Nifty
Sensex
:
:
23907.25
79117.11
557.35 (2.39%)
1961.32 (2.54%)

Miscellaneous

Rating :
N/A

BSE: 512237 | NSE: JAICORPLTD

401.10
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  396.85
  •  408.60
  •  395.70
  •  397.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2096623
  •  8452.49
  •  438.30
  •  249.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,101.93
  • 76.99
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,094.99
  • 0.17%
  • 3.72

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.79%
  • 1.81%
  • 18.53%
  • FII
  • DII
  • Others
  • 1.61%
  • 1.60%
  • 2.66%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.13
  • -3.62
  • -13.69

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -5.79
  • -1.26
  • -2.08

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.70
  • 5.90
  • 0.84

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 29.38
  • 41.18

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.90
  • 2.14
  • 2.69

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 32.61
  • 37.89
  • 49.95

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
135.37
117.88
14.84%
120.92
115.55
4.65%
122.74
124.79
-1.64%
106.89
129.78
-17.64%
Expenses
118.93
104.51
13.80%
107.30
108.52
-1.12%
105.68
113.45
-6.85%
94.99
119.18
-20.30%
EBITDA
16.44
13.37
22.96%
13.62
7.03
93.74%
17.06
11.34
50.44%
11.90
10.60
12.26%
EBIDTM
12.14%
11.34%
11.26%
6.08%
13.90%
9.09%
11.13%
8.17%
Other Income
8.35
6.09
37.11%
7.18
6.19
15.99%
16.98
7.81
117.41%
7.43
5.11
45.40%
Interest
0.05
0.04
25.00%
0.05
0.03
66.67%
0.05
0.06
-16.67%
0.06
0.05
20.00%
Depreciation
2.82
3.13
-9.90%
2.81
3.12
-9.94%
2.88
3.18
-9.43%
3.09
3.28
-5.79%
PBT
21.92
16.29
34.56%
17.94
10.07
78.15%
31.11
-34.87
-
16.18
12.38
30.69%
Tax
4.68
4.37
7.09%
4.17
4.18
-0.24%
6.30
4.21
49.64%
4.20
3.16
32.91%
PAT
17.24
11.92
44.63%
13.77
5.89
133.79%
24.81
-39.08
-
11.98
9.22
29.93%
PATM
12.74%
10.11%
11.39%
5.10%
20.21%
-31.32%
11.21%
7.10%
EPS
0.96
0.65
47.69%
0.77
0.31
148.39%
1.31
-2.19
-
0.67
0.47
42.55%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
485.92
463.06
594.33
720.09
471.51
556.82
635.58
588.28
694.62
668.98
706.05
Net Sales Growth
-0.43%
-22.09%
-17.46%
52.72%
-15.32%
-12.39%
8.04%
-15.31%
3.83%
-5.25%
 
Cost Of Goods Sold
336.62
321.88
422.26
532.62
307.42
371.41
421.54
365.16
446.87
384.21
441.14
Gross Profit
149.30
141.18
172.06
187.48
164.09
185.41
214.05
223.12
247.74
284.77
264.91
GP Margin
30.73%
30.49%
28.95%
26.04%
34.80%
33.30%
33.68%
37.93%
35.67%
42.57%
37.52%
Total Expenditure
426.90
413.65
542.12
665.21
423.28
504.17
558.56
516.16
607.36
581.19
616.38
Power & Fuel Cost
-
22.25
24.43
23.36
22.94
23.73
26.90
27.30
29.33
28.59
37.44
% Of Sales
-
4.80%
4.11%
3.24%
4.87%
4.26%
4.23%
4.64%
4.22%
4.27%
5.30%
Employee Cost
-
39.91
52.22
54.22
51.28
59.83
61.35
57.42
66.68
74.90
73.68
% Of Sales
-
8.62%
8.79%
7.53%
10.88%
10.74%
9.65%
9.76%
9.60%
11.20%
10.44%
Manufacturing Exp.
-
11.56
20.91
18.91
15.70
13.31
17.47
19.04
18.35
40.54
33.56
% Of Sales
-
2.50%
3.52%
2.63%
3.33%
2.39%
2.75%
3.24%
2.64%
6.06%
4.75%
General & Admin Exp.
-
9.91
9.88
11.48
8.91
11.82
13.97
16.29
17.02
18.08
14.81
% Of Sales
-
2.14%
1.66%
1.59%
1.89%
2.12%
2.20%
2.77%
2.45%
2.70%
2.10%
Selling & Distn. Exp.
-
5.93
9.37
13.24
8.66
9.10
11.70
11.52
9.89
11.44
10.76
% Of Sales
-
1.28%
1.58%
1.84%
1.84%
1.63%
1.84%
1.96%
1.42%
1.71%
1.52%
Miscellaneous Exp.
-
2.20
3.05
11.39
8.36
14.96
5.65
19.41
19.22
23.42
10.76
% Of Sales
-
0.48%
0.51%
1.58%
1.77%
2.69%
0.89%
3.30%
2.77%
3.50%
0.71%
EBITDA
59.02
49.41
52.21
54.88
48.23
52.65
77.02
72.12
87.26
87.79
89.67
EBITDA Margin
12.15%
10.67%
8.78%
7.62%
10.23%
9.46%
12.12%
12.26%
12.56%
13.12%
12.70%
Other Income
39.94
36.69
25.13
18.87
108.84
35.38
28.73
26.15
20.72
25.66
25.84
Interest
0.21
0.24
0.34
3.53
15.72
24.57
34.03
52.44
77.87
83.09
2.45
Depreciation
11.60
12.22
12.88
13.05
13.96
17.28
17.90
18.32
16.65
17.92
23.40
PBT
87.15
73.63
64.10
57.17
127.38
46.18
53.83
27.52
13.46
12.45
89.66
Tax
19.35
19.05
18.37
13.06
37.45
6.19
4.16
19.60
23.30
19.44
29.88
Tax Rate
22.20%
25.87%
137.91%
22.84%
29.40%
13.40%
-4.25%
71.22%
173.11%
156.14%
34.50%
PAT
67.80
52.90
-13.60
51.59
89.89
39.72
-101.69
7.14
-9.82
-6.97
56.74
PAT before Minority Interest
67.82
52.85
-13.56
51.67
90.06
39.99
-102.08
7.92
-9.84
-6.99
56.74
Minority Interest
0.02
0.05
-0.04
-0.08
-0.17
-0.27
0.39
-0.78
0.02
0.02
0.00
PAT Margin
13.95%
11.42%
-2.29%
7.16%
19.06%
7.13%
-16.00%
1.21%
-1.41%
-1.04%
8.04%
PAT Growth
662.66%
-
-
-42.61%
126.31%
-
-
-
-
-
 
EPS
3.80
2.97
-0.76
2.89
5.04
2.23
-5.70
0.40
-0.55
-0.39
3.18

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
1,486.14
1,431.82
1,450.65
1,394.74
1,311.85
1,264.81
1,355.08
1,235.84
1,174.53
2,271.76
Share Capital
17.85
17.85
17.85
17.85
17.85
17.85
17.85
17.85
17.85
18.55
Total Reserves
1,468.29
1,413.97
1,432.80
1,376.90
1,294.00
1,246.97
1,337.24
1,217.99
1,156.68
2,253.21
Non-Current Liabilities
-2.03
-3.30
-2.60
-0.43
224.97
6.92
421.33
32.86
939.12
42.24
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
223.16
0.00
387.70
0.00
894.68
22.42
Long Term Provisions
0.01
0.01
0.91
1.07
0.95
0.78
0.72
0.61
0.63
0.75
Current Liabilities
28.05
31.78
34.82
117.03
27.39
381.34
28.68
951.39
61.88
46.55
Trade Payables
6.70
4.58
7.22
4.65
4.35
7.94
7.84
4.85
21.73
15.23
Other Current Liabilities
19.82
17.41
23.15
108.43
19.06
368.95
16.89
941.70
25.17
18.95
Short Term Borrowings
0.00
1.51
0.00
0.00
0.15
0.35
0.51
0.00
8.94
4.24
Short Term Provisions
1.53
8.28
4.45
3.95
3.83
4.10
3.43
4.84
6.05
8.13
Total Liabilities
1,533.26
1,483.31
1,508.74
1,539.13
1,594.34
1,686.61
1,839.88
2,255.78
2,187.50
2,360.55
Net Block
108.38
118.30
120.55
125.57
147.14
173.67
169.71
181.72
182.54
205.69
Gross Block
195.42
199.76
194.12
191.20
217.89
234.83
216.57
214.81
199.57
453.28
Accumulated Depreciation
87.04
81.46
73.56
65.62
70.75
61.16
46.87
33.09
17.03
247.58
Non Current Assets
956.60
951.26
1,028.18
1,038.73
1,091.33
1,177.56
1,173.88
1,572.84
1,492.96
1,648.31
Capital Work in Progress
0.93
0.82
0.39
0.65
5.60
5.73
20.36
6.29
10.18
5.95
Non Current Investment
648.02
627.12
657.00
656.18
767.86
829.31
814.90
1,203.01
1,116.14
1,155.30
Long Term Loans & Adv.
94.67
93.38
146.96
151.76
170.72
168.77
168.02
180.40
182.36
275.36
Other Non Current Assets
0.09
5.39
0.14
0.05
0.01
0.09
0.88
1.41
1.73
6.01
Current Assets
573.53
527.70
475.17
488.84
503.00
509.06
665.90
682.67
694.15
712.24
Current Investments
234.02
177.49
64.76
42.75
88.32
90.51
126.87
158.50
91.37
7.45
Inventories
214.64
210.99
228.00
246.38
199.10
220.04
215.22
208.06
231.81
204.25
Sundry Debtors
49.15
52.46
64.18
60.59
69.02
66.93
79.58
77.24
75.00
87.11
Cash & Bank
8.97
5.47
9.34
15.07
9.02
9.03
14.72
10.28
12.55
20.71
Other Current Assets
66.75
21.68
25.40
37.05
137.54
122.55
229.49
228.60
283.42
392.72
Short Term Loans & Adv.
45.05
59.61
83.49
87.01
85.69
87.86
181.63
173.11
256.29
334.85
Net Current Assets
545.47
495.91
440.35
371.82
475.61
127.72
637.22
-268.72
632.27
665.69
Total Assets
1,530.13
1,478.96
1,503.35
1,527.57
1,594.33
1,686.62
1,839.88
2,255.77
2,187.50
2,360.55

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
40.98
71.94
91.21
-4.95
60.55
71.16
48.10
85.64
71.12
79.00
PBT
71.38
4.79
66.04
130.43
46.18
-104.33
18.48
13.46
12.45
86.61
Adjustment
-13.11
55.20
2.50
-73.60
20.14
40.68
77.91
97.28
96.12
5.26
Changes in Working Capital
1.58
28.55
33.32
-38.10
13.86
11.51
-13.36
7.48
-0.38
18.79
Cash after chg. in Working capital
59.84
88.54
101.86
18.73
80.19
-52.14
83.03
118.21
108.19
110.67
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-18.86
-16.60
-10.66
-23.69
-19.64
-28.45
-34.93
-32.57
-37.07
-31.67
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
151.74
0.00
0.00
0.00
0.00
Cash From Investing Activity
-29.99
-60.16
3.97
170.44
74.32
2.07
515.11
-47.29
14.86
58.80
Net Fixed Assets
2.52
-4.18
-2.23
31.62
17.14
-3.22
-15.83
-11.36
247.89
-7.62
Net Investments
-57.55
-70.05
-8.61
67.41
55.65
77.09
378.34
-73.90
-452.84
36.44
Others
25.04
14.07
14.81
71.41
1.53
-71.80
152.60
37.97
219.81
29.98
Cash from Financing Activity
-11.18
-17.13
-97.86
-158.36
-134.84
-77.97
-558.77
-39.41
-95.74
-149.29
Net Cash Inflow / Outflow
-0.18
-5.35
-2.68
7.13
0.03
-4.74
4.44
-1.06
-9.76
-11.49
Opening Cash & Equivalents
3.56
8.91
11.60
4.47
4.43
9.17
4.73
5.79
15.55
27.80
Closing Cash & Equivalent
3.38
3.56
8.91
11.60
4.47
4.43
9.17
4.73
5.79
16.31

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
83.28
80.24
81.29
78.16
73.51
70.88
75.93
69.24
65.80
127.27
ROA
3.50%
-0.91%
3.39%
5.75%
2.44%
-5.79%
0.39%
-0.44%
-0.31%
2.38%
ROE
3.62%
-0.94%
3.63%
6.65%
3.10%
-7.79%
0.61%
-0.82%
-0.41%
2.48%
ROCE
4.94%
0.36%
4.65%
9.48%
4.49%
-3.81%
4.10%
4.31%
4.37%
3.83%
Fixed Asset Turnover
2.34
3.02
3.74
2.31
2.46
2.82
2.77
3.62
2.19
1.66
Receivable days
40.04
35.82
31.62
50.17
44.56
42.07
47.93
37.09
41.37
48.33
Inventory Days
167.75
134.80
120.23
172.42
137.37
124.98
129.36
107.15
111.27
92.82
Payable days
6.39
5.10
4.07
5.34
4.62
5.22
4.59
8.48
11.91
7.28
Cash Conversion Cycle
201.40
165.52
147.78
217.25
177.31
161.83
172.70
135.76
140.73
133.87
Total Debt/Equity
0.00
0.00
0.00
0.07
0.17
0.28
0.29
0.75
0.77
0.01
Interest Cover
304.50
15.06
19.34
9.11
2.88
-1.88
1.52
1.17
1.15
36.40

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.