Nifty
Sensex
:
:
18696.10
62868.50
-116.40 (-0.62%)
-415.69 (-0.66%)

Transmission Towers / Equipments

Rating :
29/99

BSE: 513250 | NSE: JYOTISTRUC

14.30
02-Dec-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 14.30
  • 14.30
  • 13.90
  • 13.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  344753
  •  49.23
  •  25.85
  •  11.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 871.21
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,476.76
  • N/A
  • 7.28

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 23.49%
  • 50.60%
  • FII
  • DII
  • Others
  • 0.12%
  • 0.00%
  • 25.79%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -47.96
  • -57.69
  • -35.57

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -3.93
  • 24.06

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -60.09
  • -73.67

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.15
  • 0.20
  • 0.40

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -7.26
  • -38.84
  • -55.57

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
13.88
2.22
525.23%
15.65
0.00
0
2.17
0.00
0
0.00
0.00
0
Expenses
16.94
15.09
12.26%
15.18
-5.67
-
19.63
231.32
-91.51%
11.58
8.32
39.18%
EBITDA
-3.06
-12.87
-
0.47
5.67
-91.71%
-17.46
-231.32
-
-11.58
-8.32
-
EBIDTM
-22.00%
-579.04%
2.98%
0.00%
-806.19%
0.00%
0.00%
0.00%
Other Income
0.33
0.01
3,200.00%
0.57
0.01
5,600.00%
0.99
0.15
560.00%
0.05
0.00
0
Interest
0.06
355.20
-99.98%
0.00
341.55
-100.00%
0.00
397.64
-100.00%
0.00
370.00
-100.00%
Depreciation
1.25
2.48
-49.60%
1.14
2.09
-45.45%
1.06
2.24
-52.68%
1.66
2.33
-28.76%
PBT
-4.03
-370.55
-
-0.11
-337.95
-
-17.53
-631.04
-
-13.19
-380.65
-
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
-4.03
-370.55
-
-0.11
-337.95
-
-17.53
-631.04
-
-13.19
-380.65
-
PATM
-29.05%
-16,668.83%
-0.68%
0.00%
-809.46%
0.00%
0.00%
0.00%
EPS
-0.06
-33.82
-
0.00
-30.85
-
-0.28
-57.61
-
-0.21
-34.75
-

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
31.70
4.39
0.00
16.41
182.46
323.93
897.19
2,742.95
3,111.36
3,636.05
3,012.69
Net Sales Growth
1,327.93%
0
-100%
-91.01%
-43.67%
-63.90%
-67.29%
-11.84%
-14.43%
20.69%
 
Cost Of Goods Sold
23.60
7.56
5.24
7.66
68.36
127.87
566.25
1,886.37
2,028.78
2,248.16
1,773.10
Gross Profit
8.10
-3.17
-5.24
8.75
114.10
196.06
330.93
856.58
1,082.57
1,387.88
1,239.59
GP Margin
25.56%
-72.21%
0
53.32%
62.53%
60.53%
36.89%
31.23%
34.79%
38.17%
41.15%
Total Expenditure
63.33
2,587.63
253.62
895.34
881.49
3,481.16
1,409.73
2,711.94
3,024.64
3,326.21
2,688.68
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
2.18
4.18
7.96
12.98
24.88
20.56
% Of Sales
-
0%
0
0%
0%
0.67%
0.47%
0.29%
0.42%
0.68%
0.68%
Employee Cost
-
4.35
3.98
20.51
119.25
106.22
116.62
182.68
183.21
179.73
155.32
% Of Sales
-
99.09%
0
124.98%
65.36%
32.79%
13.00%
6.66%
5.89%
4.94%
5.16%
Manufacturing Exp.
-
15.71
2.07
20.87
75.38
171.42
319.56
419.02
574.06
652.37
543.07
% Of Sales
-
357.86%
0
127.18%
41.31%
52.92%
35.62%
15.28%
18.45%
17.94%
18.03%
General & Admin Exp.
-
30.66
5.95
37.38
232.96
227.83
202.96
119.80
108.84
129.51
149.10
% Of Sales
-
698.41%
0
227.79%
127.68%
70.33%
22.62%
4.37%
3.50%
3.56%
4.95%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.05
8.33
53.68
66.30
56.93
50.01
36.75
% Of Sales
-
0%
0
0%
0.03%
2.57%
5.98%
2.42%
1.83%
1.38%
1.22%
Miscellaneous Exp.
-
2,529.34
236.38
808.92
385.50
2,837.31
146.48
29.80
59.84
41.56
36.75
% Of Sales
-
57615.95%
0
4929.43%
211.28%
875.90%
16.33%
1.09%
1.92%
1.14%
0.36%
EBITDA
-31.63
-2,583.24
-253.62
-878.93
-699.03
-3,157.23
-512.54
31.01
86.72
309.84
324.01
EBITDA Margin
-99.78%
-58843.74%
0
-5356.06%
-383.11%
-974.66%
-57.13%
1.13%
2.79%
8.52%
10.75%
Other Income
1.94
2,548.05
0.15
46.54
47.04
7.48
20.73
69.08
55.97
29.46
4.99
Interest
0.06
0.00
1,495.36
1,480.54
1,106.42
1,022.22
870.45
675.15
484.81
318.59
238.19
Depreciation
5.11
7.28
10.02
16.35
26.67
28.73
63.33
75.70
52.79
40.27
35.57
PBT
-34.86
-42.47
-1,758.84
-2,329.28
-1,785.09
-4,200.70
-1,425.59
-650.75
-394.91
-19.56
55.25
Tax
0.00
0.00
0.00
0.00
-0.06
-0.06
-0.22
55.38
0.85
-10.19
17.45
Tax Rate
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.02%
-8.51%
-0.22%
52.10%
31.58%
PAT
-34.86
-42.53
-1,758.74
-2,328.87
-1,784.37
-4,200.65
-1,426.05
-706.13
-395.91
-9.36
37.79
PAT before Minority Interest
-35.05
-42.47
-1,758.84
-2,329.28
-1,785.03
-4,200.65
-1,425.37
-706.13
-395.75
-9.36
37.79
Minority Interest
-0.19
-0.06
0.10
0.41
0.66
0.00
-0.68
0.00
-0.16
0.00
0.00
PAT Margin
-109.97%
-968.79%
0
-14191.77%
-977.95%
-1296.78%
-158.95%
-25.74%
-12.72%
-0.26%
1.25%
PAT Growth
0.00%
-
-
-
-
-
-
-
-
-
 
EPS
-0.55
-0.67
-27.72
-36.70
-28.12
-66.20
-22.48
-11.13
-6.24
-0.15
0.60

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
151.88
-11,361.67
-9,678.91
-7,324.81
-5,559.59
-1,701.07
-269.62
411.48
706.54
708.74
Share Capital
154.91
21.91
21.91
21.91
21.91
21.91
21.91
46.91
41.45
41.45
Total Reserves
-3.03
-11,383.57
-9,700.82
-7,346.71
-5,581.49
-1,722.98
-294.94
361.22
661.59
664.24
Non-Current Liabilities
1,876.49
10.74
16.02
54.15
48.35
200.89
964.57
1,586.32
492.78
424.43
Secured Loans
1,650.48
0.00
0.00
0.00
0.00
182.94
783.12
1,389.19
204.51
146.82
Unsecured Loans
0.00
0.00
0.00
32.97
33.49
0.00
34.79
38.91
163.92
158.22
Long Term Provisions
0.22
10.63
15.86
21.03
14.76
13.21
12.08
11.41
10.10
7.59
Current Liabilities
164.61
12,759.71
11,343.96
9,717.43
8,305.77
7,087.38
5,338.12
3,346.06
3,209.13
1,863.60
Trade Payables
82.82
555.79
543.42
537.11
514.84
465.76
481.16
1,336.77
1,751.47
656.69
Other Current Liabilities
41.26
7,378.66
6,282.92
5,226.72
4,273.78
3,400.89
1,858.63
1,063.51
532.37
548.14
Short Term Borrowings
40.52
4,806.09
4,492.84
3,935.64
3,494.58
3,214.40
2,984.05
927.86
897.69
635.03
Short Term Provisions
0.00
19.16
24.79
17.96
22.56
6.32
14.28
17.93
27.60
23.75
Total Liabilities
2,193.03
1,408.77
1,678.42
2,444.19
2,790.25
5,767.98
6,213.85
5,524.67
4,474.15
2,997.39
Net Block
26.85
32.89
43.02
61.79
90.01
358.86
418.84
436.19
468.54
456.62
Gross Block
446.41
445.32
445.32
462.11
436.99
748.49
747.42
673.61
651.75
602.75
Accumulated Depreciation
419.57
412.43
402.31
400.32
346.98
389.64
328.58
237.42
183.22
146.12
Non Current Assets
32.49
38.67
48.64
67.56
95.69
765.21
863.61
767.90
527.93
519.85
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
26.37
26.32
2.09
1.74
8.89
Non Current Investment
0.65
0.56
0.40
0.48
0.46
23.44
28.40
5.25
5.26
5.25
Long Term Loans & Adv.
5.00
5.22
5.23
5.28
5.22
356.55
390.04
324.37
52.40
49.08
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
2,160.53
1,370.10
1,629.78
2,376.63
2,694.56
5,002.76
5,350.25
4,756.78
3,946.22
2,477.53
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
24.69
30.95
55.24
56.67
56.41
160.26
254.46
449.66
526.55
287.04
Sundry Debtors
1,900.44
1,137.37
1,365.92
2,141.45
2,434.98
4,077.03
4,282.69
3,399.11
2,841.01
1,847.13
Cash & Bank
85.45
23.20
24.54
27.40
35.96
52.37
60.67
144.12
99.19
53.54
Other Current Assets
149.95
113.59
93.06
96.05
167.21
713.11
752.44
763.88
479.47
289.82
Short Term Loans & Adv.
89.14
65.00
91.02
55.07
64.49
340.72
533.03
469.10
302.42
216.64
Net Current Assets
1,995.92
-11,389.61
-9,714.18
-7,340.80
-5,611.21
-2,084.62
12.13
1,410.72
737.09
613.94
Total Assets
2,193.02
1,408.77
1,678.42
2,444.19
2,790.25
5,767.97
6,213.86
5,524.68
4,474.15
2,997.38

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
-99.55
-2.19
-3.73
-8.98
1,189.70
532.18
-1,804.75
-1,130.13
-87.78
50.84
PBT
-42.47
-1,758.84
-2,329.28
-1,785.09
-4,200.70
-1,425.59
-650.75
-394.91
-19.56
55.25
Adjustment
5.43
1,744.76
2,211.63
1,674.74
1,021.75
886.86
688.83
419.39
274.54
210.64
Changes in Working Capital
-62.51
11.89
113.92
101.43
4,368.71
1,083.79
-1,835.15
-1,143.07
-323.99
-151.51
Cash after chg. in Working capital
-99.55
-2.19
-3.73
-8.92
1,189.75
545.06
-1,797.07
-1,118.58
-69.01
114.38
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
0.00
-0.06
-0.06
-12.87
-7.68
-11.55
-18.77
-63.55
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
-0.17
0.15
0.32
0.49
-639.32
-111.83
38.56
-80.55
-39.52
-80.33
Net Fixed Assets
-1.09
-1.99
-0.69
0.76
7.98
0.10
-86.87
-6.68
-14.32
-9.56
Net Investments
-0.09
-0.16
0.08
-0.02
16.45
63.12
-0.15
0.01
-0.01
0.00
Others
1.01
2.30
0.93
-0.25
-663.75
-175.05
125.58
-73.88
-25.19
-70.77
Cash from Financing Activity
170.00
0.00
0.52
-0.04
-918.17
-490.31
515.17
1,251.50
176.73
8.22
Net Cash Inflow / Outflow
70.28
-2.04
-2.89
-8.52
-367.80
-69.95
-1,251.02
40.82
49.44
-21.27
Opening Cash & Equivalents
13.60
15.64
18.52
27.04
-2,086.69
-2,001.32
-750.30
89.10
39.67
60.94
Closing Cash & Equivalent
83.88
13.60
15.64
18.52
-2,454.50
-2,071.27
-2,001.32
129.92
89.10
39.67

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.)
1.95
-1037.33
-883.70
-668.76
-507.60
-155.31
-24.93
34.95
82.37
82.70
ROA
-2.36%
-113.94%
-113.00%
-68.20%
-98.17%
-23.79%
-12.03%
-7.92%
-0.25%
1.31%
ROE
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
-1286.63%
-74.64%
-1.38%
5.70%
ROCE
0.00%
0.00%
0.00%
0.00%
-160.94%
-12.91%
0.60%
3.26%
14.71%
16.86%
Fixed Asset Turnover
0.01
0.00
0.04
0.41
0.55
1.21
3.89
4.72
5.89
6.26
Receivable days
0.00
0.00
0.00
4577.55
3655.34
1688.72
507.22
364.13
231.68
206.05
Inventory Days
2313.64
0.00
1244.49
113.11
121.62
83.78
46.49
56.96
40.21
36.21
Payable days
0.00
0.00
0.00
647.28
400.27
155.72
125.71
196.65
132.92
88.34
Cash Conversion Cycle
2313.64
0.00
1244.49
4043.38
3376.69
1616.78
428.00
224.45
138.97
153.93
Total Debt/Equity
11.13
-0.65
-0.72
-0.87
-1.03
-3.23
-18.60
7.15
2.10
1.67
Interest Cover
0.00
-0.18
-0.57
-0.61
-3.11
-0.64
0.04
0.19
0.94
1.23

News Update:


  • Jyoti Structures - Quarterly Results
    11th Nov 2022, 20:43 PM

    Read More
  • Jyoti Structures secures contract from Sterlite Power Transmission for turnkey project
    27th Sep 2022, 10:11 AM

    The contract is valued at Rs 237 crore including GST and is to be commissioned in phased manner by December 2023 and July 2024

    Read More

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.