Nifty

:

23907.25

Sensex

:

79117.11

557.35 (2.39%)
1961.32 (2.54%)

Login

Nifty
Sensex

:
:

23907.25
79117.11

557.35 (2.39%)
1961.32 (2.54%)

DJ Mediaprint & Logistics Ltd.

Printing And Publishing

Rating :

N/A

BSE: 543193 | NSE: DJML

Watchlist

NSE BSE

342.00

05-Jul-2024

Open
High
Low
Previous Close

330.00
342.00
330.00
335.55

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

3309
11.23
342.00
42.67

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

403.28
57.79
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

420.23
0.16%
11.26

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
21.91
6.41

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
34.92
17.01

PAT CAGR (%)

10 Years
5 Years
3 Years

-
35.83
18.75

P:E (Median)

8 Years
5 Years
3 Years

-
-
51.91

P:BV (Average)

8 Years
5 Years
3 Years

-
-
6.09

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
22.89

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 18.95 9.52 99.05% 14.99 8.62 73.90% 27.64 23.61 17.07% 11.27 10.54 6.93%
Expenses 15.49 7.60 103.82% 11.16 6.81 63.88% 21.44 19.50 9.95% 7.34 9.42 -22.08%
EBITDA 3.46 1.91 81.15% 3.83 1.81 111.60% 6.20 4.11 50.85% 3.93 1.12 250.89%
EBIDTM 18.26% 20.11% 25.59% 21.03% 22.44% 17.41% 34.87% 10.61%
Other Income 0.06 0.08 -25.00% 0.05 0.02 150.00% 0.06 0.04 50.00% 0.05 0.06 -16.67%
Interest 0.60 0.54 11.11% 0.68 0.58 17.24% 0.65 0.39 66.67% 0.67 0.35 91.43%
Depreciation 1.28 1.38 -7.25% 1.89 0.94 101.06% 1.55 1.24 25.00% 1.45 0.53 173.58%
PBT 1.64 0.08 1,950.00% 1.32 0.31 325.81% 4.06 2.52 61.11% 1.86 0.31 500.00%
Tax 0.39 -0.22 - 0.11 0.09 22.22% 1.07 0.89 20.22% 0.33 0.07 371.43%
PAT 1.25 0.30 316.67% 1.21 0.22 450.00% 2.99 1.63 83.44% 1.53 0.24 537.50%
PATM 6.60% 3.11% 8.05% 2.59% 10.82% 6.90% 13.58% 2.25%
EPS 0.38 0.09 322.22% 0.37 0.07 428.57% 0.92 0.50 84.00% 0.47 0.07 571.43%

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Net Sales 72.85 57.04 50.55 47.34 24.66 21.18 20.46 17.31 10.10 Net Sales Growth 39.32% 12.84% 6.78% 91.97% 16.43% 3.52% 18.20% 71.39% Cost Of Goods Sold 45.38 26.83 25.23 22.12 15.52 12.70 12.71 11.73 6.25 Gross Profit 27.47 30.21 25.33 25.23 9.14 8.47 7.75 5.57 3.85 GP Margin 37.71% 52.96% 50.11% 53.30% 37.06% 39.99% 37.88% 32.18% 38.12% Total Expenditure 55.43 44.21 42.93 41.49 21.56 18.31 18.20 15.76 9.26 Power & Fuel Cost - 0.18 0.21 0.15 0.16 0.36 0.34 0.29 0.09 % Of Sales - 0.32% 0.42% 0.32% 0.65% 1.70% 1.66% 1.68% 0.89% Employee Cost - 3.38 2.31 1.44 0.79 1.37 1.19 0.76 0.79 % Of Sales - 5.93% 4.57% 3.04% 3.20% 6.47% 5.82% 4.39% 7.82% Manufacturing Exp. - 7.74 8.21 15.25 3.00 2.23 2.41 1.75 1.38 % Of Sales - 13.57% 16.24% 32.21% 12.17% 10.53% 11.78% 10.11% 13.66% General & Admin Exp. - 3.07 2.98 1.22 1.55 1.55 1.51 1.18 0.69 % Of Sales - 5.38% 5.90% 2.58% 6.29% 7.32% 7.38% 6.82% 6.83% Selling & Distn. Exp. - 1.77 3.17 0.60 0.49 0.07 0.02 0.02 0.03 % Of Sales - 3.10% 6.27% 1.27% 1.99% 0.33% 0.10% 0.12% 0.30% Miscellaneous Exp. - 1.24 0.83 0.71 0.03 0.03 0.03 0.03 0.03 % Of Sales - 2.17% 1.64% 1.50% 0.12% 0.14% 0.15% 0.17% 0.30% EBITDA 17.42 12.83 7.62 5.85 3.10 2.87 2.26 1.55 0.84 EBITDA Margin 23.91% 22.49% 15.07% 12.36% 12.57% 13.55% 11.05% 8.95% 8.32% Other Income 0.22 0.21 0.18 0.15 0.16 0.14 0.21 0.03 0.01 Interest 2.60 2.45 1.37 1.19 0.78 0.69 0.54 0.29 0.15 Depreciation 6.17 4.29 1.85 0.60 0.69 0.81 0.58 0.41 0.27 PBT 8.88 6.31 4.58 4.21 1.79 1.51 1.36 0.88 0.44 Tax 1.90 1.27 1.25 1.21 0.53 0.42 0.35 0.23 0.15 Tax Rate 21.40% 20.13% 27.29% 28.74% 29.61% 27.81% 25.74% 26.14% 34.09% PAT 6.98 5.04 3.33 3.01 1.26 1.09 1.01 0.65 0.29 PAT before Minority Interest 6.98 5.04 3.33 3.01 1.26 1.09 1.01 0.65 0.29 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 9.58% 8.84% 6.59% 6.36% 5.11% 5.15% 4.94% 3.76% 2.87% PAT Growth 192.05% 51.35% 10.63% 138.89% 15.60% 7.92% 55.38% 124.14% EPS 2.15 1.55 1.02 0.93 0.39 0.34 0.31 0.20 0.09

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Shareholder's Funds 33.55 28.60 25.27 7.59 4.19 3.10 2.05 1.38 Share Capital 10.83 10.83 10.83 4.21 3.01 0.50 0.50 0.48 Total Reserves 22.72 17.77 14.45 3.38 1.18 2.60 1.55 0.90 Non-Current Liabilities 6.91 5.30 4.70 1.17 1.59 2.43 1.91 2.04 Secured Loans 0.96 0.36 0.65 0.40 0.49 0.72 0.73 0.37 Unsecured Loans 4.60 3.98 2.16 0.93 1.23 1.79 1.20 1.66 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.03 0.03 Current Liabilities 18.61 12.64 10.01 12.59 10.09 7.20 6.82 5.50 Trade Payables 6.05 3.01 4.72 9.14 5.52 3.70 4.05 4.46 Other Current Liabilities 0.71 0.64 0.66 0.65 0.53 0.14 0.44 0.04 Short Term Borrowings 9.91 6.54 2.42 2.05 3.38 2.80 1.96 0.65 Short Term Provisions 1.95 2.44 2.21 0.75 0.66 0.56 0.36 0.33 Total Liabilities 59.07 46.54 39.98 21.35 15.87 12.73 10.78 8.92 Net Block 21.70 12.18 7.66 2.83 2.99 2.71 2.11 1.39 Gross Block 31.10 17.70 11.61 5.69 5.22 4.33 2.11 1.39 Accumulated Depreciation 9.40 5.53 3.95 2.86 2.22 1.62 0.00 0.00 Non Current Assets 22.26 14.92 8.44 3.40 3.34 2.98 2.27 1.73 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.10 0.06 0.05 0.07 0.07 0.03 0.03 0.08 Long Term Loans & Adv. 0.46 0.50 0.72 0.50 0.28 0.24 0.13 0.27 Other Non Current Assets 0.00 2.18 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 36.81 31.61 31.54 17.96 12.53 9.75 8.51 7.18 Current Investments 0.00 0.00 0.00 0.01 0.01 1.02 0.00 0.00 Inventories 6.36 13.31 10.22 7.73 3.51 3.13 1.46 1.29 Sundry Debtors 17.97 11.83 16.28 8.56 8.00 4.65 5.46 5.34 Cash & Bank 0.45 0.69 0.79 0.18 0.11 0.43 0.49 0.10 Other Current Assets 12.03 0.74 0.37 0.09 0.90 0.52 1.11 0.45 Short Term Loans & Adv. 6.91 5.05 3.90 1.40 0.82 0.41 0.91 0.34 Net Current Assets 18.20 18.98 21.53 5.37 2.45 2.55 1.69 1.69 Total Assets 59.07 46.53 39.98 21.36 15.87 12.73 10.78 8.91

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Cash From Operating Activity 11.23 9.75 -9.26 -0.97 1.63 0.58 0.37 -0.28 PBT 6.31 4.58 4.33 1.72 1.09 1.36 0.88 0.44 Adjustment 6.71 3.00 1.42 0.70 1.20 1.18 0.67 0.41 Changes in Working Capital 0.07 2.17 -15.02 -2.90 -0.24 -1.55 -0.93 -0.98 Cash after chg. in Working capital 13.08 9.75 -9.26 -0.49 2.05 0.99 0.63 -0.13 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.85 0.00 0.00 -0.48 -0.42 -0.41 -0.26 -0.15 Other Direct Exp. Paid 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 Cash From Investing Activity -10.91 -9.12 -4.02 -0.51 -0.10 -1.17 -0.93 -1.30 Net Fixed Assets -13.40 -6.09 -5.92 -0.47 -0.89 -2.22 -0.72 Net Investments -0.04 -0.01 0.03 0.00 0.97 -1.02 0.05 Others 2.53 -3.02 1.87 -0.04 -0.18 2.07 -0.26 Cash from Financing Activity -0.56 -0.73 13.97 1.56 -1.85 0.53 0.95 1.55 Net Cash Inflow / Outflow -0.25 -0.10 0.68 0.08 -0.32 -0.06 0.38 -0.04 Opening Cash & Equivalents 0.69 0.79 0.11 0.11 0.43 0.49 0.10 0.14 Closing Cash & Equivalent 0.45 0.69 0.79 0.18 0.11 0.43 0.49 0.10

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Book Value (Rs.) 10.33 8.81 23.34 9.01 13.90 61.70 40.84 28.66 ROA 9.54% 7.69% 9.80% 6.79% 7.63% 8.62% 6.58% 3.25% ROE 16.22% 12.35% 18.29% 21.46% 29.94% 39.35% 37.72% 20.91% ROCE 19.80% 17.01% 26.03% 25.38% 24.88% 26.43% 23.33% 14.37% Fixed Asset Turnover 2.34 3.45 5.47 4.52 4.44 6.36 9.89 7.26 Receivable days 95.34 101.45 95.73 122.58 109.06 90.21 113.86 192.86 Inventory Days 62.93 84.92 69.16 83.16 57.22 40.93 29.01 46.70 Payable days 61.65 55.95 114.37 172.38 132.33 80.33 101.63 178.85 Cash Conversion Cycle 96.62 130.42 50.53 33.36 33.95 50.82 41.24 60.70 Total Debt/Equity 0.46 0.38 0.21 0.44 1.22 1.71 1.90 1.94 Interest Cover 3.57 4.34 4.55 3.31 3.18 3.52 4.07 3.94

Top Investors:

lakshman srinivasan

dinesh dayaram dhanak

praful mahendra bhusari

ravindra n sakla

Annual Reports:

News Update:

DJ Mediaprint partners with Trimcraft International
1st Oct 2024, 15:26 PM

This collaboration marks significant milestone, opening up new opportunities for growth and expansion
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