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

Finance - Investment

Rating :
52/99

BSE: 532642 | NSE: JSWHL

3534.35
12-Aug-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 3537.60
  • 3600.00
  • 3509.35
  • 3537.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  365
  •  12.98
  •  5399.95
  •  2820.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,929.60
  • 27.54
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,929.28
  • N/A
  • 0.20

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.26%
  • 2.98%
  • 7.36%
  • FII
  • DII
  • Others
  • 22.36%
  • 0.05%
  • 0.99%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.27
  • 15.99
  • 15.44

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.17
  • 16.57
  • 9.33

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.03
  • 14.63
  • 8.96

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 30.01
  • 32.65
  • 30.54

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.91
  • 1.25
  • 0.38

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.12
  • 32.80
  • 33.72

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
18.80
15.64
20.20%
19.18
15.03
27.61%
16.93
14.97
13.09%
134.39
50.33
167.02%
Expenses
1.25
1.17
6.84%
1.01
1.68
-39.88%
2.02
1.29
56.59%
1.55
1.04
49.04%
EBITDA
17.55
14.47
21.29%
18.17
13.35
36.10%
14.91
13.69
8.91%
132.84
49.28
169.56%
EBIDTM
93.34%
92.53%
94.73%
88.82%
88.05%
91.41%
98.84%
97.92%
Other Income
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Interest
0.00
0.00
0
0.00
0.07
-100.00%
0.00
0.00
0
0.00
0.00
0
Depreciation
0.00
0.01
-100.00%
0.00
0.01
-100.00%
0.00
0.01
-100.00%
0.00
0.00
0
PBT
17.55
14.47
21.29%
18.16
13.27
36.85%
14.91
13.68
8.99%
132.83
49.28
169.54%
Tax
4.41
3.79
16.36%
4.69
3.10
51.29%
3.76
3.48
8.05%
33.53
12.47
168.89%
PAT
13.14
10.68
23.03%
13.48
10.18
32.42%
11.14
10.20
9.22%
99.30
36.80
169.84%
PATM
69.86%
68.27%
70.28%
67.69%
65.80%
68.12%
73.89%
73.13%
EPS
5.00
13.46
-62.85%
14.31
10.05
42.39%
15.02
13.68
9.80%
94.12
35.67
163.86%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
189.30
186.14
92.81
121.01
107.31
88.65
63.35
Net Sales Growth
97.25%
100.56%
-23.30%
12.77%
21.05%
39.94%
 
Cost Of Goods Sold
-0.01
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
189.31
186.14
92.81
121.01
107.31
88.65
63.35
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
Total Expenditure
5.83
5.75
5.01
5.53
5.38
4.83
3.95
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
Employee Cost
-
3.23
3.15
3.62
3.74
3.37
2.61
% Of Sales
-
1.74%
3.39%
2.99%
3.49%
3.80%
4.12%
Manufacturing Exp.
-
0.15
0.14
0.14
0.37
0.27
0.19
% Of Sales
-
0.08%
0.15%
0.12%
0.34%
0.30%
0.30%
General & Admin Exp.
-
1.39
0.75
0.84
0.45
0.39
0.40
% Of Sales
-
0.75%
0.81%
0.69%
0.42%
0.44%
0.63%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
0.99
0.98
0.93
0.81
0.81
0.76
% Of Sales
-
0.53%
1.06%
0.77%
0.75%
0.91%
1.20%
EBITDA
183.47
180.39
87.80
115.48
101.93
83.82
59.40
EBITDA Margin
96.92%
96.91%
94.60%
95.43%
94.99%
94.55%
93.76%
Other Income
0.00
0.00
0.00
0.00
0.02
0.32
0.00
Interest
0.00
0.00
0.07
0.00
0.00
0.00
0.00
Depreciation
0.00
0.01
0.03
0.03
0.04
0.03
0.02
PBT
183.45
180.37
87.71
115.46
101.92
84.11
59.38
Tax
46.39
45.77
22.00
11.39
14.10
16.11
12.00
Tax Rate
25.29%
25.38%
25.08%
9.86%
13.83%
19.15%
20.21%
PAT
137.06
134.60
65.71
104.06
87.82
68.00
47.38
PAT before Minority Interest
137.06
134.60
65.71
104.06
87.82
68.00
47.38
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
72.40%
72.31%
70.80%
85.99%
81.84%
76.71%
74.79%
PAT Growth
101.97%
104.84%
-36.85%
18.49%
29.15%
43.52%
 
EPS
123.48
121.26
59.20
93.75
79.12
61.26
42.68

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
19,954.34
12,602.23
7,112.22
8,287.57
8,254.67
858.29
Share Capital
11.09
11.07
11.07
11.07
11.08
11.10
Total Reserves
19,940.44
12,588.63
7,099.03
8,275.02
8,242.88
846.95
Non-Current Liabilities
2,801.22
1,442.29
599.27
717.30
742.59
0.88
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.91
1.38
1.31
1.31
1.25
0.88
Current Liabilities
0.77
0.54
0.42
0.56
0.76
1.15
Trade Payables
0.16
0.09
0.18
0.11
0.06
0.00
Other Current Liabilities
0.60
0.45
0.24
0.45
0.70
1.15
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
Total Liabilities
22,756.33
14,045.06
7,711.91
9,005.43
8,998.02
860.32
Net Block
0.01
0.06
0.06
0.08
0.14
0.03
Gross Block
0.13
0.17
0.14
0.14
0.17
0.11
Accumulated Depreciation
0.12
0.11
0.08
0.06
0.03
0.08
Non Current Assets
22,121.78
13,548.54
7,281.71
8,620.28
8,643.90
846.21
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
22,119.12
13,545.98
7,279.15
8,618.69
8,642.34
530.62
Long Term Loans & Adv.
2.63
2.48
2.48
1.48
1.42
315.56
Other Non Current Assets
0.02
0.02
0.03
0.02
0.01
0.00
Current Assets
634.55
496.52
430.21
385.16
354.12
14.12
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
3.27
2.61
1.12
2.31
3.79
2.33
Cash & Bank
0.32
1.10
5.94
10.00
7.99
0.05
Other Current Assets
630.95
7.40
9.80
8.64
342.34
11.73
Short Term Loans & Adv.
618.93
485.41
413.35
364.20
334.65
5.16
Net Current Assets
633.78
495.98
429.79
384.59
353.36
12.96
Total Assets
22,756.33
14,045.06
7,711.92
9,005.44
8,998.02
860.33

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
130.24
67.25
103.49
88.89
66.16
31.62
PBT
180.37
87.71
115.46
101.92
84.11
59.38
Adjustment
-175.10
-84.74
-114.75
-94.37
-74.69
-54.97
Changes in Working Capital
6.04
8.51
9.59
8.88
-1.92
-2.61
Cash after chg. in Working capital
11.31
11.48
10.30
16.43
7.50
1.80
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-45.80
-22.06
-12.55
-14.16
-16.62
-12.30
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
164.73
77.84
105.73
86.62
75.29
42.13
Cash From Investing Activity
-131.01
-72.09
-107.55
-86.88
-58.23
-42.93
Net Fixed Assets
0.14
-0.03
0.00
0.03
-0.06
Net Investments
-8,385.26
-6,220.29
1,280.25
-8.67
-7,984.57
Others
8,254.11
6,148.23
-1,387.80
-78.24
7,926.40
Cash from Financing Activity
0.00
0.00
0.00
0.00
0.00
0.00
Net Cash Inflow / Outflow
-0.78
-4.84
-4.06
2.01
7.93
-11.30
Opening Cash & Equivalents
1.10
5.94
10.00
7.99
0.06
11.36
Closing Cash & Equivalent
0.32
1.10
5.94
10.00
7.99
0.05

Financial Ratios

Standalone /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
17984.08
11383.59
6423.84
7486.32
7451.24
773.05
ROA
0.73%
0.60%
1.24%
0.98%
1.38%
5.51%
ROE
0.83%
0.67%
1.35%
1.06%
1.49%
5.52%
ROCE
1.11%
0.89%
1.50%
1.23%
1.85%
6.92%
Fixed Asset Turnover
1245.51
605.62
871.23
700.90
637.78
572.28
Receivable days
5.77
7.34
5.18
10.38
12.60
13.41
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
13.41
7.30
5.64
0.00
Cash Conversion Cycle
5.77
7.34
-8.23
3.08
6.96
13.41
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
0.00
1298.41
0.00
0.00
0.00
0.00

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.