Nifty
Sensex
:
:
22519.40
74244.90
-234.40 (-1.03%)
-793.25 (-1.06%)

Transmission Towers / Equipments

Rating :
55/99

BSE: 513250 | NSE: JYOTISTRUC

22.75
12-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  23.00
  •  23.25
  •  22.55
  •  23.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1819692
  •  416.93
  •  33.55
  •  6.04

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,903.15
  • 93.85
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,731.61
  • N/A
  • 8.19

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 16.65%
  • 71.59%
  • FII
  • DII
  • Others
  • 0.12%
  • 0.03%
  • 11.61%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -24.15
  • 4.67
  • -

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -55.59
  • -45.60

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -7.99
  • -70.38
  • -86.77

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 307.51
  • 544.38
  • 680.47

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 40.24
  • 55.80
  • 72.53

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
55.80
43.86
27.22%
81.46
13.88
486.89%
185.17
15.65
1,083.19%
155.83
2.17
7,081.11%
Expenses
60.06
47.95
25.26%
71.17
16.94
320.13%
181.22
15.18
1,093.81%
149.28
19.63
660.47%
EBITDA
-4.26
-4.08
-
10.29
-3.06
-
3.95
0.47
740.43%
6.55
-17.46
-
EBIDTM
-7.63%
-9.31%
12.63%
-22.01%
2.13%
2.98%
4.20%
-806.19%
Other Income
7.17
0.15
4,680.00%
2.89
0.33
775.76%
0.49
0.57
-14.04%
0.80
0.99
-19.19%
Interest
0.07
0.09
-22.22%
0.31
0.06
416.67%
0.05
0.00
0
0.23
0.00
0
Depreciation
1.76
1.45
21.38%
1.68
1.25
34.40%
1.93
1.14
69.30%
1.57
1.06
48.11%
PBT
1.08
-5.48
-
11.20
-4.03
-
2.46
-0.11
-
5.55
-17.53
-
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
1.08
-5.48
-
11.20
-4.03
-
2.46
-0.11
-
5.55
-17.53
-
PATM
1.93%
-12.49%
13.74%
-29.05%
1.33%
-0.68%
3.56%
-809.46%
EPS
0.01
-0.08
-
0.15
-0.06
-
0.03
0.00
0
0.08
-0.27
-

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
478.26
229.23
4.39
0.00
16.41
182.46
323.93
897.19
2,742.95
3,111.36
3,636.05
Net Sales Growth
532.95%
5121.64%
0
-100%
-91.01%
-43.67%
-63.90%
-67.29%
-11.84%
-14.43%
 
Cost Of Goods Sold
251.94
127.80
7.02
5.24
7.66
68.36
127.87
566.25
1,886.37
2,028.78
2,248.16
Gross Profit
226.32
101.43
-2.64
-5.24
8.75
114.10
196.06
330.93
856.58
1,082.57
1,387.88
GP Margin
47.32%
44.25%
-60.14%
0
53.32%
62.53%
60.53%
36.89%
31.23%
34.79%
38.17%
Total Expenditure
461.73
241.31
2,587.63
253.62
895.34
881.49
3,481.16
1,409.73
2,711.94
3,024.64
3,326.21
Power & Fuel Cost
-
1.19
0.53
0.00
0.00
0.00
2.18
4.18
7.96
12.98
24.88
% Of Sales
-
0.52%
12.07%
0
0%
0%
0.67%
0.47%
0.29%
0.42%
0.68%
Employee Cost
-
25.61
4.35
3.98
20.51
119.25
106.22
116.62
182.68
183.21
179.73
% Of Sales
-
11.17%
99.09%
0
124.98%
65.36%
32.79%
13.00%
6.66%
5.89%
4.94%
Manufacturing Exp.
-
68.47
15.72
2.07
20.87
75.38
171.42
319.56
419.02
574.06
652.37
% Of Sales
-
29.87%
358.09%
0
127.18%
41.31%
52.92%
35.62%
15.28%
18.45%
17.94%
General & Admin Exp.
-
15.35
30.66
5.95
37.38
232.96
227.83
202.96
119.80
108.84
129.51
% Of Sales
-
6.70%
698.41%
0
227.79%
127.68%
70.33%
22.62%
4.37%
3.50%
3.56%
Selling & Distn. Exp.
-
0.40
0.00
0.00
0.00
0.05
8.33
53.68
66.30
56.93
50.01
% Of Sales
-
0.17%
0%
0
0%
0.03%
2.57%
5.98%
2.42%
1.83%
1.38%
Miscellaneous Exp.
-
2.49
2,529.34
236.38
808.92
385.50
2,837.31
146.48
29.80
59.84
50.01
% Of Sales
-
1.09%
57615.95%
0
4929.43%
211.28%
875.90%
16.33%
1.09%
1.92%
1.14%
EBITDA
16.53
-12.08
-2,583.24
-253.62
-878.93
-699.03
-3,157.23
-512.54
31.01
86.72
309.84
EBITDA Margin
3.46%
-5.27%
-58843.74%
0
-5356.06%
-383.11%
-974.66%
-57.13%
1.13%
2.79%
8.52%
Other Income
11.35
13.87
2,548.05
0.15
46.54
47.04
7.48
20.73
69.08
55.97
29.46
Interest
0.66
0.45
0.00
1,495.36
1,480.54
1,106.42
1,022.22
870.45
675.15
484.81
318.59
Depreciation
6.94
5.41
7.28
10.02
16.35
26.67
28.73
63.33
75.70
52.79
40.27
PBT
20.29
-4.07
-42.47
-1,758.84
-2,329.28
-1,785.09
-4,200.70
-1,425.59
-650.75
-394.91
-19.56
Tax
0.00
0.00
0.00
0.00
0.00
-0.06
-0.06
-0.22
55.38
0.85
-10.19
Tax Rate
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.02%
-8.51%
-0.22%
52.10%
PAT
20.29
-4.07
-42.53
-1,758.74
-2,328.87
-1,784.37
-4,200.65
-1,426.05
-706.13
-395.91
-9.36
PAT before Minority Interest
20.29
-4.07
-42.47
-1,758.84
-2,329.28
-1,785.03
-4,200.65
-1,425.37
-706.13
-395.75
-9.36
Minority Interest
0.00
0.00
-0.06
0.10
0.41
0.66
0.00
-0.68
0.00
-0.16
0.00
PAT Margin
4.24%
-1.78%
-968.79%
0
-14191.77%
-977.95%
-1296.78%
-158.95%
-25.74%
-12.72%
-0.26%
PAT Growth
174.73%
-
-
-
-
-
-
-
-
-
 
EPS
0.32
-0.06
-0.67
-27.72
-36.70
-28.12
-66.20
-22.48
-11.13
-6.24
-0.15

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
25.35
151.88
-11,361.67
-9,678.91
-7,324.81
-5,559.59
-1,701.07
-269.62
411.48
706.54
Share Capital
154.91
154.91
21.91
21.91
21.91
21.91
21.91
21.91
46.91
41.45
Total Reserves
-129.55
-3.03
-11,383.57
-9,700.82
-7,346.71
-5,581.49
-1,722.98
-294.94
361.22
661.59
Non-Current Liabilities
1,888.29
1,876.49
10.74
16.02
54.15
48.35
200.89
964.57
1,586.32
492.78
Secured Loans
1,729.15
1,650.48
0.00
0.00
0.00
0.00
182.94
783.12
1,389.19
204.51
Unsecured Loans
0.00
0.00
0.00
0.00
32.97
33.49
0.00
34.79
38.91
163.92
Long Term Provisions
0.96
0.22
10.63
15.86
21.03
14.76
13.21
12.08
11.41
10.10
Current Liabilities
371.73
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
Trade Payables
150.10
82.82
555.79
543.42
537.11
514.84
465.76
481.16
1,336.77
1,751.47
Other Current Liabilities
147.27
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
Short Term Borrowings
74.16
40.52
4,806.09
4,492.84
3,935.64
3,494.58
3,214.40
2,984.05
927.86
897.69
Short Term Provisions
0.20
0.00
19.16
24.79
17.96
22.56
6.32
14.28
17.93
27.60
Total Liabilities
2,285.42
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
Net Block
31.82
26.85
32.89
43.02
61.79
90.01
358.86
418.84
436.19
468.54
Gross Block
439.02
446.41
445.32
445.32
462.11
436.99
748.49
747.42
673.61
651.75
Accumulated Depreciation
407.20
419.57
412.43
402.31
400.32
346.98
389.64
328.58
237.42
183.22
Non Current Assets
36.59
32.49
38.67
48.64
67.56
95.69
765.21
863.61
767.90
527.93
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
26.37
26.32
2.09
1.74
Non Current Investment
0.68
0.65
0.56
0.40
0.48
0.46
23.44
28.40
5.25
5.26
Long Term Loans & Adv.
4.08
5.00
5.22
5.23
5.28
5.22
356.55
390.04
324.37
52.40
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
2,248.83
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
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
72.61
24.69
30.95
55.24
56.67
56.41
160.26
254.46
449.66
526.55
Sundry Debtors
1,998.79
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
Cash & Bank
32.25
85.45
23.20
24.54
27.40
35.96
52.37
60.67
144.12
99.19
Other Current Assets
145.18
60.81
113.59
93.06
151.12
167.21
713.11
752.44
763.88
479.47
Short Term Loans & Adv.
88.62
89.14
65.00
91.02
55.07
64.49
340.72
533.03
469.10
302.42
Net Current Assets
1,877.10
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
Total Assets
2,285.42
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

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
-43.86
-99.55
-2.19
-3.73
-8.98
1,189.70
532.18
-1,804.75
-1,130.13
-87.78
PBT
-4.07
-42.47
-1,758.84
-2,329.28
-1,785.09
-4,200.70
-1,425.59
-650.75
-394.91
-19.56
Adjustment
-7.04
5.43
1,744.76
2,211.63
1,674.74
1,021.75
886.86
688.83
419.39
274.54
Changes in Working Capital
-32.75
-62.51
11.89
113.92
101.43
4,368.71
1,083.79
-1,835.15
-1,143.07
-323.99
Cash after chg. in Working capital
-43.86
-99.55
-2.19
-3.73
-8.92
1,189.75
545.06
-1,797.07
-1,118.58
-69.01
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
0.00
0.00
-0.06
-0.06
-12.87
-7.68
-11.55
-18.77
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
-9.02
-0.17
0.15
0.32
0.49
-639.32
-111.83
38.56
-80.55
-39.52
Net Fixed Assets
7.37
-1.09
-1.99
-0.69
0.76
7.98
0.10
-86.87
-6.68
-14.32
Net Investments
-0.03
-0.09
-0.16
0.08
-0.02
16.45
63.12
-0.15
0.01
-0.01
Others
-16.36
1.01
2.30
0.93
-0.25
-663.75
-175.05
125.58
-73.88
-25.19
Cash from Financing Activity
-0.38
170.00
0.00
0.52
-0.04
-918.17
-490.31
515.17
1,251.50
176.73
Net Cash Inflow / Outflow
-53.26
70.28
-2.04
-2.89
-8.52
-367.80
-69.95
-1,251.02
40.82
49.44
Opening Cash & Equivalents
83.88
13.60
15.64
18.52
27.04
-2,086.69
-2,001.32
-750.30
89.10
39.67
Closing Cash & Equivalent
30.62
83.88
13.60
15.64
18.52
-2,454.50
-2,071.27
-2,001.32
129.92
89.10

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.)
-0.04
1.95
-1037.33
-883.70
-668.76
-507.60
-155.31
-24.93
34.95
82.37
ROA
-0.18%
-2.36%
-113.94%
-113.00%
-68.20%
-98.17%
-23.79%
-12.03%
-7.92%
-0.25%
ROE
-6.72%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
-1286.63%
-74.64%
-1.38%
ROCE
-0.20%
0.00%
0.00%
0.00%
0.00%
-160.94%
-12.91%
0.60%
3.26%
14.71%
Fixed Asset Turnover
0.52
0.01
0.00
0.04
0.41
0.55
1.21
3.89
4.72
5.89
Receivable days
3104.33
0.00
0.00
0.00
4577.55
3655.34
1688.72
507.22
364.13
231.68
Inventory Days
77.47
2313.64
0.00
1244.49
113.11
121.62
83.78
46.49
56.96
40.21
Payable days
332.63
0.00
0.00
0.00
647.28
400.27
155.72
125.71
196.65
132.92
Cash Conversion Cycle
2849.17
2313.64
0.00
1244.49
4043.38
3376.69
1616.78
428.00
224.45
138.97
Total Debt/Equity
71.13
11.13
-0.65
-0.72
-0.87
-1.03
-3.23
-18.60
7.15
2.10
Interest Cover
-7.99
0.00
-0.18
-0.57
-0.61
-3.11
-0.64
0.04
0.19
0.94

News Update:


  • Jyoti Structures executes three transmission lines awarded by MPSEZL
    9th Apr 2024, 16:57 PM

    The initial value of the contract was Rs 39.04 crore

    Read More
  • Jyoti Structures - Quarterly Results
    13th Feb 2024, 16:26 PM

    Read More
  • Jyoti Structures bags order worth Rs 290 crore
    7th Feb 2024, 12:21 PM

    The company has also secured a contract for 400 kV Double Circuit Oman - UAE Interconnector Project, valued at $1.8 million

    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.