Nifty
Sensex
:
:
24358.20
79898.53
-55.30 (-0.23%)
-250.35 (-0.31%)

Household & Personal Products

Rating :
69/99

BSE: 532926 | NSE: JYOTHYLAB

471.45
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  471.90
  •  480.95
  •  465.90
  •  471.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  498504
  •  2364.57
  •  554.00
  •  243.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 18,652.36
  • 50.49
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 18,486.31
  • 0.69%
  • 10.32

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.89%
  • 0.21%
  • 6.34%
  • FII
  • DII
  • Others
  • 15.1%
  • 14.22%
  • 1.24%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.17
  • 10.01
  • 7.87

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.40
  • 13.83
  • 14.09

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.80
  • 16.75
  • 31.64

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 34.05
  • 32.38
  • 37.48

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.60
  • 5.18
  • 5.99

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.51
  • 22.11
  • 24.77

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
659.99
616.95
6.98%
677.50
612.67
10.58%
732.34
659.20
11.10%
687.10
597.20
15.05%
Expenses
551.61
525.69
4.93%
558.87
528.31
5.78%
596.97
578.78
3.14%
569.68
537.37
6.01%
EBITDA
108.38
91.26
18.76%
118.63
84.36
40.62%
135.37
80.42
68.33%
117.42
59.83
96.26%
EBIDTM
16.42%
14.79%
17.51%
13.77%
18.48%
12.20%
17.09%
10.02%
Other Income
12.97
5.70
127.54%
10.59
15.26
-30.60%
13.23
5.34
147.75%
16.94
13.23
28.04%
Interest
1.26
3.12
-59.62%
1.19
3.21
-62.93%
1.17
3.46
-66.18%
1.11
3.30
-66.36%
Depreciation
12.86
11.90
8.07%
12.83
12.16
5.51%
12.31
13.02
-5.45%
11.96
13.04
-8.28%
PBT
107.23
81.94
30.86%
115.20
84.25
36.74%
135.12
76.31
77.07%
121.29
56.72
113.84%
Tax
29.08
22.68
28.22%
24.28
16.86
44.01%
31.14
10.96
184.12%
25.04
8.99
178.53%
PAT
78.15
59.26
31.88%
90.92
67.39
34.92%
103.98
65.35
59.11%
96.25
47.73
101.66%
PATM
11.84%
9.61%
13.42%
11.00%
14.20%
9.91%
14.01%
7.99%
EPS
2.13
1.61
32.30%
2.48
1.84
34.78%
2.84
1.76
61.36%
2.62
1.32
98.48%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
-
2,756.93
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
Net Sales Growth
-
10.90%
13.18%
15.05%
11.57%
-5.65%
8.44%
-0.63%
5.67%
5.14%
 
Cost Of Goods Sold
-
1,403.84
1,434.88
1,282.97
1,010.39
900.92
970.70
875.31
894.11
836.02
777.46
Gross Profit
-
1,353.09
1,051.14
913.52
898.73
810.25
842.88
797.08
788.87
756.73
737.37
GP Margin
-
49.08%
42.28%
41.59%
47.08%
47.35%
46.48%
47.66%
46.87%
47.51%
48.68%
Total Expenditure
-
2,277.13
2,170.14
1,948.26
1,594.61
1,460.09
1,532.42
1,414.92
1,428.50
1,370.72
1,351.82
Power & Fuel Cost
-
34.62
32.22
28.91
27.82
30.83
29.31
27.74
27.00
26.50
29.22
% Of Sales
-
1.26%
1.30%
1.32%
1.46%
1.80%
1.62%
1.66%
1.60%
1.66%
1.93%
Employee Cost
-
295.49
259.97
238.16
221.65
207.51
193.48
178.15
164.58
165.94
165.01
% Of Sales
-
10.72%
10.46%
10.84%
11.61%
12.13%
10.67%
10.65%
9.78%
10.42%
10.89%
Manufacturing Exp.
-
32.00
28.00
19.53
17.69
17.28
15.34
22.30
30.69
30.71
22.01
% Of Sales
-
1.16%
1.13%
0.89%
0.93%
1.01%
0.85%
1.33%
1.82%
1.93%
1.45%
General & Admin Exp.
-
70.78
50.71
43.74
41.47
53.48
74.29
74.91
77.37
78.50
76.74
% Of Sales
-
2.57%
2.04%
1.99%
2.17%
3.13%
4.10%
4.48%
4.60%
4.93%
5.07%
Selling & Distn. Exp.
-
390.67
329.20
302.04
249.17
226.00
225.45
207.68
219.42
213.76
267.90
% Of Sales
-
14.17%
13.24%
13.75%
13.05%
13.21%
12.43%
12.42%
13.04%
13.42%
17.69%
Miscellaneous Exp.
-
49.73
35.16
32.90
26.42
24.07
23.84
28.83
15.33
19.28
267.90
% Of Sales
-
1.80%
1.41%
1.50%
1.38%
1.41%
1.31%
1.72%
0.91%
1.21%
0.89%
EBITDA
-
479.80
315.88
248.23
314.51
251.08
281.16
257.46
254.49
222.03
163.02
EBITDA Margin
-
17.40%
12.71%
11.30%
16.47%
14.67%
15.50%
15.39%
15.12%
13.94%
10.76%
Other Income
-
53.73
39.53
18.67
18.45
20.00
27.66
62.47
10.68
14.31
9.92
Interest
-
4.73
13.09
11.81
19.23
32.88
35.22
48.07
56.47
61.84
13.77
Depreciation
-
49.96
50.13
58.17
55.59
52.92
30.57
31.13
30.06
31.40
32.55
PBT
-
478.84
292.19
196.92
258.14
185.28
243.03
240.73
178.65
143.11
126.62
Tax
-
109.54
59.49
37.79
43.98
18.92
45.43
61.86
-25.50
69.29
3.54
Tax Rate
-
22.88%
19.88%
19.19%
18.74%
10.42%
18.69%
25.70%
-14.27%
48.42%
2.84%
PAT
-
369.45
239.73
161.97
199.45
170.34
205.09
186.07
208.12
78.08
121.12
PAT before Minority Interest
-
369.30
239.73
159.13
190.65
162.58
197.60
178.87
204.15
73.82
120.98
Minority Interest
-
0.15
0.00
2.84
8.80
7.76
7.49
7.20
3.97
4.26
0.14
PAT Margin
-
13.40%
9.64%
7.37%
10.45%
9.95%
11.31%
11.13%
12.37%
4.90%
8.00%
PAT Growth
-
54.11%
48.01%
-18.79%
17.09%
-16.94%
10.22%
-10.59%
166.55%
-35.54%
 
EPS
-
10.06
6.53
4.41
5.43
4.64
5.59
5.07
5.67
2.13
3.30

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
1,808.31
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
Share Capital
36.72
36.72
36.72
36.72
36.72
36.72
18.18
18.17
18.11
18.10
Total Reserves
1,770.59
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
Non-Current Liabilities
504.44
336.07
292.66
243.09
236.12
178.33
124.68
59.65
165.50
693.77
Secured Loans
0.00
0.00
0.00
0.00
0.27
2.02
-58.03
3.72
5.47
449.02
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
61.80
1.80
1.80
0.00
Long Term Provisions
533.94
387.07
351.82
307.85
302.27
265.58
206.89
165.63
117.30
82.62
Current Liabilities
527.42
505.20
595.39
553.58
591.60
630.11
848.31
773.56
842.56
437.78
Trade Payables
276.06
214.35
236.41
191.98
129.76
178.83
150.79
148.98
161.15
132.47
Other Current Liabilities
175.69
167.56
140.31
142.90
170.67
165.98
346.82
508.90
608.04
157.49
Short Term Borrowings
0.00
0.00
126.54
116.94
220.94
215.37
276.80
49.19
0.00
0.00
Short Term Provisions
75.67
123.29
92.13
101.76
70.23
69.93
73.90
66.49
73.36
147.83
Total Liabilities
2,842.07
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
Net Block
1,125.26
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
Gross Block
1,450.89
1,412.52
1,376.43
1,355.62
1,305.03
1,204.57
1,176.16
1,154.09
1,095.76
1,297.61
Accumulated Depreciation
325.63
296.18
254.60
208.87
155.85
103.97
85.45
57.07
27.98
201.70
Non Current Assets
1,655.99
1,518.29
1,492.17
1,481.73
1,531.53
1,447.71
1,403.01
1,403.15
1,412.99
1,339.60
Capital Work in Progress
13.37
15.48
7.59
10.11
24.50
14.35
15.31
8.77
7.92
16.19
Non Current Investment
0.00
0.00
0.00
0.00
0.03
0.03
0.03
0.03
0.03
1.50
Long Term Loans & Adv.
512.18
380.77
356.66
324.29
348.05
325.91
290.34
284.66
329.42
235.57
Other Non Current Assets
5.18
5.70
6.08
0.57
9.77
6.83
6.63
12.67
7.84
12.32
Current Assets
1,186.08
868.46
798.80
705.65
495.70
665.80
700.24
512.42
493.89
573.04
Current Investments
191.52
0.00
0.00
0.00
0.00
104.42
113.15
28.46
85.89
192.02
Inventories
283.50
301.86
297.23
278.64
225.07
202.29
188.35
196.37
185.08
185.20
Sundry Debtors
201.39
137.81
143.08
94.35
122.38
153.38
160.75
117.12
94.11
57.42
Cash & Bank
166.05
283.47
211.20
193.83
28.94
96.37
136.67
103.44
61.20
74.63
Other Current Assets
343.62
9.64
18.48
9.94
119.30
109.32
101.33
67.04
67.61
63.78
Short Term Loans & Adv.
333.00
135.68
128.81
128.89
109.55
99.27
89.26
56.68
62.51
58.89
Net Current Assets
658.66
363.26
203.41
152.07
-95.90
35.68
-148.07
-261.14
-348.67
135.26
Total Assets
2,842.07
2,386.75
2,290.97
2,187.38
2,027.23
2,113.51
2,103.25
1,915.57
1,906.88
1,912.64

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
457.92
328.66
202.56
402.16
171.47
301.51
242.28
163.32
191.47
166.30
PBT
478.84
299.22
196.92
234.63
181.51
243.03
240.73
178.65
197.26
124.53
Adjustment
19.70
35.19
62.82
94.81
81.25
59.59
30.39
81.18
42.75
60.31
Changes in Working Capital
38.72
50.94
-25.84
105.45
-52.71
40.69
-3.76
-65.62
3.18
23.16
Cash after chg. in Working capital
537.26
385.35
233.90
434.90
210.05
343.31
267.36
194.21
243.19
208.01
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-79.34
-56.69
-31.34
-32.74
-38.57
-41.79
-25.08
-30.89
-51.72
-41.71
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
-344.37
-48.35
-31.71
-129.12
72.46
30.27
-74.15
-17.05
0.34
-19.96
Net Fixed Assets
-36.25
-43.92
-93.82
-34.91
-97.41
-34.49
-8.62
-58.25
239.92
-5.23
Net Investments
-191.52
0.00
135.55
-2.04
102.76
3.49
-91.35
50.88
203.96
-254.89
Others
-116.60
-4.43
-73.44
-92.17
67.11
61.27
25.82
-9.68
-443.54
240.16
Cash from Financing Activity
-134.81
-250.68
-166.69
-216.10
-303.85
-318.45
-145.32
-129.84
-302.45
-18.07
Net Cash Inflow / Outflow
-21.26
29.63
4.16
56.94
-59.92
13.33
22.81
16.44
-110.64
128.26
Opening Cash & Equivalents
105.65
76.02
71.86
14.92
74.84
61.51
40.12
23.67
217.76
95.22
Closing Cash & Equivalent
84.39
105.65
76.02
71.86
14.92
74.84
62.93
40.12
107.11
223.48

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
49.22
42.18
39.31
38.90
33.46
36.12
30.59
29.04
23.74
20.74
ROA
14.11%
10.24%
7.11%
9.05%
7.85%
9.37%
8.90%
10.68%
3.87%
6.54%
ROE
22.01%
16.02%
11.08%
14.35%
12.73%
16.20%
16.51%
21.32%
9.16%
16.29%
ROCE
28.81%
20.03%
13.40%
16.61%
13.75%
16.89%
17.63%
16.00%
15.17%
10.57%
Fixed Asset Turnover
2.36
2.16
1.95
1.75
1.64
1.82
1.45
1.55
1.39
1.21
Receivable days
18.31
16.98
16.27
16.99
24.43
26.41
30.00
22.04
16.66
14.47
Inventory Days
31.60
36.22
39.47
39.48
37.86
32.85
41.54
39.80
40.72
41.80
Payable days
63.75
57.33
60.94
58.11
37.86
40.35
40.55
40.89
40.67
33.97
Cash Conversion Cycle
-13.84
-4.14
-5.20
-1.65
24.44
18.91
30.99
20.95
16.72
22.29
Total Debt/Equity
0.00
0.00
0.09
0.08
0.23
0.21
0.49
0.47
0.52
0.76
Interest Cover
102.23
23.86
17.68
13.20
6.52
7.90
6.01
4.16
3.31
10.04

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.