Nifty
Sensex
:
:
11161.30
37884.42
-89.25 (-0.79%)
-149.72 (-0.39%)

Cement

Rating :
53/99

BSE: 500380 | NSE: JKLAKSHMI

265.75
21-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  276.00
  •  278.10
  •  263.00
  •  273.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  311505
  •  851.52
  •  388.00
  •  179.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,128.26
  • 12.66
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,082.59
  • 0.94%
  • 1.80

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 46.21%
  • 6.32%
  • 15.72%
  • FII
  • DII
  • Others
  • 10.41%
  • 20.00%
  • 1.34%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.71
  • 10.61
  • 5.20

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.86
  • 23.93
  • 13.07

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.42
  • 181.64
  • 64.95

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 47.85
  • 64.94
  • 61.33

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.52
  • 2.91
  • 2.59

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.70
  • 14.34
  • 11.61

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
911.54
1,136.32
-19.78%
1,137.47
1,279.33
-11.09%
1,077.92
1,038.46
3.80%
1,012.36
958.60
5.61%
Expenses
738.91
927.43
-20.33%
903.54
1,127.28
-19.85%
900.78
932.49
-3.40%
834.27
862.04
-3.22%
EBITDA
172.63
208.89
-17.36%
233.93
152.05
53.85%
177.14
105.97
67.16%
178.09
96.56
84.43%
EBIDTM
18.94%
18.38%
14.01%
11.89%
16.43%
10.20%
17.59%
10.07%
Other Income
7.00
5.60
25.00%
19.29
13.11
47.14%
14.99
14.53
3.17%
5.75
15.35
-62.54%
Interest
51.50
56.45
-8.77%
53.84
59.93
-10.16%
58.72
64.36
-8.76%
55.60
66.34
-16.19%
Depreciation
56.14
53.12
5.69%
58.78
52.40
12.18%
56.34
53.04
6.22%
51.58
53.15
-2.95%
PBT
71.99
74.69
-3.61%
140.60
53.17
164.43%
77.06
3.23
2,285.76%
76.66
-7.07
-
Tax
21.36
20.93
2.05%
41.97
13.15
219.16%
26.22
0.01
262,100.00%
26.93
-1.37
-
PAT
50.63
53.76
-5.82%
98.63
40.02
146.45%
50.84
3.22
1,478.88%
49.73
-5.70
-
PATM
5.55%
4.73%
7.11%
3.13%
4.72%
0.31%
4.91%
-0.59%
EPS
4.30
4.57
-5.91%
8.38
3.40
146.47%
4.32
0.27
1,500.00%
4.23
-0.48
-

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
4,139.29
4,364.07
4,316.31
3,748.36
2,921.56
2,635.25
2,315.54
2,056.61
2,054.95
1,718.10
1,318.83
Net Sales Growth
-6.20%
1.11%
15.15%
28.30%
10.86%
13.81%
12.59%
0.08%
19.61%
30.27%
 
Cost Of Goods Sold
5,312.22
780.00
1,038.87
823.97
746.88
682.99
474.96
468.08
414.21
304.73
204.01
Gross Profit
-1,172.93
3,584.07
3,277.44
2,924.39
2,174.68
1,952.26
1,840.58
1,588.53
1,640.74
1,413.37
1,114.82
GP Margin
-28.34%
82.13%
75.93%
78.02%
74.44%
74.08%
79.49%
77.24%
79.84%
82.26%
84.53%
Total Expenditure
3,377.50
3,566.02
3,862.70
3,316.59
2,551.83
2,362.21
1,962.98
1,754.81
1,626.24
1,382.37
1,135.72
Power & Fuel Cost
-
984.23
1,074.73
917.34
573.64
551.74
499.61
422.07
406.19
413.63
391.93
% Of Sales
-
22.55%
24.90%
24.47%
19.63%
20.94%
21.58%
20.52%
19.77%
24.07%
29.72%
Employee Cost
-
343.03
290.13
262.51
212.07
197.59
148.95
122.98
113.22
98.39
73.21
% Of Sales
-
7.86%
6.72%
7.00%
7.26%
7.50%
6.43%
5.98%
5.51%
5.73%
5.55%
Manufacturing Exp.
-
339.77
175.64
177.19
148.56
127.36
205.94
190.02
176.50
153.65
125.90
% Of Sales
-
7.79%
4.07%
4.73%
5.08%
4.83%
8.89%
9.24%
8.59%
8.94%
9.55%
General & Admin Exp.
-
36.29
25.90
28.94
22.23
22.55
18.54
70.94
17.54
16.72
19.42
% Of Sales
-
0.83%
0.60%
0.77%
0.76%
0.86%
0.80%
3.45%
0.85%
0.97%
1.47%
Selling & Distn. Exp.
-
1,081.91
1,256.36
1,106.64
847.91
779.98
614.98
480.52
498.47
391.27
321.05
% Of Sales
-
24.79%
29.11%
29.52%
29.02%
29.60%
26.56%
23.36%
24.26%
22.77%
24.34%
Miscellaneous Exp.
-
0.79
1.07
0.00
0.54
0.00
0.00
0.20
0.11
3.98
321.05
% Of Sales
-
0.02%
0.02%
0%
0.02%
0%
0%
0.01%
0.01%
0.23%
0.02%
EBITDA
761.79
798.05
453.61
431.77
369.73
273.04
352.56
301.80
428.71
335.73
183.11
EBITDA Margin
18.40%
18.29%
10.51%
11.52%
12.66%
10.36%
15.23%
14.67%
20.86%
19.54%
13.88%
Other Income
47.03
45.99
58.05
69.01
125.09
72.33
27.97
44.31
55.47
63.41
40.20
Interest
219.66
224.97
255.47
263.70
244.35
222.16
94.48
77.19
83.54
87.42
59.91
Depreciation
222.84
219.82
211.02
207.29
175.00
165.59
114.59
135.27
148.95
129.73
84.61
PBT
366.31
399.25
45.17
29.79
75.47
-42.38
171.46
133.65
251.69
181.99
78.79
Tax
116.48
116.05
8.21
-10.86
-7.79
-54.99
4.05
22.37
59.62
33.96
19.66
Tax Rate
31.80%
31.45%
16.80%
-33.38%
-9.80%
108.53%
3.70%
19.43%
25.33%
23.79%
24.95%
PAT
249.83
248.07
51.29
55.27
85.80
1.40
102.98
92.82
175.74
108.79
59.13
PAT before Minority Interest
246.64
252.97
40.66
43.39
87.30
4.32
105.42
92.78
175.74
108.79
59.13
Minority Interest
-3.19
-4.90
10.63
11.88
-1.50
-2.92
-2.44
0.04
0.00
0.00
0.00
PAT Margin
6.04%
5.68%
1.19%
1.47%
2.94%
0.05%
4.45%
4.51%
8.55%
6.33%
4.48%
PAT Growth
173.64%
383.66%
-7.20%
-35.58%
6,028.57%
-98.64%
10.95%
-47.18%
61.54%
83.98%
 
EPS
21.23
21.08
4.36
4.70
7.29
0.12
8.75
7.89
14.93
9.24
5.02

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
1,686.94
1,484.58
1,443.52
1,400.97
1,319.99
1,337.86
1,303.40
1,259.09
1,175.19
1,046.33
Share Capital
58.85
58.85
58.85
58.85
58.85
58.85
58.85
58.85
61.19
61.19
Total Reserves
1,628.09
1,425.73
1,384.67
1,342.12
1,261.14
1,279.01
1,244.55
1,200.24
1,114.00
985.14
Non-Current Liabilities
1,737.72
1,942.41
2,084.54
2,355.14
1,840.46
1,680.80
1,589.29
1,253.16
1,066.18
1,124.67
Secured Loans
1,345.80
1,649.23
1,822.12
2,089.88
1,712.76
1,484.66
1,370.55
1,024.14
822.88
880.58
Unsecured Loans
18.33
17.27
25.03
16.36
18.92
2.42
41.49
73.56
85.37
136.87
Long Term Provisions
13.60
12.47
11.55
11.19
9.65
8.14
6.42
5.66
3.86
0.00
Current Liabilities
1,702.06
1,553.16
1,497.79
1,329.73
1,311.48
1,192.42
748.61
630.70
544.30
366.59
Trade Payables
510.17
544.80
328.79
277.55
204.60
225.61
134.99
128.70
104.74
83.31
Other Current Liabilities
1,080.12
927.75
734.29
655.26
799.70
693.37
535.59
422.48
401.62
159.96
Short Term Borrowings
104.91
62.36
420.29
376.25
297.75
233.13
42.18
41.25
6.34
0.00
Short Term Provisions
6.86
18.25
14.42
20.67
9.43
40.31
35.85
38.27
31.60
123.32
Total Liabilities
5,123.85
4,972.55
5,027.11
5,099.08
4,483.14
4,223.21
3,651.11
3,142.95
2,785.67
2,537.59
Net Block
3,584.73
3,450.27
3,626.59
3,555.10
2,851.20
2,707.74
1,700.71
1,435.58
1,329.33
1,381.04
Gross Block
4,546.78
4,205.86
4,172.69
3,894.78
3,016.56
4,300.28
3,162.18
2,679.21
1,329.33
2,318.63
Accumulated Depreciation
962.05
755.59
546.10
339.68
165.36
1,592.54
1,461.47
1,243.63
0.00
937.59
Non Current Assets
3,866.33
3,960.29
3,946.28
3,976.57
3,572.42
3,397.58
2,880.70
2,512.99
1,999.12
1,461.44
Capital Work in Progress
166.22
416.59
228.26
307.10
632.96
454.93
925.19
688.06
294.05
62.41
Non Current Investment
14.72
11.45
10.42
9.51
8.71
18.63
18.65
29.04
6.27
5.97
Long Term Loans & Adv.
99.88
80.82
80.13
104.75
79.09
215.90
234.59
359.10
367.65
0.00
Other Non Current Assets
0.78
1.16
0.88
0.11
0.46
0.38
1.56
1.21
1.82
0.00
Current Assets
1,255.71
1,009.98
1,077.81
1,118.75
906.22
825.63
770.41
629.96
786.55
1,076.15
Current Investments
443.55
366.54
463.07
522.42
262.01
254.12
339.03
375.72
447.49
521.80
Inventories
480.56
352.23
355.61
321.20
246.95
227.68
108.09
114.84
120.09
119.92
Sundry Debtors
95.92
109.80
101.51
90.41
96.78
57.11
56.55
50.11
38.24
29.76
Cash & Bank
32.75
19.43
12.45
10.20
32.80
18.87
87.57
12.68
89.03
91.34
Other Current Assets
202.93
22.44
22.11
23.06
267.68
267.85
179.17
76.61
91.70
313.33
Short Term Loans & Adv.
176.69
139.54
123.06
151.46
112.50
131.08
106.63
69.29
87.00
288.58
Net Current Assets
-446.35
-543.18
-419.98
-210.98
-405.26
-366.79
21.80
-0.74
242.25
709.56
Total Assets
5,123.85
4,972.55
5,027.11
5,099.08
4,483.14
4,223.21
3,651.11
3,142.95
2,785.67
2,537.59

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
649.51
763.81
493.20
396.40
266.77
330.35
354.39
332.28
377.82
173.92
PBT
399.25
45.17
29.79
75.47
-42.38
171.46
133.65
251.69
181.98
78.79
Adjustment
375.45
435.28
427.86
310.57
322.29
122.11
153.37
180.72
149.37
115.70
Changes in Working Capital
-49.12
301.82
74.88
13.02
-11.23
61.73
74.15
-51.58
89.65
-1.74
Cash after chg. in Working capital
725.58
782.27
532.53
399.06
268.68
355.30
361.17
380.83
421.00
192.75
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-76.07
-18.46
-39.33
-2.66
-5.12
-24.95
-6.75
-48.55
-43.18
-18.83
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
3.21
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-186.61
-78.04
-70.15
-600.07
-286.28
-430.00
-515.65
-488.35
-353.55
-317.46
Net Fixed Assets
-80.49
-206.50
-168.63
-190.52
1,281.45
-617.13
-472.62
-622.24
-384.50
-288.50
Net Investments
-64.52
74.52
15.11
-372.24
-14.81
24.93
-41.27
47.29
74.01
-47.23
Others
-41.60
53.94
83.37
-37.31
-1,552.92
162.20
-1.76
86.60
-43.06
18.27
Cash from Financing Activity
-449.58
-678.79
-420.80
181.07
33.43
29.77
233.62
79.10
-24.76
14.49
Net Cash Inflow / Outflow
13.32
6.98
2.25
-22.60
13.92
-69.88
72.36
-76.97
-0.49
-129.05
Opening Cash & Equivalents
19.43
12.45
10.20
32.80
18.88
89.13
16.77
90.85
91.34
220.39
Closing Cash & Equivalent
32.75
19.43
12.45
10.20
32.80
19.25
89.13
13.88
90.85
91.34

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.)
143.20
125.96
122.41
118.73
111.78
113.69
109.56
103.92
90.93
84.29
ROA
5.01%
0.81%
0.86%
1.82%
0.10%
2.68%
2.73%
5.93%
4.09%
2.40%
ROE
15.97%
2.78%
3.06%
6.44%
0.33%
8.03%
7.39%
15.05%
10.15%
5.85%
ROCE
16.30%
8.00%
7.34%
8.46%
5.00%
6.52%
6.96%
13.45%
10.88%
7.00%
Fixed Asset Turnover
1.00
1.03
0.96
0.95
0.81
0.69
0.79
1.15
1.05
0.70
Receivable days
8.60
8.93
9.07
10.39
9.50
8.05
8.49
7.01
6.46
7.21
Inventory Days
34.83
29.93
32.00
31.53
29.31
23.78
17.74
18.64
22.79
23.88
Payable days
51.01
39.37
31.57
32.99
31.19
32.08
26.32
24.18
22.94
21.27
Cash Conversion Cycle
-7.58
-0.51
9.50
8.93
7.63
-0.25
-0.10
1.47
6.31
9.81
Total Debt/Equity
1.18
1.44
1.77
1.92
1.72
1.46
1.30
1.09
0.96
0.99
Interest Cover
2.64
1.19
1.12
1.33
0.77
2.16
2.49
3.82
2.63
2.32

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.