Nifty
Sensex
:
:
17698.15
59462.78
39.15 (0.22%)
130.18 (0.22%)

Cement

Rating :
43/99

BSE: 500380 | NSE: JKLAKSHMI

473.25
12-Aug-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 476.00
  • 476.00
  • 470.50
  • 476.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  113026
  •  534.61
  •  747.60
  •  366.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,569.91
  • 12.58
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,853.50
  • 1.06%
  • 2.13

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 46.31%
  • 1.85%
  • 12.69%
  • FII
  • DII
  • Others
  • 12.14%
  • 24.10%
  • 2.91%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.18
  • 7.65
  • 7.49

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.29
  • 17.10
  • 3.56

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.19
  • 53.01
  • 23.18

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 47.84
  • 19.96
  • 13.94

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.89
  • 2.63
  • 2.41

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.93
  • 10.00
  • 7.68

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
1,654.14
1,325.58
24.79%
1,599.83
1,424.32
12.32%
1,285.68
1,259.84
2.05%
1,208.80
1,131.74
6.81%
Expenses
1,397.29
1,067.29
30.92%
1,275.15
1,111.25
14.75%
1,112.05
1,031.60
7.80%
1,014.69
907.10
11.86%
EBITDA
256.85
258.29
-0.56%
324.68
313.07
3.71%
173.63
228.24
-23.93%
194.11
224.64
-13.59%
EBIDTM
15.53%
19.49%
20.29%
21.98%
13.50%
18.12%
16.06%
19.85%
Other Income
6.91
16.78
-58.82%
15.83
27.40
-42.23%
18.13
20.38
-11.04%
17.58
17.86
-1.57%
Interest
35.86
36.79
-2.53%
33.21
40.26
-17.51%
36.68
48.83
-24.88%
35.51
51.37
-30.87%
Depreciation
55.95
53.80
4.00%
59.33
55.50
6.90%
55.08
56.51
-2.53%
55.26
57.18
-3.36%
PBT
171.95
184.48
-6.79%
220.98
206.86
6.83%
100.00
143.28
-30.21%
120.92
133.95
-9.73%
Tax
56.87
48.30
17.74%
32.60
47.74
-31.71%
34.23
24.84
37.80%
33.63
41.00
-17.98%
PAT
115.08
136.18
-15.49%
188.38
159.12
18.39%
65.77
118.44
-44.47%
87.29
92.95
-6.09%
PATM
6.96%
10.27%
11.78%
11.17%
5.12%
9.40%
7.22%
8.21%
EPS
9.45
11.16
-15.32%
15.61
12.99
20.17%
5.45
9.69
-43.76%
7.17
7.61
-5.78%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
5,748.45
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
2,054.95
Net Sales Growth
11.81%
14.65%
8.33%
1.11%
15.15%
28.30%
10.86%
13.81%
12.59%
0.08%
 
Cost Of Goods Sold
1,131.32
1,069.42
994.07
780.00
870.10
823.97
746.88
682.99
474.96
468.08
414.21
Gross Profit
4,617.13
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
1,640.74
GP Margin
80.32%
80.27%
78.97%
82.13%
79.84%
78.02%
74.44%
74.08%
79.49%
77.24%
79.84%
Total Expenditure
4,799.18
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
1,626.24
Power & Fuel Cost
-
1,289.31
923.29
984.23
1,074.73
917.34
573.64
551.74
499.61
422.07
406.19
% Of Sales
-
23.79%
19.53%
22.55%
24.90%
24.47%
19.63%
20.94%
21.58%
20.52%
19.77%
Employee Cost
-
362.82
362.17
343.03
299.29
262.51
212.07
197.59
148.95
122.98
113.22
% Of Sales
-
6.69%
7.66%
7.86%
6.93%
7.00%
7.26%
7.50%
6.43%
5.98%
5.51%
Manufacturing Exp.
-
408.08
340.91
339.77
344.41
177.19
148.56
127.36
205.94
190.02
176.50
% Of Sales
-
7.53%
7.21%
7.79%
7.98%
4.73%
5.08%
4.83%
8.89%
9.24%
8.59%
General & Admin Exp.
-
31.01
34.11
36.29
25.94
28.94
22.23
22.55
18.54
70.94
17.54
% Of Sales
-
0.57%
0.72%
0.83%
0.60%
0.77%
0.76%
0.86%
0.80%
3.45%
0.85%
Selling & Distn. Exp.
-
1,306.40
1,132.70
1,081.91
1,247.16
1,106.64
847.91
779.98
614.98
480.52
498.47
% Of Sales
-
24.10%
23.96%
24.79%
28.89%
29.52%
29.02%
29.60%
26.56%
23.36%
24.26%
Miscellaneous Exp.
-
2.14
1.61
0.79
1.07
0.00
0.54
0.00
0.00
0.20
498.47
% Of Sales
-
0.04%
0.03%
0.02%
0.02%
0%
0.02%
0%
0%
0.01%
0.01%
EBITDA
949.27
950.71
938.58
798.05
453.61
431.77
369.73
273.04
352.56
301.80
428.71
EBITDA Margin
16.51%
17.54%
19.85%
18.29%
10.51%
11.52%
12.66%
10.36%
15.23%
14.67%
20.86%
Other Income
58.45
68.32
72.64
45.99
55.35
69.01
125.09
72.33
27.97
44.31
55.47
Interest
141.26
142.19
191.96
224.97
252.77
263.70
244.35
222.16
94.48
77.19
83.54
Depreciation
225.62
223.47
225.33
219.82
211.02
207.29
175.00
165.59
114.59
135.27
148.95
PBT
613.85
653.37
593.93
399.25
45.17
29.79
75.47
-42.38
171.46
133.65
251.69
Tax
157.33
148.76
134.94
116.05
8.21
-10.86
-7.79
-54.99
4.05
22.37
59.62
Tax Rate
25.63%
23.75%
24.27%
31.45%
16.80%
-33.38%
-9.80%
108.53%
3.70%
19.43%
25.33%
PAT
456.52
463.60
405.40
248.07
51.29
55.27
85.80
1.40
102.98
92.82
175.74
PAT before Minority Interest
443.41
477.62
421.14
252.97
40.66
43.39
87.30
4.32
105.42
92.78
175.74
Minority Interest
-13.11
-14.02
-15.74
-4.90
10.63
11.88
-1.50
-2.92
-2.44
0.04
0.00
PAT Margin
7.94%
8.55%
8.58%
5.68%
1.19%
1.47%
2.94%
0.05%
4.45%
4.51%
8.55%
PAT Growth
-9.90%
14.36%
63.42%
383.66%
-7.20%
-35.58%
6,028.57%
-98.64%
10.95%
-47.18%
 
EPS
38.79
39.39
34.44
21.08
4.36
4.70
7.29
0.12
8.75
7.89
14.93

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
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
1,259.09
Share Capital
58.85
58.85
58.85
58.85
58.85
58.85
58.85
58.85
58.85
58.85
Total Reserves
2,446.30
2,035.70
1,628.09
1,425.73
1,384.67
1,342.12
1,261.14
1,279.01
1,244.55
1,200.24
Non-Current Liabilities
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
1,253.16
Secured Loans
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
1,024.14
Unsecured Loans
45.62
45.83
18.34
17.27
25.03
16.36
18.92
2.42
41.49
73.56
Long Term Provisions
13.51
15.68
13.60
12.47
11.55
11.19
9.65
8.14
6.42
5.66
Current Liabilities
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
630.70
Trade Payables
365.99
419.81
510.17
544.80
328.79
277.55
204.60
225.61
134.99
128.70
Other Current Liabilities
1,323.18
1,042.88
1,080.11
928.25
734.29
655.26
799.70
693.37
535.59
422.48
Short Term Borrowings
5.32
13.99
104.91
61.86
420.29
376.25
297.75
233.13
42.18
41.25
Short Term Provisions
16.66
6.98
6.86
18.25
14.42
20.67
9.43
40.31
35.85
38.27
Total Liabilities
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
3,142.95
Net Block
3,535.73
3,427.10
3,584.73
3,450.27
3,626.59
3,555.10
2,851.20
2,707.74
1,700.71
1,435.58
Gross Block
4,935.42
4,607.99
4,546.78
4,205.98
4,172.69
3,894.78
3,016.56
4,300.28
3,162.18
2,679.21
Accumulated Depreciation
1,399.69
1,180.89
962.05
755.71
546.10
339.68
165.36
1,592.54
1,461.47
1,243.63
Non Current Assets
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
2,512.99
Capital Work in Progress
242.53
273.75
166.22
416.59
228.26
307.10
632.96
454.93
925.19
688.06
Non Current Investment
15.11
15.15
14.72
11.45
10.42
9.51
8.71
18.63
18.65
29.04
Long Term Loans & Adv.
179.89
83.85
99.88
80.82
80.13
104.75
79.09
215.90
234.59
359.10
Other Non Current Assets
2.83
2.14
0.78
1.16
0.88
0.11
0.46
0.38
1.56
1.21
Current Assets
1,948.09
1,481.98
1,255.71
1,009.98
1,077.81
1,118.75
906.22
825.63
770.41
629.96
Current Investments
636.93
461.25
443.55
366.54
463.07
522.42
262.01
254.12
339.03
375.72
Inventories
581.00
366.20
480.56
352.23
355.61
321.20
246.95
227.68
108.09
114.84
Sundry Debtors
35.20
54.50
95.92
109.80
101.51
90.41
96.78
57.11
56.55
50.11
Cash & Bank
572.94
371.85
32.75
19.43
12.45
10.20
32.80
18.87
87.57
12.68
Other Current Assets
122.02
43.53
26.24
22.44
145.17
174.52
267.68
267.85
179.17
76.61
Short Term Loans & Adv.
89.64
184.65
176.69
139.54
123.06
151.46
112.50
131.08
106.63
69.29
Net Current Assets
236.94
-1.68
-446.34
-543.18
-419.98
-210.98
-405.26
-366.79
21.80
-0.74
Total Assets
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
3,142.95

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
679.96
1,031.83
649.51
760.21
493.20
396.40
266.77
330.35
354.39
332.28
PBT
653.33
593.91
399.25
45.17
29.79
75.47
-42.38
171.46
133.65
251.69
Adjustment
280.20
314.46
375.42
431.68
427.86
310.57
322.29
122.11
153.37
180.72
Changes in Working Capital
-154.76
210.54
-49.09
301.82
74.88
13.02
-11.23
61.73
74.15
-51.58
Cash after chg. in Working capital
778.77
1,118.91
725.58
778.67
532.53
399.06
268.68
355.30
361.17
380.83
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-98.81
-87.08
-76.07
-18.46
-39.33
-2.66
-5.12
-24.95
-6.75
-48.55
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
3.21
0.00
0.00
0.00
Cash From Investing Activity
-665.10
-433.90
-199.73
-77.14
-70.15
-600.07
-286.28
-430.00
-515.65
-488.35
Net Fixed Assets
-132.85
-122.30
-80.50
-206.50
-168.63
-190.52
1,281.45
-617.13
-472.62
-622.24
Net Investments
-187.30
34.10
-64.52
74.52
15.11
-372.24
-14.81
24.93
-41.27
47.29
Others
-344.95
-345.70
-54.71
54.84
83.37
-37.31
-1,552.92
162.20
-1.76
86.60
Cash from Financing Activity
10.81
-552.62
-449.58
-676.09
-420.80
181.07
33.43
29.77
233.62
79.10
Net Cash Inflow / Outflow
25.67
45.31
0.20
6.98
2.25
-22.60
13.92
-69.88
72.36
-76.97
Opening Cash & Equivalents
48.36
3.05
2.85
12.45
10.20
32.80
18.88
89.13
16.77
90.85
Closing Cash & Equivalent
74.03
48.36
3.05
19.43
12.45
10.20
32.80
19.25
89.13
13.88

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
212.71
177.79
143.20
125.96
122.41
118.73
111.78
113.69
109.56
103.92
ROA
8.52%
8.09%
5.01%
0.81%
0.86%
1.82%
0.10%
2.68%
2.73%
5.93%
ROE
20.79%
22.30%
15.97%
2.78%
3.06%
6.44%
0.33%
8.03%
7.39%
15.05%
ROCE
18.97%
20.17%
16.30%
7.93%
7.34%
8.46%
5.00%
6.52%
6.96%
13.45%
Fixed Asset Turnover
1.14
1.03
1.00
1.03
0.96
0.95
0.81
0.69
0.79
1.15
Receivable days
3.02
5.81
8.60
8.93
9.07
10.39
9.50
8.05
8.49
7.01
Inventory Days
31.89
32.69
34.83
29.93
32.00
31.53
29.31
23.78
17.74
18.64
Payable days
134.10
170.73
51.01
39.37
31.57
32.99
31.19
32.08
26.32
24.18
Cash Conversion Cycle
-99.18
-132.24
-7.58
-0.51
9.50
8.93
7.63
-0.25
-0.10
1.47
Total Debt/Equity
0.74
0.79
1.18
1.44
1.77
1.92
1.72
1.46
1.30
1.09
Interest Cover
5.41
3.90
2.64
1.19
1.12
1.33
0.77
2.16
2.49
3.82

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.