Nifty
Sensex
:
:
18306.65
61477.17
38.25 (0.21%)
126.91 (0.21%)

Chemicals

Rating :
44/99

BSE: 530019 | NSE: JUBLPHARMA

600.65
26-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  606.95
  •  610.95
  •  596.05
  •  606.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  140946
  •  847.08
  •  1046.95
  •  585.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,575.19
  • 11.57
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 11,487.84
  • 0.83%
  • 1.87

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.68%
  • 3.18%
  • 19.04%
  • FII
  • DII
  • Others
  • 23.14%
  • 0.40%
  • 3.56%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.54
  • 8.73
  • -0.76

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.83
  • 7.05
  • 1.69

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 49.73
  • 7.45
  • 12.81

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.94
  • 15.16
  • 14.09

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.06
  • 2.42
  • 1.96

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.65
  • 8.87
  • 7.50

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
1,657.45
1,591.35
4.15%
1,634.65
1,156.07
41.40%
1,579.78
1,568.54
0.72%
1,771.34
1,517.98
16.69%
Expenses
1,317.95
1,241.57
6.15%
1,259.41
976.76
28.94%
1,205.16
1,130.82
6.57%
1,278.58
1,107.56
15.44%
EBITDA
339.50
349.78
-2.94%
375.24
179.31
109.27%
374.62
437.72
-14.42%
492.76
410.42
20.06%
EBIDTM
20.48%
21.98%
22.96%
15.51%
23.71%
27.91%
27.82%
27.04%
Other Income
4.45
3.45
28.99%
3.89
3.91
-0.51%
6.69
17.30
-61.33%
3.59
3.22
11.49%
Interest
34.74
46.46
-25.23%
34.62
47.93
-27.77%
43.34
46.96
-7.71%
46.37
48.83
-5.04%
Depreciation
99.78
85.09
17.26%
88.04
81.68
7.79%
86.24
98.07
-12.06%
95.94
83.54
14.84%
PBT
209.43
221.68
-5.53%
256.47
53.61
378.40%
241.39
309.99
-22.13%
343.15
248.33
38.18%
Tax
65.40
74.78
-12.54%
86.02
18.22
372.12%
83.06
97.73
-15.01%
121.16
90.18
34.35%
PAT
144.03
146.90
-1.95%
170.45
35.39
381.63%
158.33
212.26
-25.41%
221.99
158.15
40.37%
PATM
8.69%
9.23%
10.43%
3.06%
10.02%
13.53%
12.53%
10.42%
EPS
8.97
14.06
-36.20%
10.09
5.52
82.79%
13.44
16.35
-17.80%
19.46
12.77
52.39%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
6,643.22
8,905.51
9,154.41
9,110.82
7,517.84
5,861.43
5,749.13
5,826.25
5,803.36
5,165.95
4,303.13
Net Sales Growth
13.87%
-2.72%
0.48%
21.19%
28.26%
1.95%
-1.32%
0.39%
12.34%
20.05%
 
Cost Of Goods Sold
1,647.28
3,002.49
3,140.58
3,521.84
2,862.51
2,002.74
2,116.20
2,663.02
2,438.46
2,062.85
1,618.87
Gross Profit
4,995.94
5,903.02
6,013.84
5,588.98
4,655.33
3,858.69
3,632.94
3,163.23
3,364.90
3,103.10
2,684.26
GP Margin
75.20%
66.29%
65.69%
61.34%
61.92%
65.83%
63.19%
54.29%
57.98%
60.07%
62.38%
Total Expenditure
5,061.10
7,014.43
7,207.34
7,371.81
5,999.45
4,516.14
4,502.19
5,124.71
4,782.37
4,097.81
3,412.94
Power & Fuel Cost
-
105.79
112.21
466.38
424.91
333.66
366.71
393.04
389.74
356.73
286.89
% Of Sales
-
1.19%
1.23%
5.12%
5.65%
5.69%
6.38%
6.75%
6.72%
6.91%
6.67%
Employee Cost
-
2,172.83
2,127.68
1,925.96
1,555.88
1,230.93
1,125.09
1,090.28
1,105.17
962.58
836.36
% Of Sales
-
24.40%
23.24%
21.14%
20.70%
21.00%
19.57%
18.71%
19.04%
18.63%
19.44%
Manufacturing Exp.
-
449.40
362.15
552.26
485.98
428.84
436.46
432.40
405.14
360.48
329.75
% Of Sales
-
5.05%
3.96%
6.06%
6.46%
7.32%
7.59%
7.42%
6.98%
6.98%
7.66%
General & Admin Exp.
-
387.92
416.80
540.75
354.56
280.98
256.23
302.28
264.23
208.35
200.72
% Of Sales
-
4.36%
4.55%
5.94%
4.72%
4.79%
4.46%
5.19%
4.55%
4.03%
4.66%
Selling & Distn. Exp.
-
177.15
194.71
267.70
247.85
185.79
135.54
203.98
160.04
123.28
111.85
% Of Sales
-
1.99%
2.13%
2.94%
3.30%
3.17%
2.36%
3.50%
2.76%
2.39%
2.60%
Miscellaneous Exp.
-
718.85
853.22
96.92
67.76
53.20
65.96
39.72
19.59
23.53
111.85
% Of Sales
-
8.07%
9.32%
1.06%
0.90%
0.91%
1.15%
0.68%
0.34%
0.46%
0.66%
EBITDA
1,582.12
1,891.08
1,947.07
1,739.01
1,518.39
1,345.29
1,246.94
701.54
1,020.99
1,068.14
890.19
EBITDA Margin
23.82%
21.23%
21.27%
19.09%
20.20%
22.95%
21.69%
12.04%
17.59%
20.68%
20.69%
Other Income
18.62
29.84
47.43
35.74
40.03
24.86
13.37
42.45
19.06
29.87
31.48
Interest
159.07
247.29
287.41
219.81
284.28
341.11
371.35
367.61
337.11
310.93
238.23
Depreciation
370.00
451.65
461.93
370.90
415.05
291.40
346.74
287.95
281.17
253.79
220.65
PBT
1,050.44
1,221.99
1,245.17
1,184.04
859.08
737.64
542.22
88.43
421.78
533.29
462.79
Tax
355.64
376.40
312.29
326.80
224.66
163.02
155.40
80.48
69.64
152.36
68.41
Tax Rate
33.86%
31.35%
25.80%
36.16%
26.15%
22.10%
28.66%
199.55%
33.60%
44.66%
59.95%
PAT
694.80
824.62
898.24
574.46
642.81
575.66
391.83
-57.76
109.04
152.73
14.56
PAT before Minority Interest
695.42
824.36
898.24
577.01
634.42
574.63
386.82
-40.16
137.64
188.78
45.69
Minority Interest
0.62
0.26
0.00
-2.55
8.39
1.03
5.01
-17.60
-28.60
-36.05
-31.13
PAT Margin
10.46%
9.26%
9.81%
6.31%
8.55%
9.82%
6.82%
-0.99%
1.88%
2.96%
0.34%
PAT Growth
25.71%
-8.20%
56.36%
-10.63%
11.66%
46.92%
-
-
-28.61%
948.97%
 
EPS
43.62
51.77
56.39
36.06
40.35
36.14
24.60
-3.63
6.84
9.59
0.91

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
4,741.49
5,603.88
4,808.92
4,086.53
3,436.04
2,966.26
2,453.52
2,626.51
2,476.12
2,257.03
Share Capital
15.92
15.93
15.93
15.58
15.57
15.54
15.93
15.45
15.93
15.93
Total Reserves
4,724.75
5,587.95
4,792.94
4,070.78
3,419.98
2,950.72
2,437.59
2,611.07
2,460.19
2,241.10
Non-Current Liabilities
2,973.05
4,087.52
4,420.21
3,417.47
3,826.06
3,347.13
4,036.15
2,184.95
3,004.85
3,224.12
Secured Loans
20.78
728.92
811.65
729.88
1,581.96
2,620.41
3,316.29
1,716.67
1,708.74
2,839.47
Unsecured Loans
2,543.19
3,010.76
3,431.24
2,317.93
1,923.07
392.79
375.00
0.22
760.06
0.45
Long Term Provisions
94.01
150.75
114.35
107.08
80.69
70.31
67.04
219.53
237.96
169.70
Current Liabilities
1,048.83
2,619.01
2,089.73
2,004.69
1,684.04
2,464.44
2,129.16
3,894.41
2,778.35
2,212.79
Trade Payables
520.48
1,090.27
1,020.13
1,136.16
749.49
612.12
721.19
718.14
647.13
836.98
Other Current Liabilities
371.73
674.21
473.57
505.87
572.70
951.43
793.31
1,731.20
898.00
499.55
Short Term Borrowings
20.00
649.89
499.71
244.85
255.60
748.97
517.17
1,187.83
1,131.39
767.07
Short Term Provisions
136.62
204.64
96.31
117.81
106.24
151.93
97.49
257.25
101.84
109.18
Total Liabilities
8,763.40
12,310.41
11,318.96
9,457.17
8,898.75
8,739.70
8,618.83
8,863.81
8,370.86
7,762.89
Net Block
4,608.75
6,339.97
5,648.38
5,400.55
5,106.73
5,104.42
4,911.33
5,098.78
4,967.46
4,460.18
Gross Block
6,089.57
7,982.83
6,905.50
6,288.86
5,672.38
5,390.82
7,362.10
7,330.63
6,870.15
6,084.09
Accumulated Depreciation
1,480.83
1,642.85
1,257.12
888.31
565.66
286.40
2,450.76
2,231.85
1,902.69
1,623.92
Non Current Assets
5,810.90
7,272.06
6,734.16
6,267.41
5,950.63
5,864.37
5,904.29
5,935.78
5,809.80
5,465.57
Capital Work in Progress
896.99
768.39
901.43
670.97
683.78
611.32
596.60
472.39
436.89
685.55
Non Current Investment
240.96
69.36
115.11
123.52
102.71
85.43
39.50
33.99
25.61
19.20
Long Term Loans & Adv.
62.84
86.81
68.59
71.79
56.32
62.67
327.17
328.42
379.47
299.86
Other Non Current Assets
1.35
7.53
0.66
0.58
1.08
0.53
29.68
2.21
0.37
0.79
Current Assets
2,952.50
5,038.35
4,584.80
3,189.76
2,948.12
2,875.32
2,714.54
2,928.03
2,561.06
2,297.32
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
1,129.38
1,845.38
1,417.39
1,391.39
1,220.40
1,203.10
1,235.33
1,341.42
1,116.18
1,020.22
Sundry Debtors
819.90
1,293.22
1,271.55
1,130.76
1,005.30
950.50
819.27
805.87
708.54
652.69
Cash & Bank
671.32
1,399.87
1,370.41
248.79
459.63
344.58
394.34
479.53
356.05
266.82
Other Current Assets
331.90
419.59
485.64
373.06
262.79
377.13
265.59
301.21
380.29
357.59
Short Term Loans & Adv.
89.53
80.29
39.80
45.75
37.06
133.06
144.56
136.04
182.01
256.70
Net Current Assets
1,903.67
2,419.34
2,495.07
1,185.06
1,264.08
410.88
585.38
-966.38
-217.29
84.53
Total Assets
8,763.40
12,310.41
11,318.96
9,457.17
8,898.75
8,739.69
8,618.83
8,863.81
8,370.86
7,762.89

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
1,784.27
1,542.94
1,121.51
1,303.20
1,268.49
1,098.89
783.26
772.27
969.90
707.17
PBT
1,212.01
1,210.53
903.81
859.08
737.64
542.22
40.32
207.28
341.14
114.11
Adjustment
716.48
760.74
861.53
687.81
637.90
737.89
725.84
756.60
752.36
795.44
Changes in Working Capital
249.90
-179.67
-300.53
14.15
36.88
-133.16
96.40
-110.70
-4.04
-136.91
Cash after chg. in Working capital
2,178.39
1,791.60
1,464.82
1,561.04
1,412.42
1,146.96
862.57
853.18
1,089.46
772.64
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-394.12
-248.66
-343.31
-257.84
-143.94
-48.07
-79.31
-80.91
-119.56
-65.47
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
-739.01
-327.00
-1,011.84
-617.70
-450.39
-312.53
-343.33
-174.42
-499.72
-594.31
Net Fixed Assets
2,198.22
-241.66
-305.67
-147.58
-115.33
785.60
1,162.43
-166.96
-286.05
-434.15
Net Investments
118.05
-0.14
-57.59
3.34
-0.39
57.01
239.81
-27.56
-18.79
-95.66
Others
-3,055.28
-85.20
-648.58
-473.46
-334.67
-1,155.14
-1,745.57
20.10
-194.88
-64.50
Cash from Financing Activity
-1,709.39
-1,050.37
657.43
-901.13
-685.87
-842.75
-502.69
-414.41
-449.76
-888.82
Net Cash Inflow / Outflow
-664.13
165.56
767.10
-215.63
132.22
-56.38
-62.76
183.44
20.41
-775.95
Opening Cash & Equivalents
1,230.81
1,005.40
244.18
456.44
339.27
391.64
473.49
279.65
263.08
1,041.15
Closing Cash & Equivalent
501.96
1,230.81
1,005.40
244.18
456.44
339.27
391.63
473.49
279.65
263.08

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
297.84
351.83
301.93
262.33
220.61
190.90
154.04
170.07
155.46
141.70
ROA
7.82%
7.60%
5.55%
6.91%
6.52%
4.46%
-0.46%
1.60%
2.34%
0.60%
ROE
15.94%
17.25%
12.97%
16.87%
17.95%
14.27%
-1.58%
5.39%
7.98%
2.06%
ROCE
16.49%
15.07%
13.06%
15.21%
14.44%
12.42%
5.72%
7.92%
10.19%
5.79%
Fixed Asset Turnover
1.27
1.23
1.38
1.26
1.09
0.92
0.81
0.84
0.82
0.78
Receivable days
43.30
51.13
48.12
51.58
59.43
54.81
49.56
46.53
47.00
48.71
Inventory Days
60.96
65.05
56.26
63.07
73.64
75.51
78.58
75.51
73.76
71.07
Payable days
45.62
58.75
55.42
56.86
54.84
53.44
52.17
51.42
45.33
38.70
Cash Conversion Cycle
58.64
57.43
48.96
57.79
78.23
76.88
75.98
70.61
75.42
81.08
Total Debt/Equity
0.55
0.83
1.01
0.85
1.18
1.51
1.95
1.67
1.71
1.69
Interest Cover
5.86
5.21
5.11
4.02
3.16
2.46
1.11
1.61
2.10
1.48

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.