Nifty
Sensex
:
:
23587.50
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)

Plastic Products - Packaging

Rating :
N/A

BSE: 500227 | NSE: JINDALPOLY

959.70
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1014.95
  •  1021.85
  •  946.25
  •  1010.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  101061
  •  997.08
  •  1150.00
  •  449.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,207.22
  • 17.07
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,299.82
  • 0.57%
  • 0.99

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.55%
  • 1.07%
  • 19.55%
  • FII
  • DII
  • Others
  • 2.87%
  • 0.00%
  • 1.96%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.34
  • 2.06
  • -12.59

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -47.78
  • -72.85
  • -76.62

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -8.71
  • -31.91
  • -60.90

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.93
  • 3.76
  • 3.91

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.80
  • 0.95
  • 0.86

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.30
  • 5.93
  • 7.38

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
71.25
P/E Ratio
12.26
Revenue
543
EBITDA
28
Net Income
312
ROA
4.6
P/Bk Ratio
0.66
ROE
5.53
FCFF
-140.91
FCFF Yield
-7.94

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
1,310.97
1,033.54
26.84%
1,233.08
831.71
48.26%
1,076.56
734.03
46.66%
983.76
886.65
10.95%
Expenses
1,229.54
1,007.65
22.02%
1,197.68
818.87
46.26%
1,084.01
722.46
50.04%
1,016.24
968.01
4.98%
EBITDA
81.43
25.88
214.64%
35.40
12.84
175.70%
-7.45
11.57
-
-32.48
-81.36
-
EBIDTM
6.21%
2.50%
2.87%
1.54%
-0.69%
1.58%
-3.30%
-9.18%
Other Income
269.67
88.18
205.82%
144.81
198.55
-27.07%
61.96
245.02
-74.71%
129.25
74.29
73.98%
Interest
159.08
33.23
378.72%
27.45
28.51
-3.72%
28.67
25.32
13.23%
80.59
75.92
6.15%
Depreciation
55.47
57.06
-2.79%
54.66
50.05
9.21%
44.69
43.10
3.69%
62.36
44.72
39.45%
PBT
136.54
23.77
474.42%
234.61
132.83
76.62%
-18.85
-38.80
-
-46.18
-127.71
-
Tax
19.93
10.92
82.51%
66.52
35.07
89.68%
0.42
345.30
-99.88%
-26.95
-32.56
-
PAT
116.61
12.85
807.47%
168.09
97.76
71.94%
-19.27
-384.10
-
-19.23
-95.15
-
PATM
8.89%
1.24%
13.63%
11.75%
-1.79%
-52.33%
-1.95%
-10.73%
EPS
26.63
2.78
857.91%
38.39
22.30
72.15%
-4.31
-87.91
-
-4.43
-22.07
-

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
4,604.37
3,925.57
4,696.87
5,877.58
4,082.28
3,545.52
3,623.25
6,447.95
7,014.86
7,224.80
7,557.41
Net Sales Growth
32.08%
-16.42%
-20.09%
43.98%
15.14%
-2.15%
-43.81%
-8.08%
-2.91%
-4.40%
 
Cost Of Goods Sold
3,318.86
2,853.34
3,315.57
3,599.74
2,279.79
2,202.68
2,567.48
3,674.89
3,789.24
3,935.69
4,585.47
Gross Profit
1,285.51
1,072.23
1,381.30
2,277.84
1,802.49
1,342.84
1,055.76
2,773.06
3,225.62
3,289.11
2,971.94
GP Margin
27.92%
27.31%
29.41%
38.75%
44.15%
37.87%
29.14%
43.01%
45.98%
45.53%
39.32%
Total Expenditure
4,527.47
3,924.58
4,332.28
4,461.70
2,978.95
2,874.63
3,173.70
5,830.25
6,343.51
6,270.56
6,900.65
Power & Fuel Cost
-
433.65
415.94
357.27
296.44
299.07
270.20
378.99
388.41
376.35
387.89
% Of Sales
-
11.05%
8.86%
6.08%
7.26%
8.44%
7.46%
5.88%
5.54%
5.21%
5.13%
Employee Cost
-
255.24
157.27
127.35
116.26
107.10
92.70
787.88
969.91
900.83
934.18
% Of Sales
-
6.50%
3.35%
2.17%
2.85%
3.02%
2.56%
12.22%
13.83%
12.47%
12.36%
Manufacturing Exp.
-
186.15
187.68
228.47
162.84
163.13
144.48
413.91
507.25
493.57
429.40
% Of Sales
-
4.74%
4.00%
3.89%
3.99%
4.60%
3.99%
6.42%
7.23%
6.83%
5.68%
General & Admin Exp.
-
125.42
202.96
111.05
99.39
80.53
70.66
165.96
262.62
238.29
207.12
% Of Sales
-
3.19%
4.32%
1.89%
2.43%
2.27%
1.95%
2.57%
3.74%
3.30%
2.74%
Selling & Distn. Exp.
-
3.61
8.44
4.26
5.82
3.34
5.03
346.06
361.64
287.75
310.71
% Of Sales
-
0.09%
0.18%
0.07%
0.14%
0.09%
0.14%
5.37%
5.16%
3.98%
4.11%
Miscellaneous Exp.
-
67.18
44.43
33.55
18.41
18.77
23.15
62.56
64.43
38.07
310.71
% Of Sales
-
1.71%
0.95%
0.57%
0.45%
0.53%
0.64%
0.97%
0.92%
0.53%
0.61%
EBITDA
76.90
0.99
364.59
1,415.88
1,103.33
670.89
449.55
617.70
671.35
954.24
656.76
EBITDA Margin
1.67%
0.03%
7.76%
24.09%
27.03%
18.92%
12.41%
9.58%
9.57%
13.21%
8.69%
Other Income
605.69
477.93
647.30
299.73
143.36
73.56
67.95
75.08
83.93
17.22
14.01
Interest
295.79
173.20
152.45
31.76
61.36
98.86
50.24
121.39
111.04
105.74
91.40
Depreciation
217.18
214.16
174.30
153.19
144.88
118.35
103.92
255.16
284.51
240.46
229.27
PBT
306.12
91.57
685.14
1,530.67
1,040.45
527.24
363.33
316.24
359.73
625.27
350.10
Tax
59.92
19.45
136.48
439.91
249.57
38.59
167.85
145.82
115.61
180.55
45.87
Tax Rate
19.57%
21.24%
29.79%
26.89%
23.99%
7.32%
-69.54%
51.17%
30.07%
28.48%
19.67%
PAT
246.20
71.50
318.99
1,196.23
790.88
488.64
-409.21
72.00
186.88
335.47
177.94
PAT before Minority Interest
246.22
71.50
318.93
1,196.23
790.88
488.64
-409.21
139.17
268.84
453.38
187.32
Minority Interest
0.02
0.00
0.06
0.00
0.00
0.00
0.00
-67.17
-81.96
-117.91
-9.38
PAT Margin
5.35%
1.82%
6.79%
20.35%
19.37%
13.78%
-11.29%
1.12%
2.66%
4.64%
2.35%
PAT Growth
166.79%
-77.59%
-73.33%
51.25%
61.85%
-
-
-61.47%
-44.29%
88.53%
 
EPS
56.21
16.32
72.83
273.11
180.57
111.56
-93.43
16.44
42.67
76.59
40.63

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
3,994.45
4,207.51
3,833.24
2,641.79
1,854.29
2,257.01
2,476.97
2,365.64
2,216.17
1,775.14
Share Capital
43.79
43.79
43.79
43.79
43.79
43.79
43.79
43.79
43.79
43.79
Total Reserves
3,950.67
4,163.72
3,789.46
2,598.01
1,810.51
2,213.22
2,433.18
2,321.85
2,172.38
1,731.35
Non-Current Liabilities
4,335.45
4,065.39
1,561.05
1,235.48
1,521.96
1,421.36
1,063.69
1,844.00
1,931.39
1,954.23
Secured Loans
1,318.79
1,477.91
671.08
569.13
948.56
681.22
448.57
938.45
1,144.98
1,182.60
Unsecured Loans
1,813.10
1,813.00
0.00
0.00
0.00
0.00
35.53
154.57
81.20
46.84
Long Term Provisions
12.35
0.00
0.18
0.24
0.19
0.14
0.99
134.10
163.31
176.95
Current Liabilities
2,048.81
1,265.86
1,179.60
940.39
1,007.27
902.16
898.51
2,058.51
1,821.00
1,614.31
Trade Payables
367.90
179.17
284.95
271.39
252.77
266.04
234.86
711.05
597.31
635.57
Other Current Liabilities
714.47
579.19
469.11
475.68
484.61
390.33
322.23
706.22
579.43
399.85
Short Term Borrowings
962.62
505.18
425.54
193.31
269.89
245.77
341.40
550.70
531.79
482.77
Short Term Provisions
3.82
2.32
0.00
0.00
0.00
0.02
0.03
90.54
112.47
96.12
Total Liabilities
10,378.71
9,538.76
6,573.89
4,817.66
4,383.52
4,580.53
4,439.17
6,995.52
6,667.69
5,811.97
Net Block
3,223.33
3,049.98
2,635.84
2,465.89
2,362.31
2,059.85
1,786.19
3,108.52
3,014.45
2,454.19
Gross Block
4,683.53
3,979.58
3,364.49
3,039.18
2,821.82
2,404.43
2,052.24
3,585.91
3,265.74
3,742.69
Accumulated Depreciation
1,460.20
929.60
728.65
573.29
459.51
344.58
266.05
487.42
264.28
1,288.50
Non Current Assets
3,851.83
4,221.53
4,107.82
2,867.87
2,625.78
3,142.84
3,152.82
4,197.57
4,076.76
3,434.32
Capital Work in Progress
202.89
92.42
77.49
24.63
181.61
31.45
14.85
316.09
388.77
539.76
Non Current Investment
250.78
975.38
884.14
159.79
60.12
988.54
1,317.20
701.01
656.33
405.05
Long Term Loans & Adv.
69.93
91.45
497.19
212.35
16.80
59.82
34.34
33.82
16.90
35.15
Other Non Current Assets
104.90
12.29
13.16
5.21
4.93
3.17
0.24
38.14
0.32
0.16
Current Assets
6,526.88
5,317.23
2,466.07
1,949.79
1,757.74
1,437.69
1,286.35
2,797.95
2,590.92
2,377.65
Current Investments
3,643.39
2,664.12
433.78
320.27
379.44
401.09
224.74
199.82
70.78
139.01
Inventories
1,146.72
1,008.87
907.23
714.12
589.93
493.70
428.58
1,159.49
1,109.04
963.17
Sundry Debtors
354.97
247.63
209.03
103.64
126.62
144.66
151.01
663.95
732.34
703.21
Cash & Bank
115.65
61.31
119.95
314.23
275.44
59.96
88.50
106.80
158.27
125.39
Other Current Assets
1,266.16
793.69
608.24
349.82
386.31
338.28
393.53
667.90
520.49
446.87
Short Term Loans & Adv.
239.30
541.60
187.84
147.71
142.72
64.29
207.41
489.98
312.88
305.76
Net Current Assets
4,478.07
4,051.37
1,286.48
1,009.41
750.47
535.53
387.84
739.44
769.92
763.34
Total Assets
10,378.71
9,538.76
6,573.89
4,817.66
4,383.52
4,580.53
4,439.17
6,995.52
6,667.68
5,811.97

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
132.93
-565.53
723.62
911.35
368.81
499.31
739.31
503.26
619.31
144.63
PBT
90.94
455.41
1,636.15
1,040.45
527.24
-241.36
284.99
384.45
636.33
227.51
Adjustment
-33.47
-2.89
-119.35
93.29
76.98
736.30
410.21
275.03
407.56
111.43
Changes in Working Capital
145.68
-582.61
-459.60
33.22
-109.92
83.11
107.24
-15.06
-226.66
-58.53
Cash after chg. in Working capital
203.16
-130.09
1,057.20
1,166.96
494.30
578.05
802.44
644.43
817.23
280.41
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-70.22
-435.44
-333.57
-255.61
-125.48
-78.74
-63.13
-141.17
-197.92
-135.78
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
-103.35
-2,368.77
-1,078.20
-443.40
-415.00
-547.55
-1,349.09
-457.17
-645.83
-390.89
Net Fixed Assets
-26.75
1,887.09
-377.93
-60.48
-567.54
-348.12
-61.59
-479.86
747.32
-83.76
Net Investments
-695.24
-2,329.11
-859.11
-28.85
-18.27
313.67
128.49
-101.90
-170.57
-320.75
Others
618.64
-1,926.75
158.84
-354.07
170.81
-513.10
-1,415.99
124.59
-1,222.58
13.62
Cash from Financing Activity
-44.40
2,856.03
259.27
-533.63
277.14
37.87
701.70
-63.43
21.72
214.21
Net Cash Inflow / Outflow
-14.81
-78.27
-95.30
-65.68
230.95
-10.38
91.92
-17.34
-4.80
-32.05
Opening Cash & Equivalents
11.81
90.08
185.39
251.06
21.93
32.30
74.89
92.22
97.02
131.87
Closing Cash & Equivalent
17.96
11.81
90.08
185.39
251.06
21.93
32.30
74.88
92.22
99.82

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.)
912.26
960.92
875.44
603.34
423.49
515.46
565.69
540.27
506.13
405.41
ROA
0.72%
3.96%
21.00%
17.19%
10.90%
-9.07%
2.43%
3.94%
7.27%
3.28%
ROE
1.74%
7.93%
36.95%
35.18%
23.77%
-17.29%
5.75%
11.74%
22.72%
10.86%
ROCE
3.16%
9.12%
38.82%
32.23%
18.83%
-5.55%
10.27%
11.56%
18.93%
9.43%
Fixed Asset Turnover
0.95
1.35
1.98
1.49
1.45
1.63
2.31
2.13
2.14
2.06
Receivable days
26.78
16.79
8.99
9.60
13.08
14.89
22.84
34.95
34.99
36.59
Inventory Days
95.78
70.47
46.60
54.37
52.25
46.45
44.50
56.78
50.51
48.89
Payable days
34.99
25.55
28.21
41.96
32.11
28.18
29.20
37.53
35.96
37.15
Cash Conversion Cycle
87.57
61.72
27.38
22.01
33.22
33.17
38.15
54.19
49.54
48.33
Total Debt/Equity
1.11
0.97
0.31
0.35
0.77
0.49
0.42
0.86
0.88
1.05
Interest Cover
1.53
3.99
52.51
17.96
6.33
-3.80
3.35
4.46
7.00
3.55

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.