Nifty
Sensex
:
:
18308.10
61308.91
52.35 (0.29%)
85.88 (0.14%)

Cement

Rating :
55/99

BSE: 500380 | NSE: JKLAKSHMI

607.05
17-Jan-2022
  • Open
  • High
  • Low
  • Previous Close
  •  598.90
  •  612.00
  •  598.15
  •  594.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  85037
  •  514.63
  •  816.00
  •  310.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,145.51
  • 14.81
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,426.77
  • 0.62%
  • 3.16

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 46.01%
  • 2.58%
  • 11.84%
  • FII
  • DII
  • Others
  • 12.97%
  • 23.79%
  • 2.81%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.65
  • 10.10
  • 3.08

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.83
  • 20.48
  • 15.65

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.06
  • 36.42
  • 99.20

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 47.84
  • 57.56
  • 15.62

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.83
  • 2.80
  • 2.51

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.10
  • 11.42
  • 8.84

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
1,208.80
1,131.74
6.81%
1,325.58
911.54
45.42%
1,424.32
1,137.47
25.22%
1,259.84
1,077.92
16.88%
Expenses
1,014.69
907.10
11.86%
1,067.29
738.91
44.44%
1,111.25
903.54
22.99%
1,031.60
900.78
14.52%
EBITDA
194.11
224.64
-13.59%
258.29
172.63
49.62%
313.07
233.93
33.83%
228.24
177.14
28.85%
EBIDTM
16.06%
19.85%
19.49%
18.94%
21.98%
20.57%
18.12%
16.43%
Other Income
17.58
17.86
-1.57%
16.78
7.00
139.71%
27.40
19.29
42.04%
20.38
14.99
35.96%
Interest
35.51
51.37
-30.87%
36.79
51.50
-28.56%
40.26
53.84
-25.22%
48.83
58.72
-16.84%
Depreciation
55.26
57.18
-3.36%
53.80
56.14
-4.17%
55.50
58.78
-5.58%
56.51
56.34
0.30%
PBT
120.92
133.95
-9.73%
184.48
71.99
156.26%
206.86
140.60
47.13%
143.28
77.07
85.91%
Tax
33.63
41.00
-17.98%
48.30
21.36
126.12%
47.74
41.97
13.75%
24.84
26.22
-5.26%
PAT
87.29
92.95
-6.09%
136.18
50.63
168.97%
159.12
98.63
61.33%
118.44
50.85
132.92%
PATM
7.22%
8.21%
10.27%
5.55%
11.17%
8.67%
9.40%
4.72%
EPS
7.17
7.61
-5.78%
11.16
4.16
168.27%
12.99
8.42
54.28%
9.69
4.28
126.40%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
5,218.54
4,727.44
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
Net Sales Growth
22.54%
8.33%
1.11%
15.15%
28.30%
10.86%
13.81%
12.59%
0.08%
19.61%
 
Cost Of Goods Sold
1,039.69
994.07
780.00
870.10
823.97
746.88
682.99
474.96
468.08
414.21
304.73
Gross Profit
4,178.85
3,733.37
3,584.07
3,446.21
2,924.39
2,174.68
1,952.26
1,840.58
1,588.53
1,640.74
1,413.37
GP Margin
80.08%
78.97%
82.13%
79.84%
78.02%
74.44%
74.08%
79.49%
77.24%
79.84%
82.26%
Total Expenditure
4,224.83
3,788.86
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
Power & Fuel Cost
-
923.29
984.23
1,074.73
917.34
573.64
551.74
499.61
422.07
406.19
413.63
% Of Sales
-
19.53%
22.55%
24.90%
24.47%
19.63%
20.94%
21.58%
20.52%
19.77%
24.07%
Employee Cost
-
362.17
343.03
299.29
262.51
212.07
197.59
148.95
122.98
113.22
98.39
% Of Sales
-
7.66%
7.86%
6.93%
7.00%
7.26%
7.50%
6.43%
5.98%
5.51%
5.73%
Manufacturing Exp.
-
340.91
339.77
344.41
177.19
148.56
127.36
205.94
190.02
176.50
153.65
% Of Sales
-
7.21%
7.79%
7.98%
4.73%
5.08%
4.83%
8.89%
9.24%
8.59%
8.94%
General & Admin Exp.
-
34.11
36.29
25.94
28.94
22.23
22.55
18.54
70.94
17.54
16.72
% Of Sales
-
0.72%
0.83%
0.60%
0.77%
0.76%
0.86%
0.80%
3.45%
0.85%
0.97%
Selling & Distn. Exp.
-
1,132.70
1,081.91
1,247.16
1,106.64
847.91
779.98
614.98
480.52
498.47
391.27
% Of Sales
-
23.96%
24.79%
28.89%
29.52%
29.02%
29.60%
26.56%
23.36%
24.26%
22.77%
Miscellaneous Exp.
-
1.61
0.79
1.07
0.00
0.54
0.00
0.00
0.20
0.11
391.27
% Of Sales
-
0.03%
0.02%
0.02%
0%
0.02%
0%
0%
0.01%
0.01%
0.23%
EBITDA
993.71
938.58
798.05
453.61
431.77
369.73
273.04
352.56
301.80
428.71
335.73
EBITDA Margin
19.04%
19.85%
18.29%
10.51%
11.52%
12.66%
10.36%
15.23%
14.67%
20.86%
19.54%
Other Income
82.14
72.64
45.99
55.35
69.01
125.09
72.33
27.97
44.31
55.47
63.41
Interest
161.39
191.96
224.97
252.77
263.70
244.35
222.16
94.48
77.19
83.54
87.42
Depreciation
221.07
225.33
219.82
211.02
207.29
175.00
165.59
114.59
135.27
148.95
129.73
PBT
655.54
593.93
399.25
45.17
29.79
75.47
-42.38
171.46
133.65
251.69
181.99
Tax
154.51
134.94
116.05
8.21
-10.86
-7.79
-54.99
4.05
22.37
59.62
33.96
Tax Rate
23.57%
24.27%
31.45%
16.80%
-33.38%
-9.80%
108.53%
3.70%
19.43%
25.33%
23.79%
PAT
501.03
405.40
248.07
51.29
55.27
85.80
1.40
102.98
92.82
175.74
108.79
PAT before Minority Interest
482.63
421.14
252.97
40.66
43.39
87.30
4.32
105.42
92.78
175.74
108.79
Minority Interest
-18.40
-15.74
-4.90
10.63
11.88
-1.50
-2.92
-2.44
0.04
0.00
0.00
PAT Margin
9.60%
8.58%
5.68%
1.19%
1.47%
2.94%
0.05%
4.45%
4.51%
8.55%
6.33%
PAT Growth
70.96%
63.42%
383.66%
-7.20%
-35.58%
6,028.57%
-98.64%
10.95%
-47.18%
61.54%
 
EPS
42.57
34.44
21.08
4.36
4.70
7.29
0.12
8.75
7.89
14.93
9.24

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
2,094.55
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
Share Capital
58.85
58.85
58.85
58.85
58.85
58.85
58.85
58.85
58.85
61.19
Total Reserves
2,035.70
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
Non-Current Liabilities
1,695.22
1,737.73
1,942.41
2,084.54
2,355.14
1,840.46
1,680.80
1,589.29
1,253.16
1,066.18
Secured Loans
1,210.16
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
Unsecured Loans
45.83
18.34
17.27
25.03
16.36
18.92
2.42
41.49
73.56
85.37
Long Term Provisions
15.68
13.60
12.47
11.55
11.19
9.65
8.14
6.42
5.66
3.86
Current Liabilities
1,483.66
1,702.05
1,553.16
1,497.79
1,329.73
1,311.48
1,192.42
748.61
630.70
544.30
Trade Payables
436.84
510.17
544.80
328.79
277.55
204.60
225.61
134.99
128.70
104.74
Other Current Liabilities
1,025.86
1,080.11
928.25
734.29
655.26
799.70
693.37
535.59
422.48
401.62
Short Term Borrowings
13.98
104.91
61.86
420.29
376.25
297.75
233.13
42.18
41.25
6.34
Short Term Provisions
6.98
6.86
18.25
14.42
20.67
9.43
40.31
35.85
38.27
31.60
Total Liabilities
5,286.23
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
Net Block
3,311.31
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
Gross Block
4,491.86
4,546.78
4,205.98
4,172.69
3,894.78
3,016.56
4,300.28
3,162.18
2,679.21
1,329.33
Accumulated Depreciation
1,180.55
962.05
755.71
546.10
339.68
165.36
1,592.54
1,461.47
1,243.63
0.00
Non Current Assets
3,801.99
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
Capital Work in Progress
273.75
166.22
416.59
228.26
307.10
632.96
454.93
925.19
688.06
294.05
Non Current Investment
130.94
14.72
11.45
10.42
9.51
8.71
18.63
18.65
29.04
6.27
Long Term Loans & Adv.
83.85
99.88
80.82
80.13
104.75
79.09
215.90
234.59
359.10
367.65
Other Non Current Assets
2.14
0.78
1.16
0.88
0.11
0.46
0.38
1.56
1.21
1.82
Current Assets
1,481.98
1,255.71
1,009.98
1,077.81
1,118.75
906.22
825.63
770.41
629.96
786.55
Current Investments
461.25
443.55
366.54
463.07
522.42
262.01
254.12
339.03
375.72
447.49
Inventories
366.20
480.56
352.23
355.61
321.20
246.95
227.68
108.09
114.84
120.09
Sundry Debtors
54.50
95.92
109.80
101.51
90.41
96.78
57.11
56.55
50.11
38.24
Cash & Bank
371.85
32.75
19.43
12.45
10.20
32.80
18.87
87.57
12.68
89.03
Other Current Assets
228.18
26.24
22.44
22.11
174.52
267.68
267.85
179.17
76.61
91.70
Short Term Loans & Adv.
184.65
176.69
139.54
123.06
151.46
112.50
131.08
106.63
69.29
87.00
Net Current Assets
-1.68
-446.34
-543.18
-419.98
-210.98
-405.26
-366.79
21.80
-0.74
242.25
Total Assets
5,286.23
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
1,031.83
649.51
760.21
493.20
396.40
266.77
330.35
354.39
332.28
377.82
PBT
593.93
399.25
45.17
29.79
75.47
-42.38
171.46
133.65
251.69
181.98
Adjustment
320.61
375.42
431.68
427.86
310.57
322.29
122.11
153.37
180.72
149.37
Changes in Working Capital
204.37
-49.09
301.82
74.88
13.02
-11.23
61.73
74.15
-51.58
89.65
Cash after chg. in Working capital
1,118.91
725.58
778.67
532.53
399.06
268.68
355.30
361.17
380.83
421.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-87.08
-76.07
-18.46
-39.33
-2.66
-5.12
-24.95
-6.75
-48.55
-43.18
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
3.21
0.00
0.00
0.00
0.00
Cash From Investing Activity
-435.56
-199.73
-77.14
-70.15
-600.07
-286.28
-430.00
-515.65
-488.35
-353.55
Net Fixed Assets
-121.54
-80.50
-206.50
-168.63
-190.52
1,281.45
-617.13
-472.62
-622.24
-384.50
Net Investments
33.66
-64.52
74.52
15.11
-372.24
-14.81
24.93
-41.27
47.29
74.01
Others
-347.68
-54.71
54.84
83.37
-37.31
-1,552.92
162.20
-1.76
86.60
-43.06
Cash from Financing Activity
-550.96
-449.58
-676.09
-420.80
181.07
33.43
29.77
233.62
79.10
-24.76
Net Cash Inflow / Outflow
45.31
0.20
6.98
2.25
-22.60
13.92
-69.88
72.36
-76.97
-0.49
Opening Cash & Equivalents
3.05
2.85
12.45
10.20
32.80
18.88
89.13
16.77
90.85
91.34
Closing Cash & Equivalent
48.36
3.05
19.43
12.45
10.20
32.80
19.25
89.13
13.88
90.85

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
177.79
143.20
125.96
122.41
118.73
111.78
113.69
109.56
103.92
90.93
ROA
8.09%
5.01%
0.81%
0.86%
1.82%
0.10%
2.68%
2.73%
5.93%
4.09%
ROE
22.30%
15.97%
2.78%
3.06%
6.44%
0.33%
8.03%
7.39%
15.05%
10.15%
ROCE
20.17%
16.30%
7.93%
7.34%
8.46%
5.00%
6.52%
6.96%
13.45%
10.88%
Fixed Asset Turnover
1.05
1.00
1.03
0.96
0.95
0.81
0.69
0.79
1.15
1.05
Receivable days
5.81
8.60
8.93
9.07
10.39
9.50
8.05
8.49
7.01
6.46
Inventory Days
32.69
34.83
29.93
32.00
31.53
29.31
23.78
17.74
18.64
22.79
Payable days
43.53
51.01
39.37
31.57
32.99
31.19
32.08
26.32
24.18
22.94
Cash Conversion Cycle
-5.03
-7.58
-0.51
9.50
8.93
7.63
-0.25
-0.10
1.47
6.31
Total Debt/Equity
0.79
1.18
1.44
1.77
1.92
1.72
1.46
1.30
1.09
0.96
Interest Cover
3.90
2.64
1.19
1.12
1.33
0.77
2.16
2.49
3.82
2.63

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.