Nifty
Sensex
:
:
15812.65
52732.94
34.20 (0.22%)
79.87 (0.15%)

Finance - Investment

Rating :
62/99

BSE: 532642 | NSE: JSWHL

5178.50
29-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  4697.90
  •  5617.95
  •  4629.40
  •  4681.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  15980
  •  849.75
  •  6000.00
  •  1722.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,758.60
  • 76.56
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,752.66
  • N/A
  • 0.46

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.42%
  • 3.00%
  • 7.42%
  • FII
  • DII
  • Others
  • 26.89%
  • 0.05%
  • 1.22%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.53
  • 19.17
  • 10.93

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.41
  • 19.78
  • 6.62

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.53
  • 23.24
  • 15.24

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.51
  • 36.48
  • 32.40

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.86
  • 1.47
  • 1.23

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.37
  • 31.38
  • 33.33

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
15.03
11.83
27.05%
14.97
11.83
26.54%
50.33
85.48
-41.12%
12.48
11.87
5.14%
Expenses
1.68
1.46
15.07%
1.29
1.25
3.20%
1.04
1.62
-35.80%
1.00
1.20
-16.67%
EBITDA
13.35
10.37
28.74%
13.69
10.58
29.40%
49.28
83.86
-41.24%
11.48
10.67
7.59%
EBIDTM
88.82%
87.64%
91.41%
89.41%
97.92%
98.11%
91.98%
89.89%
Other Income
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Interest
0.07
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
0.01
0.01
0.00%
0.01
0.01
0.00%
0.00
0.01
-100.00%
0.00
0.01
-100.00%
PBT
13.27
10.36
28.09%
13.68
10.57
29.42%
49.28
83.86
-41.24%
11.48
10.66
7.69%
Tax
3.10
0.76
307.89%
3.48
1.13
207.96%
12.47
8.25
51.15%
2.95
1.25
136.00%
PAT
10.18
9.60
6.04%
10.20
9.44
8.05%
36.80
75.61
-51.33%
8.53
9.41
-9.35%
PATM
67.70%
81.16%
68.12%
79.81%
73.13%
88.45%
68.31%
79.30%
EPS
10.05
8.69
15.65%
13.68
9.59
42.65%
35.67
68.85
-48.19%
8.56
9.03
-5.20%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
92.81
121.01
107.31
88.65
63.35
Net Sales Growth
-23.30%
12.77%
21.05%
39.94%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
Gross Profit
92.81
121.01
107.31
88.65
63.35
GP Margin
100.00%
100%
100%
100%
100%
Total Expenditure
5.01
5.53
5.38
4.83
3.95
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
Employee Cost
-
3.62
3.74
3.37
2.61
% Of Sales
-
2.99%
3.49%
3.80%
4.12%
Manufacturing Exp.
-
0.49
0.37
0.27
0.19
% Of Sales
-
0.40%
0.34%
0.30%
0.30%
General & Admin Exp.
-
0.49
0.45
0.39
0.40
% Of Sales
-
0.40%
0.42%
0.44%
0.63%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
Miscellaneous Exp.
-
0.93
0.81
0.81
0.76
% Of Sales
-
0.77%
0.75%
0.91%
1.20%
EBITDA
87.80
115.48
101.93
83.82
59.40
EBITDA Margin
94.60%
95.43%
94.99%
94.55%
93.76%
Other Income
0.00
0.00
0.02
0.32
0.00
Interest
0.07
0.00
0.00
0.00
0.00
Depreciation
0.02
0.03
0.04
0.03
0.02
PBT
87.71
115.46
101.92
84.11
59.38
Tax
22.00
11.39
14.10
16.11
12.00
Tax Rate
25.08%
9.86%
13.83%
19.15%
20.21%
PAT
65.71
104.06
87.82
68.00
47.38
PAT before Minority Interest
65.71
104.06
87.82
68.00
47.38
Minority Interest
0.00
0.00
0.00
0.00
0.00
PAT Margin
70.80%
85.99%
81.84%
76.71%
74.79%
PAT Growth
-36.85%
18.49%
29.15%
43.52%
 
EPS
59.20
93.75
79.12
61.26
42.68

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
7,112.22
8,287.57
8,254.67
858.29
Share Capital
11.07
11.07
11.08
11.10
Total Reserves
7,099.03
8,275.02
8,242.88
846.95
Non-Current Liabilities
599.27
717.30
742.59
0.88
Secured Loans
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
Long Term Provisions
1.31
1.31
1.25
0.88
Current Liabilities
0.42
0.56
0.76
1.15
Trade Payables
0.18
0.11
0.06
0.00
Other Current Liabilities
0.24
0.45
0.70
1.15
Short Term Borrowings
0.00
0.00
0.00
0.00
Short Term Provisions
0.00
0.00
0.00
0.00
Total Liabilities
7,711.91
9,005.43
8,998.02
860.32
Net Block
0.06
0.08
0.14
0.03
Gross Block
0.14
0.14
0.17
0.11
Accumulated Depreciation
0.08
0.06
0.03
0.08
Non Current Assets
7,281.71
8,620.28
8,643.90
846.21
Capital Work in Progress
0.00
0.00
0.00
0.00
Non Current Investment
7,279.15
8,618.69
8,642.34
530.62
Long Term Loans & Adv.
2.48
1.48
1.42
315.56
Other Non Current Assets
0.03
0.02
0.01
0.00
Current Assets
430.21
385.16
354.12
14.12
Current Investments
0.00
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
Sundry Debtors
1.12
2.31
3.79
2.33
Cash & Bank
5.94
10.00
7.99
0.05
Other Current Assets
423.15
8.64
7.69
6.57
Short Term Loans & Adv.
413.35
364.20
334.65
5.16
Net Current Assets
429.79
384.59
353.36
12.96
Total Assets
7,711.92
9,005.44
8,998.02
860.33

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
103.49
88.89
66.16
31.62
PBT
115.46
101.92
84.11
59.38
Adjustment
-114.75
-94.37
-74.69
-54.97
Changes in Working Capital
9.59
8.88
-1.92
-2.61
Cash after chg. in Working capital
10.30
16.43
7.50
1.80
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-12.55
-14.16
-16.62
-12.30
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
105.73
86.62
75.29
42.13
Cash From Investing Activity
-107.55
-86.88
-58.23
-42.93
Net Fixed Assets
0.00
0.03
-0.06
Net Investments
1,280.25
-8.67
-7,984.57
Others
-1,387.80
-78.24
7,926.40
Cash from Financing Activity
0.00
0.00
0.00
0.00
Net Cash Inflow / Outflow
-4.06
2.01
7.93
-11.30
Opening Cash & Equivalents
10.00
7.99
0.06
11.36
Closing Cash & Equivalent
5.94
10.00
7.99
0.05

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
6423.84
7486.32
7451.24
773.05
ROA
1.24%
0.98%
1.38%
5.51%
ROE
1.35%
1.06%
1.49%
5.52%
ROCE
1.50%
1.23%
1.85%
6.92%
Fixed Asset Turnover
871.23
700.90
637.78
572.28
Receivable days
5.18
10.38
12.60
13.41
Inventory Days
0.00
0.00
0.00
0.00
Payable days
12.35
7.30
5.64
0.00
Cash Conversion Cycle
-7.16
3.08
6.96
13.41
Total Debt/Equity
0.00
0.00
0.00
0.00
Interest Cover
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.