Nifty
Sensex
:
:
13258.55
45079.55
124.65 (0.95%)
446.90 (1.00%)

Household & Personal Products

Rating :
48/99

BSE: 532926 | NSE: JYOTHYLAB

145.70
04-Dec-2020
  • Open
  • High
  • Low
  • Previous Close
  •  145.30
  •  148.40
  •  144.30
  •  144.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  767818
  •  1126.65
  •  167.25
  •  85.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,352.07
  • 28.14
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,606.09
  • 2.06%
  • 3.99

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.89%
  • 0.52%
  • 6.08%
  • FII
  • DII
  • Others
  • 12.73%
  • 16.71%
  • 1.07%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.57
  • 1.44
  • 0.77

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.20
  • 2.49
  • -0.50

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.49
  • 16.88
  • -2.90

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 39.07
  • 33.67
  • 30.10

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.49
  • 5.64
  • 5.11

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 27.25
  • 23.66
  • 21.51

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
504.49
474.85
6.24%
432.90
422.53
2.45%
393.00
515.98
-23.83%
420.79
447.33
-5.93%
Expenses
417.12
396.20
5.28%
356.44
356.97
-0.15%
352.44
434.68
-18.92%
354.48
375.23
-5.53%
EBITDA
87.37
78.65
11.09%
76.46
65.56
16.63%
40.56
81.30
-50.11%
66.31
72.10
-8.03%
EBIDTM
17.32%
16.56%
17.66%
15.52%
14.01%
15.76%
15.76%
16.12%
Other Income
4.02
5.47
-26.51%
4.03
4.89
-17.59%
4.60
11.83
-61.12%
5.04
6.41
-21.37%
Interest
5.20
8.23
-36.82%
6.45
8.00
-19.38%
7.78
9.42
-17.41%
8.87
8.19
8.30%
Depreciation
13.39
13.08
2.37%
13.07
12.49
4.64%
14.15
9.97
41.93%
13.20
6.82
93.55%
PBT
72.80
62.81
15.91%
60.97
46.18
32.03%
23.23
73.74
-68.50%
49.28
63.50
-22.39%
Tax
12.67
9.22
37.42%
10.96
8.80
24.55%
-3.36
6.91
-
4.26
12.36
-65.53%
PAT
60.13
53.59
12.20%
50.01
37.38
33.79%
26.59
66.83
-60.21%
45.02
51.14
-11.97%
PATM
11.92%
11.29%
11.55%
8.85%
7.11%
12.95%
10.70%
11.43%
EPS
1.64
1.46
12.33%
1.36
1.02
33.33%
0.72
1.82
-60.44%
1.23
1.39
-11.51%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
1,751.18
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
626.38
Net Sales Growth
-5.89%
-5.65%
8.44%
-0.63%
5.67%
5.14%
14.43%
19.64%
21.16%
45.80%
 
Cost Of Goods Sold
5,356.54
900.92
970.70
875.31
894.11
836.02
777.46
694.38
584.35
502.99
320.28
Gross Profit
-3,605.36
810.25
842.88
797.08
788.87
756.73
737.37
629.49
522.22
410.30
306.11
GP Margin
-205.88%
47.35%
46.48%
47.66%
46.87%
47.51%
48.68%
47.55%
47.19%
44.93%
48.87%
Total Expenditure
1,480.48
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
546.94
Power & Fuel Cost
-
30.83
29.31
27.74
27.00
26.50
29.22
26.86
28.87
23.21
16.08
% Of Sales
-
1.80%
1.62%
1.66%
1.60%
1.66%
1.93%
2.03%
2.61%
2.54%
2.57%
Employee Cost
-
207.51
193.48
178.15
164.58
165.94
165.01
121.96
119.35
105.35
74.01
% Of Sales
-
12.13%
10.67%
10.65%
9.78%
10.42%
10.89%
9.21%
10.79%
11.54%
11.82%
Manufacturing Exp.
-
17.28
15.34
22.30
30.69
30.71
22.01
15.93
14.11
13.30
8.86
% Of Sales
-
1.01%
0.85%
1.33%
1.82%
1.93%
1.45%
1.20%
1.28%
1.46%
1.41%
General & Admin Exp.
-
53.48
74.29
74.91
77.37
78.50
76.74
76.33
64.78
54.06
43.55
% Of Sales
-
3.13%
4.10%
4.48%
4.60%
4.93%
5.07%
5.77%
5.85%
5.92%
6.95%
Selling & Distn. Exp.
-
226.00
225.45
207.68
219.42
213.76
267.90
219.10
152.59
117.42
77.97
% Of Sales
-
13.21%
12.43%
12.42%
13.04%
13.42%
17.69%
16.55%
13.79%
12.86%
12.45%
Miscellaneous Exp.
-
24.07
23.84
28.83
15.33
19.28
13.49
13.74
54.97
12.59
77.97
% Of Sales
-
1.41%
1.31%
1.72%
0.91%
1.21%
0.89%
1.04%
4.97%
1.38%
0.99%
EBITDA
270.70
251.08
281.16
257.46
254.49
222.03
163.02
155.57
87.55
84.38
79.44
EBITDA Margin
15.46%
14.67%
15.50%
15.39%
15.12%
13.94%
10.76%
11.75%
7.91%
9.24%
12.68%
Other Income
17.69
20.00
27.66
62.47
10.68
14.31
9.92
8.18
4.34
22.44
16.91
Interest
28.30
32.88
35.22
48.07
56.47
61.84
13.77
55.27
68.22
23.83
2.15
Depreciation
53.81
52.92
30.57
31.13
30.06
31.40
32.55
24.32
22.43
24.65
13.03
PBT
206.28
185.28
243.03
240.73
178.65
143.11
126.62
84.15
1.24
58.34
81.17
Tax
24.53
18.92
45.43
61.86
-25.50
69.29
3.54
0.64
-14.87
19.93
15.43
Tax Rate
11.89%
10.42%
18.69%
25.70%
-14.27%
48.42%
2.84%
0.78%
-1199.19%
34.16%
19.01%
PAT
181.75
170.34
205.09
186.07
208.12
78.08
121.12
81.43
19.65
44.58
68.77
PAT before Minority Interest
187.99
162.58
197.60
178.87
204.15
73.82
120.98
81.21
16.11
38.41
65.74
Minority Interest
6.24
7.76
7.49
7.20
3.97
4.26
0.14
0.22
3.54
6.17
3.03
PAT Margin
10.38%
9.95%
11.31%
11.13%
12.37%
4.90%
8.00%
6.15%
1.78%
4.88%
10.98%
PAT Growth
-13.01%
-16.94%
10.22%
-10.59%
166.55%
-35.54%
48.74%
314.40%
-55.92%
-35.18%
 
EPS
4.95
4.64
5.59
5.07
5.67
2.13
3.30
2.22
0.54
1.21
1.87

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
1,228.64
1,326.53
1,144.21
1,089.01
901.48
779.66
734.38
638.55
612.42
631.11
Share Capital
36.72
36.72
18.18
18.17
18.11
18.10
18.10
16.13
8.06
8.06
Total Reserves
1,191.92
1,289.81
1,094.03
1,036.91
841.98
732.85
716.28
567.14
604.36
623.04
Non-Current Liabilities
236.12
178.33
124.68
59.65
165.50
693.77
753.31
437.93
465.06
33.18
Secured Loans
0.27
2.02
-58.03
3.72
5.47
449.02
525.92
425.00
437.94
7.57
Unsecured Loans
0.00
0.00
61.80
1.80
1.80
0.00
0.90
1.80
0.00
0.17
Long Term Provisions
302.27
265.58
206.89
165.63
117.30
82.62
78.14
10.22
8.31
4.76
Current Liabilities
591.60
630.11
848.31
773.56
842.56
437.78
299.43
436.76
335.17
167.28
Trade Payables
129.76
178.83
150.79
148.98
161.15
132.47
112.18
122.78
154.51
41.88
Other Current Liabilities
170.67
165.98
346.82
508.90
608.04
157.49
46.05
110.49
28.27
15.84
Short Term Borrowings
220.94
215.37
276.80
49.19
0.00
0.00
0.00
126.78
123.67
58.31
Short Term Provisions
70.23
69.93
73.90
66.49
73.36
147.83
141.19
76.70
28.72
51.25
Total Liabilities
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
832.05
Net Block
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
239.05
Gross Block
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
309.98
Accumulated Depreciation
155.85
103.97
85.45
57.07
27.98
201.70
176.96
153.25
139.06
67.70
Non Current Assets
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
348.95
Capital Work in Progress
24.50
14.35
15.31
8.77
7.92
16.19
4.24
7.30
3.09
12.57
Non Current Investment
0.03
0.03
0.03
0.03
0.03
1.50
1.50
1.50
1.50
62.22
Long Term Loans & Adv.
348.05
325.91
290.34
284.66
329.42
235.57
202.59
85.39
51.88
33.82
Other Non Current Assets
9.77
6.83
6.63
12.67
7.84
12.32
0.80
12.24
3.76
1.29
Current Assets
495.70
665.80
700.24
512.42
493.89
573.04
485.48
349.33
328.84
483.10
Current Investments
0.00
104.42
113.15
28.46
85.89
192.02
59.45
0.00
0.00
0.00
Inventories
225.07
202.29
188.35
196.37
185.08
185.20
173.80
172.17
121.98
69.40
Sundry Debtors
122.38
153.38
160.75
117.12
94.11
57.42
66.83
80.37
80.72
105.35
Cash & Bank
28.94
96.37
136.67
103.44
61.20
74.63
69.84
46.31
66.22
279.59
Other Current Assets
119.30
10.05
12.07
10.36
67.61
63.78
115.55
50.48
59.91
28.75
Short Term Loans & Adv.
109.55
99.27
89.26
56.68
62.51
58.89
108.62
32.92
49.89
23.01
Net Current Assets
-95.90
35.68
-148.07
-261.14
-348.67
135.26
186.05
-87.43
-6.33
315.81
Total Assets
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
832.05

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
171.47
301.51
242.28
163.32
191.47
166.30
129.96
27.79
124.58
-11.89
PBT
181.51
243.03
240.73
178.65
197.26
124.53
81.85
1.24
58.34
81.17
Adjustment
81.25
59.59
30.39
81.18
42.75
60.31
73.15
131.32
30.16
-6.13
Changes in Working Capital
-52.71
40.69
-3.76
-65.62
3.18
23.16
-5.59
-87.66
58.87
-64.47
Cash after chg. in Working capital
210.05
343.31
267.36
194.21
243.19
208.01
149.41
44.90
147.37
10.57
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-38.57
-41.79
-25.08
-30.89
-51.72
-41.71
-19.45
-17.11
-22.79
-22.46
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
72.46
30.27
-74.15
-17.05
0.34
-19.96
-91.13
-28.46
-615.12
-152.67
Net Fixed Assets
-97.41
-34.49
-8.62
-58.25
239.92
-5.23
-19.73
-529.23
-2.46
-26.88
Net Investments
102.76
3.49
-91.35
50.88
203.96
-254.89
-129.45
353.00
-297.75
-61.98
Others
67.11
61.27
25.82
-9.68
-443.54
240.16
58.05
147.77
-314.91
-63.81
Cash from Financing Activity
-303.85
-318.45
-145.32
-129.84
-302.45
-18.07
37.07
-23.93
413.23
244.62
Net Cash Inflow / Outflow
-59.92
13.33
22.81
16.44
-110.64
128.26
75.90
-24.60
-77.32
80.07
Opening Cash & Equivalents
74.84
61.51
40.12
23.67
217.76
95.22
19.32
43.92
110.34
30.27
Closing Cash & Equivalent
14.92
74.84
62.93
40.12
107.11
223.48
95.22
19.32
43.92
110.34

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
33.46
36.12
30.59
29.04
23.74
20.74
20.28
18.08
18.99
19.57
ROA
7.85%
9.37%
8.90%
10.68%
3.87%
6.54%
4.91%
1.10%
3.41%
9.59%
ROE
12.73%
16.20%
16.51%
21.32%
9.16%
16.29%
12.33%
2.69%
6.18%
12.90%
ROCE
13.75%
16.89%
17.63%
16.00%
15.17%
10.57%
10.81%
5.68%
8.74%
15.06%
Fixed Asset Turnover
1.64
1.82
1.45
1.55
1.39
1.21
1.08
0.96
1.28
2.14
Receivable days
24.43
26.41
30.00
22.04
16.66
14.47
19.61
25.47
35.83
49.89
Inventory Days
37.86
32.85
41.54
39.80
40.72
41.80
46.08
46.51
36.85
40.36
Payable days
37.86
40.35
40.55
40.89
40.67
33.97
38.40
51.32
45.07
25.78
Cash Conversion Cycle
24.44
18.91
30.99
20.95
16.72
22.29
27.28
20.67
27.60
64.47
Total Debt/Equity
0.23
0.21
0.49
0.47
0.52
0.76
0.73
1.08
0.93
0.11
Interest Cover
6.52
7.90
6.01
4.16
3.31
10.04
2.48
1.02
3.45
38.76

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.