Nifty
Sensex
:
:
16951.70
57566.11
-34.00 (-0.20%)
-47.61 (-0.08%)

Household & Personal Products

Rating :
61/99

BSE: 532926 | NSE: JYOTHYLAB

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,791.52
  • 31.27
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,706.86
  • 1.35%
  • 4.46

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.89%
  • 0.29%
  • 5.71%
  • FII
  • DII
  • Others
  • 13.37%
  • 15.92%
  • 1.82%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.10
  • 5.60
  • 8.68

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.98
  • -0.73
  • -0.23

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.48
  • -2.74
  • -1.67

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 34.29
  • 31.82
  • 31.63

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.31
  • 4.62
  • 4.09

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.45
  • 20.63
  • 19.74

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
612.67
539.03
13.66%
659.20
585.35
12.62%
597.20
525.40
13.67%
546.71
495.11
10.42%
Expenses
528.31
477.87
10.56%
578.78
518.79
11.56%
537.37
462.14
16.28%
489.46
424.21
15.38%
EBITDA
84.36
61.16
37.93%
80.42
66.56
20.82%
59.83
63.26
-5.42%
57.25
70.90
-19.25%
EBIDTM
13.77%
11.35%
12.20%
11.37%
10.02%
12.04%
10.47%
14.32%
Other Income
15.26
3.63
320.39%
5.34
4.76
12.18%
13.23
4.55
190.77%
5.73
4.03
42.18%
Interest
3.21
3.00
7.00%
3.46
2.90
19.31%
3.30
3.06
7.84%
2.85
3.35
-14.93%
Depreciation
12.16
14.45
-15.85%
13.02
13.89
-6.26%
13.04
14.41
-9.51%
15.42
15.28
0.92%
PBT
84.25
47.34
77.97%
76.31
54.53
39.94%
56.72
50.34
12.67%
44.71
32.80
36.31%
Tax
16.86
9.32
80.90%
10.96
10.56
3.79%
8.99
10.14
-11.34%
7.77
5.52
40.76%
PAT
67.39
38.02
77.25%
65.35
43.97
48.62%
47.73
40.20
18.73%
36.94
27.28
35.41%
PATM
11.00%
7.05%
9.91%
7.51%
7.99%
7.65%
6.76%
5.51%
EPS
1.84
1.05
75.24%
1.76
1.21
45.45%
1.32
1.12
17.86%
1.03
0.80
28.75%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
2,415.78
2,196.49
1,909.12
1,711.17
1,813.58
1,672.38
1,682.99
1,592.75
1,514.84
1,323.87
1,106.57
Net Sales Growth
12.63%
15.05%
11.57%
-5.65%
8.44%
-0.63%
5.67%
5.14%
14.43%
19.64%
 
Cost Of Goods Sold
1,420.14
1,282.97
1,010.39
900.92
970.70
875.31
894.11
836.02
777.46
694.38
584.35
Gross Profit
995.64
913.52
898.73
810.25
842.88
797.08
788.87
756.73
737.37
629.49
522.22
GP Margin
41.21%
41.59%
47.08%
47.35%
46.48%
47.66%
46.87%
47.51%
48.68%
47.55%
47.19%
Total Expenditure
2,133.92
1,948.26
1,594.61
1,460.09
1,532.42
1,414.92
1,428.50
1,370.72
1,351.82
1,168.30
1,019.02
Power & Fuel Cost
-
28.91
27.82
30.83
29.31
27.74
27.00
26.50
29.22
26.86
28.87
% Of Sales
-
1.32%
1.46%
1.80%
1.62%
1.66%
1.60%
1.66%
1.93%
2.03%
2.61%
Employee Cost
-
238.16
221.65
207.51
193.48
178.15
164.58
165.94
165.01
121.96
119.35
% Of Sales
-
10.84%
11.61%
12.13%
10.67%
10.65%
9.78%
10.42%
10.89%
9.21%
10.79%
Manufacturing Exp.
-
19.53
17.69
17.28
15.34
22.30
30.69
30.71
22.01
15.93
14.11
% Of Sales
-
0.89%
0.93%
1.01%
0.85%
1.33%
1.82%
1.93%
1.45%
1.20%
1.28%
General & Admin Exp.
-
43.72
41.47
53.48
74.29
74.91
77.37
78.50
76.74
76.33
64.78
% Of Sales
-
1.99%
2.17%
3.13%
4.10%
4.48%
4.60%
4.93%
5.07%
5.77%
5.85%
Selling & Distn. Exp.
-
302.04
249.17
226.00
225.45
207.68
219.42
213.76
267.90
219.10
152.59
% Of Sales
-
13.75%
13.05%
13.21%
12.43%
12.42%
13.04%
13.42%
17.69%
16.55%
13.79%
Miscellaneous Exp.
-
32.92
26.42
24.07
23.84
28.83
15.33
19.28
13.49
13.74
152.59
% Of Sales
-
1.50%
1.38%
1.41%
1.31%
1.72%
0.91%
1.21%
0.89%
1.04%
4.97%
EBITDA
281.86
248.23
314.51
251.08
281.16
257.46
254.49
222.03
163.02
155.57
87.55
EBITDA Margin
11.67%
11.30%
16.47%
14.67%
15.50%
15.39%
15.12%
13.94%
10.76%
11.75%
7.91%
Other Income
39.56
18.67
18.45
20.00
27.66
62.47
10.68
14.31
9.92
8.18
4.34
Interest
12.82
11.81
19.23
32.88
35.22
48.07
56.47
61.84
13.77
55.27
68.22
Depreciation
53.64
58.17
55.59
52.92
30.57
31.13
30.06
31.40
32.55
24.32
22.43
PBT
261.99
196.92
258.14
185.28
243.03
240.73
178.65
143.11
126.62
84.15
1.24
Tax
44.58
37.79
43.98
18.92
45.43
61.86
-25.50
69.29
3.54
0.64
-14.87
Tax Rate
17.02%
19.19%
18.74%
10.42%
18.69%
25.70%
-14.27%
48.42%
2.84%
0.78%
-1199.19%
PAT
217.41
161.97
199.45
170.34
205.09
186.07
208.12
78.08
121.12
81.43
19.65
PAT before Minority Interest
218.46
159.13
190.65
162.58
197.60
178.87
204.15
73.82
120.98
81.21
16.11
Minority Interest
1.05
2.84
8.80
7.76
7.49
7.20
3.97
4.26
0.14
0.22
3.54
PAT Margin
9.00%
7.37%
10.45%
9.95%
11.31%
11.13%
12.37%
4.90%
8.00%
6.15%
1.78%
PAT Growth
45.45%
-18.79%
17.09%
-16.94%
10.22%
-10.59%
166.55%
-35.54%
48.74%
314.40%
 
EPS
5.92
4.41
5.43
4.64
5.59
5.07
5.67
2.13
3.30
2.22
0.54

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
1,443.57
1,428.55
1,228.64
1,326.53
1,144.21
1,089.01
901.48
779.66
734.38
638.55
Share Capital
36.72
36.72
36.72
36.72
18.18
18.17
18.11
18.10
18.10
16.13
Total Reserves
1,406.84
1,391.83
1,191.92
1,289.81
1,094.03
1,036.91
841.98
732.85
716.28
567.14
Non-Current Liabilities
292.66
243.09
236.12
178.33
124.68
59.65
165.50
693.77
753.31
437.93
Secured Loans
0.00
0.00
0.27
2.02
-58.03
3.72
5.47
449.02
525.92
425.00
Unsecured Loans
0.00
0.00
0.00
0.00
61.80
1.80
1.80
0.00
0.90
1.80
Long Term Provisions
351.82
307.85
302.27
265.58
206.89
165.63
117.30
82.62
78.14
10.22
Current Liabilities
595.39
553.58
591.60
630.11
848.31
773.56
842.56
437.78
299.43
436.76
Trade Payables
236.41
191.98
129.76
178.83
150.79
148.98
161.15
132.47
112.18
122.78
Other Current Liabilities
140.31
142.90
170.67
165.98
346.82
508.90
608.04
157.49
46.05
110.49
Short Term Borrowings
126.54
116.94
220.94
215.37
276.80
49.19
0.00
0.00
0.00
126.78
Short Term Provisions
92.13
101.76
70.23
69.93
73.90
66.49
73.36
147.83
141.19
76.70
Total Liabilities
2,290.97
2,187.37
2,027.24
2,113.51
2,103.25
1,915.57
1,906.88
1,912.65
1,788.70
1,518.12
Net Block
1,121.83
1,146.75
1,149.18
1,100.60
1,090.71
1,097.02
1,067.78
1,074.02
1,094.09
1,062.37
Gross Block
1,376.43
1,355.62
1,305.03
1,204.57
1,176.16
1,154.09
1,095.76
1,297.61
1,296.03
1,240.65
Accumulated Depreciation
254.60
208.87
155.85
103.97
85.45
57.07
27.98
201.70
176.96
153.25
Non Current Assets
1,492.17
1,481.73
1,531.53
1,447.71
1,403.01
1,403.15
1,412.99
1,339.60
1,303.21
1,168.80
Capital Work in Progress
7.59
10.11
24.50
14.35
15.31
8.77
7.92
16.19
4.24
7.30
Non Current Investment
0.00
0.00
0.03
0.03
0.03
0.03
0.03
1.50
1.50
1.50
Long Term Loans & Adv.
356.66
324.29
348.05
325.91
290.34
284.66
329.42
235.57
202.59
85.39
Other Non Current Assets
6.08
0.57
9.77
6.83
6.63
12.67
7.84
12.32
0.80
12.24
Current Assets
798.80
705.65
495.70
665.80
700.24
512.42
493.89
573.04
485.48
349.33
Current Investments
0.00
0.00
0.00
104.42
113.15
28.46
85.89
192.02
59.45
0.00
Inventories
297.23
278.64
225.07
202.29
188.35
196.37
185.08
185.20
173.80
172.17
Sundry Debtors
143.08
94.35
122.38
153.38
160.75
117.12
94.11
57.42
66.83
80.37
Cash & Bank
211.20
193.83
28.94
96.37
136.67
103.44
61.20
74.63
69.84
46.31
Other Current Assets
147.29
9.94
9.75
10.05
101.33
67.04
67.61
63.78
115.55
50.48
Short Term Loans & Adv.
128.81
128.89
109.55
99.27
89.26
56.68
62.51
58.89
108.62
32.92
Net Current Assets
203.41
152.07
-95.90
35.68
-148.07
-261.14
-348.67
135.26
186.05
-87.43
Total Assets
2,290.97
2,187.38
2,027.23
2,113.51
2,103.25
1,915.57
1,906.88
1,912.64
1,788.69
1,518.13

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
202.56
402.16
171.47
301.51
242.28
163.32
191.47
166.30
129.96
27.79
PBT
196.92
234.63
181.51
243.03
240.73
178.65
197.26
124.53
81.85
1.24
Adjustment
62.82
94.81
81.25
59.59
30.39
81.18
42.75
60.31
73.15
131.32
Changes in Working Capital
-25.84
105.45
-52.71
40.69
-3.76
-65.62
3.18
23.16
-5.59
-87.66
Cash after chg. in Working capital
233.90
434.90
210.05
343.31
267.36
194.21
243.19
208.01
149.41
44.90
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-31.34
-32.74
-38.57
-41.79
-25.08
-30.89
-51.72
-41.71
-19.45
-17.11
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
-31.71
-129.12
72.46
30.27
-74.15
-17.05
0.34
-19.96
-91.13
-28.46
Net Fixed Assets
-24.30
-34.91
-97.41
-34.49
-8.62
-58.25
239.92
-5.23
-19.73
-529.23
Net Investments
-0.89
-2.04
102.76
3.49
-91.35
50.88
203.96
-254.89
-129.45
353.00
Others
-6.52
-92.17
67.11
61.27
25.82
-9.68
-443.54
240.16
58.05
147.77
Cash from Financing Activity
-166.69
-216.10
-303.85
-318.45
-145.32
-129.84
-302.45
-18.07
37.07
-23.93
Net Cash Inflow / Outflow
4.16
56.94
-59.92
13.33
22.81
16.44
-110.64
128.26
75.90
-24.60
Opening Cash & Equivalents
71.86
14.92
74.84
61.51
40.12
23.67
217.76
95.22
19.32
43.92
Closing Cash & Equivalent
76.02
71.86
14.92
74.84
62.93
40.12
107.11
223.48
95.22
19.32

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
39.31
38.90
33.46
36.12
30.59
29.04
23.74
20.74
20.28
18.08
ROA
7.11%
9.05%
7.85%
9.37%
8.90%
10.68%
3.87%
6.54%
4.91%
1.10%
ROE
11.08%
14.35%
12.73%
16.20%
16.51%
21.32%
9.16%
16.29%
12.33%
2.69%
ROCE
13.40%
16.61%
13.75%
16.89%
17.63%
16.00%
15.17%
10.57%
10.81%
5.68%
Fixed Asset Turnover
1.95
1.75
1.64
1.82
1.45
1.55
1.39
1.21
1.08
0.96
Receivable days
16.27
16.99
24.43
26.41
30.00
22.04
16.66
14.47
19.61
25.47
Inventory Days
39.47
39.48
37.86
32.85
41.54
39.80
40.72
41.80
46.08
46.51
Payable days
60.94
58.11
37.86
40.35
40.55
40.89
40.67
33.97
38.40
51.32
Cash Conversion Cycle
-5.20
-1.65
24.44
18.91
30.99
20.95
16.72
22.29
27.28
20.67
Total Debt/Equity
0.09
0.08
0.23
0.21
0.49
0.47
0.52
0.76
0.73
1.08
Interest Cover
17.68
13.20
6.52
7.90
6.01
4.16
3.31
10.04
2.48
1.02

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.