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

Engineering - Industrial Equipments

Rating :
N/A

BSE: 544081 | NSE: JYOTICNC

1294.55
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1345.00
  •  1351.95
  •  1270.00
  •  1337.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  124860
  •  1631.26
  •  1449.95
  •  368.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 24,294.47
  • 110.38
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 24,212.54
  • N/A
  • 16.79

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.55%
  • 0.40%
  • 19.10%
  • FII
  • DII
  • Others
  • 5.81%
  • 10.99%
  • 1.15%

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
  • -
  • -
  • -

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
361.84
208.13
73.85%
450.13
445.78
0.98%
377.92
238.84
58.23%
302.28
0.00
0
Expenses
267.76
191.80
39.60%
316.32
361.79
-12.57%
281.65
236.30
19.19%
247.76
0.00
0
EBITDA
94.08
16.33
476.12%
133.81
84.00
59.30%
96.27
2.55
3,675.29%
54.52
0.00
0
EBIDTM
26.00%
7.85%
29.73%
18.84%
25.47%
1.07%
18.04%
0.00%
Other Income
3.98
-0.93
-
2.99
10.95
-72.69%
3.10
2.64
17.42%
1.32
0.00
0
Interest
11.02
20.62
-46.56%
20.70
31.61
-34.51%
23.54
22.51
4.58%
24.86
0.00
0
Depreciation
8.41
7.66
9.79%
8.48
10.54
-19.54%
8.65
8.56
1.05%
7.96
0.00
0
PBT
69.56
-12.88
-
107.62
83.24
29.29%
67.17
-25.88
-
23.03
0.00
0
Tax
18.64
0.69
2,601.45%
7.98
13.75
-41.96%
19.13
-0.80
-
6.28
0.00
0
PAT
50.92
-13.58
-
99.64
69.48
43.41%
48.04
-25.08
-
16.76
0.00
0
PATM
14.07%
-6.52%
22.14%
15.59%
12.71%
-10.50%
5.54%
0.00%
EPS
2.24
-0.82
-
4.38
4.22
3.79%
2.44
-0.34
-
0.86
0.00
0

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
-
1,338.47
929.26
746.49
666.14
684.45
670.59
600.38
436.25
277.78
361.24
Net Sales Growth
-
44.04%
24.48%
12.06%
-2.68%
2.07%
11.69%
37.62%
57.05%
-23.10%
 
Cost Of Goods Sold
-
673.70
551.60
419.69
303.25
324.80
310.07
325.13
234.96
144.00
143.47
Gross Profit
-
664.77
377.66
326.80
362.88
359.65
360.53
275.25
201.29
133.78
217.76
GP Margin
-
49.67%
40.64%
43.78%
54.48%
52.55%
53.76%
45.85%
46.14%
48.16%
60.28%
Total Expenditure
-
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
-
300.55
76.86
72.66
125.17
98.64
100.59
83.09
42.25
0.85
34.50
EBITDA Margin
-
22.45%
8.27%
9.73%
18.79%
14.41%
15.00%
13.84%
9.68%
0.31%
9.55%
Other Income
-
6.87
23.34
3.57
1.29
16.52
1.36
1.29
6.73
9.38
13.87
Interest
-
89.72
89.70
82.20
71.02
68.87
59.86
38.98
29.41
26.94
26.89
Depreciation
-
32.75
33.62
35.79
24.82
25.89
32.26
20.27
20.61
24.06
22.99
PBT
-
184.95
-23.12
-41.75
30.62
20.40
9.84
25.13
-1.03
-40.78
-1.50
Tax
-
34.09
12.79
6.55
7.61
11.40
12.94
8.96
3.15
0.54
-0.02
Tax Rate
-
18.43%
174.49%
-15.69%
24.85%
55.88%
131.50%
35.65%
-305.83%
-1.32%
1.33%
PAT
-
150.86
-5.46
-48.30
23.00
9.00
-3.10
16.17
-4.18
-41.32
-1.49
PAT before Minority Interest
-
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
PAT Margin
-
11.27%
-0.59%
-6.47%
3.45%
1.31%
-0.46%
2.69%
-0.96%
-14.88%
-0.41%
PAT Growth
-
-
-
-
155.56%
-
-
-
-
-
 
EPS
-
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.