Nifty

:

23250.10

Sensex

:

76295.36

-82.25 (-0.35%)
-322.08 (-0.42%)

Login

Nifty
Sensex

:
:

23250.10
76295.36

-82.25 (-0.35%)
-322.08 (-0.42%)

JNK India Ltd.

Engineering - Industrial Equipments

Rating :

N/A

BSE: 544167 | NSE: JNKINDIA

Watchlist

NSE BSE

520.50

06-Feb-2025

Open
High
Low
Previous Close

527.55
530.00
517.45
519.75

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

26702
139.37
897.25
264.80

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,967.06
57.39
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,772.17
0.09%
3.85

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
17.45

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
13.03

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
20.31

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-
-
-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
-

Earnings Forecasts:

Description 2024 2025 2026 2027
Adj EPS 12.95 12.2 18.6 26.7
P/E Ratio 46.24 49.08 32.19 22.43
Revenue 477 661 906 1216
EBITDA 99 99 150 214
Net Income 63 68 103 148
ROA
P/B Ratio 14.83 5.94 5.04 4.13
ROE 39.46 18 16.9 20.2
FCFF -21.29 13.1 22.4 63.4
FCFF Yield -0.64 0.39 0.67 1.9

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 93.33 119.77 -22.08% 102.67 96.91 5.94% 87.91 36.67 139.73% 223.75 105.43 112.23%
Expenses 86.91 79.23 9.69% 91.07 75.45 20.70% 78.40 29.12 169.23% 192.58 87.08 121.15%
EBITDA 6.41 40.54 -84.19% 11.61 21.46 -45.90% 9.51 7.56 25.79% 31.16 18.35 69.81%
EBIDTM 6.87% 33.85% 11.31% 22.14% 10.81% 20.61% 13.93% 17.41%
Other Income 3.41 0.80 326.25% 3.56 0.79 350.63% 2.77 0.40 592.50% 0.82 2.69 -69.52%
Interest 5.24 3.78 38.62% 2.18 1.67 30.54% 3.57 1.93 84.97% 2.58 3.16 -18.35%
Depreciation 1.59 1.55 2.58% 1.49 1.43 4.20% 1.27 1.07 18.69% 1.57 2.98 -47.32%
PBT 3.00 36.01 -91.67% 11.50 19.14 -39.92% 7.45 4.96 50.20% 27.83 14.90 86.78%
Tax 0.09 5.90 -98.47% 4.05 6.65 -39.10% 0.93 2.02 -53.96% 11.63 3.60 223.06%
PAT 2.91 30.11 -90.34% 7.45 12.49 -40.35% 6.52 2.94 121.77% 16.20 11.30 43.36%
PATM 3.12% 25.14% 7.26% 12.89% 7.41% 8.01% 7.24% 10.72%
EPS 0.52 5.40 -90.37% 1.34 2.24 -40.18% 1.17 0.53 120.75% 2.90 2.03 42.86%

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 93.52 119.77 -21.92% 103.83 96.91 7.14% 87.99 36.72 139.62% 226.85 107.40 111.22%
Expenses 87.17 79.46 9.70% 91.94 74.79 22.93% 78.61 29.16 169.58% 195.59 89.38 118.83%
EBITDA 6.35 40.31 -84.25% 11.89 22.12 -46.25% 9.39 7.56 24.21% 31.26 18.01 73.57%
EBIDTM 6.79% 33.65% 11.45% 22.83% 10.67% 20.58% 13.78% 16.77%
Other Income 3.40 0.79 330.38% 3.55 -0.21 - 2.76 1.37 101.46% 1.31 1.44 -9.03%
Interest 5.24 3.78 38.62% 2.12 1.68 26.19% 3.62 1.94 86.60% 2.58 2.25 14.67%
Depreciation 1.60 1.55 3.23% 1.49 1.43 4.20% 1.26 1.07 17.76% 1.57 2.98 -47.32%
PBT 2.90 35.76 -91.89% 11.83 18.80 -37.07% 7.26 5.91 22.84% 28.42 14.22 99.86%
Tax 0.06 5.87 -98.98% 4.08 6.62 -38.37% 0.89 1.99 -55.28% 11.77 3.56 230.62%
PAT 2.84 29.90 -90.50% 7.75 12.18 -36.37% 6.38 3.92 62.76% 16.65 10.66 56.19%
PATM 3.04% 24.96% 7.46% 12.57% 7.24% 10.68% 7.34% 9.92%
EPS 0.51 6.18 -91.75% 1.39 2.52 -44.84% 1.15 0.81 41.98% 3.44 0.44 681.82%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 24 Mar 23
Net Sales 507.66 477.10 405.34 Net Sales Growth 41.50% 17.70% Cost Of Goods Sold 261.26 225.29 138.69 Gross Profit 246.40 251.81 266.65 GP Margin 48.54% 52.78% 65.78% Total Expenditure 448.96 376.45 335.18 Power & Fuel Cost - 0.71 0.74 % Of Sales - 0.15% 0.18% Employee Cost - 41.55 37.62 % Of Sales - 8.71% 9.28% Manufacturing Exp. - 72.14 112.72 % Of Sales - 15.12% 27.81% General & Admin Exp. - 26.88 42.31 % Of Sales - 5.63% 10.44% Selling & Distn. Exp. - 6.52 2.06 % Of Sales - 1.37% 0.51% Miscellaneous Exp. - 3.37 1.04 % Of Sales - 0.71% 0.26% EBITDA 58.69 100.65 70.16 EBITDA Margin 11.56% 21.10% 17.31% Other Income 10.56 2.88 4.26 Interest 13.57 9.97 5.03 Depreciation 5.92 5.62 6.31 PBT 49.78 87.94 63.08 Tax 16.70 26.20 16.45 Tax Rate 33.55% 29.79% 26.08% PAT 33.08 61.73 46.63 PAT before Minority Interest 33.08 61.73 46.63 Minority Interest 0.00 0.00 0.00 PAT Margin 6.52% 12.94% 11.50% PAT Growth -41.80% 32.38% EPS 5.93 11.06 8.36

Description TTM Mar 24 Mar 23 Mar 22
Net Sales 512.19 480.24 407.30 296.40 Net Sales Growth 41.96% 17.91% 37.42% Cost Of Goods Sold 264.44 227.51 140.56 93.04 Gross Profit 247.75 252.73 266.74 203.36 GP Margin 48.37% 52.63% 65.49% 68.61% Total Expenditure 453.31 380.90 337.83 242.56 Power & Fuel Cost - 0.71 0.93 1.57 % Of Sales - 0.15% 0.23% 0.53% Employee Cost - 42.02 37.90 26.29 % Of Sales - 8.75% 9.31% 8.87% Manufacturing Exp. - 72.88 109.73 35.49 % Of Sales - 15.18% 26.94% 11.97% General & Admin Exp. - 27.90 45.61 36.05 % Of Sales - 5.81% 11.20% 12.16% Selling & Distn. Exp. - 6.52 2.06 45.58 % Of Sales - 1.36% 0.51% 15.38% Miscellaneous Exp. - 3.37 1.04 4.56 % Of Sales - 0.70% 0.26% 1.54% EBITDA 58.89 99.34 69.47 53.84 EBITDA Margin 11.50% 20.69% 17.06% 18.16% Other Income 11.02 5.15 4.24 0.74 Interest 13.56 9.98 4.21 3.77 Depreciation 5.92 5.62 6.58 2.99 PBT 50.41 88.90 62.92 47.83 Tax 16.80 26.25 16.35 11.84 Tax Rate 33.33% 29.53% 25.99% 24.75% PAT 33.62 62.65 46.57 35.98 PAT before Minority Interest 33.62 62.65 46.57 35.98 Minority Interest 0.00 0.00 0.00 0.00 PAT Margin 6.56% 13.05% 11.43% 12.14% PAT Growth -40.66% 34.53% 29.43% EPS 6.03 11.23 8.35 6.45

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23
Shareholder's Funds 194.69 122.40 Share Capital 9.68 9.60 Total Reserves 172.97 107.73 Non-Current Liabilities 15.98 26.35 Secured Loans 2.62 3.24 Unsecured Loans 0.00 0.00 Long Term Provisions 4.20 1.55 Current Liabilities 313.34 186.28 Trade Payables 114.73 40.61 Other Current Liabilities 110.81 102.97 Short Term Borrowings 50.83 30.14 Short Term Provisions 36.97 12.56 Total Liabilities 524.01 335.03 Net Block 23.40 20.72 Gross Block 39.75 31.45 Accumulated Depreciation 16.35 10.73 Non Current Assets 53.53 30.03 Capital Work in Progress 3.48 0.00 Non Current Investment 0.11 0.11 Long Term Loans & Adv. 13.54 9.07 Other Non Current Assets 12.99 0.13 Current Assets 470.48 305.00 Current Investments 0.00 0.00 Inventories 83.18 82.05 Sundry Debtors 212.73 114.35 Cash & Bank 28.85 46.35 Other Current Assets 145.71 23.61 Short Term Loans & Adv. 109.51 38.64 Net Current Assets 157.13 118.72 Total Assets 524.01 335.03

Description Mar 24 Mar 23 Mar 22
Shareholder's Funds 195.36 122.38 72.18 Share Capital 9.68 9.60 9.60 Total Reserves 173.64 107.71 62.58 Non-Current Liabilities 15.95 26.25 10.93 Secured Loans 2.62 3.24 2.69 Unsecured Loans 0.00 0.00 0.00 Long Term Provisions 4.21 1.55 0.00 Current Liabilities 313.43 186.65 184.42 Trade Payables 113.90 39.76 45.30 Other Current Liabilities 111.21 102.99 127.86 Short Term Borrowings 50.83 30.14 3.14 Short Term Provisions 37.49 13.76 8.12 Total Liabilities 524.74 335.28 267.53 Net Block 23.31 20.72 20.10 Gross Block 40.97 32.76 27.07 Accumulated Depreciation 17.66 12.04 6.97 Non Current Assets 53.33 29.93 28.40 Capital Work in Progress 3.48 0.00 0.00 Non Current Investment 0.00 0.00 0.00 Long Term Loans & Adv. 13.54 9.07 6.12 Other Non Current Assets 12.99 0.15 2.17 Current Assets 471.41 305.35 239.13 Current Investments 0.00 0.00 11.06 Inventories 83.18 82.05 62.44 Sundry Debtors 213.09 114.35 110.01 Cash & Bank 29.14 47.18 25.71 Other Current Assets 146.00 23.79 1.45 Short Term Loans & Adv. 109.61 37.98 28.46 Net Current Assets 157.98 118.70 54.71 Total Assets 524.74 335.28 267.53

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23
Cash From Operating Activity -9.60 -7.59 PBT 87.94 63.08 Adjustment 24.57 13.84 Changes in Working Capital -110.13 -69.49 Cash after chg. in Working capital 2.37 7.43 Interest Paid 0.00 0.00 Tax Paid -11.97 -15.02 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity -14.82 -24.29 Net Fixed Assets -11.78 Net Investments 0.00 Others -3.04 Cash from Financing Activity 14.49 24.92 Net Cash Inflow / Outflow -9.93 -6.96 Opening Cash & Equivalents 15.15 22.11 Closing Cash & Equivalent 5.22 15.15

Description Mar 24 Mar 23
Cash From Operating Activity -10.07 -8.74 PBT 88.90 62.92 Adjustment 24.52 12.39 Changes in Working Capital -111.50 -69.04 Cash after chg. in Working capital 1.92 6.28 Interest Paid 0.00 0.00 Tax Paid -11.99 -15.02 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity -14.13 -25.02 Net Fixed Assets -11.78 Net Investments 0.00 Others -2.35 Cash from Financing Activity 14.51 26.64 Net Cash Inflow / Outflow -9.69 -7.12 Opening Cash & Equivalents 15.39 22.52 Closing Cash & Equivalent 5.50 15.39

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 24 Mar 23
Book Value (Rs.) 37.74 24.44 ROA 14.37% 15.50% ROE 41.16% 49.22% ROCE 48.27% 58.14% Fixed Asset Turnover 13.40 14.11 Receivable days 125.11 101.02 Inventory Days 63.21 65.05 Payable days 125.84 113.36 Cash Conversion Cycle 62.48 52.71 Total Debt/Equity 0.30 0.29 Interest Cover 9.82 13.54

Description Mar 24 Mar 23 Mar 22
Book Value (Rs.) 37.88 24.44 15.04 ROA 14.57% 15.45% 18.33% ROE 41.68% 49.16% 66.03% ROCE 48.67% 57.30% 83.25% Fixed Asset Turnover 13.03 13.62 17.17 Receivable days 124.43 100.53 101.00 Inventory Days 62.79 64.74 41.63 Payable days 123.26 110.44 137.80 Cash Conversion Cycle 63.97 54.83 4.83 Total Debt/Equity 0.30 0.29 0.08 Interest Cover 9.91 15.94 13.70

Top Investors:

dsp small cap fund

kotak mahindra trustee co ltd a/c kotak multicap fund

hdfc mutual fund - hdfc defence fund

milind mahadeo joshi

goldman sachs funds - goldman sachs india equity portfolio

invesco india manufacturing fund

lic mf manufacturing fund

nippon life india trustee ltd-a/c nippon india small cap fund

Annual Reports:

News Update:

JNK India - Quarterly Results
14th Feb 2025, 14:21 PM

Read More
JNK India bags order from JNK Global
6th Feb 2025, 17:24 PM

The order is for Residual Engineering, Procurement, Fabrication, Supply and transportation till FOB
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