%
28.48%
25.36%
Other Income
-
69.01
125.09
72.33
27.97
44.31
55.47
63.41
40.20
41.37
34.81
Interest
-
263.70
244.35
222.16
94.48
77.19
83.54
87.42
59.91
54.98
49.51
Depreciation
-
207.29
175.00
165.59
114.59
135.27
148.95
129.73
84.61
80.03
69.11
PBT
-
29.78
75.47
-42.38
171.46
133.65
251.69
181.99
78.79
330.87
226.69
Tax
-
-10.87
-7.79
-54.99
4.05
22.37
59.62
33.96
19.66
89.74
48.09
Tax Rate
-
-33.43%
-9.80%
108.53%
3.70%
19.43%
25.33%
23.79%
24.95%
27.12%
21.21%
PAT
-
55.27
85.80
1.40
102.98
92.82
175.74
108.79
59.13
241.13
178.60
PAT before Minority Interest
-
43.39
87.30
4.32
105.42
92.78
175.74
108.79
59.13
241.13
178.60
Minority Interest
-
11.88
-1.50
-2.92
-2.44
0.04
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
1.47%
2.94%
0.05%
4.45%
4.51%
8.55%
6.33%
4.48%
16.18%
14.59%
PAT Growth
-
-35.58%
6,028.57%
-98.64%
10.95%
-47.18%
61.54%
83.98%
-75.48%
35.01%
 
Unadjusted EPS
-
4.69
7.29
0.11
8.75
7.98
14.82
8.89
4.83
19.71
14.60

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
1,443.52
1,400.97
1,319.99
1,337.86
1,303.40
1,259.09
1,175.19
1,046.33
1,020.70
831.25
Share Capital
58.85
58.85
58.85
58.85
58.85
58.85
61.19
61.19
61.19
61.19
Total Reserves
1,384.67
1,342.12
1,261.14
1,279.01
1,244.55
1,200.24
1,114.00
985.14
959.51
770.06
Non-Current Liabilities
2,084.54
2,355.14
1,840.46
1,680.80
1,589.29
1,253.16
1,066.18
1,124.67
1,013.83
737.77
Secured Loans
1,822.12
2,089.88
1,712.76
1,484.66
1,370.55
1,024.14
822.88
880.58
777.57
573.63
Unsecured Loans
25.03
16.36
18.92
2.42
41.49
73.56
85.37
136.87
144.16
129.04
Long Term Provisions
11.55
11.19
9.65
8.14
6.42
5.66
3.86
0.00
0.00
0.00
Current Liabilities
1,497.79
1,329.73
1,311.48
1,192.42
748.61
630.70
544.30
366.59
356.55
261.97
Trade Payables
328.79
277.55
204.60
225.61
134.99
128.70
104.74
83.31
58.98
64.53
Other Current Liabilities
734.29
655.26
799.70
693.37
535.59
422.48
401.62
159.96
161.21
106.80
Short Term Borrowings
420.29
376.25
297.75
233.13
42.18
41.25
6.34
0.00
0.00
0.00
Short Term Provisions
14.42
20.67
9.43
40.31
35.85
38.27
31.60
123.32
136.36
90.64
Total Liabilities
5,027.11
5,099.08
4,483.14
4,223.21
3,651.11
3,142.95
2,785.67
2,537.59
2,391.08
1,830.99
Net Block
3,626.59
3,555.10
2,851.20
2,707.74
1,700.71
1,435.58
1,329.33
1,381.04
1,062.99
1,013.09
Gross Block
4,172.69
3,894.78
3,016.56
4,300.28
3,162.18
2,679.21
1,329.33
2,318.63
1,903.64
1,760.48
Accumulated Depreciation
546.10
339.68
165.36
1,592.54
1,461.47
1,243.63
0.00
937.59
840.65
747.39
Non Current Assets
3,946.82
3,976.57
3,572.42
3,397.58
2,880.70
2,512.99
1,999.12
1,461.44
1,250.91
1,116.09
Capital Work in Progress
228.26
307.10
632.96
454.93
925.19
688.06
294.05
62.41
167.39
86.06
Non Current Investment
10.42
9.51
8.71
18.63
18.65
29.04
6.27
5.97
5.97
5.96
Long Term Loans & Adv.
80.67
104.75
79.09
215.90
234.59
359.10
367.65
0.00
0.00
0.00
Other Non Current Assets
0.88
0.11
0.46
0.38
1.56
1.21
1.82
0.00
0.00
0.00
Current Assets
1,077.27
1,118.75
906.22
825.63
770.41
629.96
786.55
1,076.15
1,140.17
714.90
Current Investments
463.07
522.42
262.01
254.12
339.03
375.72
447.49
521.80
474.56
82.94
Inventories
355.61
321.20
246.95
227.68
108.09
114.84
120.09
119.92
74.77
66.02
Sundry Debtors
101.51
90.41
96.78
57.11
56.55
50.11
38.24
29.76
28.98
23.32
Cash & Bank
12.45
10.20
32.80
18.87
87.57
12.68
89.03
91.34
220.39
326.67
Other Current Assets
144.63
23.06
155.18
136.77
179.17
76.61
91.70
313.33
341.47
215.95
Short Term Loans & Adv.
122.52
151.46
112.50
131.08
106.63
69.29
87.00
288.58
328.47
203.50
Net Current Assets
-420.52
-210.98
-405.26
-366.79
21.80
-0.74
242.25
709.56
783.62
452.93
Total Assets
5,027.11
5,099.08
4,483.14
4,223.21
3,651.11
3,142.95
2,785.67
2,537.59
2,391.08
1,830.99

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
493.20
396.40
266.77
330.35
354.39
332.28
377.82
173.92
356.59
311.66
PBT
29.79
75.47
-42.38
171.46
133.65
251.69
181.98
78.79
330.87
226.69
Adjustment
427.86
310.57
322.29
122.11
153.37
180.72
149.37
115.70
94.61
85.62
Changes in Working Capital
74.88
13.02
-11.23
61.73
74.15
-51.58
89.65
-1.74
-9.83
25.25
Cash after chg. in Working capital
532.53
399.06
268.68
355.30
361.17
380.83
421.00
192.75
415.65
337.56
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-39.33
-2.66
-5.12
-24.95
-6.75
-48.55
-43.18
-18.83
-59.06
-25.90
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
3.21
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-70.15
-600.07
-286.28
-430.00
-515.65
-488.35
-353.55
-317.46
-585.74
-265.56
Net Fixed Assets
-168.63
-190.52
1,281.45
-617.13
-472.62
-622.24
-384.50
-288.50
-224.49
-762.04
Net Investments
15.11
-372.24
-14.81
24.93
-41.27
47.29
74.01
-47.23
-391.62
82.70
Others
83.37
-37.31
-1,552.92
162.20
-1.76
86.60
-43.06
18.27
30.37
413.78
Cash from Financing Activity
-420.80
181.07
33.43
29.77
233.62
79.10
-24.76
14.49
122.87
-67.01
Net Cash Inflow / Outflow
2.25
-22.60
13.92
-69.88
72.36
-76.97
-0.49
-129.05
-106.28
-20.91
Opening Cash & Equivalents
10.20
32.80
18.88
89.13
16.77
90.85
91.34
220.39
326.67
347.58
Closing Cash & Equivalent
12.45
10.20
32.80
19.25
89.13
13.88
90.85
91.34
220.39
326.67

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
122.41
118.73
111.78
113.69
109.56
103.92
90.93
84.29
80.91
64.12
ROA
0.86%
1.82%
0.10%
2.68%
2.73%
5.93%
4.09%
2.40%
11.42%
12.96%
ROE
3.06%
6.44%
0.33%
8.03%
7.39%
15.05%
10.15%
5.85%
27.18%
37.74%
ROCE
7.34%
8.46%
5.00%
6.52%
6.96%
13.45%
10.88%
7.00%
22.70%
23.44%
Fixed Asset Turnover
0.96
0.95
0.81
0.69
0.79
1.15
1.05
0.70
0.90
0.99
Receivable days
9.07
10.39
9.50
8.05
8.49
7.01
6.46
7.21
5.81
5.14
Inventory Days
32.00
31.53
29.31
23.78
17.74
18.64
22.79
23.88
15.63
12.84
Payable days
31.57
32.99
31.19
32.08
26.32
24.18
22.94
21.27
20.17
16.36
Cash Conversion Cycle
9.50
8.93
7.63
-0.25
-0.10
1.47
6.31
9.81
1.27
1.62
Total Debt/Equity
1.77
1.92
1.72
1.46
1.30
1.09
0.96
0.99
0.93
0.90
Interest Cover
1.12
1.33
0.77
2.16
2.49
3.82
2.63
2.32
7.02
5.58

Annual Reports:

FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011
FY 2010

News Update:


  • JK Lakshmi Cement reports 28% rise in Q4 net profit
    23rd May 2019, 10:13 AM

    For the year ended March 31, 2019, the company has reported a fall of 5.24% in its net profit

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.