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

Pharmaceuticals & Drugs - Domestic

Rating :
N/A

BSE: 506943 | NSE: JBCHEPHARM

1742.55
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1792.90
  •  1799.40
  •  1733.05
  •  1785.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  160211
  •  2801.01
  •  2030.00
  •  1371.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 26,533.10
  • 43.42
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 26,517.28
  • 0.72%
  • 8.26

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.74%
  • 0.53%
  • 13.87%
  • FII
  • DII
  • Others
  • 13.63%
  • 16.23%
  • 2.00%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.78
  • 14.44
  • 12.85

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.36
  • 18.77
  • 10.46

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.59
  • 15.23
  • 12.77

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.81
  • 31.73
  • 41.27

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.90
  • 6.54
  • 7.69

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.23
  • 21.47
  • 25.81

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
1,000.62
881.74
13.48%
1,004.40
896.20
12.07%
861.73
762.32
13.04%
844.51
792.71
6.53%
Expenses
730.10
638.20
14.40%
724.03
664.09
9.03%
663.61
598.68
10.85%
621.39
617.94
0.56%
EBITDA
270.52
243.54
11.08%
280.37
232.11
20.79%
198.12
163.64
21.07%
223.12
174.77
27.66%
EBIDTM
27.04%
27.62%
27.91%
25.90%
22.99%
21.47%
26.42%
22.05%
Other Income
9.95
7.66
29.90%
5.89
5.63
4.62%
16.63
4.58
263.10%
7.35
3.13
134.82%
Interest
2.06
10.37
-80.14%
5.64
12.06
-53.23%
9.41
13.96
-32.59%
12.49
8.30
50.48%
Depreciation
41.88
32.17
30.18%
40.78
31.38
29.96%
40.74
31.80
28.11%
34.03
28.40
19.82%
PBT
236.53
208.66
13.36%
239.84
194.30
23.44%
164.60
122.46
34.41%
183.95
141.20
30.28%
Tax
61.96
58.07
6.70%
63.01
51.98
21.22%
38.44
34.83
10.36%
50.38
35.10
43.53%
PAT
174.57
150.59
15.92%
176.83
142.32
24.25%
126.16
87.63
43.97%
133.57
106.10
25.89%
PATM
17.45%
17.08%
17.61%
15.88%
14.64%
11.50%
15.82%
13.38%
EPS
11.24
9.72
15.64%
11.39
9.19
23.94%
8.13
5.66
43.64%
8.62
6.86
25.66%

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
3,711.26
3,484.18
3,149.28
2,424.24
2,042.52
1,774.73
1,643.20
1,413.77
1,368.32
1,231.58
1,144.21
Net Sales Growth
11.35%
10.63%
29.91%
18.69%
15.09%
8.00%
16.23%
3.32%
11.10%
7.64%
 
Cost Of Goods Sold
1,252.08
1,182.05
1,168.20
842.93
701.50
630.80
596.46
542.41
552.00
491.41
341.40
Gross Profit
2,459.18
2,302.13
1,981.08
1,581.31
1,341.02
1,143.93
1,046.74
871.35
816.32
740.17
802.81
GP Margin
66.26%
66.07%
62.91%
65.23%
65.66%
64.46%
63.70%
61.63%
59.66%
60.10%
70.16%
Total Expenditure
2,739.13
2,591.70
2,453.53
1,881.63
1,486.35
1,397.15
1,337.36
1,214.64
1,135.93
1,025.55
964.09
Power & Fuel Cost
-
88.08
91.54
71.47
62.60
61.54
63.29
58.28
54.89
55.28
53.02
% Of Sales
-
2.53%
2.91%
2.95%
3.06%
3.47%
3.85%
4.12%
4.01%
4.49%
4.63%
Employee Cost
-
601.41
543.45
439.24
340.60
322.92
288.18
251.10
217.34
175.31
159.56
% Of Sales
-
17.26%
17.26%
18.12%
16.68%
18.20%
17.54%
17.76%
15.88%
14.23%
13.94%
Manufacturing Exp.
-
234.82
210.91
194.00
148.68
140.70
150.49
139.83
131.45
119.35
223.53
% Of Sales
-
6.74%
6.70%
8.00%
7.28%
7.93%
9.16%
9.89%
9.61%
9.69%
19.54%
General & Admin Exp.
-
119.69
110.09
100.46
56.35
48.14
52.97
53.96
42.26
34.82
32.46
% Of Sales
-
3.44%
3.50%
4.14%
2.76%
2.71%
3.22%
3.82%
3.09%
2.83%
2.84%
Selling & Distn. Exp.
-
268.40
233.96
161.80
113.22
116.95
113.59
87.44
78.27
72.72
75.13
% Of Sales
-
7.70%
7.43%
6.67%
5.54%
6.59%
6.91%
6.18%
5.72%
5.90%
6.57%
Miscellaneous Exp.
-
97.24
95.38
71.72
63.38
76.11
72.38
81.61
59.72
76.65
75.13
% Of Sales
-
2.79%
3.03%
2.96%
3.10%
4.29%
4.40%
5.77%
4.36%
6.22%
6.91%
EBITDA
972.13
892.48
695.75
542.61
556.17
377.58
305.84
199.13
232.39
206.03
180.12
EBITDA Margin
26.19%
25.62%
22.09%
22.38%
27.23%
21.28%
18.61%
14.09%
16.98%
16.73%
15.74%
Other Income
39.82
41.67
9.94
40.07
116.62
50.90
41.44
55.29
50.16
56.65
10.89
Interest
29.60
44.33
36.05
5.12
7.24
3.26
4.65
3.49
5.37
10.65
6.82
Depreciation
157.43
138.32
114.41
72.66
68.67
66.32
55.64
56.97
47.22
41.22
38.64
PBT
824.92
751.51
555.23
504.90
596.89
358.89
286.99
193.95
229.94
210.82
145.55
Tax
213.79
198.88
145.23
118.86
148.36
76.50
93.02
55.23
45.55
49.58
45.14
Tax Rate
25.92%
26.46%
26.16%
23.54%
24.86%
21.93%
32.41%
28.48%
19.81%
23.52%
31.01%
PAT
611.13
552.63
409.84
385.36
447.96
272.04
193.47
138.34
184.06
161.14
100.41
PAT before Minority Interest
611.13
552.63
410.01
386.04
448.52
272.39
193.97
138.72
184.40
161.24
100.41
Minority Interest
0.00
0.00
-0.17
-0.68
-0.56
-0.35
-0.50
-0.38
-0.34
-0.10
0.00
PAT Margin
16.47%
15.86%
13.01%
15.90%
21.93%
15.33%
11.77%
9.79%
13.45%
13.08%
8.78%
PAT Growth
25.58%
34.84%
6.35%
-13.97%
64.67%
40.61%
39.85%
-24.84%
14.22%
60.48%
 
EPS
39.35
35.58
26.39
24.81
28.84
17.52
12.46
8.91
11.85
10.38
6.47

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
2,923.33
2,480.35
2,134.12
1,809.72
1,435.49
1,480.12
1,441.56
1,363.67
1,183.84
994.87
Share Capital
15.52
15.48
15.46
15.46
15.46
16.05
16.71
16.96
16.96
16.96
Total Reserves
2,767.97
2,343.26
2,056.01
1,794.27
1,420.03
1,464.08
1,424.84
1,346.70
1,166.87
977.91
Non-Current Liabilities
465.96
992.03
475.34
72.47
62.72
64.84
45.66
26.98
31.02
32.62
Secured Loans
23.64
383.22
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
0.00
0.00
0.00
0.00
0.00
0.40
Long Term Provisions
287.66
494.68
410.43
12.57
7.39
5.73
9.67
12.56
10.43
12.03
Current Liabilities
1,287.76
625.70
455.16
686.57
516.19
781.54
736.50
693.46
797.22
459.75
Trade Payables
356.31
238.65
224.48
186.92
167.97
117.37
110.39
98.98
90.85
77.51
Other Current Liabilities
435.75
240.33
81.31
89.82
102.67
93.10
119.75
122.15
138.73
103.74
Short Term Borrowings
15.34
28.02
26.32
32.64
29.49
25.80
29.29
48.86
193.02
126.88
Short Term Provisions
480.35
118.71
123.06
377.17
216.06
545.27
477.06
423.47
374.61
151.62
Total Liabilities
4,677.05
4,098.08
3,069.11
2,572.47
2,016.90
2,329.30
2,226.49
2,086.29
2,013.75
1,487.24
Net Block
2,004.40
1,901.01
1,276.99
633.65
651.26
620.93
639.50
679.44
440.22
328.56
Gross Block
2,835.23
2,607.77
1,876.20
1,182.55
1,177.43
1,084.83
1,053.76
1,038.55
753.75
601.67
Accumulated Depreciation
830.83
706.76
599.21
548.90
526.17
463.89
414.25
359.10
313.53
273.11
Non Current Assets
2,404.17
2,498.80
1,744.51
678.57
740.83
740.80
717.89
879.15
831.58
586.31
Capital Work in Progress
76.40
55.15
18.68
25.57
16.17
15.09
17.40
3.76
134.89
55.17
Non Current Investment
23.71
13.78
12.72
12.91
69.45
95.88
49.96
185.84
231.42
184.83
Long Term Loans & Adv.
293.64
514.35
435.07
5.62
3.59
8.31
10.15
9.43
22.63
17.74
Other Non Current Assets
6.03
14.51
1.04
0.82
0.36
0.59
0.88
0.67
2.43
0.00
Current Assets
2,272.87
1,599.29
1,324.61
1,893.89
1,276.08
1,588.51
1,508.59
1,207.14
1,182.16
900.94
Current Investments
364.65
192.18
0.00
664.97
333.81
360.65
383.77
224.96
247.28
366.78
Inventories
502.51
430.48
409.96
347.45
274.67
243.76
213.73
200.17
187.98
150.27
Sundry Debtors
686.92
575.80
555.69
389.02
345.43
308.22
300.73
265.97
272.64
262.35
Cash & Bank
95.54
78.81
58.53
30.85
30.95
36.80
29.92
13.39
12.90
25.19
Other Current Assets
623.25
44.91
57.43
45.95
291.22
639.08
580.44
502.66
461.34
96.35
Short Term Loans & Adv.
590.16
277.09
243.00
415.66
272.33
605.85
567.50
488.30
458.83
95.97
Net Current Assets
985.12
973.58
869.45
1,207.33
759.88
806.97
772.10
513.68
384.94
441.19
Total Assets
4,677.04
4,098.09
3,069.12
2,572.46
2,016.91
2,329.31
2,226.48
2,086.29
2,013.74
1,487.25

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
800.61
625.61
170.13
314.78
275.75
194.33
122.92
201.13
140.41
126.66
PBT
751.51
555.23
504.90
596.89
348.89
286.99
193.95
229.94
212.23
145.55
Adjustment
187.22
195.78
102.27
-46.17
7.95
23.72
16.91
13.11
-1.40
38.51
Changes in Working Capital
-5.64
-29.92
-302.42
-94.21
9.70
-51.47
-47.07
5.92
-16.96
-19.52
Cash after chg. in Working capital
933.10
721.09
304.75
456.50
366.55
259.24
163.79
248.97
193.88
164.53
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-132.49
-95.48
-134.62
-141.72
-90.80
-64.91
-40.87
-47.84
-53.47
-37.87
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
-403.83
-961.79
2.32
-230.68
23.93
-27.67
-20.68
-45.31
-27.62
-111.89
Net Fixed Assets
-247.88
-761.82
-681.80
-12.39
-94.42
-29.82
-29.56
-152.86
-187.76
-69.64
Net Investments
-192.30
-193.24
665.16
-274.62
53.26
-22.80
-22.92
67.89
-14.16
-61.38
Others
36.35
-6.73
18.96
56.33
65.09
24.95
31.80
39.66
174.30
19.13
Cash from Financing Activity
-385.49
356.54
-138.39
-87.42
-306.05
-155.74
-59.52
-183.84
-99.62
-1.39
Net Cash Inflow / Outflow
11.30
20.36
34.07
-3.31
-6.38
10.92
42.72
-28.02
13.17
13.38
Opening Cash & Equivalents
76.93
56.54
22.47
25.75
32.14
21.24
-21.47
6.54
-5.46
11.81
Closing Cash & Equivalent
88.22
76.93
56.54
22.47
25.75
32.14
21.24
-21.47
9.42
25.19

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.)
179.35
152.42
134.02
234.17
185.75
184.47
172.50
160.77
139.57
117.31
ROA
12.60%
11.44%
13.69%
19.55%
12.53%
8.52%
6.43%
8.99%
9.21%
7.08%
ROE
21.49%
18.51%
19.89%
27.64%
18.69%
13.28%
9.89%
14.48%
14.80%
9.86%
ROCE
25.23%
22.79%
25.48%
36.53%
23.71%
19.59%
13.70%
16.87%
17.72%
13.49%
Fixed Asset Turnover
1.32
1.46
1.63
1.73
1.57
1.54
1.35
1.53
1.82
2.03
Receivable days
63.93
63.16
69.29
65.62
67.22
67.63
73.15
71.84
79.28
78.41
Inventory Days
47.24
46.91
55.55
55.59
53.31
50.81
53.43
51.77
50.12
44.83
Payable days
91.86
72.35
89.07
92.33
38.74
32.21
33.66
32.86
32.45
27.82
Cash Conversion Cycle
19.31
37.72
35.77
28.88
81.79
86.23
92.93
90.75
96.95
95.43
Total Debt/Equity
0.13
0.23
0.01
0.02
0.02
0.02
0.02
0.04
0.16
0.13
Interest Cover
17.95
16.40
99.60
83.43
108.09
62.74
56.54
43.81
20.80
22.33

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.