Nifty
Sensex
:
:
22405.60
73872.29
27.20 (0.12%)
66.14 (0.09%)

Household & Personal Products

Rating :
62/99

BSE: 532926 | NSE: JYOTHYLAB

434.05
04-Mar-2024
  • Open
  • High
  • Low
  • Previous Close
  •  450.00
  •  454.45
  •  432.00
  •  449.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1291513
  •  5679.62
  •  554.00
  •  180.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 15,907.48
  • 45.40
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 15,466.79
  • 0.69%
  • 9.19

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.89%
  • 0.37%
  • 7.11%
  • FII
  • DII
  • Others
  • 14.65%
  • 13.66%
  • 1.32%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.50
  • 6.51
  • 9.20

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.34
  • 2.36
  • 0.09

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.40
  • 3.17
  • 6.33

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 33.60
  • 31.88
  • 34.65

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.47
  • 4.87
  • 5.34

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.25
  • 21.40
  • 23.23

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
677.50
612.67
10.58%
732.34
659.20
11.10%
687.10
597.20
15.05%
616.95
546.71
12.85%
Expenses
558.87
528.31
5.78%
596.97
578.78
3.14%
569.68
537.37
6.01%
525.69
489.46
7.40%
EBITDA
118.63
84.36
40.62%
135.37
80.42
68.33%
117.42
59.83
96.26%
91.26
57.25
59.41%
EBIDTM
17.51%
13.77%
18.48%
12.20%
17.09%
10.02%
14.79%
10.47%
Other Income
10.59
15.26
-30.60%
13.23
5.34
147.75%
16.94
13.23
28.04%
5.70
5.73
-0.52%
Interest
1.19
3.21
-62.93%
1.17
3.46
-66.18%
1.11
3.30
-66.36%
3.12
2.85
9.47%
Depreciation
12.83
12.16
5.51%
12.31
13.02
-5.45%
11.96
13.04
-8.28%
11.90
15.42
-22.83%
PBT
115.20
84.25
36.74%
135.12
76.31
77.07%
121.29
56.72
113.84%
81.94
44.71
83.27%
Tax
24.28
16.86
44.01%
31.14
10.96
184.12%
25.04
8.99
178.53%
22.68
7.77
191.89%
PAT
90.92
67.39
34.92%
103.98
65.35
59.11%
96.25
47.73
101.66%
59.26
36.94
60.42%
PATM
13.42%
11.00%
14.20%
9.91%
14.01%
7.99%
9.61%
6.76%
EPS
2.48
1.84
34.78%
2.84
1.76
61.36%
2.62
1.32
98.48%
1.61
1.03
56.31%

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
2,713.89
2,486.02
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
Net Sales Growth
12.34%
13.18%
15.05%
11.57%
-5.65%
8.44%
-0.63%
5.67%
5.14%
14.43%
 
Cost Of Goods Sold
1,405.40
1,434.88
1,282.97
1,010.39
900.92
970.70
875.31
894.11
836.02
777.46
694.38
Gross Profit
1,308.49
1,051.13
913.52
898.73
810.25
842.88
797.08
788.87
756.73
737.37
629.49
GP Margin
48.21%
42.28%
41.59%
47.08%
47.35%
46.48%
47.66%
46.87%
47.51%
48.68%
47.55%
Total Expenditure
2,251.21
2,170.15
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
Power & Fuel Cost
-
32.22
28.91
27.82
30.83
29.31
27.74
27.00
26.50
29.22
26.86
% Of Sales
-
1.30%
1.32%
1.46%
1.80%
1.62%
1.66%
1.60%
1.66%
1.93%
2.03%
Employee Cost
-
259.97
238.16
221.65
207.51
193.48
178.15
164.58
165.94
165.01
121.96
% Of Sales
-
10.46%
10.84%
11.61%
12.13%
10.67%
10.65%
9.78%
10.42%
10.89%
9.21%
Manufacturing Exp.
-
28.00
19.53
17.69
17.28
15.34
22.30
30.69
30.71
22.01
15.93
% Of Sales
-
1.13%
0.89%
0.93%
1.01%
0.85%
1.33%
1.82%
1.93%
1.45%
1.20%
General & Admin Exp.
-
50.71
43.74
41.47
53.48
74.29
74.91
77.37
78.50
76.74
76.33
% Of Sales
-
2.04%
1.99%
2.17%
3.13%
4.10%
4.48%
4.60%
4.93%
5.07%
5.77%
Selling & Distn. Exp.
-
329.19
302.04
249.17
226.00
225.45
207.68
219.42
213.76
267.90
219.10
% Of Sales
-
13.24%
13.75%
13.05%
13.21%
12.43%
12.42%
13.04%
13.42%
17.69%
16.55%
Miscellaneous Exp.
-
35.17
32.90
26.42
24.07
23.84
28.83
15.33
19.28
13.49
219.10
% Of Sales
-
1.41%
1.50%
1.38%
1.41%
1.31%
1.72%
0.91%
1.21%
0.89%
1.04%
EBITDA
462.68
315.87
248.23
314.51
251.08
281.16
257.46
254.49
222.03
163.02
155.57
EBITDA Margin
17.05%
12.71%
11.30%
16.47%
14.67%
15.50%
15.39%
15.12%
13.94%
10.76%
11.75%
Other Income
46.46
39.53
18.67
18.45
20.00
27.66
62.47
10.68
14.31
9.92
8.18
Interest
6.59
13.09
11.81
19.23
32.88
35.22
48.07
56.47
61.84
13.77
55.27
Depreciation
49.00
50.12
58.17
55.59
52.92
30.57
31.13
30.06
31.40
32.55
24.32
PBT
453.55
292.19
196.92
258.14
185.28
243.03
240.73
178.65
143.11
126.62
84.15
Tax
103.14
59.49
37.79
43.98
18.92
45.43
61.86
-25.50
69.29
3.54
0.64
Tax Rate
22.74%
19.88%
19.19%
18.74%
10.42%
18.69%
25.70%
-14.27%
48.42%
2.84%
0.78%
PAT
350.41
239.74
161.97
199.45
170.34
205.09
186.07
208.12
78.08
121.12
81.43
PAT before Minority Interest
350.36
239.73
159.13
190.65
162.58
197.60
178.87
204.15
73.82
120.98
81.21
Minority Interest
-0.05
0.01
2.84
8.80
7.76
7.49
7.20
3.97
4.26
0.14
0.22
PAT Margin
12.91%
9.64%
7.37%
10.45%
9.95%
11.31%
11.13%
12.37%
4.90%
8.00%
6.15%
PAT Growth
61.17%
48.02%
-18.79%
17.09%
-16.94%
10.22%
-10.59%
166.55%
-35.54%
48.74%
 
EPS
9.54
6.53
4.41
5.43
4.64
5.59
5.07
5.67
2.13
3.30
2.22

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
1,548.99
1,443.57
1,428.55
1,228.64
1,326.53
1,144.21
1,089.01
901.48
779.66
734.38
Share Capital
36.72
36.72
36.72
36.72
36.72
18.18
18.17
18.11
18.10
18.10
Total Reserves
1,512.27
1,406.84
1,391.83
1,191.92
1,289.81
1,094.03
1,036.91
841.98
732.85
716.28
Non-Current Liabilities
336.08
292.66
243.09
236.12
178.33
124.68
59.65
165.50
693.77
753.31
Secured Loans
0.00
0.00
0.00
0.27
2.02
-58.03
3.72
5.47
449.02
525.92
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
61.80
1.80
1.80
0.00
0.90
Long Term Provisions
387.07
351.82
307.85
302.27
265.58
206.89
165.63
117.30
82.62
78.14
Current Liabilities
505.19
595.39
553.58
591.60
630.11
848.31
773.56
842.56
437.78
299.43
Trade Payables
214.35
236.41
191.98
129.76
178.83
150.79
148.98
161.15
132.47
112.18
Other Current Liabilities
167.56
140.31
142.90
170.67
165.98
346.82
508.90
608.04
157.49
46.05
Short Term Borrowings
0.00
126.54
116.94
220.94
215.37
276.80
49.19
0.00
0.00
0.00
Short Term Provisions
123.28
92.13
101.76
70.23
69.93
73.90
66.49
73.36
147.83
141.19
Total Liabilities
2,392.32
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
Net Block
1,116.34
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
Gross Block
1,412.53
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
Accumulated Depreciation
296.19
254.60
208.87
155.85
103.97
85.45
57.07
27.98
201.70
176.96
Non Current Assets
1,518.30
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
Capital Work in Progress
15.48
7.59
10.11
24.50
14.35
15.31
8.77
7.92
16.19
4.24
Non Current Investment
0.00
0.00
0.00
0.03
0.03
0.03
0.03
0.03
1.50
1.50
Long Term Loans & Adv.
380.77
356.66
324.29
348.05
325.91
290.34
284.66
329.42
235.57
202.59
Other Non Current Assets
5.70
6.08
0.57
9.77
6.83
6.63
12.67
7.84
12.32
0.80
Current Assets
874.03
798.80
705.65
495.70
665.80
700.24
512.42
493.89
573.04
485.48
Current Investments
0.00
0.00
0.00
0.00
104.42
113.15
28.46
85.89
192.02
59.45
Inventories
301.86
297.23
278.64
225.07
202.29
188.35
196.37
185.08
185.20
173.80
Sundry Debtors
137.81
143.08
94.35
122.38
153.38
160.75
117.12
94.11
57.42
66.83
Cash & Bank
283.47
211.20
193.83
28.94
96.37
136.67
103.44
61.20
74.63
69.84
Other Current Assets
150.88
18.48
9.94
9.75
109.32
101.33
67.04
67.61
63.78
115.55
Short Term Loans & Adv.
136.00
128.81
128.89
109.55
99.27
89.26
56.68
62.51
58.89
108.62
Net Current Assets
368.83
203.41
152.07
-95.90
35.68
-148.07
-261.14
-348.67
135.26
186.05
Total Assets
2,392.33
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

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
328.60
202.56
402.16
171.47
301.51
242.28
163.32
191.47
166.30
129.96
PBT
299.22
196.92
234.63
181.51
243.03
240.73
178.65
197.26
124.53
81.85
Adjustment
35.92
62.82
94.81
81.25
59.59
30.39
81.18
42.75
60.31
73.15
Changes in Working Capital
50.16
-25.84
105.45
-52.71
40.69
-3.76
-65.62
3.18
23.16
-5.59
Cash after chg. in Working capital
385.30
233.90
434.90
210.05
343.31
267.36
194.21
243.19
208.01
149.41
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-56.69
-31.34
-32.74
-38.57
-41.79
-25.08
-30.89
-51.72
-41.71
-19.45
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
-48.29
-31.71
-129.12
72.46
30.27
-74.15
-17.05
0.34
-19.96
-91.13
Net Fixed Assets
-43.93
-93.82
-34.91
-97.41
-34.49
-8.62
-58.25
239.92
-5.23
-19.73
Net Investments
0.00
135.55
-2.04
102.76
3.49
-91.35
50.88
203.96
-254.89
-129.45
Others
-4.36
-73.44
-92.17
67.11
61.27
25.82
-9.68
-443.54
240.16
58.05
Cash from Financing Activity
-250.68
-166.69
-216.10
-303.85
-318.45
-145.32
-129.84
-302.45
-18.07
37.07
Net Cash Inflow / Outflow
29.64
4.16
56.94
-59.92
13.33
22.81
16.44
-110.64
128.26
75.90
Opening Cash & Equivalents
76.02
71.86
14.92
74.84
61.51
40.12
23.67
217.76
95.22
19.32
Closing Cash & Equivalent
105.65
76.02
71.86
14.92
74.84
62.93
40.12
107.11
223.48
95.22

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.)
42.18
39.31
38.90
33.46
36.12
30.59
29.04
23.74
20.74
20.28
ROA
10.24%
7.11%
9.05%
7.85%
9.37%
8.90%
10.68%
3.87%
6.54%
4.91%
ROE
16.02%
11.08%
14.35%
12.73%
16.20%
16.51%
21.32%
9.16%
16.29%
12.33%
ROCE
20.03%
13.40%
16.61%
13.75%
16.89%
17.63%
16.00%
15.17%
10.57%
10.81%
Fixed Asset Turnover
2.16
1.95
1.75
1.64
1.82
1.45
1.55
1.39
1.21
1.08
Receivable days
16.98
16.27
16.99
24.43
26.41
30.00
22.04
16.66
14.47
19.61
Inventory Days
36.22
39.47
39.48
37.86
32.85
41.54
39.80
40.72
41.80
46.08
Payable days
57.33
60.94
58.11
37.86
40.35
40.55
40.89
40.67
33.97
38.40
Cash Conversion Cycle
-4.14
-5.20
-1.65
24.44
18.91
30.99
20.95
16.72
22.29
27.28
Total Debt/Equity
0.00
0.09
0.08
0.23
0.21
0.49
0.47
0.52
0.76
0.73
Interest Cover
23.86
17.68
13.20
6.52
7.90
6.01
4.16
3.31
10.04
2.48

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.