Nifty

:

18562.75

Sensex

:

62504.80

50.00 (0.27%)
211.16 (0.34%)

Login

Nifty
Sensex

:
:

18562.75
62504.80

50.00 (0.27%)
211.16 (0.34%)

Jumbo Bag Ltd.

Plastic Products

Rating :

N/A

BSE: 516078 | NSE: JUMBO

Watchlist

NSE BSE

21.60

28-Nov-2022

Day's Open
Day's High
Day's Low
Previous Close

22.95
22.95
20.00
22.00

Volume
Traded Value (lacs)
52 Week High
52 Week Low

23
1.47
31.65
14.60

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

18.42
5.94
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

60.11
N/A
0.94

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

4.05
4.31
12.44

EBITDA CAGR (%)

10 Years
5 Years
3 Years

4.30
5.19
8.92

PAT CAGR (%)

10 Years
5 Years
3 Years

27.97
-0.56
3.36

P:E (Median)

8 Years
5 Years
3 Years

8.06
10.45
13.00

P:BV (Average)

8 Years
5 Years
3 Years

0.76
0.76
0.76

EV:EBITDA (Average)

8 Years
5 Years
3 Years

8.56
8.83
9.10

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 Var% Dec 21 Dec 20 Var%
Net Sales 32.39 30.44 6.41% 31.01 31.38 -1.18% 34.56 30.55 13.13% 34.18 25.51 33.99%
Expenses 30.55 28.29 7.99% 28.95 29.29 -1.16% 31.90 26.73 19.34% 31.83 23.65 34.59%
EBITDA 1.84 2.15 -14.42% 2.06 2.09 -1.44% 2.67 3.82 -30.10% 2.34 1.85 26.49%
EBIDTM 5.68% 7.07% 6.66% 6.67% 7.72% 12.50% 6.86% 7.26%
Other Income 0.06 0.13 -53.85% 0.15 0.02 650.00% 0.39 0.04 875.00% 0.04 0.06 -33.33%
Interest 0.79 0.56 41.07% 0.80 0.54 48.15% 0.63 0.79 -20.25% 0.68 0.56 21.43%
Depreciation 0.59 0.50 18.00% 0.67 0.70 -4.29% 1.06 1.03 2.91% 0.56 0.42 33.33%
PBT 0.52 -2.68 - 0.75 0.88 -14.77% 1.36 2.04 -33.33% 1.15 0.92 25.00%
Tax 0.12 -0.38 - 0.19 0.23 -17.39% 0.42 0.32 31.25% -0.05 -0.02 -
PAT 0.40 -2.31 - 0.56 0.65 -13.85% 0.94 1.71 -45.03% 1.20 0.95 26.32%
PATM 1.23% -7.57% 1.82% 2.07% 2.72% 5.61% 3.51% 3.71%
EPS 0.47 -2.74 - 0.67 0.77 -12.99% 1.12 2.04 -45.10% 1.43 1.13 26.55%

Description Jun 22 Jun 21 Var% Mar 22 Mar 21 Var% Dec 21 Dec 20 Var% Sep 21 Sep 20 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
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 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Net Sales 132.14 130.56 84.59 91.84 117.47 105.74 96.44 84.66 94.76 84.28 87.79 Net Sales Growth 12.10% 54.34% -7.89% -21.82% 11.09% 9.64% 13.91% -10.66% 12.43% -4.00% Cost Of Goods Sold 82.84 81.52 49.34 54.09 69.42 63.32 55.50 44.98 55.05 61.97 53.88 Gross Profit 49.30 49.04 35.25 37.76 48.05 42.42 40.94 39.69 39.72 22.31 33.90 GP Margin 37.31% 37.56% 41.67% 41.11% 40.90% 40.12% 42.45% 46.88% 41.92% 26.47% 38.61% Total Expenditure 123.23 120.72 78.58 85.42 108.72 98.10 89.19 78.48 89.58 88.48 81.33 Power & Fuel Cost - 3.93 3.07 3.58 4.32 3.58 3.80 3.84 4.24 4.31 5.64 % Of Sales - 3.01% 3.63% 3.90% 3.68% 3.39% 3.94% 4.54% 4.47% 5.11% 6.42% Employee Cost - 10.19 9.58 10.20 10.81 9.44 8.46 7.66 7.69 6.51 6.43 % Of Sales - 7.80% 11.33% 11.11% 9.20% 8.93% 8.77% 9.05% 8.12% 7.72% 7.32% Manufacturing Exp. - 18.91 12.87 11.97 18.10 15.70 15.30 14.14 11.77 5.86 6.58 % Of Sales - 14.48% 15.21% 13.03% 15.41% 14.85% 15.86% 16.70% 12.42% 6.95% 7.50% General & Admin Exp. - 2.28 1.80 3.67 3.63 3.75 3.33 3.61 4.22 3.94 3.85 % Of Sales - 1.75% 2.13% 4.00% 3.09% 3.55% 3.45% 4.26% 4.45% 4.67% 4.39% Selling & Distn. Exp. - 3.77 1.73 1.79 1.62 2.06 2.34 4.10 3.99 3.85 4.73 % Of Sales - 2.89% 2.05% 1.95% 1.38% 1.95% 2.43% 4.84% 4.21% 4.57% 5.39% Miscellaneous Exp. - 0.12 0.19 0.12 0.82 0.24 0.46 0.15 2.63 2.04 4.73 % Of Sales - 0.09% 0.22% 0.13% 0.70% 0.23% 0.48% 0.18% 2.78% 2.42% 0.24% EBITDA 8.91 9.84 6.01 6.42 8.75 7.64 7.25 6.18 5.18 -4.20 6.46 EBITDA Margin 6.74% 7.54% 7.10% 6.99% 7.45% 7.23% 7.52% 7.30% 5.47% -4.98% 7.36% Other Income 0.64 0.71 0.24 0.73 0.34 0.45 0.88 0.48 2.70 0.25 0.88 Interest 2.90 3.11 3.37 4.22 4.80 4.85 5.35 5.96 7.66 4.99 5.21 Depreciation 2.88 2.26 2.33 1.80 1.79 1.79 1.69 1.69 1.71 1.93 2.02 PBT 3.78 5.18 0.55 1.13 2.51 1.45 1.08 -0.98 -1.48 -10.87 0.11 Tax 0.68 0.21 0.23 0.17 -0.04 0.35 0.47 -0.31 -0.13 -0.24 0.01 Tax Rate 17.99% 16.54% 41.82% 15.04% -4.00% 24.14% 43.52% 31.63% 8.78% 9.76% 9.09% PAT 3.10 1.06 0.31 0.96 1.03 1.09 0.62 -0.67 -1.35 -2.21 0.09 PAT before Minority Interest 3.10 1.06 0.31 0.96 1.03 1.09 0.62 -0.67 -1.35 -2.21 0.09 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 2.35% 0.81% 0.37% 1.05% 0.88% 1.03% 0.64% -0.79% -1.42% -2.62% 0.10% PAT Growth 210.00% 241.94% -67.71% -6.80% -5.50% 75.81% - - - - EPS 3.69 1.26 0.37 1.14 1.23 1.30 0.74 -0.80 -1.61 -2.63 0.11

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Shareholder's Funds 31.69 30.78 30.29 29.33 28.43 27.65 26.09 13.82 17.62 19.84 Share Capital 8.78 8.78 8.78 8.78 8.78 8.78 8.78 8.78 8.78 8.78 Total Reserves 22.91 22.00 21.51 20.55 19.65 18.87 17.31 5.04 8.84 11.06 Non-Current Liabilities 9.63 8.94 5.54 5.46 5.55 4.82 6.19 7.13 6.60 7.41 Secured Loans 2.40 2.98 0.40 0.46 0.55 0.14 0.00 0.27 0.87 1.87 Unsecured Loans 0.00 0.00 0.00 1.53 0.86 1.62 2.02 2.24 1.31 1.04 Long Term Provisions 0.01 0.01 0.01 0.01 0.28 0.11 0.12 0.39 0.29 0.01 Current Liabilities 59.81 59.24 50.17 64.92 68.32 72.88 71.95 66.13 74.00 57.13 Trade Payables 15.97 17.50 9.13 14.12 18.13 15.89 15.84 16.00 24.79 9.24 Other Current Liabilities 0.68 1.07 0.53 0.46 0.48 0.52 0.96 0.94 1.59 1.31 Short Term Borrowings 41.37 38.79 38.59 48.39 45.71 52.12 49.48 44.51 44.18 43.99 Short Term Provisions 1.78 1.89 1.92 1.94 4.00 4.35 5.68 4.68 3.44 2.59 Total Liabilities 101.13 98.96 86.00 99.71 102.30 105.35 104.23 87.08 98.22 84.38 Net Block 25.76 26.28 26.19 26.53 27.50 26.50 27.61 15.77 19.49 23.68 Gross Block 36.95 35.37 33.02 31.62 30.99 28.13 53.66 39.51 39.93 43.14 Accumulated Depreciation 11.19 9.09 6.82 5.10 3.48 1.63 26.04 23.74 20.43 19.46 Non Current Assets 27.69 31.68 31.66 32.08 36.65 28.04 29.19 17.77 21.05 25.93 Capital Work in Progress 0.48 0.02 0.00 0.21 0.00 0.12 0.00 0.00 0.03 0.00 Non Current Investment 0.07 0.03 0.02 0.03 0.06 0.06 0.03 0.03 0.03 0.03 Long Term Loans & Adv. 1.39 1.45 1.54 1.41 1.67 1.35 1.55 1.98 1.49 2.10 Other Non Current Assets 0.00 3.91 3.91 3.91 7.42 0.00 0.00 0.00 0.00 0.12 Current Assets 73.45 67.28 54.34 67.63 65.65 77.32 75.05 69.30 77.17 58.45 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 26.22 24.47 24.39 24.83 25.26 25.82 26.30 21.91 18.69 18.38 Sundry Debtors 38.18 35.98 22.51 30.79 28.00 35.14 32.49 29.43 40.15 32.51 Cash & Bank 2.12 1.52 1.46 1.62 2.35 1.84 1.71 1.89 2.12 2.06 Other Current Assets 6.92 4.17 4.82 8.96 10.04 14.52 14.54 16.07 16.21 5.50 Short Term Loans & Adv. 1.44 1.14 1.17 1.42 1.29 2.26 2.34 2.71 2.07 2.38 Net Current Assets 13.63 8.04 4.17 2.72 -2.67 4.43 3.09 3.18 3.17 1.32 Total Assets 101.14 98.96 86.00 99.71 102.30 105.36 104.24 87.07 98.22 84.38

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Cash From Operating Activity 1.15 2.10 15.50 0.87 12.60 3.45 -3.37 0.26 -1.56 -4.94 PBT 1.27 0.55 1.13 0.99 1.45 1.08 -0.98 -1.48 -2.46 0.11 Adjustment 3.96 4.63 4.70 5.48 5.30 5.84 1.48 1.88 1.72 2.04 Changes in Working Capital -3.71 -2.67 10.06 -5.25 6.19 -3.05 -3.86 0.05 -0.83 -7.06 Cash after chg. in Working capital 1.52 2.51 15.89 1.23 12.94 3.87 -3.37 0.45 -1.56 -4.91 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.36 -0.41 -0.39 -0.35 -0.34 -0.42 0.00 -0.19 0.00 -0.03 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 -2.60 -2.40 -1.16 -1.25 -2.71 -1.44 -0.70 -0.71 2.19 -1.55 Net Fixed Assets -2.04 -2.37 -1.19 -0.84 -2.74 25.41 -14.15 0.45 3.18 -1.44 Net Investments -0.04 -0.01 0.01 0.03 0.00 -0.03 0.00 0.00 0.00 -0.01 Others -0.52 -0.02 0.02 -0.44 0.03 -26.82 13.45 -1.16 -0.99 -0.10 Cash from Financing Activity 2.06 0.36 -14.51 -0.36 -9.37 -1.88 3.89 0.22 -0.57 6.86 Net Cash Inflow / Outflow 0.61 0.06 -0.16 -0.73 0.52 0.12 -0.17 -0.23 0.06 0.36 Opening Cash & Equivalents 1.52 1.46 1.62 2.35 1.84 1.71 1.89 2.12 2.06 1.70 Closing Cash & Equivalent 2.12 1.52 1.46 1.62 2.35 1.84 1.71 1.89 2.12 2.06

Financial Ratios

Standalone

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Book Value (Rs.) 22.32 21.17 20.51 19.30 18.14 17.15 15.22 16.01 20.56 23.20 ROA 1.06% 0.34% 1.04% 1.02% 1.05% 0.59% -0.70% -1.45% -2.42% 0.11% ROE 5.83% 1.80% 5.77% 6.57% 7.40% 4.54% -5.11% -8.80% -12.08% 0.48% ROCE 7.12% 6.70% 8.63% 8.91% 9.58% 9.65% 7.89% 9.77% 3.82% 8.27% Fixed Asset Turnover 3.61 2.47 2.84 3.75 3.62 2.45 1.91 2.49 2.15 2.20 Receivable days 103.66 126.18 105.91 91.33 107.71 123.39 127.07 128.47 148.48 111.05 Inventory Days 70.86 105.42 97.81 77.82 87.15 95.09 98.92 74.96 75.75 79.88 Payable days 74.93 98.50 50.58 54.88 63.78 66.29 74.66 86.89 73.40 44.24 Cash Conversion Cycle 99.59 133.11 153.14 114.26 131.08 152.19 151.33 116.53 150.83 146.69 Total Debt/Equity 2.29 2.32 2.24 3.06 3.02 3.65 3.92 3.45 2.69 2.42 Interest Cover 1.41 1.16 1.27 1.21 1.30 1.20 0.84 0.81 0.51 1.02

Top Investors:

d radhakrishnan

mita dipak shah

dr sheela swamy

kailashben ashokkumar patel

Annual Reports:

News Update:

Jumbo Bag - Quarterly Results
29th Oct 2022, 14:49 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.

Feedback