Nifty
Sensex
:
:
9039.25
30672.59
-67.00 (-0.74%)
-260.31 (-0.84%)

Engineering - Civil Construction

Rating :
41/99

BSE: 522263 | NSE: JMCPROJECT

36.60
22-May-2020
  • Open
  • High
  • Low
  • Previous Close
  •  36.60
  •  36.60
  •  35.50
  •  34.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  63227
  •  23.09
  •  150.50
  •  29.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 617.05
  • 514.21
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,203.47
  • 1.90%
  • 1.15

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.19%
  • 1.73%
  • 10.10%
  • FII
  • DII
  • Others
  • 0.53%
  • 17.96%
  • 2.49%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.00
  • 6.65
  • 11.29

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.40
  • 18.18
  • 8.29

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.38
  • 36.62
  • 34.62

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 22.81

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.83
  • 2.51
  • 3.15

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.14
  • 9.22
  • 8.17

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Net Sales
976.28
980.46
-0.43%
966.47
932.64
3.63%
976.64
767.84
27.19%
946.92
726.28
30.38%
Expenses
922.53
852.07
8.27%
835.63
811.80
2.94%
849.97
665.64
27.69%
813.98
627.05
29.81%
EBITDA
53.75
128.39
-58.14%
130.84
120.84
8.28%
126.67
102.20
23.94%
132.94
99.23
33.97%
EBIDTM
5.51%
13.09%
13.54%
12.96%
12.97%
13.31%
14.04%
13.66%
Other Income
8.53
7.41
15.11%
5.49
6.82
-19.50%
8.93
5.68
57.22%
4.94
6.43
-23.17%
Interest
65.91
54.32
21.34%
65.17
60.28
8.11%
64.82
57.92
11.91%
64.93
58.28
11.41%
Depreciation
43.59
26.72
63.14%
40.64
30.32
34.04%
35.62
26.83
32.76%
35.41
26.46
33.82%
PBT
-47.22
54.76
-
30.52
37.06
-17.65%
35.16
23.13
52.01%
37.54
20.92
79.45%
Tax
2.44
13.66
-82.14%
5.25
11.81
-55.55%
12.59
7.26
73.42%
11.14
6.02
85.05%
PAT
-49.66
41.10
-
25.27
25.25
0.08%
22.57
15.87
42.22%
26.40
14.90
77.18%
PATM
-5.09%
4.19%
2.61%
2.71%
2.31%
2.07%
2.79%
2.05%
EPS
-3.26
2.10
-
1.25
1.21
3.31%
0.86
0.12
616.67%
1.23
0.13
846.15%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
3,866.31
3,407.22
2,888.14
2,472.14
2,544.09
2,469.78
2,663.71
2,542.42
2,065.36
1,378.47
1,313.04
Net Sales Growth
13.47%
17.97%
16.83%
-2.83%
3.01%
-7.28%
4.77%
23.10%
49.83%
4.98%
 
Cost Of Goods Sold
1,753.37
2,208.73
1,807.52
1,535.09
1,670.89
1,727.07
2,028.44
1,975.82
1,475.50
928.33
913.86
Gross Profit
2,112.94
1,198.50
1,080.62
937.05
873.20
742.71
635.27
566.60
589.86
450.14
399.17
GP Margin
54.65%
35.18%
37.42%
37.90%
34.32%
30.07%
23.85%
22.29%
28.56%
32.66%
30.40%
Total Expenditure
3,422.11
2,967.77
2,521.39
2,177.05
2,257.68
2,279.16
2,531.59
2,426.94
1,918.01
1,261.79
1,208.12
Power & Fuel Cost
-
23.08
22.33
18.57
22.78
18.25
17.08
14.02
11.63
6.38
6.36
% Of Sales
-
0.68%
0.77%
0.75%
0.90%
0.74%
0.64%
0.55%
0.56%
0.46%
0.48%
Employee Cost
-
305.24
268.90
238.63
228.75
201.28
169.15
148.09
142.21
123.59
95.10
% Of Sales
-
8.96%
9.31%
9.65%
8.99%
8.15%
6.35%
5.82%
6.89%
8.97%
7.24%
Manufacturing Exp.
-
218.24
196.49
173.26
150.91
215.36
190.30
161.55
170.99
130.73
113.96
% Of Sales
-
6.41%
6.80%
7.01%
5.93%
8.72%
7.14%
6.35%
8.28%
9.48%
8.68%
General & Admin Exp.
-
200.35
161.74
191.77
178.28
115.49
124.72
114.69
113.96
69.62
75.18
% Of Sales
-
5.88%
5.60%
7.76%
7.01%
4.68%
4.68%
4.51%
5.52%
5.05%
5.73%
Selling & Distn. Exp.
-
0.42
0.41
0.15
0.13
1.47
1.49
1.22
2.50
1.76
3.46
% Of Sales
-
0.01%
0.01%
0.01%
0.01%
0.06%
0.06%
0.05%
0.12%
0.13%
0.26%
Miscellaneous Exp.
-
11.71
64.00
19.57
5.93
0.23
0.40
11.54
1.22
1.38
3.46
% Of Sales
-
0.34%
2.22%
0.79%
0.23%
0.01%
0.02%
0.45%
0.06%
0.10%
0.02%
EBITDA
444.20
439.45
366.75
295.09
286.41
190.62
132.12
115.48
147.35
116.68
104.92
EBITDA Margin
11.49%
12.90%
12.70%
11.94%
11.26%
7.72%
4.96%
4.54%
7.13%
8.46%
7.99%
Other Income
27.89
54.15
42.30
31.58
26.59
32.07
12.18
7.25
11.15
4.48
13.34
Interest
260.83
247.39
235.92
236.02
240.93
168.21
86.57
61.64
53.71
33.92
30.14
Depreciation
155.26
110.33
99.93
87.12
88.71
65.00
61.01
54.90
47.20
39.67
35.02
PBT
56.00
135.89
73.20
3.53
-16.63
-10.53
-3.26
6.19
57.59
47.56
53.10
Tax
31.42
38.75
23.65
11.01
10.14
13.77
7.35
-2.39
12.41
12.09
13.48
Tax Rate
56.11%
28.52%
32.31%
311.90%
-60.97%
-130.77%
-225.46%
-38.61%
21.55%
25.42%
25.39%
PAT
24.58
97.13
49.55
-7.48
-26.77
-24.30
-10.62
8.58
45.18
35.47
39.63
PAT before Minority Interest
24.58
97.13
49.55
-7.48
-26.77
-24.30
-10.62
8.58
45.18
35.47
39.63
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
0.64%
2.85%
1.72%
-0.30%
-1.05%
-0.98%
-0.40%
0.34%
2.19%
2.57%
3.02%
PAT Growth
-74.69%
96.02%
-
-
-
-
-
-81.01%
27.38%
-10.50%
 
Unadjusted EPS
0.08
22.82
7.99
-12.79
-24.46
-9.00
-4.06
3.29
17.30
15.20
19.24

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
569.89
501.10
481.12
530.43
417.25
450.66
416.45
411.55
372.59
251.02
Share Capital
33.58
33.58
33.58
33.58
26.12
26.12
26.12
26.12
26.12
21.77
Total Reserves
536.31
467.52
447.54
496.85
390.81
423.77
388.98
383.45
344.45
229.25
Non-Current Liabilities
2,229.74
2,164.38
2,024.37
1,920.84
1,981.06
1,536.08
820.63
351.78
248.70
177.83
Secured Loans
1,216.10
1,163.15
1,079.64
1,118.71
1,483.04
1,177.46
685.22
306.87
70.53
154.89
Unsecured Loans
34.89
60.77
86.59
120.02
142.90
114.06
12.13
2.90
9.69
15.97
Long Term Provisions
92.95
77.37
61.45
52.79
44.62
34.02
35.29
25.97
20.34
0.00
Current Liabilities
2,283.84
1,930.80
1,544.67
1,455.50
1,128.77
894.99
752.84
694.13
637.58
457.89
Trade Payables
1,172.71
828.59
747.85
683.43
606.82
571.52
481.62
403.68
322.78
220.89
Other Current Liabilities
662.26
619.05
354.20
433.76
248.69
174.80
106.91
160.91
221.77
200.92
Short Term Borrowings
267.89
336.55
340.06
336.20
268.40
134.47
150.51
115.23
72.67
0.00
Short Term Provisions
180.98
146.62
102.57
2.10
4.86
14.20
13.81
14.31
20.35
36.08
Total Liabilities
5,083.47
4,596.28
4,050.16
3,906.77
3,527.08
2,881.73
1,989.92
1,457.46
1,258.87
886.74
Net Block
2,121.55
2,077.02
2,057.27
2,072.47
2,023.03
678.73
256.77
273.56
227.63
211.41
Gross Block
2,456.49
2,309.49
2,210.34
2,153.78
2,361.21
954.20
492.14
459.16
369.02
316.14
Accumulated Depreciation
334.94
232.47
153.07
81.31
338.18
275.47
235.37
185.60
141.39
104.73
Non Current Assets
2,188.62
2,145.27
2,172.73
2,199.05
2,177.35
1,841.98
1,238.89
628.19
348.58
219.23
Capital Work in Progress
7.28
4.20
9.98
0.24
32.10
1,046.77
874.73
244.81
45.51
7.78
Non Current Investment
0.82
0.82
0.82
23.10
10.55
9.27
7.01
6.93
8.10
0.04
Long Term Loans & Adv.
46.68
53.80
101.65
103.13
111.67
107.21
98.99
77.61
65.38
0.00
Other Non Current Assets
12.30
9.43
3.00
0.12
0.00
0.00
1.39
25.28
1.96
0.00
Current Assets
2,894.84
2,451.02
1,877.43
1,707.71
1,336.27
1,026.05
728.09
810.45
882.55
666.69
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
30.00
6.35
Inventories
248.17
192.40
179.57
158.70
251.66
242.51
211.70
212.34
130.55
67.40
Sundry Debtors
925.52
739.17
663.82
657.57
406.71
257.71
116.45
301.19
506.77
493.55
Cash & Bank
81.66
155.75
27.14
36.93
22.27
28.84
35.58
31.10
32.13
15.63
Other Current Assets
1,639.50
667.51
543.17
487.48
655.62
497.00
364.36
265.83
183.11
83.76
Short Term Loans & Adv.
645.57
696.18
463.73
367.04
223.11
167.86
139.99
92.22
38.95
61.33
Net Current Assets
611.01
520.21
332.76
252.22
207.49
131.06
-24.74
116.32
244.97
208.81
Total Assets
5,083.46
4,596.29
4,050.16
3,906.76
3,527.08
2,881.73
1,989.91
1,457.45
1,258.87
886.74

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
326.93
391.65
450.70
336.82
73.08
91.82
292.99
34.53
64.50
74.94
PBT
115.39
50.50
-31.97
-56.19
-10.53
-3.26
6.19
57.59
47.50
53.10
Adjustment
355.87
387.58
389.83
393.32
246.32
165.51
105.75
87.69
63.69
54.06
Changes in Working Capital
-91.32
-24.75
67.95
29.86
-134.18
-43.01
195.14
-88.42
-24.48
-10.54
Cash after chg. in Working capital
379.94
413.33
425.81
366.98
101.61
119.24
307.09
56.86
86.71
96.62
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-53.01
-21.69
24.89
-30.16
-28.53
-27.42
-14.19
-22.22
-22.27
-22.02
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
0.00
0.00
0.00
Cash From Investing Activity
-180.88
-164.12
-119.85
-322.02
-379.57
-661.44
-652.36
-266.63
-119.73
-25.08
Net Fixed Assets
-150.07
-101.85
-63.81
244.98
-81.45
-62.56
-36.28
-87.15
-50.21
-27.64
Net Investments
0.00
-237.51
0.00
9.42
-1.28
-17.16
-52.87
-30.91
-80.04
-3.44
Others
-30.81
175.24
-56.04
-576.42
-296.84
-581.72
-563.21
-148.57
10.52
6.00
Cash from Financing Activity
-220.15
-98.90
-340.63
-42.14
301.78
561.03
375.71
218.65
73.75
-42.22
Net Cash Inflow / Outflow
-74.10
128.62
-9.78
-27.34
-4.71
-8.59
16.34
-13.44
18.52
7.64
Opening Cash & Equivalents
155.68
27.06
36.84
64.18
25.60
34.18
17.85
31.28
12.76
5.13
Closing Cash & Equivalent
81.57
155.68
27.06
36.84
20.89
25.60
34.18
17.85
31.28
12.76

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
33.94
29.84
28.65
31.59
29.57
31.97
28.74
28.64
25.13
22.00
ROA
2.01%
1.15%
-0.19%
-0.72%
-0.76%
-0.44%
0.50%
3.33%
3.31%
4.64%
ROE
18.14%
10.09%
-1.48%
-5.73%
-5.79%
-2.56%
2.19%
12.32%
11.96%
18.55%
ROCE
17.31%
14.48%
11.11%
9.66%
7.25%
5.14%
6.30%
16.06%
17.10%
20.28%
Fixed Asset Turnover
1.43
1.28
1.13
1.13
1.49
3.68
5.35
4.99
4.02
4.30
Receivable days
89.17
88.65
97.55
76.35
49.10
25.64
29.98
71.39
132.44
128.67
Inventory Days
23.60
23.50
24.97
29.44
36.52
31.12
30.44
30.30
26.21
20.66
Payable days
115.27
115.22
119.96
95.91
79.43
61.64
54.31
59.38
71.20
62.81
Cash Conversion Cycle
-2.51
-3.06
2.56
9.87
6.18
-4.89
6.11
42.31
87.44
86.52
Total Debt/Equity
2.93
3.37
3.32
3.21
4.97
3.46
2.31
1.18
0.55
0.68
Interest Cover
1.55
1.31
1.01
0.93
0.94
0.96
1.10
2.07
2.40
2.76

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.