Nifty
Sensex
:
:
18268.40
61350.26
143.00 (0.79%)
383.21 (0.63%)

Finance - Investment

Rating :
54/99

BSE: 532642 | NSE: JSWHL

4613.35
26-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  4647.90
  •  4686.90
  •  4563.05
  •  4549.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  453
  •  20.93
  •  4686.90
  •  0.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,059.43
  • 62.63
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,058.33
  • N/A
  • 0.40

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.42%
  • 3.00%
  • 7.40%
  • FII
  • DII
  • Others
  • 26.89%
  • 0.05%
  • 1.24%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.21
  • 7.94
  • -4.72

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.40
  • 8.13
  • -2.94

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.43
  • 6.76
  • -9.22

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.98
  • 38.72
  • 34.91

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.87
  • 1.46
  • 1.06

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.32
  • 34.26
  • 35.81

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
15.64
12.48
25.32%
15.03
11.83
27.05%
14.97
11.83
26.54%
50.33
85.48
-41.12%
Expenses
1.17
1.00
17.00%
1.68
1.46
15.07%
1.29
1.25
3.20%
1.04
1.62
-35.80%
EBITDA
14.47
11.48
26.05%
13.35
10.37
28.74%
13.69
10.58
29.40%
49.28
83.86
-41.24%
EBIDTM
92.53%
91.98%
88.82%
87.64%
91.41%
89.41%
97.92%
98.11%
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
0.07
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
0.01
0.00
0
0.01
0.01
0.00%
0.01
0.01
0.00%
0.00
0.01
-100.00%
PBT
14.47
11.48
26.05%
13.27
10.36
28.09%
13.68
10.57
29.42%
49.28
83.86
-41.24%
Tax
3.79
2.95
28.47%
3.10
0.76
307.89%
3.48
1.13
207.96%
12.47
8.25
51.15%
PAT
10.68
8.53
25.21%
10.18
9.60
6.04%
10.20
9.44
8.05%
36.80
75.61
-51.33%
PATM
68.27%
68.31%
67.70%
81.16%
68.12%
79.81%
73.13%
88.45%
EPS
13.46
8.56
57.24%
10.05
8.69
15.65%
13.68
9.59
42.65%
35.67
68.85
-48.19%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
95.97
92.81
121.01
107.31
88.65
63.35
Net Sales Growth
-21.09%
-23.30%
12.77%
21.05%
39.94%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
95.97
92.81
121.01
107.31
88.65
63.35
GP Margin
100.00%
100%
100%
100%
100%
100%
Total Expenditure
5.18
5.01
5.53
5.38
4.83
3.95
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
Employee Cost
-
3.19
3.62
3.74
3.37
2.61
% Of Sales
-
3.44%
2.99%
3.49%
3.80%
4.12%
Manufacturing Exp.
-
0.12
0.14
0.37
0.27
0.19
% Of Sales
-
0.13%
0.12%
0.34%
0.30%
0.30%
General & Admin Exp.
-
0.79
0.84
0.45
0.39
0.40
% Of Sales
-
0.85%
0.69%
0.42%
0.44%
0.63%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
0.91
0.93
0.81
0.81
0.76
% Of Sales
-
0.98%
0.77%
0.75%
0.91%
1.20%
EBITDA
90.79
87.80
115.48
101.93
83.82
59.40
EBITDA Margin
94.60%
94.60%
95.43%
94.99%
94.55%
93.76%
Other Income
0.00
0.00
0.00
0.02
0.32
0.00
Interest
0.07
0.07
0.00
0.00
0.00
0.00
Depreciation
0.03
0.03
0.03
0.04
0.03
0.02
PBT
90.70
87.71
115.46
101.92
84.11
59.38
Tax
22.84
22.00
11.39
14.10
16.11
12.00
Tax Rate
25.18%
25.08%
9.86%
13.83%
19.15%
20.21%
PAT
67.86
65.71
104.06
87.82
68.00
47.38
PAT before Minority Interest
67.86
65.71
104.06
87.82
68.00
47.38
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
70.71%
70.80%
85.99%
81.84%
76.71%
74.79%
PAT Growth
-34.23%
-36.85%
18.49%
29.15%
43.52%
 
EPS
61.14
59.20
93.75
79.12
61.26
42.68

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
12,602.23
7,112.22
8,287.57
8,254.67
858.29
Share Capital
11.07
11.07
11.07
11.08
11.10
Total Reserves
12,588.63
7,099.03
8,275.02
8,242.88
846.95
Non-Current Liabilities
1,442.29
599.27
717.30
742.59
0.88
Secured Loans
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
1.38
1.31
1.31
1.25
0.88
Current Liabilities
0.54
0.42
0.56
0.76
1.15
Trade Payables
0.09
0.18
0.11
0.06
0.00
Other Current Liabilities
0.45
0.24
0.45
0.70
1.15
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
0.00
0.00
0.00
0.00
0.00
Total Liabilities
14,045.06
7,711.91
9,005.43
8,998.02
860.32
Net Block
0.06
0.06
0.08
0.14
0.03
Gross Block
0.17
0.14
0.14
0.17
0.11
Accumulated Depreciation
0.11
0.08
0.06
0.03
0.08
Non Current Assets
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
Non Current Investment
13,545.98
7,279.15
8,618.69
8,642.34
530.62
Long Term Loans & Adv.
2.48
2.48
1.48
1.42
315.56
Other Non Current Assets
0.02
0.03
0.02
0.01
0.00
Current Assets
496.52
430.21
385.16
354.12
14.12
Current Investments
0.00
0.00
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
2.61
1.12
2.31
3.79
2.33
Cash & Bank
1.10
5.94
10.00
7.99
0.05
Other Current Assets
492.81
9.80
8.64
7.69
11.73
Short Term Loans & Adv.
485.41
413.35
364.20
334.65
5.16
Net Current Assets
495.98
429.79
384.59
353.36
12.96
Total Assets
14,045.06
7,711.92
9,005.44
8,998.02
860.33

Cash Flow

Standalone Figures in Rs. Crores /

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

Financial Ratios

Standalone /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
11383.59
6423.84
7486.32
7451.24
773.05
ROA
0.60%
1.24%
0.98%
1.38%
5.51%
ROE
0.67%
1.35%
1.06%
1.49%
5.52%
ROCE
0.89%
1.50%
1.23%
1.85%
6.92%
Fixed Asset Turnover
605.62
871.23
700.90
637.78
572.28
Receivable days
7.34
5.18
10.38
12.60
13.41
Inventory Days
0.00
0.00
0.00
0.00
0.00
Payable days
13.78
13.41
7.30
5.64
0.00
Cash Conversion Cycle
-6.44
-8.23
3.08
6.96
13.41
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
Interest Cover
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.