Nifty

:

25936.20

Sensex

:

84628.16

-29.85 (-0.12%)
-150.68 (-0.18%)

Login

Nifty
Sensex

:
:

25936.20
84628.16

-29.85 (-0.12%)
-150.68 (-0.18%)

Shri Jagdamba Polymers Ltd.

Plastic Products

Rating :

67/99

BSE: 512453 | NSE: Not Listed

Watchlist

NSE BSE

813.65

28-Oct-2025

Open
High
Low
Previous Close

795
828
795
828.15

Volume
Traded Value (lacs)
52 Week High
52 Week Low

793
638968
828
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

712.59
13.84
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

771.59
0.09%
2.33

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

14.70
15.08
13.68

EBITDA CAGR (%)

10 Years
5 Years
3 Years

17.24
4.65
8.90

PAT CAGR (%)

10 Years
5 Years
3 Years

25.36
3.29
16.96

P:E (Median)

8 Years
5 Years
3 Years

15.56
17.18
18.52

P:BV (Average)

8 Years
5 Years
3 Years

3.36
3.54
2.69

EV:EBITDA (Average)

8 Years
5 Years
3 Years

9.07
10.72
10.80

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 140.65 121.72 15.55% 119.50 109.99 8.65% 114.74 70.61 62.50% 125.52 85.74 46.40%
Expenses 124.23 107.10 15.99% 97.87 93.54 4.63% 97.79 58.54 67.05% 109.45 72.08 51.85%
EBITDA 16.42 14.62 12.31% 21.63 16.45 31.49% 16.95 12.07 40.43% 16.07 13.66 17.64%
EBIDTM 11.67% 12.01% 18.10% 14.96% 14.77% 17.09% 12.80% 15.93%
Other Income 1.28 1.61 -20.50% 4.42 1.57 181.53% 1.06 1.23 -13.82% 2.37 1.36 74.26%
Interest 0.91 1.86 -51.08% 0.94 7.14 -86.83% -0.49 -0.28 - 3.09 0.37 735.14%
Depreciation 2.29 2.03 12.81% 2.16 1.88 14.89% 2.20 1.98 11.11% 2.00 1.96 2.04%
PBT 17.36 12.34 40.68% 22.94 9.01 154.61% 16.29 11.60 40.43% 13.35 12.69 5.20%
Tax 4.44 2.81 58.01% 6.86 1.18 481.36% 2.62 3.26 -19.63% 4.54 4.77 -4.82%
PAT 12.92 9.53 35.57% 16.08 7.84 105.10% 13.67 8.34 63.91% 8.82 7.91 11.50%
PATM 9.18% 7.83% 13.46% 7.12% 11.91% 11.81% 7.02% 9.23%
EPS 14.68 10.83 35.55% 18.28 8.90 105.39% 15.53 9.47 63.99% 10.02 8.99 11.46%

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 140.65 0.00 0 119.50 0.00 0 114.74 70.61 62.50% 0.00 0.00 0
Expenses 124.50 0.00 0 97.90 0.00 0 97.79 58.54 67.05% 0.00 0.00 0
EBITDA 16.15 0.00 0 21.60 0.00 0 16.95 12.07 40.43% 0.00 0.00 0
EBIDTM 11.48% 0.00% 18.07% 0.00% 14.77% 17.09% 0.00% 0.00%
Other Income 1.25 0.00 0 4.43 0.00 0 1.06 1.23 -13.82% 0.00 0.00 0
Interest 0.92 0.00 0 0.94 0.00 0 -0.49 -0.28 - 0.00 0.00 0
Depreciation 2.53 0.00 0 2.16 0.00 0 2.20 1.98 11.11% 0.00 0.00 0
PBT 16.81 0.00 0 22.92 0.00 0 16.29 11.60 40.43% 0.00 0.00 0
Tax 4.44 0.00 0 6.85 0.00 0 2.62 3.26 -19.63% 0.00 0.00 0
PAT 12.36 0.00 0 16.07 0.00 0 13.67 8.34 63.91% 0.00 0.00 0
PATM 8.79% 0.00% 13.45% 0.00% 11.91% 11.81% 0.00% 0.00%
EPS 14.24 0.00 0 18.34 0.00 0 15.60 9.52 63.87% 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 500.41 481.48 361.94 327.74 369.05 238.56 196.48 189.77 179.12 147.21 122.13 Net Sales Growth 28.95% 33.03% 10.44% -11.19% 54.70% 21.42% 3.54% 5.95% 21.68% 20.54% Cost Of Goods Sold 290.29 275.37 201.31 205.04 216.10 119.44 108.13 101.41 89.49 82.62 70.39 Gross Profit 210.12 206.10 160.63 122.69 152.96 119.12 88.35 88.36 89.62 64.60 51.73 GP Margin 41.99% 42.81% 44.38% 37.44% 41.45% 49.93% 44.97% 46.56% 50.03% 43.88% 42.36% Total Expenditure 429.34 412.21 306.28 282.52 301.78 183.38 156.56 155.97 150.48 129.73 108.01 Power & Fuel Cost - 20.15 14.47 8.52 12.33 8.65 4.04 8.44 8.47 8.65 8.27 % Of Sales - 4.19% 4.00% 2.60% 3.34% 3.63% 2.06% 4.45% 4.73% 5.88% 6.77% Employee Cost - 39.98 34.26 27.54 29.35 23.75 17.08 15.11 14.97 13.69 11.48 % Of Sales - 8.30% 9.47% 8.40% 7.95% 9.96% 8.69% 7.96% 8.36% 9.30% 9.40% Manufacturing Exp. - 64.28 41.67 29.21 32.76 23.41 19.49 18.53 21.77 15.45 10.33 % Of Sales - 13.35% 11.51% 8.91% 8.88% 9.81% 9.92% 9.76% 12.15% 10.50% 8.46% General & Admin Exp. - 5.57 4.30 3.70 2.91 2.33 2.89 1.44 2.26 1.33 1.25 % Of Sales - 1.16% 1.19% 1.13% 0.79% 0.98% 1.47% 0.76% 1.26% 0.90% 1.02% Selling & Distn. Exp. - 5.85 9.15 7.46 7.34 5.05 3.75 10.61 13.15 7.42 6.24 % Of Sales - 1.22% 2.53% 2.28% 1.99% 2.12% 1.91% 5.59% 7.34% 5.04% 5.11% Miscellaneous Exp. - 1.01 1.12 1.05 1.00 0.75 1.18 0.44 0.37 0.58 6.24 % Of Sales - 0.21% 0.31% 0.32% 0.27% 0.31% 0.60% 0.23% 0.21% 0.39% 0.02% EBITDA 71.07 69.27 55.66 45.22 67.27 55.18 39.92 33.80 28.64 17.48 14.12 EBITDA Margin 14.20% 14.39% 15.38% 13.80% 18.23% 23.13% 20.32% 17.81% 15.99% 11.87% 11.56% Other Income 9.13 9.46 5.07 7.38 11.88 8.19 1.53 0.77 0.40 0.50 0.50 Interest 4.45 5.40 8.60 3.31 3.82 2.66 1.49 1.03 1.89 3.12 3.19 Depreciation 8.65 8.40 7.80 8.19 7.95 6.80 3.73 3.70 3.52 3.73 4.01 PBT 69.94 64.92 44.34 41.09 67.37 53.91 36.23 29.84 23.63 11.13 7.42 Tax 18.46 16.82 12.06 11.02 16.21 13.00 8.89 7.97 7.15 5.41 2.40 Tax Rate 26.39% 25.91% 27.20% 26.82% 24.06% 24.11% 24.54% 26.71% 30.26% 48.61% 32.35% PAT 51.49 48.10 32.27 30.06 51.16 40.91 27.33 21.87 16.47 5.71 5.02 PAT before Minority Interest 51.49 48.10 32.27 30.06 51.16 40.91 27.33 21.87 16.47 5.71 5.02 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 10.29% 9.99% 8.92% 9.17% 13.86% 17.15% 13.91% 11.52% 9.19% 3.88% 4.11% PAT Growth 53.15% 49.05% 7.35% -41.24% 25.05% 49.69% 24.97% 32.79% 188.44% 13.75% EPS 58.51 54.66 36.67 34.16 58.14 46.49 31.06 24.85 18.72 6.49 5.70

Description TTM Mar 25
Net Sales - 481.48 Net Sales Growth - Cost Of Goods Sold - 275.37 Gross Profit - 206.10 GP Margin - 42.81% Total Expenditure - 412.24 Power & Fuel Cost - 20.15 % Of Sales - 4.19% Employee Cost - 39.99 % Of Sales - 8.31% Manufacturing Exp. - 64.28 % Of Sales - 13.35% General & Admin Exp. - 5.59 % Of Sales - 1.16% Selling & Distn. Exp. - 5.85 % Of Sales - 1.22% Miscellaneous Exp. - 1.01 % Of Sales - 0.21% EBITDA - 69.24 EBITDA Margin - 14.38% Other Income - 9.47 Interest - 5.40 Depreciation - 8.40 PBT - 64.90 Tax - 16.82 Tax Rate - 25.92% PAT - 48.09 PAT before Minority Interest - 48.08 Minority Interest - 0.01 PAT Margin - 9.99% PAT Growth - EPS - 54.65

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 292.49 245.05 213.22 183.62 132.78 92.20 65.50 43.84 27.47 21.86 Share Capital 0.88 0.88 0.88 0.88 0.88 0.88 0.88 0.88 0.88 0.88 Total Reserves 291.62 244.18 212.34 182.74 131.90 91.32 64.62 42.96 26.60 20.98 Non-Current Liabilities 9.06 11.02 17.35 24.07 26.57 25.77 6.88 10.48 20.89 29.43 Secured Loans 4.00 5.84 12.47 19.09 21.75 21.44 0.97 2.68 8.40 14.90 Unsecured Loans 0.00 0.00 0.00 0.00 0.18 0.10 0.01 1.42 5.65 11.90 Long Term Provisions 0.79 0.84 0.60 0.69 0.57 0.36 0.43 0.42 0.39 0.36 Current Liabilities 72.57 48.94 19.65 34.28 32.20 26.25 16.68 20.35 24.58 21.97 Trade Payables 8.42 22.86 4.48 6.82 6.84 10.89 10.58 6.42 6.79 5.76 Other Current Liabilities 6.01 7.25 8.32 7.31 6.34 4.64 3.32 7.11 8.55 6.01 Short Term Borrowings 49.82 11.37 0.06 13.12 15.28 9.51 0.71 5.26 8.54 9.57 Short Term Provisions 8.32 7.46 6.79 7.02 3.73 1.21 2.07 1.56 0.70 0.63 Total Liabilities 374.12 305.01 250.22 241.97 191.55 144.22 89.06 74.67 72.94 73.26 Net Block 74.70 68.55 75.88 78.99 76.04 66.82 32.02 30.67 33.92 36.27 Gross Block 147.14 133.09 132.81 128.38 117.49 101.67 63.44 58.87 58.82 57.93 Accumulated Depreciation 72.43 64.54 56.93 49.40 41.44 34.85 31.42 28.20 24.90 21.66 Non Current Assets 121.33 110.21 87.54 80.69 84.62 70.16 33.95 32.16 35.23 37.72 Capital Work in Progress 0.78 2.52 0.00 0.00 0.14 0.00 1.59 0.00 0.00 0.00 Non Current Investment 39.38 37.18 10.63 0.65 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 6.48 1.97 1.02 1.05 8.43 3.33 0.33 1.50 1.31 1.45 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 252.79 194.80 162.68 161.28 106.93 74.06 55.12 42.50 37.72 35.55 Current Investments 0.00 4.15 0.00 0.00 13.00 0.00 0.00 0.00 0.00 0.00 Inventories 42.37 45.07 30.50 50.31 42.05 15.00 13.70 7.36 10.65 11.71 Sundry Debtors 134.75 102.70 70.45 77.65 40.87 33.53 25.35 22.80 12.68 15.72 Cash & Bank 27.66 23.20 38.84 23.98 1.04 13.22 11.54 5.15 6.04 3.03 Other Current Assets 48.02 0.52 0.36 2.29 9.99 12.30 4.53 7.20 8.35 5.10 Short Term Loans & Adv. 47.56 19.16 22.53 7.04 8.70 8.24 1.38 2.30 4.49 1.43 Net Current Assets 180.22 145.86 143.03 127.00 74.73 47.81 38.43 22.15 13.13 13.58 Total Assets 374.12 305.01 250.22 241.97 191.55 144.22 89.07 74.66 72.95 73.27

Description Mar 25
Shareholder's Funds 292.48 Share Capital 0.88 Total Reserves 291.61 Non-Current Liabilities 36.79 Secured Loans 31.73 Unsecured Loans 0.00 Long Term Provisions 0.79 Current Liabilities 76.52 Trade Payables 11.81 Other Current Liabilities 6.56 Short Term Borrowings 49.82 Short Term Provisions 8.34 Total Liabilities 405.83 Net Block 74.90 Gross Block 147.33 Accumulated Depreciation 72.43 Non Current Assets 169.39 Capital Work in Progress 42.38 Non Current Investment 39.32 Long Term Loans & Adv. 12.78 Other Non Current Assets 0.00 Current Assets 236.44 Current Investments 0.00 Inventories 42.40 Sundry Debtors 134.75 Cash & Bank 27.83 Other Current Assets 31.47 Short Term Loans & Adv. 30.76 Net Current Assets 159.92 Total Assets 405.83

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity -18.89 18.98 42.63 28.18 12.26 9.32 21.37 14.33 21.58 17.25 PBT 64.92 44.34 41.09 67.37 53.91 36.23 29.84 23.63 11.13 7.42 Adjustment 8.40 12.98 10.75 9.14 7.93 3.15 4.15 5.13 7.04 6.87 Changes in Working Capital -75.91 -24.71 0.28 -32.34 -36.77 -20.81 -4.17 -6.79 5.91 4.46 Cash after chg. in Working capital -2.59 32.60 52.12 44.17 25.06 18.57 29.82 21.97 24.07 18.76 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -16.30 -13.62 -9.49 -16.00 -12.80 -9.25 -8.45 -7.64 -2.49 -1.50 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 -5.45 -30.26 -3.85 -9.89 -14.73 -35.50 -6.07 0.01 -1.57 -12.44 Net Fixed Assets -12.31 -2.80 -4.43 -10.75 -15.96 -36.64 -6.16 -0.05 -0.89 -10.16 Net Investments 1.95 -30.70 -9.98 12.35 -13.00 0.00 0.00 0.00 0.00 0.00 Others 4.91 3.24 10.56 -11.49 14.23 1.14 0.09 0.06 -0.68 -2.28 Cash from Financing Activity 28.80 -4.36 -23.93 -8.34 -9.72 27.86 -8.90 -15.23 -17.01 -4.10 Net Cash Inflow / Outflow 4.46 -15.64 14.86 9.94 -12.19 1.68 6.39 -0.89 3.01 0.71 Opening Cash & Equivalents 23.20 38.84 23.98 14.04 13.22 11.54 5.15 6.04 3.03 2.32 Closing Cash & Equivalent 27.66 23.20 38.84 23.98 1.04 13.22 11.54 5.15 6.04 3.03

Description Mar 25
Cash From Operating Activity -34.51 PBT 64.90 Adjustment 8.39 Changes in Working Capital -91.50 Cash after chg. in Working capital -18.21 Interest Paid 0.00 Tax Paid -16.30 Other Direct Exp. Paid 0.00 Extra & Other Items 0.00 Cash From Investing Activity -47.25 Net Fixed Assets Net Investments Others Cash from Financing Activity 86.39 Net Cash Inflow / Outflow 4.63 Opening Cash & Equivalents 23.20 Closing Cash & Equivalent 27.83

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 333.97 279.80 243.45 209.66 151.61 105.28 74.78 50.06 31.37 24.96 ROA 14.16% 11.63% 12.22% 23.60% 24.37% 23.43% 26.71% 22.32% 7.82% 7.13% ROE 17.90% 14.09% 15.15% 32.34% 36.36% 34.67% 40.00% 46.20% 23.17% 25.90% ROCE 22.68% 21.12% 19.52% 35.75% 37.57% 38.82% 48.52% 44.50% 24.18% 17.91% Fixed Asset Turnover 3.44 2.72 2.51 3.00 2.18 2.38 3.10 3.06 2.60 2.39 Receivable days 90.00 87.31 82.47 58.61 56.91 54.69 46.30 35.95 34.12 46.82 Inventory Days 33.14 38.10 45.00 45.67 43.64 26.66 20.25 18.25 26.86 37.50 Payable days 20.73 24.78 10.06 11.54 27.09 36.23 19.47 15.92 17.44 19.86 Cash Conversion Cycle 102.42 100.63 117.41 92.74 73.47 45.12 47.08 38.28 43.54 64.45 Total Debt/Equity 0.20 0.10 0.09 0.21 0.32 0.36 0.05 0.33 1.05 1.81 Interest Cover 13.02 6.16 13.40 18.62 21.23 25.31 30.03 13.51 4.56 3.33

Description Mar 25
Book Value (Rs.) 333.96 ROA 11.85% ROE 16.44% ROCE 18.53% Fixed Asset Turnover 3.27 Receivable days 102.15 Inventory Days 32.14 Payable days 15.65 Cash Conversion Cycle 118.64 Total Debt/Equity 0.30 Interest Cover 13.01

Top Investors:

anjali ashutosh taparia

indian bank mutual fund

surendra singhal

parag kumar sonthalia

Annual Reports:

News Update:

Shri Jagdamba Poly - Quarterly Results
14th Aug 2025, 21:35 PM

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.

Feedback