Nifty
:
24213.30
Sensex
:
79476.63
217.95 (0.91%)
694.39 (0.88%)
Nifty
Sensex
:
:
24213.30
79476.63
217.95 (0.91%)
694.39 (0.88%)

Jupiter Infomedia Ltd.

BPO/ITeS

Rating :
N/A

BSE: 534623 | NSE: Not Listed

NSE BSE
40.84
05-Nov-2024
  • Open
  • High
  • Low
  • Previous Close
  •  41
  •  42.23
  •  39.02
  •  39.64
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  35008
  •  1436032
  •  57.98
  •  23.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 40.85
  • 6.46
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 34.79
  • N/A
  • 1.52

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.73%
  • 0.54%
  • 27.10%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 1.63%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 27.89
  • 26.19
  • 3.42

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -28.14
  • -12.17

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 57.00
  • 32.68
  • 179.52

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.14
  • 11.14
  • 10.31

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.65
  • 2.10
  • 1.46

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -12.67
  • 42.13
  • 9.43

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Net Sales
1.26
0.38
231.58%
2.74
1.79
53.07%
1.20
0.80
50.00%
0.48
1.22
-60.66%
Expenses
1.04
0.42
147.62%
3.38
1.15
193.91%
0.71
0.77
-7.79%
0.52
1.29
-59.69%
EBITDA
0.22
-0.05
-
-0.64
0.65
-
0.50
0.04
1,150.00%
-0.04
-0.07
-
EBIDTM
17.42%
-13.07%
-23.47%
36.14%
41.25%
4.49%
-8.30%
-6.09%
Other Income
3.92
2.98
31.54%
4.82
2.83
70.32%
1.10
0.84
30.95%
2.84
1.22
132.79%
Interest
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
0.09
0.08
12.50%
0.10
0.18
-44.44%
0.10
0.06
66.67%
0.08
0.06
33.33%
PBT
4.05
2.84
42.61%
4.08
3.30
23.64%
1.50
0.82
82.93%
2.71
1.09
148.62%
Tax
0.58
0.31
87.10%
1.26
0.64
96.88%
0.18
0.11
63.64%
0.38
0.13
192.31%
PAT
3.46
2.54
36.22%
2.82
2.66
6.02%
1.32
0.71
85.92%
2.34
0.96
143.75%
PATM
274.27%
676.80%
102.85%
148.30%
109.83%
89.01%
484.65%
79.19%
EPS
2.48
1.73
43.35%
1.08
1.58
-31.65%
0.97
0.57
70.18%
1.67
0.69
142.03%

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
5.68
4.80
5.39
4.34
0.97
1.50
0.42
0.46
0.63
0.54
0.41
Net Sales Growth
35.56%
-10.95%
24.19%
347.42%
-35.33%
257.14%
-8.70%
-26.98%
16.67%
31.71%
 
Cost Of Goods Sold
1.32
0.86
2.68
3.87
0.34
1.91
-0.01
0.00
0.00
0.00
0.00
Gross Profit
4.36
3.93
2.71
0.47
0.64
-0.41
0.43
0.46
0.63
0.54
0.41
GP Margin
76.81%
81.88%
50.28%
10.83%
65.98%
-27.33%
102.38%
100%
100%
100%
100%
Total Expenditure
5.65
5.03
4.38
4.78
0.64
2.70
0.47
0.61
0.46
1.07
0.39
Power & Fuel Cost
-
0.01
0.01
0.01
0.01
0.01
0.02
0.01
0.02
0.01
0.02
% Of Sales
-
0.21%
0.19%
0.23%
1.03%
0.67%
4.76%
2.17%
3.17%
1.85%
4.88%
Employee Cost
-
0.68
0.52
0.39
0.16
0.29
0.27
0.18
0.19
0.09
0.10
% Of Sales
-
14.17%
9.65%
8.99%
16.49%
19.33%
64.29%
39.13%
30.16%
16.67%
24.39%
Manufacturing Exp.
-
0.01
0.01
0.01
0.00
0.02
0.02
0.00
0.00
0.00
0.00
% Of Sales
-
0.21%
0.19%
0.23%
0%
1.33%
4.76%
0%
0%
0%
0%
General & Admin Exp.
-
1.27
0.95
0.32
0.06
0.07
0.07
0.08
0.07
0.09
0.10
% Of Sales
-
26.46%
17.63%
7.37%
6.19%
4.67%
16.67%
17.39%
11.11%
16.67%
24.39%
Selling & Distn. Exp.
-
0.15
0.15
0.14
0.00
0.01
0.01
0.05
0.07
0.04
0.01
% Of Sales
-
3.12%
2.78%
3.23%
0%
0.67%
2.38%
10.87%
11.11%
7.41%
2.44%
Miscellaneous Exp.
-
2.02
0.02
0.01
0.07
0.35
0.06
0.26
0.09
0.81
0.01
% Of Sales
-
42.08%
0.37%
0.23%
7.22%
23.33%
14.29%
56.52%
14.29%
150.0%
29.27%
EBITDA
0.04
-0.23
1.01
-0.44
0.33
-1.20
-0.05
-0.15
0.17
-0.53
0.02
EBITDA Margin
0.70%
-4.79%
18.74%
-10.14%
34.02%
-80.0%
-11.90%
-32.61%
26.98%
-98.15%
4.88%
Other Income
12.68
11.73
5.64
1.21
0.48
0.42
0.28
0.04
1.64
0.13
0.27
Interest
0.00
0.00
0.00
0.00
0.00
0.05
0.08
0.00
0.00
0.03
0.02
Depreciation
0.37
0.36
0.36
0.21
0.14
0.19
0.23
0.28
0.26
0.24
0.18
PBT
12.34
11.14
6.29
0.56
0.67
-1.02
-0.08
-0.39
1.55
-0.66
0.09
Tax
2.40
2.12
1.05
0.09
0.28
-0.23
-0.06
-0.14
0.11
-0.07
0.03
Tax Rate
19.45%
19.03%
16.69%
16.07%
41.79%
22.55%
75.00%
35.90%
7.10%
10.61%
33.33%
PAT
9.94
5.46
3.40
0.25
0.39
-0.79
-0.02
-0.25
1.44
-0.59
0.06
PAT before Minority Interest
6.20
9.01
5.24
0.47
0.39
-0.79
-0.02
-0.25
1.44
-0.59
0.06
Minority Interest
-3.74
-3.55
-1.84
-0.22
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
175.00%
113.75%
63.08%
5.76%
40.21%
-52.67%
-4.76%
-54.35%
228.57%
-109.26%
14.63%
PAT Growth
44.69%
60.59%
1,260.00%
-35.90%
-
-
-
-
-
-
 
EPS
9.94
5.46
3.40
0.25
0.39
-0.79
-0.02
-0.25
1.44
-0.59
0.06

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
22.88
17.42
14.03
10.23
9.84
10.62
10.65
11.01
9.85
10.67
Share Capital
10.02
10.02
10.02
10.02
10.02
10.02
10.02
10.02
10.02
10.02
Total Reserves
12.86
7.40
4.01
0.21
-0.18
0.60
0.63
0.99
-0.17
0.65
Non-Current Liabilities
0.74
0.08
-0.50
-0.39
-0.49
-0.26
-0.20
-0.04
-0.09
-0.02
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
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
1.05
1.13
0.04
0.02
0.04
0.66
0.06
0.10
0.04
0.39
Trade Payables
0.00
0.09
0.01
0.00
0.01
0.01
0.00
0.00
0.00
0.00
Other Current Liabilities
1.05
1.04
0.03
0.01
0.04
0.05
0.05
0.03
0.03
0.04
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.61
0.00
0.00
0.00
0.21
Short Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.06
0.00
0.13
Total Liabilities
34.31
24.71
17.81
9.86
9.39
11.02
10.51
11.07
9.80
11.04
Net Block
1.11
1.07
1.25
0.63
0.77
0.84
0.96
1.10
1.17
1.15
Gross Block
3.28
3.25
3.42
2.31
2.31
2.20
2.09
1.35
1.76
1.51
Accumulated Depreciation
2.17
2.18
2.16
1.68
1.54
1.36
1.13
0.26
0.59
0.36
Non Current Assets
23.20
15.37
13.47
8.00
8.18
10.51
10.35
10.93
9.23
10.70
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
19.43
9.81
7.21
0.09
0.03
2.94
4.93
5.69
3.91
5.39
Long Term Loans & Adv.
2.65
4.49
5.01
7.28
7.38
6.72
4.46
4.15
4.15
4.16
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
8.72
6.96
1.95
1.86
1.21
0.51
0.15
0.14
0.57
0.34
Current Investments
1.53
0.81
0.17
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.98
1.03
1.09
0.30
0.24
0.01
0.00
0.00
0.00
0.00
Sundry Debtors
0.00
3.26
0.00
0.00
0.03
0.00
0.00
0.00
0.01
0.02
Cash & Bank
6.06
1.71
0.49
0.07
0.08
0.04
0.06
0.05
0.51
0.06
Other Current Assets
0.14
0.11
0.06
1.02
0.85
0.46
0.09
0.09
0.05
0.25
Short Term Loans & Adv.
0.03
0.04
0.13
0.47
0.26
0.22
0.09
0.09
0.05
0.03
Net Current Assets
7.67
5.83
1.91
1.84
1.17
-0.15
0.10
0.04
0.53
-0.05
Total Assets
31.92
22.33
15.42
9.86
9.39
11.02
10.50
11.07
9.80
11.04

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
6.34
2.27
-0.24
-0.44
-0.23
-2.03
0.58
0.19
0.18
0.12
PBT
11.14
6.29
0.56
0.67
-1.02
-0.08
-0.39
1.55
-0.66
0.09
Adjustment
-6.50
-1.50
-1.01
-0.34
0.87
-0.07
0.42
-1.36
0.86
0.02
Changes in Working Capital
3.22
-2.07
0.42
-0.77
-0.04
-1.75
0.62
0.00
0.02
0.03
Cash after chg. in Working capital
7.86
2.72
-0.04
-0.44
-0.18
-1.90
0.65
0.19
0.21
0.13
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.52
-0.45
-0.20
0.00
-0.04
-0.14
-0.08
-0.01
-0.04
-0.02
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
-1.98
-1.03
-6.91
0.42
0.93
1.48
-0.44
-0.66
0.63
-4.20
Net Fixed Assets
0.24
0.41
0.00
0.00
-0.11
-0.11
-0.14
-0.18
-0.25
Net Investments
-0.72
-0.64
-2.06
-0.06
1.42
1.86
0.08
-0.61
-0.42
Others
-1.50
-0.80
-4.85
0.48
-0.38
-0.27
-0.38
0.13
1.30
Cash from Financing Activity
-0.01
-0.01
7.57
0.00
-0.66
0.53
-0.12
0.00
-0.36
4.09
Net Cash Inflow / Outflow
4.35
1.22
0.42
-0.02
0.04
-0.02
0.02
-0.47
0.45
0.00
Opening Cash & Equivalents
1.71
0.49
0.07
0.08
0.04
0.06
0.05
0.51
0.06
0.06
Closing Cash & Equivalent
6.06
1.71
0.49
0.07
0.08
0.04
0.06
0.05
0.51
0.06

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.)
22.84
17.39
14.00
10.21
9.82
10.60
10.62
10.99
9.83
10.65
ROA
30.42%
24.37%
3.33%
4.08%
-7.69%
-0.21%
-2.30%
13.82%
-5.66%
0.56%
ROE
44.72%
33.33%
3.84%
3.91%
-7.67%
-0.21%
-2.29%
13.82%
-5.74%
0.58%
ROCE
55.28%
40.01%
4.59%
6.70%
-9.19%
-0.02%
-3.52%
14.89%
-6.07%
1.04%
Fixed Asset Turnover
1.47
1.62
1.52
0.42
0.67
0.19
0.27
0.41
0.33
0.27
Receivable days
124.26
110.67
0.16
5.78
3.79
1.29
2.00
2.87
7.14
13.70
Inventory Days
76.40
71.68
58.45
101.73
30.73
11.06
0.00
0.00
0.00
0.00
Payable days
19.14
6.64
0.50
4.87
1.00
3.29
2.23
0.97
2.58
4.90
Cash Conversion Cycle
181.52
175.70
58.12
102.64
33.51
9.06
-0.23
1.90
4.56
8.80
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.06
0.00
0.00
0.00
0.02
Interest Cover
2475.60
1572.95
0.00
0.00
-18.79
-0.02
-77.36
0.00
-19.59
4.96

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • Jupiter Infomedia - Quarterly Results
    12th Aug 2024, 13:12 PM

    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.