Nifty
Sensex
:
:
17196.70
57696.46
-204.95 (-1.18%)
-764.83 (-1.31%)

Household & Personal Products

Rating :
47/99

BSE: 532926 | NSE: JYOTHYLAB

150.95
03-Dec-2021
  • Open
  • High
  • Low
  • Previous Close
  •  153.00
  •  153.00
  •  149.95
  •  153.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  563678
  •  850.85
  •  187.30
  •  133.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,541.18
  • 32.66
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,464.29
  • 2.65%
  • 4.07

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.89%
  • 0.43%
  • 7.10%
  • FII
  • DII
  • Others
  • 12.23%
  • 15.51%
  • 1.84%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.65
  • 2.55
  • 1.73

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.88
  • 4.00
  • 1.94

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.16
  • -0.85
  • -0.93

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 35.53
  • 31.28
  • 28.56

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.42
  • 5.17
  • 4.31

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.20
  • 22.26
  • 18.98

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
585.35
504.49
16.03%
525.40
432.90
21.37%
495.11
393.00
25.98%
476.62
420.79
13.27%
Expenses
518.79
417.12
24.37%
462.14
356.44
29.65%
424.21
352.44
20.36%
396.85
354.48
11.95%
EBITDA
66.56
87.37
-23.82%
63.26
76.46
-17.26%
70.90
40.56
74.80%
79.77
66.31
20.30%
EBIDTM
11.37%
17.32%
12.04%
17.66%
14.32%
10.32%
16.74%
15.76%
Other Income
4.76
4.02
18.41%
4.55
4.03
12.90%
4.03
4.60
-12.39%
6.37
5.04
26.39%
Interest
2.90
5.20
-44.23%
3.06
6.45
-52.56%
3.35
7.78
-56.94%
4.23
8.87
-52.31%
Depreciation
13.89
13.39
3.73%
14.41
13.07
10.25%
15.28
14.15
7.99%
13.85
13.20
4.92%
PBT
54.53
72.80
-25.10%
50.34
60.97
-17.43%
32.80
23.23
41.20%
68.06
49.28
38.11%
Tax
10.56
12.67
-16.65%
10.14
10.96
-7.48%
5.52
-3.36
-
14.83
4.26
248.12%
PAT
43.97
60.13
-26.88%
40.20
50.01
-19.62%
27.28
26.59
2.59%
53.23
45.02
18.24%
PATM
7.51%
11.92%
7.65%
11.55%
5.51%
6.77%
11.17%
10.70%
EPS
1.21
1.70
-28.82%
1.12
1.42
-21.13%
0.80
0.78
2.56%
1.51
1.27
18.90%

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
2,082.48
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
913.29
Net Sales Growth
18.92%
11.57%
-5.65%
8.44%
-0.63%
5.67%
5.14%
14.43%
19.64%
21.16%
 
Cost Of Goods Sold
1,161.94
1,010.39
900.92
970.70
875.31
894.11
836.02
777.46
694.38
584.35
502.99
Gross Profit
920.54
898.73
810.25
842.88
797.08
788.87
756.73
737.37
629.49
522.22
410.30
GP Margin
44.20%
47.08%
47.35%
46.48%
47.66%
46.87%
47.51%
48.68%
47.55%
47.19%
44.93%
Total Expenditure
1,801.99
1,599.56
1,460.09
1,532.42
1,414.92
1,428.50
1,370.72
1,351.82
1,168.30
1,019.02
828.91
Power & Fuel Cost
-
27.82
30.83
29.31
27.74
27.00
26.50
29.22
26.86
28.87
23.21
% Of Sales
-
1.46%
1.80%
1.62%
1.66%
1.60%
1.66%
1.93%
2.03%
2.61%
2.54%
Employee Cost
-
221.65
207.51
193.48
178.15
164.58
165.94
165.01
121.96
119.35
105.35
% Of Sales
-
11.61%
12.13%
10.67%
10.65%
9.78%
10.42%
10.89%
9.21%
10.79%
11.54%
Manufacturing Exp.
-
17.69
17.28
15.34
22.30
30.69
30.71
22.01
15.93
14.11
13.30
% Of Sales
-
0.93%
1.01%
0.85%
1.33%
1.82%
1.93%
1.45%
1.20%
1.28%
1.46%
General & Admin Exp.
-
41.47
53.48
74.29
74.91
77.37
78.50
76.74
76.33
64.78
54.06
% Of Sales
-
2.17%
3.13%
4.10%
4.48%
4.60%
4.93%
5.07%
5.77%
5.85%
5.92%
Selling & Distn. Exp.
-
249.17
226.00
225.45
207.68
219.42
213.76
267.90
219.10
152.59
117.42
% Of Sales
-
13.05%
13.21%
12.43%
12.42%
13.04%
13.42%
17.69%
16.55%
13.79%
12.86%
Miscellaneous Exp.
-
31.37
24.07
23.84
28.83
15.33
19.28
13.49
13.74
54.97
117.42
% Of Sales
-
1.64%
1.41%
1.31%
1.72%
0.91%
1.21%
0.89%
1.04%
4.97%
1.38%
EBITDA
280.49
309.56
251.08
281.16
257.46
254.49
222.03
163.02
155.57
87.55
84.38
EBITDA Margin
13.47%
16.21%
14.67%
15.50%
15.39%
15.12%
13.94%
10.76%
11.75%
7.91%
9.24%
Other Income
19.71
23.40
20.00
27.66
62.47
10.68
14.31
9.92
8.18
4.34
22.44
Interest
13.54
19.23
32.88
35.22
48.07
56.47
61.84
13.77
55.27
68.22
23.83
Depreciation
57.43
55.59
52.92
30.57
31.13
30.06
31.40
32.55
24.32
22.43
24.65
PBT
205.73
258.14
185.28
243.03
240.73
178.65
143.11
126.62
84.15
1.24
58.34
Tax
41.05
43.98
18.92
45.43
61.86
-25.50
69.29
3.54
0.64
-14.87
19.93
Tax Rate
19.95%
18.74%
10.42%
18.69%
25.70%
-14.27%
48.42%
2.84%
0.78%
-1199.19%
34.16%
PAT
164.68
199.45
170.34
205.09
186.07
208.12
78.08
121.12
81.43
19.65
44.58
PAT before Minority Interest
170.16
190.65
162.58
197.60
178.87
204.15
73.82
120.98
81.21
16.11
38.41
Minority Interest
5.48
8.80
7.76
7.49
7.20
3.97
4.26
0.14
0.22
3.54
6.17
PAT Margin
7.91%
10.45%
9.95%
11.31%
11.13%
12.37%
4.90%
8.00%
6.15%
1.78%
4.88%
PAT Growth
-9.39%
17.09%
-16.94%
10.22%
-10.59%
166.55%
-35.54%
48.74%
314.40%
-55.92%
 
EPS
4.48
5.43
4.64
5.59
5.07
5.67
2.13
3.30
2.22
0.54
1.21

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
1,428.55
1,228.64
1,326.53
1,144.21
1,089.01
901.48
779.66
734.38
638.55
612.42
Share Capital
36.72
36.72
36.72
18.18
18.17
18.11
18.10
18.10
16.13
8.06
Total Reserves
1,391.83
1,191.92
1,289.81
1,094.03
1,036.91
841.98
732.85
716.28
567.14
604.36
Non-Current Liabilities
243.09
236.12
178.33
124.68
59.65
165.50
693.77
753.31
437.93
465.06
Secured Loans
0.00
0.27
2.02
-58.03
3.72
5.47
449.02
525.92
425.00
437.94
Unsecured Loans
0.00
0.00
0.00
61.80
1.80
1.80
0.00
0.90
1.80
0.00
Long Term Provisions
307.85
302.27
265.58
206.89
165.63
117.30
82.62
78.14
10.22
8.31
Current Liabilities
553.58
591.60
630.11
848.31
773.56
842.56
437.78
299.43
436.76
335.17
Trade Payables
191.98
129.76
178.83
150.79
148.98
161.15
132.47
112.18
122.78
154.51
Other Current Liabilities
142.90
170.67
165.98
346.82
508.90
608.04
157.49
46.05
110.49
28.27
Short Term Borrowings
116.94
220.94
215.37
276.80
49.19
0.00
0.00
0.00
126.78
123.67
Short Term Provisions
101.76
70.23
69.93
73.90
66.49
73.36
147.83
141.19
76.70
28.72
Total Liabilities
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
1,419.34
Net Block
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
1,030.27
Gross Block
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
1,174.27
Accumulated Depreciation
208.87
155.85
103.97
85.45
57.07
27.98
201.70
176.96
153.25
139.06
Non Current Assets
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
1,090.50
Capital Work in Progress
10.11
24.50
14.35
15.31
8.77
7.92
16.19
4.24
7.30
3.09
Non Current Investment
0.00
0.03
0.03
0.03
0.03
0.03
1.50
1.50
1.50
1.50
Long Term Loans & Adv.
324.29
348.05
325.91
290.34
284.66
329.42
235.57
202.59
85.39
51.88
Other Non Current Assets
0.57
9.77
6.83
6.63
12.67
7.84
12.32
0.80
12.24
3.76
Current Assets
705.65
495.70
665.80
700.24
512.42
493.89
573.04
485.48
349.33
328.84
Current Investments
0.00
0.00
104.42
113.15
28.46
85.89
192.02
59.45
0.00
0.00
Inventories
278.64
225.07
202.29
188.35
196.37
185.08
185.20
173.80
172.17
121.98
Sundry Debtors
94.35
122.38
153.38
160.75
117.12
94.11
57.42
66.83
80.37
80.72
Cash & Bank
193.83
28.94
96.37
136.67
103.44
61.20
74.63
69.84
46.31
66.22
Other Current Assets
138.83
9.75
10.05
12.07
67.04
67.61
63.78
115.55
50.48
59.91
Short Term Loans & Adv.
128.89
109.55
99.27
89.26
56.68
62.51
58.89
108.62
32.92
49.89
Net Current Assets
152.07
-95.90
35.68
-148.07
-261.14
-348.67
135.26
186.05
-87.43
-6.33
Total Assets
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
1,419.34

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
402.16
171.47
301.51
242.28
163.32
191.47
166.30
129.96
27.79
124.58
PBT
234.63
181.51
243.03
240.73
178.65
197.26
124.53
81.85
1.24
58.34
Adjustment
94.81
81.25
59.59
30.39
81.18
42.75
60.31
73.15
131.32
30.16
Changes in Working Capital
105.45
-52.71
40.69
-3.76
-65.62
3.18
23.16
-5.59
-87.66
58.87
Cash after chg. in Working capital
434.90
210.05
343.31
267.36
194.21
243.19
208.01
149.41
44.90
147.37
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-32.74
-38.57
-41.79
-25.08
-30.89
-51.72
-41.71
-19.45
-17.11
-22.79
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
-129.12
72.46
30.27
-74.15
-17.05
0.34
-19.96
-91.13
-28.46
-615.12
Net Fixed Assets
-34.91
-97.41
-34.49
-8.62
-58.25
239.92
-5.23
-19.73
-529.23
-2.46
Net Investments
-2.04
102.76
3.49
-91.35
50.88
203.96
-254.89
-129.45
353.00
-297.75
Others
-92.17
67.11
61.27
25.82
-9.68
-443.54
240.16
58.05
147.77
-314.91
Cash from Financing Activity
-216.10
-303.85
-318.45
-145.32
-129.84
-302.45
-18.07
37.07
-23.93
413.23
Net Cash Inflow / Outflow
56.94
-59.92
13.33
22.81
16.44
-110.64
128.26
75.90
-24.60
-77.32
Opening Cash & Equivalents
14.92
74.84
61.51
40.12
23.67
217.76
95.22
19.32
43.92
110.34
Closing Cash & Equivalent
71.86
14.92
74.84
62.93
40.12
107.11
223.48
95.22
19.32
43.92

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.)
38.90
33.46
36.12
30.59
29.04
23.74
20.74
20.28
18.08
18.99
ROA
9.05%
7.85%
9.37%
8.90%
10.68%
3.87%
6.54%
4.91%
1.10%
3.41%
ROE
14.35%
12.73%
16.20%
16.51%
21.32%
9.16%
16.29%
12.33%
2.69%
6.18%
ROCE
16.61%
13.75%
16.89%
17.63%
16.00%
15.17%
10.57%
10.81%
5.68%
8.74%
Fixed Asset Turnover
1.75
1.64
1.82
1.45
1.55
1.39
1.21
1.08
0.96
1.28
Receivable days
16.99
24.43
26.41
30.00
22.04
16.66
14.47
19.61
25.47
35.83
Inventory Days
39.48
37.86
32.85
41.54
39.80
40.72
41.80
46.08
46.51
36.85
Payable days
36.25
37.86
40.35
40.55
40.89
40.67
33.97
38.40
51.32
45.07
Cash Conversion Cycle
20.21
24.44
18.91
30.99
20.95
16.72
22.29
27.28
20.67
27.60
Total Debt/Equity
0.08
0.23
0.21
0.49
0.47
0.52
0.76
0.73
1.08
0.93
Interest Cover
13.20
6.52
7.90
6.01
4.16
3.31
10.04
2.48
1.02
3.45

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.