Nifty

:

23753.45

Sensex

:

78540.17

165.95 (0.70%)
498.58 (0.64%)

Login

Nifty
Sensex

:
:

23753.45
78540.17

165.95 (0.70%)
498.58 (0.64%)

Jyoti Resins & Adhesives Ltd.

Chemicals

Rating :

N/A

BSE: 514448 | NSE: Not Listed

Watchlist

NSE BSE

1324.65

20-Dec-2024

Open
High
Low
Previous Close

1330.00
1356.80
1320.00
1337.15

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

13201
176.24
1635.00
1181.05

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,589.58
22.62
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,455.68
0.68%
9.14

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

25.47
28.47
12.24

EBITDA CAGR (%)

10 Years
5 Years
3 Years

57.39
52.02
28.69

PAT CAGR (%)

10 Years
5 Years
3 Years

78.02
52.64
50.32

P:E (Median)

8 Years
5 Years
3 Years

25.61
26.24
36.51

P:BV (Average)

8 Years
5 Years
3 Years

13.60
13.60
18.85

EV:EBITDA (Average)

8 Years
5 Years
3 Years

13.94
20.93
27.64

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 65.25 62.96 3.64% 69.18 61.18 13.08% 71.24 65.08 9.47% 61.92 66.61 -7.04%
Expenses 45.85 41.56 10.32% 45.76 40.43 13.18% 50.01 45.02 11.08% 41.37 50.28 -17.72%
EBITDA 19.40 21.40 -9.35% 23.42 20.75 12.87% 21.23 20.06 5.83% 20.55 16.33 25.84%
EBIDTM 29.73% 33.99% 33.85% 33.92% 29.80% 30.82% 33.19% 24.52%
Other Income 2.73 0.81 237.04% 1.96 0.56 250.00% 4.20 1.75 140.00% 1.25 0.17 635.29%
Interest 0.00 0.00 0 0.00 0.00 0 0.05 0.03 66.67% 0.00 0.00 0
Depreciation 0.38 0.27 40.74% 0.37 0.27 37.04% 0.26 0.40 -35.00% 0.29 0.35 -17.14%
PBT 21.75 21.94 -0.87% 25.01 21.04 18.87% 25.12 21.38 17.49% 21.51 16.15 33.19%
Tax 5.46 5.76 -5.21% 6.25 5.30 17.92% 6.35 4.97 27.77% 5.07 4.00 26.75%
PAT 16.29 16.18 0.68% 18.76 15.74 19.19% 18.77 16.41 14.38% 16.44 12.15 35.31%
PATM 24.97% 25.70% 27.12% 25.73% 26.35% 25.22% 26.55% 18.24%
EPS 13.57 13.48 0.67% 15.63 13.12 19.13% 15.64 13.68 14.33% 13.70 10.13 35.24%

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 267.59 257.30 261.25 181.96 101.29 73.53 68.69 54.23 42.35 47.09 26.60 Net Sales Growth 4.60% -1.51% 43.58% 79.64% 37.75% 7.05% 26.66% 28.05% -10.07% 77.03% Cost Of Goods Sold 84.23 62.40 112.83 91.74 45.38 35.41 46.50 33.50 18.93 17.07 12.85 Gross Profit 183.36 194.90 148.42 90.21 55.91 38.13 22.20 20.74 23.43 30.02 13.75 GP Margin 68.52% 75.75% 56.81% 49.58% 55.20% 51.86% 32.32% 38.24% 55.32% 63.75% 51.69% Total Expenditure 182.99 173.36 200.63 158.18 90.85 63.19 65.82 52.48 41.04 45.83 25.70 Power & Fuel Cost - 0.83 0.89 0.91 0.60 0.63 0.57 0.57 0.52 0.37 0.30 % Of Sales - 0.32% 0.34% 0.50% 0.59% 0.86% 0.83% 1.05% 1.23% 0.79% 1.13% Employee Cost - 25.08 17.75 14.62 12.95 12.10 9.97 8.92 7.27 4.36 2.95 % Of Sales - 9.75% 6.79% 8.03% 12.79% 16.46% 14.51% 16.45% 17.17% 9.26% 11.09% Manufacturing Exp. - 26.42 25.68 20.12 7.35 3.29 0.62 3.89 7.99 0.35 0.24 % Of Sales - 10.27% 9.83% 11.06% 7.26% 4.47% 0.90% 7.17% 18.87% 0.74% 0.90% General & Admin Exp. - 7.05 5.50 3.39 2.32 4.65 3.21 2.52 2.58 5.76 2.53 % Of Sales - 2.74% 2.11% 1.86% 2.29% 6.32% 4.67% 4.65% 6.09% 12.23% 9.51% Selling & Distn. Exp. - 48.64 36.98 25.78 22.12 5.78 4.73 3.00 3.69 17.89 6.81 % Of Sales - 18.90% 14.16% 14.17% 21.84% 7.86% 6.89% 5.53% 8.71% 37.99% 25.60% Miscellaneous Exp. - 2.94 0.98 1.62 0.12 1.33 0.22 0.08 0.06 0.03 6.81 % Of Sales - 1.14% 0.38% 0.89% 0.12% 1.81% 0.32% 0.15% 0.14% 0.06% 0.08% EBITDA 84.60 83.94 60.62 23.78 10.44 10.34 2.87 1.75 1.31 1.26 0.90 EBITDA Margin 31.62% 32.62% 23.20% 13.07% 10.31% 14.06% 4.18% 3.23% 3.09% 2.68% 3.38% Other Income 10.14 6.82 2.26 3.45 6.42 1.35 0.53 0.01 0.02 0.01 0.02 Interest 0.05 0.07 0.03 0.06 0.08 0.09 0.09 0.17 0.66 0.85 0.54 Depreciation 1.30 1.09 1.45 0.71 0.62 0.48 0.25 0.11 0.08 0.08 0.08 PBT 93.39 89.60 61.41 26.46 16.17 11.14 3.07 1.49 0.58 0.33 0.31 Tax 23.13 22.48 14.97 6.69 4.01 3.04 0.87 0.44 0.19 0.11 0.10 Tax Rate 24.77% 25.09% 24.38% 25.28% 24.80% 27.29% 28.34% 29.53% 32.76% 33.33% 32.26% PAT 70.26 67.12 46.44 19.76 12.17 8.10 2.20 1.05 0.39 0.22 0.21 PAT before Minority Interest 70.26 67.12 46.44 19.76 12.17 8.10 2.20 1.05 0.39 0.22 0.21 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 26.26% 26.09% 17.78% 10.86% 12.02% 11.02% 3.20% 1.94% 0.92% 0.47% 0.79% PAT Growth 16.17% 44.53% 135.02% 62.37% 50.25% 268.18% 109.52% 169.23% 77.27% 4.76% EPS 58.55 55.93 38.70 16.47 10.14 6.75 1.83 0.88 0.33 0.18 0.18

Description TTM Mar 07 Mar 06 Mar 05
Net Sales - 2.03 1.54 1.29 Net Sales Growth - 31.82% 19.38% Cost Of Goods Sold - 1.16 0.79 0.67 Gross Profit - 0.87 0.74 0.63 GP Margin - 42.86% 48.05% 48.84% Total Expenditure - 1.80 1.33 1.19 Power & Fuel Cost - 0.07 0.04 0.03 % Of Sales - 3.45% 2.60% 2.33% Employee Cost - 0.16 0.11 0.12 % Of Sales - 7.88% 7.14% 9.30% Manufacturing Exp. - 0.27 0.20 0.13 % Of Sales - 13.30% 12.99% 10.08% General & Admin Exp. - 0.10 0.12 0.12 % Of Sales - 4.93% 7.79% 9.30% Selling & Distn. Exp. - 0.04 0.04 0.02 % Of Sales - 1.97% 2.60% 1.55% Miscellaneous Exp. - 0.01 0.02 0.12 % Of Sales - 0.49% 1.30% 9.30% EBITDA - 0.23 0.21 0.10 EBITDA Margin - 11.33% 13.64% 7.75% Other Income - 0.01 0.00 0.00 Interest - 0.08 0.05 0.06 Depreciation - 0.11 0.11 0.12 PBT - 0.04 0.04 -0.07 Tax - 0.00 0.00 0.00 Tax Rate - 0.00% 0.00% 0.00% PAT - 0.04 0.04 -0.07 PAT before Minority Interest - 0.04 0.04 -0.07 Minority Interest - 0.00 0.00 0.00 PAT Margin - 1.97% 2.60% -5.43% PAT Growth - 0.00% - EPS - 0.03 0.03 -0.06

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 166.24 105.98 62.53 43.94 28.40 7.88 5.68 4.64 4.34 4.12 Share Capital 12.00 12.00 4.00 4.00 4.00 4.00 4.00 4.00 4.00 4.00 Total Reserves 154.24 93.98 58.53 39.94 24.40 3.88 1.68 0.64 0.34 0.12 Non-Current Liabilities 1.47 0.71 0.65 0.57 1.39 0.93 0.68 0.27 2.20 1.79 Secured Loans 0.00 0.00 0.00 0.05 0.99 0.50 0.31 0.00 0.00 0.50 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.51 1.35 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 102.62 103.96 88.48 99.61 90.53 73.68 51.17 43.62 22.29 15.01 Trade Payables 9.90 14.20 2.06 2.13 3.96 2.89 2.39 7.35 7.78 5.71 Other Current Liabilities 90.83 88.00 85.27 92.39 1.11 1.39 1.36 1.82 0.00 0.33 Short Term Borrowings 0.00 0.00 0.05 0.23 0.22 0.20 0.09 7.82 6.41 7.21 Short Term Provisions 1.89 1.75 1.10 4.86 85.24 69.20 47.33 26.63 8.09 1.76 Total Liabilities 270.33 210.65 151.66 144.12 120.32 82.49 57.53 48.53 28.83 20.92 Net Block 48.24 47.26 46.27 38.89 18.79 5.19 3.95 0.71 0.79 0.84 Gross Block 54.94 53.18 50.75 42.66 21.94 7.86 6.37 3.03 3.03 3.00 Accumulated Depreciation 6.70 5.93 4.48 3.77 3.15 2.68 2.42 2.32 2.24 2.16 Non Current Assets 49.71 74.86 46.78 45.26 22.86 5.26 4.04 2.39 1.78 0.92 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 0.00 0.00 0.07 0.07 0.07 0.07 0.09 0.08 0.08 0.08 Long Term Loans & Adv. 0.38 0.00 0.00 0.00 0.00 0.00 0.00 1.60 0.90 0.00 Other Non Current Assets 1.10 27.60 0.44 6.30 4.00 0.00 0.00 0.00 0.00 0.00 Current Assets 220.62 135.79 104.90 98.86 97.46 77.23 53.50 46.13 27.05 20.01 Current Investments 0.04 0.02 0.02 3.08 5.61 0.30 0.00 0.00 0.00 0.00 Inventories 4.97 5.03 8.99 5.45 8.68 5.42 5.22 5.69 5.65 4.90 Sundry Debtors 93.98 91.46 64.33 52.09 53.16 54.20 43.38 37.37 20.76 14.71 Cash & Bank 110.59 30.88 23.75 23.71 18.14 7.51 4.40 2.89 0.41 0.33 Other Current Assets 11.04 0.02 0.01 0.01 11.86 9.80 0.51 0.18 0.22 0.07 Short Term Loans & Adv. 11.02 8.37 7.79 14.52 11.85 9.78 0.47 0.10 0.17 0.04 Net Current Assets 118.00 31.84 16.41 -0.75 6.94 3.55 2.33 2.51 4.76 5.00 Total Assets 270.33 210.65 151.68 144.12 120.32 82.49 57.54 48.52 28.83 20.93

Description Mar 07 Mar 06 Mar 05
Shareholder's Funds 52.40 52.36 52.33 Share Capital 54.00 54.00 54.00 Total Reserves -1.60 -1.64 -1.67 Non-Current Liabilities 0.96 0.44 0.33 Secured Loans 0.55 0.29 0.32 Unsecured Loans 0.41 0.15 0.01 Long Term Provisions 0.00 0.00 0.00 Current Liabilities 0.38 0.27 0.26 Trade Payables 0.33 0.24 0.09 Other Current Liabilities 0.05 0.03 0.17 Short Term Borrowings 0.00 0.00 0.00 Short Term Provisions 0.00 0.00 0.00 Total Liabilities 53.74 53.07 52.92 Net Block 50.58 50.61 50.74 Gross Block 51.82 51.76 51.79 Accumulated Depreciation 1.23 1.15 1.06 Non Current Assets 50.58 50.61 50.74 Capital Work in Progress 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 Long Term Loans & Adv. 0.00 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 Current Assets 3.15 2.46 2.16 Current Investments 0.12 0.12 0.12 Inventories 0.44 0.40 0.47 Sundry Debtors 1.45 0.97 0.66 Cash & Bank 0.01 0.06 0.00 Other Current Assets 1.13 0.00 0.00 Short Term Loans & Adv. 1.13 0.91 0.91 Net Current Assets 2.77 2.18 1.91 Total Assets 53.74 53.08 52.91

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

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 26.86 0.89 2.61 10.43 6.89 4.29 3.07 3.73 0.84 -3.99 PBT 89.60 61.41 26.46 16.17 11.14 3.07 1.49 0.58 0.33 0.30 Adjustment -3.28 -0.59 -2.00 -3.91 0.52 -0.17 0.25 0.72 0.07 0.08 Changes in Working Capital -36.26 -46.18 -15.35 1.41 -1.77 2.20 1.69 2.62 0.55 -4.28 Cash after chg. in Working capital 50.07 14.64 9.11 13.68 9.89 5.09 3.42 3.92 0.95 -3.90 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -23.20 -13.75 -6.50 -3.25 -3.00 -0.80 -0.36 -0.19 -0.11 -0.09 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 4.70 -0.30 -2.27 -9.22 -6.94 -1.28 -1.74 -0.69 -0.04 -0.06 Net Fixed Assets -1.76 -2.43 -8.09 -20.72 -14.08 -1.49 -3.34 0.00 -0.03 0.13 Net Investments -0.02 0.07 3.06 2.53 -5.31 -0.28 -0.01 0.00 0.00 -0.02 Others 6.48 2.06 2.76 8.97 12.45 0.49 1.61 -0.69 -0.01 -0.17 Cash from Financing Activity -7.25 -3.01 -1.18 -1.90 0.35 0.10 0.18 -0.56 -0.72 4.28 Net Cash Inflow / Outflow 24.32 -2.42 -0.84 -0.69 0.30 3.12 1.50 2.48 0.08 0.23 Opening Cash & Equivalents 3.86 6.28 7.12 7.81 7.51 4.40 2.89 0.41 0.33 0.10 Closing Cash & Equivalent 28.18 3.86 6.28 7.12 7.81 7.51 4.40 2.89 0.41 0.33

Description Mar 07 Mar 06 Mar 05
Cash From Operating Activity -0.48 -0.06 0.20 PBT 0.04 0.04 -0.08 Adjustment 0.12 0.13 0.15 Changes in Working Capital -0.63 -0.22 0.13 Cash after chg. in Working capital -0.48 -0.06 0.20 Interest Paid 0.00 0.00 0.00 Tax Paid 0.00 0.00 0.00 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity -0.09 0.00 0.00 Net Fixed Assets -0.06 0.03 Net Investments 50.00 0.00 Others -50.03 -0.03 Cash from Financing Activity 0.52 0.11 -0.21 Net Cash Inflow / Outflow -0.05 0.05 -0.02 Opening Cash & Equivalents 0.06 0.00 0.02 Closing Cash & Equivalent 0.01 0.06 0.00

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 124.53 74.32 38.11 22.62 39.95 19.70 14.21 11.59 10.84 10.29 ROA 27.91% 25.64% 13.36% 9.20% 7.99% 3.14% 1.97% 1.01% 0.88% 1.22% ROE 56.26% 68.85% 54.24% 56.42% 67.90% 32.39% 20.28% 8.73% 5.19% 5.07% ROCE 75.16% 91.05% 72.43% 72.85% 87.13% 43.06% 17.87% 10.06% 9.21% 7.47% Fixed Asset Turnover 4.76 5.03 3.90 3.14 4.93 9.65 11.74 19.19 17.69 9.86 Receivable days 131.53 108.83 116.77 189.63 266.41 259.24 267.08 182.29 121.27 144.27 Inventory Days 7.09 9.80 14.49 25.47 35.00 28.27 36.09 35.57 36.06 44.97 Payable days 70.50 26.31 8.33 24.46 35.31 15.45 35.04 72.54 59.68 58.89 Cash Conversion Cycle 68.12 92.32 122.93 190.65 266.11 272.06 268.13 145.31 97.66 130.36 Total Debt/Equity 0.00 0.00 0.00 0.01 0.08 0.09 0.07 1.69 1.83 2.28 Interest Cover 1247.17 1938.26 457.19 212.14 129.63 36.64 9.70 1.87 1.39 1.57

Description Mar 07 Mar 06 Mar 05
Book Value (Rs.) 9.70 9.69 9.69 ROA 0.07% 0.08% -0.13% ROE 0.07% 0.09% -0.13% ROCE 0.22% 0.19% -0.02% Fixed Asset Turnover 0.04 0.03 0.03 Receivable days 203.42 187.01 209.42 Inventory Days 70.87 99.84 145.14 Payable days 56.34 43.65 77.62 Cash Conversion Cycle 217.94 243.20 276.94 Total Debt/Equity 0.02 0.01 0.01 Interest Cover 1.49 1.84 -0.18

Top Investors:

udita tapan patel

naisha it solutions llp

nayanaben dineshbhai patel

portfolio management services

Annual Reports:

News Update:

No Latest News!

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