Nifty

:

25571.25

Sensex

:

82814.71

116.90 (0.46%)
316.57 (0.38%)

Login

Nifty
Sensex

:
:

25571.25
82814.71

116.90 (0.46%)
316.57 (0.38%)

JVL Agro Industries Ltd.

Solvent Extraction

Rating :

N/A

BSE: 519248 | NSE: JVLAGRO

Watchlist

NSE BSE

Not traded in the last 30 days

Open
High
Low
Previous Close

N/A
N/A
N/A
N/A

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

N/A
N/A
N/A
N/A

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

11.59
N/A
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

2,012.29
N/A
-0.01

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
-

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

0.89
-

P:BV (Average)

8 Years
5 Years
3 Years

0.12
-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

0.80
-

Quarterly Results

N/A

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales - 1,187.56 3,190.21 3,857.18 4,110.07 4,403.88 Net Sales Growth - -62.77% -17.29% -6.15% -6.67% Cost Of Goods Sold - 1,266.01 3,147.32 3,555.53 3,726.17 4,046.68 Gross Profit - -78.45 42.89 301.65 383.90 357.20 GP Margin - -6.61% 1.34% 7.82% 9.34% 8.11% Total Expenditure - 1,616.54 3,418.62 3,873.33 4,011.81 4,327.95 Power & Fuel Cost - 22.14 42.10 40.67 57.31 60.21 % Of Sales - 1.86% 1.32% 1.05% 1.39% 1.37% Employee Cost - 17.48 12.25 12.45 11.99 12.04 % Of Sales - 1.47% 0.38% 0.32% 0.29% 0.27% Manufacturing Exp. - 52.92 173.98 186.72 189.82 181.72 % Of Sales - 4.46% 5.45% 4.84% 4.62% 4.13% General & Admin Exp. - 18.74 11.57 11.92 11.65 12.01 % Of Sales - 1.58% 0.36% 0.31% 0.28% 0.27% Selling & Distn. Exp. - 22.76 9.31 12.43 11.93 12.21 % Of Sales - 1.92% 0.29% 0.32% 0.29% 0.28% Miscellaneous Exp. - 216.49 22.09 53.61 2.94 3.08 % Of Sales - 18.23% 0.69% 1.39% 0.07% 0.07% EBITDA - -428.98 -228.41 -16.15 98.26 75.93 EBITDA Margin - -36.12% -7.16% -0.42% 2.39% 1.72% Other Income - 15.18 17.05 38.10 6.09 6.85 Interest - 59.78 93.92 69.44 64.50 42.07 Depreciation - 20.73 19.80 17.95 17.90 16.24 PBT - -494.31 -325.08 -65.44 21.95 24.47 Tax - 427.15 -405.35 4.11 9.62 2.85 Tax Rate - -86.41% 124.69% -6.28% 16.82% 4.35% PAT - -921.46 80.27 -69.55 47.59 62.63 PAT before Minority Interest - -921.46 80.27 -69.55 47.59 62.63 Minority Interest - 0.00 0.00 0.00 0.00 0.00 PAT Margin - -77.59% 2.52% -1.80% 1.16% 1.42% PAT Growth - - - - -24.01% EPS - -54.88 4.78 -4.14 2.83 3.73

Description TTM Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales - 1,187.56 3,444.50 4,235.37 4,542.59 4,982.21 Net Sales Growth - -65.52% -18.67% -6.76% -8.82% Cost Of Goods Sold - 1,264.52 3,411.57 3,934.69 4,158.17 4,622.29 Gross Profit - -76.96 32.93 300.68 384.42 359.92 GP Margin - -6.48% 0.96% 7.10% 8.46% 7.22% Total Expenditure - 1,616.54 3,685.65 4,255.20 4,445.97 4,903.96 Power & Fuel Cost - 22.14 42.10 40.67 57.31 60.21 % Of Sales - 1.86% 1.22% 0.96% 1.26% 1.21% Employee Cost - 18.65 12.25 12.45 11.99 12.04 % Of Sales - 1.57% 0.36% 0.29% 0.26% 0.24% Manufacturing Exp. - 52.92 176.76 189.43 191.98 183.17 % Of Sales - 4.46% 5.13% 4.47% 4.23% 3.68% General & Admin Exp. - 18.88 11.57 11.92 11.33 12.01 % Of Sales - 1.59% 0.34% 0.28% 0.25% 0.24% Selling & Distn. Exp. - 22.76 9.31 12.43 11.93 12.21 % Of Sales - 1.92% 0.27% 0.29% 0.26% 0.25% Miscellaneous Exp. - 216.67 22.09 53.61 3.26 2.03 % Of Sales - 18.24% 0.64% 1.27% 0.07% 0.04% EBITDA - -428.98 -241.15 -19.83 96.62 78.25 EBITDA Margin - -36.12% -7.00% -0.47% 2.13% 1.57% Other Income - 15.15 17.06 41.79 9.18 5.80 Interest - 59.80 93.92 69.44 64.50 42.07 Depreciation - 20.73 19.80 17.95 17.90 16.24 PBT - -494.36 -337.81 -65.43 23.40 25.74 Tax - 427.15 -405.35 4.11 9.68 2.89 Tax Rate - -86.40% 119.99% -6.28% 16.50% 4.33% PAT - -921.51 67.54 -69.54 48.98 63.86 PAT before Minority Interest - -921.51 67.54 -69.54 48.98 63.86 Minority Interest - 0.00 0.00 0.00 0.00 0.00 PAT Margin - -77.60% 1.96% -1.64% 1.08% 1.28% PAT Growth - - - - -23.30% EPS - -54.88 4.02 -4.14 2.92 3.80

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds -1,302.42 -380.96 -461.23 570.43 524.86 Share Capital 16.79 16.79 16.79 16.79 16.79 Total Reserves -1,319.21 -397.75 -478.02 553.64 508.07 Non-Current Liabilities 66.80 -352.15 57.25 72.96 110.08 Secured Loans 0.00 7.47 12.19 30.51 66.66 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 Current Liabilities 2,206.47 1,997.22 1,962.63 1,512.87 1,194.91 Trade Payables 144.71 961.53 1,545.71 1,249.15 968.42 Other Current Liabilities 88.04 49.57 62.64 54.19 51.62 Short Term Borrowings 1,973.72 986.12 354.28 207.51 170.82 Short Term Provisions 0.00 0.00 0.00 2.02 4.05 Total Liabilities 970.85 1,264.11 1,558.65 2,156.26 1,829.85 Net Block 388.80 394.39 403.27 414.91 409.63 Gross Block 553.23 539.08 528.16 521.85 498.67 Accumulated Depreciation 164.43 144.69 124.89 106.94 89.04 Non Current Assets 503.40 426.62 433.89 437.71 437.24 Capital Work in Progress 0.00 0.45 0.52 0.45 1.69 Non Current Investment 3.78 3.75 3.73 4.23 5.44 Long Term Loans & Adv. 20.34 20.86 19.40 18.12 20.48 Other Non Current Assets 90.48 7.17 6.97 0.00 0.00 Current Assets 467.45 837.49 1,124.76 1,718.55 1,392.61 Current Investments 6.55 6.22 6.10 6.62 15.93 Inventories 94.41 377.78 460.05 974.88 562.61 Sundry Debtors 4.37 168.79 211.76 360.33 288.75 Cash & Bank 27.18 142.46 260.39 227.13 412.89 Other Current Assets 334.94 133.24 164.25 3.06 112.43 Short Term Loans & Adv. 56.32 9.00 22.21 146.53 111.79 Net Current Assets -1,739.02 -1,159.73 -837.87 205.68 197.70 Total Assets 970.85 1,264.11 1,558.65 2,156.26 1,829.85

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds -1,304.70 -383.19 -450.79 579.66 534.27 Share Capital 16.79 16.79 16.79 16.79 16.79 Total Reserves -1,321.49 -399.98 -467.58 562.87 517.48 Non-Current Liabilities 66.80 -352.15 57.25 72.96 110.08 Secured Loans 0.00 7.47 12.19 30.51 66.66 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 Current Liabilities 2,206.75 1,997.48 1,962.89 1,513.10 1,193.16 Trade Payables 144.98 961.53 1,545.71 1,249.15 968.42 Other Current Liabilities 88.05 49.83 62.90 54.42 49.87 Short Term Borrowings 1,973.72 986.12 354.28 207.51 170.82 Short Term Provisions 0.00 0.00 0.00 2.02 4.05 Total Liabilities 968.85 1,262.14 1,569.35 2,165.72 1,837.51 Net Block 388.80 394.40 403.28 414.92 409.63 Gross Block 553.23 539.09 528.17 521.86 498.67 Accumulated Depreciation 164.43 144.69 124.89 106.94 89.04 Non Current Assets 501.35 424.59 432.95 436.61 435.47 Capital Work in Progress 0.00 0.45 0.52 0.45 1.69 Non Current Investment 1.73 1.70 1.68 2.18 3.39 Long Term Loans & Adv. 20.34 20.87 20.50 19.06 20.76 Other Non Current Assets 90.48 7.17 6.97 0.00 0.00 Current Assets 467.50 837.55 1,136.40 1,729.11 1,402.04 Current Investments 6.55 6.22 6.10 6.62 15.93 Inventories 94.41 377.78 460.05 974.88 562.61 Sundry Debtors 4.39 168.79 213.07 375.50 296.83 Cash & Bank 27.21 142.52 260.74 227.65 414.22 Other Current Assets 334.94 133.24 174.23 3.14 112.45 Short Term Loans & Adv. 56.32 9.00 22.21 141.32 111.74 Net Current Assets -1,739.25 -1,159.93 -826.49 216.01 208.88 Total Assets 968.85 1,262.14 1,569.35 2,165.72 1,837.51

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity -955.40 -295.47 277.27 -203.58 -59.97 PBT -494.31 -325.08 -65.44 57.21 65.48 Adjustment 74.87 111.42 83.56 56.78 36.08 Changes in Working Capital -535.96 -81.81 259.15 -229.93 -90.52 Cash after chg. in Working capital -955.40 -295.47 277.27 -115.94 11.04 Interest Paid 0.00 0.00 0.00 -40.76 -24.64 Tax Paid 0.00 0.00 0.00 -4.45 -4.86 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 -42.43 -41.51 Cash From Investing Activity -9.01 -8.55 -11.42 18.41 4.68 Net Fixed Assets -13.70 -10.85 -6.38 -21.94 Net Investments -0.36 -0.14 1.02 10.52 Others 5.05 2.44 -6.06 29.83 Cash from Financing Activity 920.35 243.35 -276.43 -0.59 28.86 Net Cash Inflow / Outflow -44.06 -60.67 -10.58 -185.76 -26.43 Opening Cash & Equivalents 60.53 121.20 131.78 412.89 439.32 Closing Cash & Equivalent 16.47 60.53 121.20 227.13 412.89

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity -955.44 -295.74 273.41 -207.47 -58.73 PBT -494.36 -337.81 -65.43 58.66 66.75 Adjustment 74.87 111.41 79.87 53.69 36.08 Changes in Working Capital -535.95 -69.34 258.97 -232.12 -90.51 Cash after chg. in Working capital -955.44 -295.74 273.41 -119.77 12.32 Interest Paid 0.00 0.00 0.00 -40.76 0.00 Tax Paid 0.00 0.00 0.00 -4.51 -4.90 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 -42.43 0.00 Cash From Investing Activity -9.01 -8.54 -7.73 21.49 4.68 Net Fixed Assets -13.70 -10.85 -6.38 -21.94 Net Investments -0.36 -0.14 1.02 10.52 Others 5.05 2.45 -2.37 32.91 Cash from Financing Activity 920.33 243.35 -276.43 -0.59 28.86 Net Cash Inflow / Outflow -44.12 -60.93 -10.75 -186.57 -25.19 Opening Cash & Equivalents 60.62 121.55 132.30 414.22 439.41 Closing Cash & Equivalent 16.50 60.62 121.55 227.65 414.22

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Book Value (Rs.) -77.57 -22.69 -27.47 33.97 31.26 27.76 24.36 21.35 17.37 13.71 ROA -82.46% 5.69% -3.74% 2.39% 3.65% 4.03% 4.35% 4.78% 5.27% 3.88% ROE 0.00% 0.00% -127.38% 8.69% 12.64% 14.00% 17.04% 21.76% 25.07% 20.77% ROCE -62.75% -75.72% 1.05% 15.50% 14.97% 15.92% 17.42% 21.20% 17.44% 13.00% Fixed Asset Turnover 2.17 5.98 7.35 8.05 9.42 10.88 13.65 15.24 12.28 8.48 Receivable days 26.61 21.77 27.07 28.82 19.78 14.66 15.31 17.26 18.43 25.57 Inventory Days 72.56 47.93 67.89 68.27 42.14 38.07 42.80 46.41 44.82 53.08 Payable days 152.19 136.11 135.24 98.55 76.20 64.93 74.80 85.61 76.57 81.94 Cash Conversion Cycle -53.01 -66.41 -40.28 -1.46 -14.28 -12.20 -16.68 -21.94 -13.32 -3.29 Total Debt/Equity -1.56 -2.73 -0.89 0.42 0.45 0.45 0.58 0.64 0.59 1.93 Interest Cover -7.27 -2.46 0.06 1.89 2.56 2.99 4.20 4.35 4.43 3.12

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) -77.71 -22.82 -26.85 34.52 31.82 28.15 24.61 21.59 17.43 ROA -82.61% 4.77% -3.72% 2.45% 3.70% 4.12% 4.43% 4.86% 4.90% ROE 0.00% 0.00% -107.92% 8.79% 12.68% 14.17% 17.20% 22.01% 22.67% ROCE -62.96% -78.83% 1.03% 15.50% 14.98% 16.03% 17.76% 21.73% 20.98% Fixed Asset Turnover 2.17 6.45 8.07 8.90 10.65 12.08 15.75 17.14 11.68 Receivable days 26.61 20.23 25.36 27.01 18.01 13.59 13.88 16.41 20.94 Inventory Days 72.56 44.39 61.83 61.77 37.25 34.29 37.09 41.28 50.54 Payable days 152.26 126.09 122.81 89.13 67.22 58.57 64.52 76.13 99.79 Cash Conversion Cycle -53.08 -61.47 -35.61 -0.35 -11.96 -10.69 -13.55 -18.44 -28.30 Total Debt/Equity -1.55 -2.71 -0.91 0.41 0.44 0.44 0.58 0.58 0.58 Interest Cover -7.27 -2.60 0.06 1.91 2.59 3.04 4.26 4.41 4.48

Annual Reports:

News Update:

No Latest News!

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