Nifty
Sensex
:
:
22795.90
75311.06
-117.25 (-0.51%)
-424.90 (-0.56%)

Engineering - Industrial Equipments

Rating :
N/A

BSE: 544081 | NSE: JYOTICNC

1126.95
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  1100.00
  •  1153.30
  •  1100.00
  •  1109.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  496908
  •  5623.83
  •  1504.30
  •  567.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 20,398.71
  • 66.52
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 20,548.43
  • N/A
  • 12.96

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.55%
  • 0.39%
  • 18.60%
  • FII
  • DII
  • Others
  • 5.91%
  • 11.37%
  • 1.18%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.94
  • -
  • 21.49

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.79
  • -
  • 32.84

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 32.57
  • -
  • -

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
7.32
P/E Ratio
171.73
Revenue
1189
EBITDA
272
Net Income
140
ROA
P/Bk Ratio
16.28
ROE
FCFF
-247.15
FCFF Yield
-0.88

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
449.51
377.92
18.94%
430.67
302.28
42.47%
361.84
208.13
73.85%
450.13
445.78
0.98%
Expenses
336.94
281.65
19.63%
324.09
247.76
30.81%
267.76
191.80
39.60%
316.32
361.79
-12.57%
EBITDA
112.57
96.27
16.93%
106.58
54.52
95.49%
94.08
16.33
476.12%
133.81
84.00
59.30%
EBIDTM
25.04%
25.47%
24.75%
18.04%
26.00%
7.85%
29.73%
18.84%
Other Income
-0.14
3.10
-
11.07
1.32
738.64%
3.98
-0.93
-
2.99
10.95
-72.69%
Interest
10.72
23.54
-54.46%
9.02
24.86
-63.72%
11.02
20.62
-46.56%
20.70
31.61
-34.51%
Depreciation
8.58
8.65
-0.81%
9.21
7.96
15.70%
8.41
7.66
9.79%
8.48
10.54
-19.54%
PBT
93.13
67.17
38.65%
99.42
23.03
331.70%
69.56
-12.88
-
107.62
83.24
29.29%
Tax
12.89
19.13
-32.62%
23.54
6.28
274.84%
18.64
0.69
2,601.45%
7.98
13.75
-41.96%
PAT
80.24
48.04
67.03%
75.88
16.76
352.74%
50.92
-13.58
-
99.64
69.48
43.41%
PATM
17.85%
12.71%
17.62%
5.54%
14.07%
-6.52%
22.14%
15.59%
EPS
3.53
2.44
44.67%
3.34
0.86
288.37%
2.24
-0.82
-
4.38
4.22
3.79%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 16
Mar 15
Mar 14
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
1,692.15
1,338.47
929.26
746.49
666.14
684.45
670.59
600.38
436.25
277.78
361.24
Net Sales Growth
26.84%
44.04%
24.48%
12.06%
-2.68%
2.07%
11.69%
37.62%
57.05%
-23.10%
 
Cost Of Goods Sold
837.26
673.70
551.60
419.69
303.25
324.80
310.07
325.13
234.96
144.00
143.47
Gross Profit
854.89
664.77
377.66
326.80
362.88
359.65
360.53
275.25
201.29
133.78
217.76
GP Margin
50.52%
49.67%
40.64%
43.78%
54.48%
52.55%
53.76%
45.85%
46.14%
48.16%
60.28%
Total Expenditure
1,245.11
1,037.92
852.40
673.83
540.97
585.81
570.00
517.29
394.00
276.93
326.74
Power & Fuel Cost
-
26.31
16.73
13.60
12.83
13.54
12.71
0.00
0.00
0.00
0.00
% Of Sales
-
1.97%
1.80%
1.82%
1.93%
1.98%
1.90%
0%
0%
0%
0%
Employee Cost
-
204.51
166.24
141.84
108.02
116.08
107.14
74.17
63.92
63.78
63.82
% Of Sales
-
15.28%
17.89%
19.00%
16.22%
16.96%
15.98%
12.35%
14.65%
22.96%
17.67%
Manufacturing Exp.
-
57.66
45.01
46.04
11.74
13.43
14.69
0.00
0.00
0.00
0.00
% Of Sales
-
4.31%
4.84%
6.17%
1.76%
1.96%
2.19%
0%
0%
0%
0%
General & Admin Exp.
-
29.28
23.85
21.16
14.27
10.33
12.79
117.99
95.12
69.16
119.44
% Of Sales
-
2.19%
2.57%
2.83%
2.14%
1.51%
1.91%
19.65%
21.80%
24.90%
33.06%
Selling & Distn. Exp.
-
28.19
25.28
13.74
23.81
59.43
50.74
0.00
0.00
0.00
0.00
% Of Sales
-
2.11%
2.72%
1.84%
3.57%
8.68%
7.57%
0%
0%
0%
0%
Miscellaneous Exp.
-
18.27
23.71
17.77
67.06
48.22
61.86
0.00
0.00
0.00
0.00
% Of Sales
-
1.36%
2.55%
2.38%
10.07%
7.05%
9.22%
0%
0%
0%
0%
EBITDA
447.04
300.55
76.86
72.66
125.17
98.64
100.59
83.09
42.25
0.85
34.50
EBITDA Margin
26.42%
22.45%
8.27%
9.73%
18.79%
14.41%
15.00%
13.84%
9.68%
0.31%
9.55%
Other Income
17.90
6.87
23.34
3.57
1.29
16.52
1.36
1.29
6.73
9.38
13.87
Interest
51.46
89.72
89.70
82.20
71.02
68.87
59.86
38.98
29.41
26.94
26.89
Depreciation
34.68
32.75
33.62
35.79
24.82
25.89
32.26
20.27
20.61
24.06
22.99
PBT
369.73
184.95
-23.12
-41.75
30.62
20.40
9.84
25.13
-1.03
-40.78
-1.50
Tax
63.05
34.09
12.79
6.55
7.61
11.40
12.94
8.96
3.15
0.54
-0.02
Tax Rate
17.05%
18.43%
174.49%
-15.69%
24.85%
55.88%
131.50%
35.65%
-305.83%
-1.32%
1.33%
PAT
306.68
150.86
-5.46
-48.30
23.00
9.00
-3.10
16.17
-4.18
-41.32
-1.49
PAT before Minority Interest
306.68
150.86
-5.46
-48.30
23.00
9.00
-3.10
16.17
-4.18
-41.32
-1.49
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
18.12%
11.27%
-0.59%
-6.47%
3.45%
1.31%
-0.46%
2.69%
-0.96%
-14.88%
-0.41%
PAT Growth
154.08%
-
-
-
155.56%
-
-
-
-
-
 
EPS
13.49
6.63
-0.24
-2.12
1.01
0.40
-0.14
0.71
-0.18
-1.82
-0.07

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Shareholder's Funds
1,364.63
82.04
41.15
105.59
72.17
71.55
115.07
85.65
Share Capital
45.48
32.93
29.48
13.76
11.15
11.15
11.15
8.80
Total Reserves
1,319.14
49.12
11.68
91.83
48.19
47.45
93.12
63.64
Non-Current Liabilities
99.21
160.45
173.21
177.64
147.96
164.59
186.13
144.80
Secured Loans
13.35
114.12
140.26
142.81
100.19
119.52
140.36
124.95
Unsecured Loans
71.17
13.35
0.00
12.54
20.95
23.22
24.15
1.91
Long Term Provisions
15.28
12.78
12.17
10.27
16.06
14.32
15.33
12.58
Current Liabilities
713.92
1,272.85
1,071.87
495.95
403.88
337.19
295.40
259.02
Trade Payables
371.55
412.99
295.36
106.14
82.86
64.25
87.27
73.98
Other Current Liabilities
112.38
188.30
161.05
149.01
147.84
138.50
117.12
104.79
Short Term Borrowings
216.51
656.78
607.46
221.67
169.90
134.43
90.26
80.01
Short Term Provisions
13.49
14.77
8.00
19.13
3.28
0.01
0.75
0.24
Total Liabilities
2,177.76
1,515.34
1,286.23
779.18
624.01
573.33
596.60
489.47
Net Block
322.32
283.05
292.50
260.46
205.23
197.48
185.52
167.19
Gross Block
788.47
715.93
686.67
260.46
205.23
197.48
185.52
167.19
Accumulated Depreciation
466.15
432.88
394.17
0.00
0.00
0.00
0.00
0.00
Non Current Assets
415.47
335.94
329.30
287.50
220.29
214.17
216.29
177.65
Capital Work in Progress
57.65
15.38
5.48
12.06
0.00
3.86
10.25
0.00
Non Current Investment
3.66
3.39
1.96
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
31.81
23.65
24.10
13.02
13.52
11.29
20.52
10.46
Other Non Current Assets
0.03
10.47
5.26
1.96
1.53
1.53
0.00
0.00
Current Assets
1,762.30
1,179.40
956.93
491.68
403.72
359.15
380.31
311.82
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
865.99
819.90
634.04
330.15
304.52
273.32
289.17
205.24
Sundry Debtors
249.10
145.88
200.19
124.19
74.18
59.30
55.87
71.94
Cash & Bank
385.61
28.29
22.57
12.89
7.86
6.75
8.52
9.52
Other Current Assets
261.59
15.40
48.45
9.74
17.16
19.78
26.75
25.13
Short Term Loans & Adv.
224.98
169.93
51.68
14.72
9.86
13.00
13.81
13.72
Net Current Assets
1,048.37
-93.45
-114.94
-4.27
-0.16
21.97
84.91
52.80
Total Assets
2,177.77
1,515.34
1,286.23
779.18
624.01
573.32
596.60
489.47

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Cash From Operating Activity
-48.25
42.15
35.56
28.93
9.01
-18.19
41.46
PBT
184.95
7.33
25.13
-1.03
-40.78
-1.50
-1.88
Adjustment
116.94
117.12
58.17
43.90
48.18
36.95
21.23
Changes in Working Capital
-299.83
-75.24
-42.60
-15.04
2.98
-53.47
22.92
Cash after chg. in Working capital
2.06
49.21
40.69
27.83
10.38
-18.02
42.27
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-50.31
-7.06
-5.13
1.11
-1.37
-0.16
-0.80
Other Direct Exp. Paid
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
Cash From Investing Activity
-170.49
-31.64
-99.23
-6.47
-39.28
-37.12
-149.47
Net Fixed Assets
-105.81
-300.43
-70.60
-9.03
-25.88
-18.56
Net Investments
-60.90
-155.74
0.00
-28.62
0.00
0.00
Others
-3.78
424.53
-28.63
31.18
-13.40
-18.56
Cash from Financing Activity
504.98
3.13
68.49
-23.73
26.37
53.97
106.23
Net Cash Inflow / Outflow
286.24
13.65
4.82
-1.27
-3.90
-1.34
-1.78
Opening Cash & Equivalents
16.09
2.44
2.97
1.64
4.95
7.17
6.21
Closing Cash & Equivalent
302.33
16.09
1.94
2.97
1.64
4.95
7.17

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 11
Mar 10
Mar 09
Mar 08
Book Value (Rs.)
60.00
4.98
13.96
53.23
52.57
93.54
82.34
ROA
8.17%
-0.39%
-3.62%
-0.70%
-7.06%
-0.27%
-0.64%
ROE
20.86%
-8.87%
-65.50%
-7.09%
-50.74%
-1.68%
-4.35%
ROCE
21.26%
11.12%
4.88%
6.93%
-3.42%
7.08%
3.58%
Fixed Asset Turnover
1.78
1.33
1.08
2.31
1.52
2.13
1.20
Receivable days
53.86
67.97
102.21
52.35
72.40
62.04
130.88
Inventory Days
229.87
285.54
321.95
226.62
353.59
239.97
373.38
Payable days
212.53
234.36
264.08
83.20
117.79
112.83
173.81
Cash Conversion Cycle
71.20
119.15
160.08
195.77
308.19
189.17
330.45
Total Debt/Equity
0.22
10.16
19.14
5.72
5.74
2.73
3.20
Interest Cover
3.06
1.08
0.49
0.96
-0.51
0.94
0.86

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.