Nifty
:
22147.00
Sensex
:
73088.33
151.15 (0.69%)
599.34 (0.83%)
Nifty
Sensex
:
:
22147.00
73088.33
151.15 (0.69%)
599.34 (0.83%)

Jubilant Industries Ltd.

Chemicals

Rating :
70/99

BSE: 533320 | NSE: JUBLINDS

NSE BSE
1181.60
19-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1221.00
  •  1235.95
  •  1174.00
  •  1235.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  15376
  •  183.82
  •  1460.00
  •  390.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,784.62
  • 71.64
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,935.18
  • N/A
  • 8.48

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.78%
  • 1.67%
  • 19.08%
  • FII
  • DII
  • Others
  • 0.53%
  • 0.02%
  • 3.92%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.71
  • 21.39
  • 33.35

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 42.59
  • 23.96
  • 15.03

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.80
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.76
  • 16.22
  • 16.49

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.46
  • 3.87
  • 4.96

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.40
  • 9.63
  • 10.07

Quarterly Results

Consolidated Figures in Rs. Crores /

Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
292.51
347.91
-15.92%
311.69
426.61
-26.94%
348.74
355.03
-1.77%
343.37
329.20
4.30%
Expenses
265.84
327.79
-18.90%
288.63
397.25
-27.34%
313.10
321.15
-2.51%
323.42
321.74
0.52%
EBITDA
26.67
20.12
32.55%
23.06
29.36
-21.46%
35.64
33.88
5.19%
19.95
7.46
167.43%
EBIDTM
9.12%
5.78%
7.40%
6.88%
10.22%
9.54%
5.81%
2.27%
Other Income
0.20
0.21
-4.76%
0.41
0.32
28.12%
0.61
1.15
-46.96%
1.19
0.36
230.56%
Interest
4.49
5.26
-14.64%
4.80
5.28
-9.09%
5.39
3.98
35.43%
5.25
2.77
89.53%
Depreciation
3.80
3.73
1.88%
3.77
3.71
1.62%
3.71
3.36
10.42%
3.41
3.28
3.96%
PBT
-28.03
11.34
-
14.90
20.69
-27.98%
27.15
27.69
-1.95%
12.48
1.77
605.08%
Tax
-5.13
4.68
-
5.86
6.00
-2.33%
6.29
5.99
5.01%
2.74
2.93
-6.48%
PAT
-22.90
6.66
-
9.04
14.69
-38.46%
20.86
21.70
-3.87%
9.74
-1.16
-
PATM
-7.83%
1.91%
2.90%
3.44%
5.98%
6.11%
2.84%
-0.35%
EPS
-15.25
4.67
-
5.69
9.48
-39.98%
13.63
14.62
-6.77%
12.46
-0.92
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
1,296.31
1,472.92
1,165.80
621.19
544.40
558.90
457.25
508.46
607.62
858.20
930.03
Net Sales Growth
-11.14%
26.34%
87.67%
14.11%
-2.59%
22.23%
-10.07%
-16.32%
-29.20%
-7.72%
 
Cost Of Goods Sold
769.39
953.85
709.60
328.28
295.37
322.94
235.83
260.18
340.09
563.36
603.48
Gross Profit
526.92
519.07
456.20
292.91
249.03
235.96
221.42
248.28
267.53
294.84
326.55
GP Margin
40.65%
35.24%
39.13%
47.15%
45.74%
42.22%
48.42%
48.83%
44.03%
34.36%
35.11%
Total Expenditure
1,190.99
1,368.00
1,065.49
569.09
495.75
523.05
426.93
471.30
575.43
881.03
927.01
Power & Fuel Cost
-
32.59
29.94
21.16
16.68
17.53
15.23
14.35
13.61
15.61
19.57
% Of Sales
-
2.21%
2.57%
3.41%
3.06%
3.14%
3.33%
2.82%
2.24%
1.82%
2.10%
Employee Cost
-
106.41
96.26
80.31
71.98
70.14
69.93
72.05
83.75
100.50
98.70
% Of Sales
-
7.22%
8.26%
12.93%
13.22%
12.55%
15.29%
14.17%
13.78%
11.71%
10.61%
Manufacturing Exp.
-
90.37
84.20
50.48
39.30
35.36
32.95
45.55
48.58
50.78
53.76
% Of Sales
-
6.14%
7.22%
8.13%
7.22%
6.33%
7.21%
8.96%
8.00%
5.92%
5.78%
General & Admin Exp.
-
33.00
23.51
17.57
22.13
26.08
26.65
31.20
43.56
95.35
95.09
% Of Sales
-
2.24%
2.02%
2.83%
4.07%
4.67%
5.83%
6.14%
7.17%
11.11%
10.22%
Selling & Distn. Exp.
-
141.46
119.18
70.19
49.17
46.82
45.59
46.01
45.46
53.07
52.99
% Of Sales
-
9.60%
10.22%
11.30%
9.03%
8.38%
9.97%
9.05%
7.48%
6.18%
5.70%
Miscellaneous Exp.
-
10.31
2.79
1.10
1.11
4.20
0.74
1.95
0.38
2.35
52.99
% Of Sales
-
0.70%
0.24%
0.18%
0.20%
0.75%
0.16%
0.38%
0.06%
0.27%
0.37%
EBITDA
105.32
104.92
100.31
52.10
48.65
35.85
30.32
37.16
32.19
-22.83
3.02
EBITDA Margin
8.12%
7.12%
8.60%
8.39%
8.94%
6.41%
6.63%
7.31%
5.30%
-2.66%
0.32%
Other Income
2.41
2.87
0.97
3.15
1.77
0.68
1.56
3.07
3.30
3.99
1.66
Interest
19.93
21.37
15.18
16.73
21.72
25.38
27.41
31.21
43.24
45.00
37.28
Depreciation
14.69
14.21
12.68
12.61
11.41
9.07
9.07
9.10
17.55
30.74
31.64
PBT
26.50
72.21
73.42
25.91
17.29
2.07
-4.59
-0.08
-25.31
-94.59
-64.24
Tax
9.76
19.41
18.80
34.48
0.12
5.09
0.14
1.71
-91.19
-0.16
-4.06
Tax Rate
36.83%
26.88%
25.61%
133.08%
0.69%
245.89%
-3.05%
-2137.50%
90.60%
0.14%
-19.47%
PAT
16.74
52.80
54.62
-8.57
17.17
-3.02
-4.74
-1.78
-9.46
-117.78
24.91
PAT before Minority Interest
16.74
52.80
54.62
-8.57
17.17
-3.02
-4.74
-1.78
-9.46
-117.78
24.91
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
1.29%
3.58%
4.69%
-1.38%
3.15%
-0.54%
-1.04%
-0.35%
-1.56%
-13.72%
2.68%
PAT Growth
-60.04%
-3.33%
-
-
-
-
-
-
-
-
 
EPS
11.09
34.97
36.17
-5.68
11.37
-2.00
-3.14
-1.18
-6.26
-78.00
16.50

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
203.36
139.72
85.04
94.29
64.13
37.74
41.95
43.63
52.65
171.44
Share Capital
15.07
15.03
15.03
15.03
13.73
11.93
11.91
11.89
11.85
11.85
Total Reserves
186.02
123.59
69.68
79.13
45.53
25.47
29.75
31.75
40.80
159.60
Non-Current Liabilities
47.24
42.87
36.77
39.72
61.25
84.74
52.76
92.78
193.40
193.47
Secured Loans
23.61
55.03
62.36
98.60
128.21
153.91
128.93
146.59
142.54
174.15
Unsecured Loans
0.00
0.00
5.82
5.82
5.82
12.00
4.00
24.00
20.00
0.00
Long Term Provisions
12.75
12.83
11.82
11.53
10.29
10.19
11.21
9.72
10.29
10.30
Current Liabilities
415.37
467.23
256.33
210.67
193.43
208.45
242.29
210.07
369.24
306.77
Trade Payables
174.57
274.37
113.38
84.06
86.38
70.41
69.14
52.20
102.42
152.97
Other Current Liabilities
99.76
136.95
97.28
75.81
63.25
57.89
72.71
37.88
87.16
69.43
Short Term Borrowings
132.56
48.40
39.23
45.53
38.75
75.37
94.49
99.94
137.67
79.68
Short Term Provisions
8.47
7.51
6.46
5.26
5.05
4.78
5.96
20.05
41.99
4.70
Total Liabilities
665.97
649.82
378.14
344.68
318.81
330.93
337.00
346.48
615.29
671.68
Net Block
169.82
153.03
140.44
140.94
124.52
125.69
132.75
124.69
285.43
273.89
Gross Block
238.50
212.75
189.72
176.09
151.22
143.60
141.83
185.66
446.88
404.28
Accumulated Depreciation
68.69
59.72
49.27
35.15
26.70
17.91
9.07
60.97
161.45
130.39
Non Current Assets
179.27
157.18
142.79
152.99
132.27
134.20
137.94
136.16
320.98
330.94
Capital Work in Progress
4.82
0.42
0.06
9.16
5.00
6.12
3.06
6.56
4.63
23.69
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
4.07
2.80
1.70
2.10
1.98
2.07
1.78
4.90
30.92
33.36
Other Non Current Assets
0.55
0.93
0.59
0.79
0.77
0.31
0.35
0.00
0.00
0.00
Current Assets
486.65
491.27
233.97
191.69
186.53
196.73
199.06
210.33
294.31
340.75
Current Investments
0.05
0.05
0.05
0.04
0.04
0.04
0.03
0.01
0.01
0.01
Inventories
187.35
232.70
91.51
74.24
66.35
73.00
63.20
60.05
114.26
130.81
Sundry Debtors
257.05
197.65
105.44
93.16
98.33
97.21
115.75
98.89
105.81
135.50
Cash & Bank
4.56
6.48
8.04
2.24
3.59
7.08
3.29
6.31
22.67
22.47
Other Current Assets
37.65
6.26
4.03
6.28
18.22
19.40
16.79
45.08
51.57
51.96
Short Term Loans & Adv.
32.63
48.13
24.91
15.73
14.67
16.07
12.97
34.72
35.16
37.09
Net Current Assets
71.29
24.04
-22.36
-18.98
-6.89
-11.72
-43.23
0.26
-74.93
33.98
Total Assets
665.92
648.45
376.76
344.68
318.80
330.93
337.00
346.49
615.29
671.69

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
14.45
29.99
61.86
47.27
64.15
41.75
47.09
50.77
-16.03
71.02
PBT
83.47
72.39
25.18
17.29
2.07
-4.59
-0.08
-100.65
-117.94
20.85
Adjustment
24.90
28.01
27.59
32.92
34.11
35.46
36.34
130.26
105.10
-20.56
Changes in Working Capital
-93.81
-70.28
9.20
-2.90
27.35
10.37
0.93
20.98
-1.85
71.53
Cash after chg. in Working capital
14.56
30.12
61.97
47.31
63.54
41.23
37.19
50.60
-14.69
71.83
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.11
-0.13
-0.12
-0.04
0.61
0.52
9.89
0.17
-1.34
-0.81
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
-18.23
-21.70
3.73
-19.13
-6.50
-5.78
-13.34
68.44
-22.45
-33.26
Net Fixed Assets
0.00
0.02
1.76
0.12
-0.02
0.02
1.44
0.04
0.00
-0.20
Net Investments
-1.37
-0.76
-11.56
-9.53
-19.04
-0.83
0.52
0.00
-1.08
0.04
Others
-16.86
-20.96
13.53
-9.72
12.56
-4.97
-15.30
68.40
-21.37
-33.10
Cash from Financing Activity
2.10
-8.99
-60.68
-29.65
-61.33
-32.09
-36.39
-118.22
36.79
-51.44
Net Cash Inflow / Outflow
-1.68
-0.70
4.91
-1.51
-3.69
3.88
-2.64
0.98
-1.69
-13.69
Opening Cash & Equivalents
6.38
6.47
2.03
3.38
6.87
3.08
5.82
4.85
6.59
20.28
Closing Cash & Equivalent
4.41
6.38
6.47
2.03
3.38
6.87
3.08
5.82
4.85
6.59

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
133.46
92.23
56.36
62.65
43.16
31.35
34.97
36.71
44.44
144.69
ROA
8.03%
10.63%
-2.37%
5.18%
-0.93%
-1.42%
-0.52%
-1.97%
-18.30%
3.47%
ROE
31.08%
48.91%
-9.58%
22.38%
-6.24%
-11.98%
-4.18%
-19.64%
-105.11%
15.67%
ROCE
28.21%
34.55%
17.06%
14.50%
9.74%
7.54%
10.00%
-15.80%
-16.94%
14.09%
Fixed Asset Turnover
6.53
5.79
3.40
3.33
3.79
3.27
3.36
2.06
2.14
2.36
Receivable days
56.34
47.45
58.35
64.19
63.85
83.18
71.16
57.26
48.27
54.76
Inventory Days
52.05
50.75
48.69
47.13
45.51
53.20
40.86
48.76
49.03
50.59
Payable days
85.89
99.72
109.76
63.71
57.58
61.81
48.89
52.60
57.12
55.41
Cash Conversion Cycle
22.49
-1.52
-2.72
47.61
51.78
74.57
63.14
53.41
40.18
49.94
Total Debt/Equity
0.86
1.07
1.66
1.92
3.36
7.01
6.30
6.29
6.76
1.64
Interest Cover
4.38
5.84
2.55
1.80
1.08
0.83
1.00
-1.33
-1.62
1.56

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


  • Jubilant Inds. - Quarterly Results
    9th Feb 2024, 16:31 PM

    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.