Nifty
Sensex
:
:
11075.90
37104.39
93.10 (0.85%)
-209.45 (-0.56%)

Chemicals

Rating :
56/99

BSE: 530019 | NSE: JUBILANT

513.10
13-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  496.35
  •  518.00
  •  489.10
  •  492.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  723932
  •  3679.05
  •  898.85
  •  391.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 8,185.46
  • 14.70
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 11,655.48
  • 0.88%
  • 1.64

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.68%
  • 3.09%
  • 11.74%
  • FII
  • DII
  • Others
  • 0.15%
  • 4.52%
  • 29.82%

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.16
  • 9.35
  • 15.84

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.84
  • 19.91
  • 5.27

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.15
  • -6.37
  • -0.07

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.09
  • 16.97
  • 19.06

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.85
  • 2.34
  • 2.83

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.42
  • 9.48
  • 9.89

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
2,181.86
2,078.65
4.97%
2,385.58
2,251.96
5.93%
2,377.10
2,067.76
14.96%
2,269.49
1,642.04
38.21%
Expenses
1,747.26
1,641.05
6.47%
2,027.61
1,794.09
13.02%
1,883.84
1,650.92
14.11%
1,819.31
1,335.98
36.18%
EBITDA
434.60
437.60
-0.69%
357.97
457.87
-21.82%
493.26
416.84
18.33%
450.18
306.06
47.09%
EBIDTM
19.92%
21.05%
15.01%
20.33%
20.75%
20.16%
19.84%
18.64%
Other Income
9.70
9.47
2.43%
-6.58
22.91
-
29.02
3.22
801.24%
3.83
7.09
-45.98%
Interest
72.58
72.70
-0.17%
61.59
72.48
-15.02%
68.27
77.06
-11.41%
62.72
66.01
-4.98%
Depreciation
102.69
88.00
16.69%
95.02
181.74
-47.72%
98.40
81.82
20.26%
89.48
79.01
13.25%
PBT
269.03
286.37
-6.06%
-39.98
226.56
-
355.61
261.18
36.16%
301.81
168.13
79.51%
Tax
84.05
86.00
-2.27%
60.67
74.16
-18.19%
88.09
48.34
82.23%
92.04
42.66
115.75%
PAT
184.98
200.37
-7.68%
-100.65
152.40
-
267.52
212.84
25.69%
209.77
125.47
67.19%
PATM
8.48%
9.64%
-4.22%
6.77%
11.25%
10.29%
9.24%
7.64%
EPS
11.61
13.00
-10.69%
-6.23
9.94
-
16.74
13.64
22.73%
13.51
8.24
63.96%

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
9,214.03
9,110.82
7,517.84
5,861.43
5,749.13
5,826.25
5,803.36
5,165.95
4,303.13
3,445.62
3,791.13
Net Sales Growth
14.60%
21.19%
28.26%
1.95%
-1.32%
0.39%
12.34%
20.05%
24.89%
-9.11%
 
Cost Of Goods Sold
3,480.75
3,521.84
2,862.51
2,002.74
2,116.20
2,663.02
2,438.46
2,062.85
1,618.87
1,339.68
1,471.11
Gross Profit
5,733.28
5,588.98
4,655.33
3,858.69
3,632.94
3,163.23
3,364.90
3,103.10
2,684.26
2,105.95
2,320.02
GP Margin
62.22%
61.34%
61.92%
65.83%
63.19%
54.29%
57.98%
60.07%
62.38%
61.12%
61.20%
Total Expenditure
7,478.02
7,371.81
5,999.45
4,516.14
4,502.19
5,124.71
4,782.37
4,097.81
3,412.94
2,880.76
3,111.07
Power & Fuel Cost
-
466.38
424.91
333.66
366.71
393.04
389.74
356.73
286.89
224.04
220.03
% Of Sales
-
5.12%
5.65%
5.69%
6.38%
6.75%
6.72%
6.91%
6.67%
6.50%
5.80%
Employee Cost
-
1,925.96
1,555.88
1,230.93
1,125.09
1,090.28
1,105.17
962.58
836.36
718.54
735.21
% Of Sales
-
21.14%
20.70%
21.00%
19.57%
18.71%
19.04%
18.63%
19.44%
20.85%
19.39%
Manufacturing Exp.
-
552.26
485.98
428.84
436.46
432.40
405.14
360.48
329.75
284.66
315.90
% Of Sales
-
6.06%
6.46%
7.32%
7.59%
7.42%
6.98%
6.98%
7.66%
8.26%
8.33%
General & Admin Exp.
-
540.75
365.54
280.98
256.23
302.28
264.23
208.35
200.72
195.72
196.68
% Of Sales
-
5.94%
4.86%
4.79%
4.46%
5.19%
4.55%
4.03%
4.66%
5.68%
5.19%
Selling & Distn. Exp.
-
267.70
247.85
185.79
135.54
203.98
160.04
123.28
111.85
90.92
125.97
% Of Sales
-
2.94%
3.30%
3.17%
2.36%
3.50%
2.76%
2.39%
2.60%
2.64%
3.32%
Miscellaneous Exp.
-
96.92
56.78
53.20
65.96
39.72
19.59
23.53
28.50
27.21
125.97
% Of Sales
-
1.06%
0.76%
0.91%
1.15%
0.68%
0.34%
0.46%
0.66%
0.79%
1.22%
EBITDA
1,736.01
1,739.01
1,518.39
1,345.29
1,246.94
701.54
1,020.99
1,068.14
890.19
564.86
680.06
EBITDA Margin
18.84%
19.09%
20.20%
22.95%
21.69%
12.04%
17.59%
20.68%
20.69%
16.39%
17.94%
Other Income
35.97
35.74
40.03
24.86
13.37
42.45
19.06
29.87
31.48
17.24
118.09
Interest
265.16
219.81
284.28
341.11
371.35
367.61
337.11
310.93
238.23
119.99
155.57
Depreciation
385.59
370.90
415.05
291.40
346.74
287.95
281.17
253.79
220.65
180.10
124.68
PBT
886.47
1,184.04
859.08
737.64
542.22
88.43
421.78
533.29
462.79
282.02
517.90
Tax
324.85
326.80
224.66
163.02
155.40
80.48
69.64
152.36
68.41
13.37
95.94
Tax Rate
36.65%
36.16%
26.15%
22.10%
28.66%
199.55%
33.60%
44.66%
59.95%
5.56%
18.52%
PAT
561.62
574.46
642.81
575.66
391.83
-57.76
109.04
152.73
14.56
229.72
421.46
PAT before Minority Interest
556.94
577.01
634.42
574.63
386.82
-40.16
137.64
188.78
45.69
227.23
421.95
Minority Interest
-4.68
-2.55
8.39
1.03
5.01
-17.60
-28.60
-36.05
-31.13
2.49
-0.49
PAT Margin
6.10%
6.31%
8.55%
9.82%
6.82%
-0.99%
1.88%
2.96%
0.34%
6.67%
11.12%
PAT Growth
-18.73%
-10.63%
11.66%
46.92%
-
-
-28.61%
948.97%
-93.66%
-45.49%
 
Unadjusted EPS
35.63
36.86
41.25
36.93
25.10
-3.63
6.85
9.59
0.91
14.42
28.56

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
4,808.92
4,086.53
3,436.04
2,966.26
2,453.52
2,626.51
2,476.12
2,257.03
2,172.27
2,201.34
Share Capital
15.93
15.58
15.57
15.54
15.93
15.45
15.93
15.93
15.93
15.88
Total Reserves
4,792.94
4,070.78
3,419.98
2,950.72
2,437.59
2,611.07
2,460.19
2,241.10
2,156.34
2,185.46
Non-Current Liabilities
4,420.21
3,417.47
3,826.06
3,347.13
4,036.15
2,184.95
3,004.85
3,224.12
3,048.25
3,365.15
Secured Loans
811.65
1,109.17
1,581.96
2,620.41
3,316.29
1,716.67
1,708.74
2,839.47
2,435.91
2,160.79
Unsecured Loans
3,431.24
1,938.64
1,923.07
392.79
375.00
0.22
760.06
0.45
400.61
1,011.94
Long Term Provisions
114.35
107.08
80.69
70.31
67.04
219.53
237.96
169.70
39.87
0.00
Current Liabilities
2,089.73
2,004.69
1,684.04
2,464.44
2,129.16
3,894.41
2,778.35
2,212.79
2,269.67
1,220.11
Trade Payables
1,020.13
1,136.16
749.49
612.12
721.19
718.14
647.13
836.98
517.43
688.83
Other Current Liabilities
473.57
505.87
572.70
951.43
793.31
1,731.20
898.00
499.55
465.94
64.70
Short Term Borrowings
499.71
244.85
255.60
748.97
517.17
1,187.83
1,131.39
767.07
883.03
0.00
Short Term Provisions
96.31
117.81
106.24
151.93
97.49
257.25
101.84
109.18
403.28
466.59
Total Liabilities
11,318.96
9,457.17
8,898.75
8,739.70
8,618.83
8,863.81
8,370.86
7,762.89
7,532.00
6,824.52
Net Block
5,648.38
5,400.55
5,106.73
5,104.42
4,911.33
5,098.78
4,967.46
4,460.18
3,991.05
3,818.89
Gross Block
6,905.50
6,288.86
5,672.38
5,390.82
7,362.10
7,330.63
6,870.15
6,084.09
5,163.28
4,845.26
Accumulated Depreciation
1,257.12
888.31
565.66
286.40
2,450.76
2,231.85
1,902.69
1,623.92
1,172.22
1,026.38
Non Current Assets
6,734.16
6,267.41
5,950.63
5,864.37
5,904.29
5,935.78
5,809.80
5,465.57
4,940.25
4,357.21
Capital Work in Progress
901.43
670.97
683.78
611.32
596.60
472.39
436.89
685.55
666.71
505.63
Non Current Investment
115.11
123.52
102.71
85.43
39.50
33.99
25.61
19.20
32.75
32.70
Long Term Loans & Adv.
68.59
71.79
56.32
62.67
327.17
328.42
379.47
299.86
249.18
0.00
Other Non Current Assets
0.66
0.58
1.08
0.53
29.68
2.21
0.37
0.79
0.55
0.00
Current Assets
4,584.80
3,189.76
2,948.12
2,875.32
2,714.54
2,928.03
2,561.06
2,297.32
2,591.75
2,455.22
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
223.71
Inventories
1,417.39
1,391.39
1,220.40
1,203.10
1,235.33
1,341.42
1,116.18
1,020.22
691.28
690.95
Sundry Debtors
1,271.55
1,130.76
1,005.30
950.50
819.27
805.87
708.54
652.69
520.45
518.61
Cash & Bank
1,370.41
248.79
459.63
344.58
394.34
479.53
356.05
266.82
1,045.14
503.67
Other Current Assets
525.44
373.06
225.73
244.07
265.59
301.21
380.29
357.59
334.88
518.27
Short Term Loans & Adv.
39.80
45.75
37.06
133.06
144.56
136.04
182.01
256.70
217.50
498.14
Net Current Assets
2,495.07
1,185.06
1,264.08
410.88
585.38
-966.38
-217.29
84.53
322.08
1,235.11
Total Assets
11,318.96
9,457.17
8,898.75
8,739.69
8,618.83
8,863.81
8,370.86
7,762.89
7,532.00
6,824.51

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
1,121.51
1,303.20
1,268.49
1,098.89
783.26
772.27
969.90
707.17
389.75
709.61
PBT
903.81
859.08
737.64
542.22
40.32
207.28
341.14
114.11
240.59
517.90
Adjustment
861.53
687.81
637.90
737.89
725.84
756.60
752.36
795.44
318.42
189.22
Changes in Working Capital
-300.53
14.15
36.88
-133.16
96.40
-110.70
-4.04
-136.91
-84.14
62.58
Cash after chg. in Working capital
1,464.82
1,561.04
1,412.42
1,146.96
862.57
853.18
1,089.46
772.64
474.88
769.70
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-343.31
-257.84
-143.94
-48.07
-79.31
-80.91
-119.56
-65.47
-85.14
-60.57
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
-1,011.84
-617.70
-450.39
-312.53
-343.33
-174.42
-499.72
-594.31
-352.15
-279.75
Net Fixed Assets
-305.67
-147.58
-115.33
785.60
1,162.43
-166.96
-286.05
-434.15
-275.33
-128.63
Net Investments
-57.59
3.34
-0.39
57.01
239.81
-27.56
-18.79
-95.66
5.14
-159.67
Others
-648.58
-473.46
-334.67
-1,155.14
-1,745.57
20.10
-194.88
-64.50
-81.96
8.55
Cash from Financing Activity
657.43
-901.13
-685.87
-842.75
-502.69
-414.41
-449.76
-888.82
608.21
-298.02
Net Cash Inflow / Outflow
767.10
-215.63
132.22
-56.38
-62.76
183.44
20.41
-775.95
645.81
131.84
Opening Cash & Equivalents
244.18
456.44
339.27
391.64
473.49
279.65
263.08
1,041.15
498.27
381.66
Closing Cash & Equivalent
1,005.40
244.18
456.44
339.27
391.63
473.49
279.65
263.08
1,041.15
505.34

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.)
301.93
262.33
220.61
190.90
154.04
170.07
155.46
141.70
136.38
137.88
ROA
5.55%
6.91%
6.52%
4.46%
-0.46%
1.60%
2.34%
0.60%
3.17%
6.21%
ROE
12.97%
16.87%
17.95%
14.27%
-1.58%
5.39%
7.98%
2.06%
10.42%
24.42%
ROCE
13.06%
15.21%
14.44%
12.42%
5.72%
7.92%
10.19%
5.79%
6.29%
12.74%
Fixed Asset Turnover
1.38
1.26
1.09
0.92
0.81
0.84
0.82
0.78
0.70
0.82
Receivable days
48.12
51.58
59.43
54.81
49.56
46.53
47.00
48.71
53.83
48.18
Inventory Days
56.26
63.07
73.64
75.51
78.58
75.51
73.76
71.07
71.61
60.59
Payable days
55.42
56.86
54.84
53.44
52.17
51.42
45.33
38.70
50.95
58.42
Cash Conversion Cycle
48.96
57.79
78.23
76.88
75.98
70.61
75.42
81.08
74.50
50.34
Total Debt/Equity
1.01
0.85
1.18
1.51
1.95
1.67
1.71
1.69
1.81
1.45
Interest Cover
5.11
4.02
3.16
2.46
1.11
1.61
2.10
1.48
3.01
4.33

News Update:


  • Jubilant Life Sciences issues CPs worth Rs 40 crore
    5th Aug 2019, 10:23 AM

    The coupon / interest offered is 6.75% per annum

    Read More
  • Jubilant Life Sciences to evaluate creation of focused entities for businesses
    27th Jul 2019, 09:29 AM

    The company will enable strategic growth for businesses with optimal capital structure

    Read More
  • Jubilant Life Sciences reports 7% fall in Q1 consolidated net profit
    26th Jul 2019, 15:13 PM

    Total consolidated income of the company increased by 4.95% at Rs 2,191.56 crore for Q1FY20

    Read More
  • Jubilant LifeScience - Quarterly Results
    26th Jul 2019, 14:56 PM

    Read More
  • Jubilant Life Sciences increases price of Vitamin B3
    16th Jul 2019, 09:07 AM

    The company has increased the prices with immediate effect, for non-contract customers and wherever existing contracts permit

    Read More
  • Jubilant Life Sciences raises Rs 40 crore via CPs
    26th Jun 2019, 09:06 AM

    The tenure of the instrument is 36 days and maturity date is July 31, 2019

    Read More

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.