Nifty
Sensex
:
:
23518.50
77578.38
64.70 (0.28%)
239.37 (0.31%)

Cement

Rating :
N/A

BSE: 500380 | NSE: JKLAKSHMI

870.60
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  877.00
  •  880.00
  •  867.80
  •  871.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  96241
  •  839.11
  •  999.90
  •  685.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 8,812.90
  • 24.72
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 10,752.79
  • 0.87%
  • 2.71

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 46.34%
  • 1.94%
  • 13.71%
  • FII
  • DII
  • Others
  • 11.53%
  • 24.01%
  • 2.47%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.36
  • 9.24
  • 7.79

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.54
  • 5.67
  • 2.03

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.44
  • 13.72
  • 0.59

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.68
  • 16.92
  • 20.74

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.84
  • 2.71
  • 2.90

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.98
  • 8.80
  • 9.62

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
1,234.29
1,574.53
-21.61%
1,563.88
1,730.25
-9.62%
1,780.85
1,862.07
-4.36%
1,702.84
1,561.74
9.03%
Expenses
1,145.03
1,357.27
-15.64%
1,341.51
1,534.02
-12.55%
1,444.33
1,629.41
-11.36%
1,400.70
1,376.47
1.76%
EBITDA
89.26
217.26
-58.92%
222.37
196.23
13.32%
336.52
232.66
44.64%
302.14
185.27
63.08%
EBIDTM
7.23%
13.80%
14.22%
11.34%
18.90%
12.49%
17.74%
11.86%
Other Income
8.38
13.98
-40.06%
13.08
11.13
17.52%
26.30
16.69
57.58%
16.70
14.32
16.62%
Interest
43.09
33.60
28.24%
48.42
33.10
46.28%
44.62
28.73
55.31%
39.11
35.40
10.48%
Depreciation
74.89
56.65
32.20%
71.68
55.72
28.64%
67.87
58.81
15.41%
65.71
56.77
15.75%
PBT
-20.34
140.99
-
115.35
118.54
-2.69%
250.33
161.81
54.71%
222.91
107.42
107.51%
Tax
-9.40
45.10
-
50.35
38.75
29.94%
87.94
46.98
87.19%
72.83
29.99
142.85%
PAT
-10.94
95.89
-
65.00
79.79
-18.54%
162.39
114.83
41.42%
150.08
77.43
93.83%
PATM
-0.89%
6.09%
4.16%
4.61%
9.12%
6.17%
8.81%
4.96%
EPS
-1.19
7.87
-
5.97
6.67
-10.49%
13.34
9.35
42.67%
12.21
6.49
88.14%

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
6,281.86
6,788.47
6,451.50
5,419.89
4,727.44
4,364.07
4,316.31
3,748.36
2,921.56
2,635.25
2,315.54
Net Sales Growth
-6.64%
5.22%
19.03%
14.65%
8.33%
1.11%
15.15%
28.30%
10.86%
13.81%
 
Cost Of Goods Sold
1,332.13
1,450.63
1,304.37
1,069.42
994.07
780.00
870.10
823.97
746.88
682.99
474.96
Gross Profit
4,949.73
5,337.84
5,147.13
4,350.47
3,733.37
3,584.07
3,446.21
2,924.39
2,174.68
1,952.26
1,840.58
GP Margin
78.79%
78.63%
79.78%
80.27%
78.97%
82.13%
79.84%
78.02%
74.44%
74.08%
79.49%
Total Expenditure
5,331.57
5,737.19
5,612.79
4,469.18
3,788.86
3,566.02
3,862.70
3,316.59
2,551.83
2,362.21
1,962.98
Power & Fuel Cost
-
1,744.77
1,893.46
1,289.31
923.29
984.23
1,074.73
917.34
573.64
551.74
499.61
% Of Sales
-
25.70%
29.35%
23.79%
19.53%
22.55%
24.90%
24.47%
19.63%
20.94%
21.58%
Employee Cost
-
417.63
387.72
362.82
362.17
343.03
299.29
262.51
212.07
197.59
148.95
% Of Sales
-
6.15%
6.01%
6.69%
7.66%
7.86%
6.93%
7.00%
7.26%
7.50%
6.43%
Manufacturing Exp.
-
486.40
458.79
408.08
340.91
339.77
344.41
177.19
148.56
127.36
205.94
% Of Sales
-
7.17%
7.11%
7.53%
7.21%
7.79%
7.98%
4.73%
5.08%
4.83%
8.89%
General & Admin Exp.
-
31.01
35.33
32.41
34.11
36.29
25.94
28.94
22.23
22.55
18.54
% Of Sales
-
0.46%
0.55%
0.60%
0.72%
0.83%
0.60%
0.77%
0.76%
0.86%
0.80%
Selling & Distn. Exp.
-
1,507.33
1,433.91
1,242.14
1,132.70
1,081.91
1,247.16
1,106.64
847.91
779.98
614.98
% Of Sales
-
22.20%
22.23%
22.92%
23.96%
24.79%
28.89%
29.52%
29.02%
29.60%
26.56%
Miscellaneous Exp.
-
99.42
99.21
65.00
1.61
0.79
1.07
0.00
0.54
0.00
614.98
% Of Sales
-
1.46%
1.54%
1.20%
0.03%
0.02%
0.02%
0%
0.02%
0%
0%
EBITDA
950.29
1,051.28
838.71
950.71
938.58
798.05
453.61
431.77
369.73
273.04
352.56
EBITDA Margin
15.13%
15.49%
13.00%
17.54%
19.85%
18.29%
10.51%
11.52%
12.66%
10.36%
15.23%
Other Income
64.46
68.98
57.52
68.32
72.64
45.99
55.35
69.01
125.09
72.33
27.97
Interest
175.24
150.43
133.40
142.19
191.96
224.97
252.77
263.70
244.35
222.16
94.48
Depreciation
280.15
245.95
228.33
223.47
225.33
219.82
211.02
207.29
175.00
165.59
114.59
PBT
568.25
723.88
534.50
653.37
593.93
399.25
45.17
29.79
75.47
-42.38
171.46
Tax
201.72
244.62
165.37
148.76
134.94
116.05
8.21
-10.86
-7.79
-54.99
4.05
Tax Rate
35.50%
33.38%
30.94%
23.75%
24.27%
31.45%
16.80%
-33.38%
-9.80%
108.53%
3.70%
PAT
366.53
471.82
358.62
463.56
405.40
248.07
51.29
55.27
85.80
1.40
102.98
PAT before Minority Interest
362.95
487.87
369.11
477.58
421.14
252.97
40.66
43.39
87.30
4.32
105.42
Minority Interest
-3.58
-16.05
-10.49
-14.02
-15.74
-4.90
10.63
11.88
-1.50
-2.92
-2.44
PAT Margin
5.83%
6.95%
5.56%
8.55%
8.58%
5.68%
1.19%
1.47%
2.94%
0.05%
4.45%
PAT Growth
-0.38%
31.57%
-22.64%
14.35%
63.42%
383.66%
-7.20%
-35.58%
6,028.57%
-98.64%
 
EPS
31.14
40.09
30.47
39.38
34.44
21.08
4.36
4.70
7.29
0.12
8.75

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
3,186.65
2,803.86
2,505.15
2,094.55
1,686.94
1,484.58
1,443.52
1,400.97
1,319.99
1,337.86
Share Capital
58.85
58.85
58.85
58.85
58.85
58.85
58.85
58.85
58.85
58.85
Total Reserves
3,127.80
2,745.01
2,446.30
2,035.70
1,628.09
1,425.73
1,384.67
1,342.12
1,261.14
1,279.01
Non-Current Liabilities
2,255.97
2,059.40
1,683.13
1,695.22
1,737.73
1,942.41
2,084.54
2,355.14
1,840.46
1,680.80
Secured Loans
1,540.33
1,502.86
1,219.49
1,210.16
1,345.80
1,649.23
1,822.12
2,089.88
1,712.76
1,484.66
Unsecured Loans
23.55
26.07
45.62
45.83
18.34
17.27
25.03
16.36
18.92
2.42
Long Term Provisions
16.52
19.35
13.51
15.68
13.60
12.47
11.55
11.19
9.65
8.14
Current Liabilities
2,037.04
1,640.55
1,711.15
1,483.66
1,702.05
1,553.16
1,497.79
1,329.73
1,311.48
1,192.42
Trade Payables
555.96
586.01
365.99
419.81
510.17
544.80
328.79
277.55
204.60
225.61
Other Current Liabilities
1,275.24
1,044.39
1,323.18
1,042.88
1,080.11
928.25
734.29
655.26
799.70
693.37
Short Term Borrowings
201.42
4.29
5.32
13.99
104.91
61.86
420.29
376.25
297.75
233.13
Short Term Provisions
4.42
5.86
16.66
6.98
6.86
18.25
14.42
20.67
9.43
40.31
Total Liabilities
7,650.04
6,540.83
5,926.17
5,286.23
5,123.85
4,972.55
5,027.11
5,099.08
4,483.14
4,223.21
Net Block
5,032.83
3,411.50
3,420.05
3,427.10
3,584.73
3,450.27
3,626.59
3,555.10
2,851.20
2,707.74
Gross Block
6,872.78
5,013.59
4,819.22
4,607.99
4,546.78
4,205.98
4,172.69
3,894.78
3,016.56
4,300.28
Accumulated Depreciation
1,839.95
1,602.09
1,399.17
1,180.89
962.05
755.71
546.10
339.68
165.36
1,592.54
Non Current Assets
5,808.84
4,613.48
3,976.09
3,801.99
3,866.33
3,960.29
3,946.28
3,976.57
3,572.42
3,397.58
Capital Work in Progress
383.22
890.21
251.18
273.75
166.22
416.59
228.26
307.10
632.96
454.93
Non Current Investment
34.48
15.10
15.11
15.15
14.72
11.45
10.42
9.51
8.71
18.63
Long Term Loans & Adv.
240.41
140.39
171.24
83.85
99.88
80.82
80.13
104.75
79.09
215.90
Other Non Current Assets
2.59
40.76
2.83
2.14
0.78
1.16
0.88
0.11
0.46
0.38
Current Assets
1,841.20
1,925.16
1,948.09
1,481.98
1,255.71
1,009.98
1,077.81
1,118.75
906.22
825.63
Current Investments
372.45
511.44
636.93
461.25
443.55
366.54
463.07
522.42
262.01
254.12
Inventories
991.24
841.60
581.00
366.20
480.56
352.23
355.61
321.20
246.95
227.68
Sundry Debtors
44.31
65.42
35.20
54.50
95.92
109.80
101.51
90.41
96.78
57.11
Cash & Bank
267.25
338.96
572.94
371.85
32.75
19.43
12.45
10.20
32.80
18.87
Other Current Assets
165.95
32.96
24.58
43.53
202.93
161.98
145.17
174.52
267.68
267.85
Short Term Loans & Adv.
129.13
134.78
97.44
184.65
176.69
139.54
123.06
151.46
112.50
131.08
Net Current Assets
-195.84
284.61
236.94
-1.68
-446.34
-543.18
-419.98
-210.98
-405.26
-366.79
Total Assets
7,650.04
6,540.83
5,926.17
5,286.23
5,123.85
4,972.55
5,027.11
5,099.08
4,483.14
4,223.21

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
899.17
634.23
679.96
1,031.83
649.51
760.21
493.20
396.40
266.77
330.35
PBT
732.49
534.48
626.34
593.91
399.25
45.17
29.79
75.47
-42.38
171.46
Adjustment
322.25
311.44
280.16
314.46
375.42
431.68
427.86
310.57
322.29
122.11
Changes in Working Capital
-43.00
-120.83
-127.73
210.54
-49.09
301.82
74.88
13.02
-11.23
61.73
Cash after chg. in Working capital
1,011.74
725.09
778.77
1,118.91
725.58
778.67
532.53
399.06
268.68
355.30
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-112.57
-90.86
-98.81
-87.08
-76.07
-18.46
-39.33
-2.66
-5.12
-24.95
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
3.21
0.00
Cash From Investing Activity
-879.99
-299.49
-665.10
-433.90
-199.73
-77.14
-70.15
-600.07
-286.28
-430.00
Net Fixed Assets
-426.17
-104.55
-131.95
-122.30
-80.50
-206.50
-168.63
-190.52
1,281.45
-617.13
Net Investments
-525.82
13.62
-187.30
34.10
-64.52
74.52
15.11
-372.24
-14.81
24.93
Others
72.00
-208.56
-345.85
-345.70
-54.71
54.84
83.37
-37.31
-1,552.92
162.20
Cash from Financing Activity
-35.59
-265.83
10.81
-552.62
-449.58
-676.09
-420.80
181.07
33.43
29.77
Net Cash Inflow / Outflow
-16.41
68.91
25.67
45.31
0.20
6.98
2.25
-22.60
13.92
-69.88
Opening Cash & Equivalents
142.94
74.03
48.36
3.05
2.85
12.45
10.20
32.80
18.88
89.13
Closing Cash & Equivalent
126.67
142.94
74.03
48.36
3.05
19.43
12.45
10.20
32.80
19.25

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.)
270.79
238.07
212.71
177.79
143.20
125.96
122.41
118.73
111.78
113.69
ROA
6.88%
5.92%
8.52%
8.09%
5.01%
0.81%
0.86%
1.82%
0.10%
2.68%
ROE
16.29%
13.92%
20.78%
22.30%
15.97%
2.78%
3.06%
6.44%
0.33%
8.03%
ROCE
17.91%
14.83%
18.96%
20.17%
16.30%
7.93%
7.34%
8.46%
5.00%
6.52%
Fixed Asset Turnover
1.23
1.39
1.22
1.03
1.00
1.03
0.96
0.95
0.81
0.69
Receivable days
2.74
2.69
2.84
5.81
8.60
8.93
9.07
10.39
9.50
8.05
Inventory Days
45.77
38.00
30.00
32.69
34.83
29.93
32.00
31.53
29.31
23.78
Payable days
143.67
133.20
134.10
170.73
51.01
39.37
31.57
32.99
31.19
32.08
Cash Conversion Cycle
-95.16
-92.51
-101.26
-132.24
-7.58
-0.51
9.50
8.93
7.63
-0.25
Total Debt/Equity
0.64
0.66
0.74
0.79
1.18
1.44
1.77
1.92
1.72
1.46
Interest Cover
5.87
5.01
5.40
3.90
2.64
1.19
1.12
1.33
0.77
2.16

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.