Nifty

:

22795.90

Sensex

:

75311.06

-117.25 (-0.51%)
-424.90 (-0.56%)

Login

Nifty
Sensex

:
:

22795.90
75311.06

-117.25 (-0.51%)
-424.90 (-0.56%)

Shri Jagdamba Polymers Ltd.

Plastic Products

Rating :

N/A

BSE: 512453 | NSE: Not Listed

Watchlist

NSE BSE

736.85

06-Feb-2025

Open
High
Low
Previous Close

718.50
797.00
718.20
709.15

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

3369
25.61
1020.00
490.50

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

662.32
16.62
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

671.72
0.10%
2.40

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

12.61
13.00
-0.65

EBITDA CAGR (%)

10 Years
5 Years
3 Years

19.85
6.87
-3.72

PAT CAGR (%)

10 Years
5 Years
3 Years

25.46
3.38
-14.24

P:E (Median)

8 Years
5 Years
3 Years

14.93
16.40
17.64

P:BV (Average)

8 Years
5 Years
3 Years

3.42
3.42
2.95

EV:EBITDA (Average)

8 Years
5 Years
3 Years

8.66
9.80
10.45

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 114.74 70.61 62.50% 125.52 85.74 46.40% 121.72 95.60 27.32% 109.99 66.05 66.53%
Expenses 97.79 58.54 67.05% 109.45 72.08 51.85% 107.10 82.12 30.42% 93.54 53.84 73.74%
EBITDA 16.95 12.07 40.43% 16.07 13.66 17.64% 14.62 13.48 8.46% 16.45 12.21 34.73%
EBIDTM 14.77% 17.09% 12.80% 15.93% 12.01% 14.10% 14.96% 18.48%
Other Income 1.06 1.23 -13.82% 2.37 1.36 74.26% 1.61 0.91 76.92% 1.57 0.43 265.12%
Interest -0.49 -0.28 - 3.09 0.37 735.14% 1.86 1.38 34.78% 7.14 1.46 389.04%
Depreciation 2.20 1.98 11.11% 2.00 1.96 2.04% 2.03 1.98 2.53% 1.88 1.99 -5.53%
PBT 16.29 11.60 40.43% 13.35 12.69 5.20% 12.34 11.03 11.88% 9.01 9.18 -1.85%
Tax 2.62 3.26 -19.63% 4.54 4.77 -4.82% 2.81 2.84 -1.06% 1.18 3.25 -63.69%
PAT 13.67 8.34 63.91% 8.82 7.91 11.50% 9.53 8.18 16.50% 7.84 5.93 32.21%
PATM 11.91% 11.81% 7.02% 9.23% 7.83% 8.56% 7.12% 8.97%
EPS 15.53 9.47 63.99% 10.02 8.99 11.46% 10.83 9.30 16.45% 8.90 6.74 32.05%

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 114.74 70.61 62.50% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 97.79 58.54 67.05% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 16.95 12.07 40.43% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 14.77% 17.09% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 1.06 1.23 -13.82% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest -0.49 -0.28 - 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 2.20 1.98 11.11% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 16.29 11.60 40.43% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 2.62 3.26 -19.63% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 13.67 8.34 63.91% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 11.91% 11.81% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 15.60 9.52 63.87% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

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 471.97 361.94 327.74 369.05 238.56 196.48 189.77 179.12 147.21 122.13 110.40 Net Sales Growth 48.42% 10.44% -11.19% 54.70% 21.42% 3.54% 5.95% 21.68% 20.54% 10.62% Cost Of Goods Sold 265.98 201.31 205.04 216.10 119.44 108.13 101.41 89.49 82.62 70.39 66.20 Gross Profit 205.99 160.63 122.69 152.96 119.12 88.35 88.36 89.62 64.60 51.73 44.20 GP Margin 43.65% 44.38% 37.44% 41.45% 49.93% 44.97% 46.56% 50.03% 43.88% 42.36% 40.04% Total Expenditure 407.88 306.28 282.52 301.78 183.38 156.56 155.97 150.48 129.73 108.01 101.30 Power & Fuel Cost - 14.47 8.52 12.33 8.65 4.04 8.44 8.47 8.65 8.27 6.85 % Of Sales - 4.00% 2.60% 3.34% 3.63% 2.06% 4.45% 4.73% 5.88% 6.77% 6.20% Employee Cost - 34.26 27.54 29.35 23.75 17.08 15.11 14.97 13.69 11.48 9.43 % Of Sales - 9.47% 8.40% 7.95% 9.96% 8.69% 7.96% 8.36% 9.30% 9.40% 8.54% Manufacturing Exp. - 41.67 29.21 32.76 23.41 19.49 18.53 21.77 15.45 10.33 9.86 % Of Sales - 11.51% 8.91% 8.88% 9.81% 9.92% 9.76% 12.15% 10.50% 8.46% 8.93% General & Admin Exp. - 4.30 3.70 2.91 2.33 2.89 1.44 2.26 1.33 1.25 1.43 % Of Sales - 1.19% 1.13% 0.79% 0.98% 1.47% 0.76% 1.26% 0.90% 1.02% 1.30% Selling & Distn. Exp. - 9.15 7.46 7.34 5.05 3.75 10.61 13.15 7.42 6.24 7.51 % Of Sales - 2.53% 2.28% 1.99% 2.12% 1.91% 5.59% 7.34% 5.04% 5.11% 6.80% Miscellaneous Exp. - 1.12 1.05 1.00 0.75 1.18 0.44 0.37 0.58 0.03 7.51 % Of Sales - 0.31% 0.32% 0.27% 0.31% 0.60% 0.23% 0.21% 0.39% 0.02% 0.02% EBITDA 64.09 55.66 45.22 67.27 55.18 39.92 33.80 28.64 17.48 14.12 9.10 EBITDA Margin 13.58% 15.38% 13.80% 18.23% 23.13% 20.32% 17.81% 15.99% 11.87% 11.56% 8.24% Other Income 6.61 5.07 7.38 11.88 8.19 1.53 0.77 0.40 0.50 0.50 2.12 Interest 11.60 8.60 3.31 3.82 2.66 1.49 1.03 1.89 3.12 3.19 3.83 Depreciation 8.11 7.80 8.19 7.95 6.80 3.73 3.70 3.52 3.73 4.01 2.73 PBT 50.99 44.34 41.09 67.37 53.91 36.23 29.84 23.63 11.13 7.42 4.66 Tax 11.15 12.06 11.02 16.21 13.00 8.89 7.97 7.15 5.41 2.40 1.32 Tax Rate 21.87% 27.20% 26.82% 24.06% 24.11% 24.54% 26.71% 30.26% 48.61% 32.35% 28.33% PAT 39.86 32.27 30.06 51.16 40.91 27.33 21.87 16.47 5.71 5.02 3.34 PAT before Minority Interest 39.86 32.27 30.06 51.16 40.91 27.33 21.87 16.47 5.71 5.02 3.34 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 8.45% 8.92% 9.17% 13.86% 17.15% 13.91% 11.52% 9.19% 3.88% 4.11% 3.03% PAT Growth 31.29% 7.35% -41.24% 25.05% 49.69% 24.97% 32.79% 188.44% 13.75% 50.30% EPS 45.30 36.67 34.16 58.14 46.49 31.06 24.85 18.72 6.49 5.70 3.80

Results Balance Sheet

Standalone Figures in Rs. Crores

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 245.05 213.22 183.62 132.78 92.20 65.50 43.84 27.47 21.86 16.94 Share Capital 0.88 0.88 0.88 0.88 0.88 0.88 0.88 0.88 0.88 0.88 Total Reserves 244.18 212.34 182.74 131.90 91.32 64.62 42.96 26.60 20.98 16.06 Non-Current Liabilities 11.02 17.35 24.07 26.57 25.77 6.88 10.48 20.89 29.43 19.24 Secured Loans 5.84 12.47 19.09 21.75 21.44 0.97 2.68 8.40 14.90 9.88 Unsecured Loans 0.00 0.00 0.00 0.18 0.10 0.01 1.42 5.65 11.90 8.00 Long Term Provisions 0.84 0.60 0.69 0.57 0.36 0.43 0.42 0.39 0.36 0.29 Current Liabilities 48.94 19.65 34.28 32.20 26.25 16.68 20.35 24.58 21.97 31.42 Trade Payables 22.86 4.48 6.82 6.84 10.89 10.58 6.42 6.79 5.76 5.97 Other Current Liabilities 7.25 8.32 7.31 6.34 4.64 3.32 7.11 8.55 6.01 5.11 Short Term Borrowings 11.37 0.06 13.12 15.28 9.51 0.71 5.26 8.54 9.57 19.54 Short Term Provisions 7.46 6.79 7.02 3.73 1.21 2.07 1.56 0.70 0.63 0.80 Total Liabilities 305.01 250.22 241.97 191.55 144.22 89.06 74.67 72.94 73.26 67.60 Net Block 68.55 75.88 78.99 76.04 66.82 32.02 30.67 33.92 36.27 27.75 Gross Block 133.09 132.81 128.38 117.49 101.67 63.44 58.87 58.82 57.93 47.77 Accumulated Depreciation 64.54 56.93 49.40 41.44 34.85 31.42 28.20 24.90 21.66 20.01 Non Current Assets 110.21 87.54 80.69 84.62 70.16 33.95 32.16 35.23 37.72 28.95 Capital Work in Progress 2.52 0.00 0.00 0.14 0.00 1.59 0.00 0.00 0.00 0.00 Non Current Investment 37.18 10.63 0.65 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 1.97 1.02 1.05 8.43 3.33 0.33 1.50 1.31 1.45 1.20 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 194.80 162.68 161.28 106.93 74.06 55.12 42.50 37.72 35.55 38.65 Current Investments 4.15 0.00 0.00 13.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 45.07 30.50 50.31 42.05 15.00 13.70 7.36 10.65 11.71 14.29 Sundry Debtors 102.70 70.45 77.65 40.87 33.53 25.35 22.80 12.68 15.72 16.73 Cash & Bank 23.20 38.84 23.98 1.04 13.22 11.54 5.15 6.04 3.03 2.32 Other Current Assets 19.68 0.36 2.29 1.29 12.30 4.53 7.20 8.35 5.10 5.32 Short Term Loans & Adv. 19.16 22.53 7.04 8.70 8.24 1.38 2.30 4.49 1.43 1.47 Net Current Assets 145.86 143.03 127.00 74.73 47.81 38.43 22.15 13.13 13.58 7.24 Total Assets 305.01 250.22 241.97 191.55 144.22 89.07 74.66 72.95 73.27 67.60

Cash Flow

Standalone Figures in Rs. Crores

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 -11.72 42.63 28.18 12.26 9.32 21.37 14.33 21.58 17.25 7.63 PBT 44.34 41.09 67.37 53.91 36.23 29.84 23.63 11.13 7.42 4.66 Adjustment 12.98 10.75 9.14 7.93 3.15 4.15 5.13 7.04 6.87 6.26 Changes in Working Capital -55.41 0.28 -32.34 -36.77 -20.81 -4.17 -6.79 5.91 4.46 -2.38 Cash after chg. in Working capital 1.91 52.12 44.17 25.06 18.57 29.82 21.97 24.07 18.76 8.54 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -13.62 -9.49 -16.00 -12.80 -9.25 -8.45 -7.64 -2.49 -1.50 -0.91 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 0.43 -3.85 -9.89 -14.73 -35.50 -6.07 0.01 -1.57 -12.44 -3.51 Net Fixed Assets -2.80 -4.43 -10.75 -15.96 -36.64 -6.16 -0.05 -0.89 -10.16 -3.06 Net Investments -30.70 -9.98 12.35 -13.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 33.93 10.56 -11.49 14.23 1.14 0.09 0.06 -0.68 -2.28 -0.45 Cash from Financing Activity -4.36 -23.93 -8.34 -9.72 27.86 -8.90 -15.23 -17.01 -4.10 -3.36 Net Cash Inflow / Outflow -15.64 14.86 9.94 -12.19 1.68 6.39 -0.89 3.01 0.71 0.76 Opening Cash & Equivalents 38.84 23.98 14.04 13.22 11.54 5.15 6.04 3.03 2.32 1.56 Closing Cash & Equivalent 23.20 38.84 23.98 1.04 13.22 11.54 5.15 6.04 3.03 2.32

Financial Ratios

Standalone

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.) 279.80 243.45 209.66 151.61 105.28 74.78 50.06 31.37 24.96 19.34 ROA 11.63% 12.22% 23.60% 24.37% 23.43% 26.71% 22.32% 7.82% 7.13% 5.05% ROE 14.09% 15.15% 32.34% 36.36% 34.67% 40.00% 46.20% 23.17% 25.90% 20.10% ROCE 21.12% 19.52% 35.75% 37.57% 38.82% 48.52% 44.50% 24.18% 17.91% 15.04% Fixed Asset Turnover 2.72 2.51 3.00 2.18 2.38 3.10 3.06 2.60 2.39 2.47 Receivable days 87.31 82.47 58.61 56.91 54.69 46.30 35.95 34.12 46.82 48.24 Inventory Days 38.10 45.00 45.67 43.64 26.66 20.25 18.25 26.86 37.50 37.26 Payable days 24.78 10.06 11.54 27.09 36.23 19.47 15.92 17.44 19.86 15.41 Cash Conversion Cycle 100.63 117.41 92.74 73.47 45.12 47.08 38.28 43.54 64.45 70.09 Total Debt/Equity 0.10 0.09 0.21 0.32 0.36 0.05 0.33 1.05 1.81 2.36 Interest Cover 6.16 13.40 18.62 21.23 25.31 30.03 13.51 4.56 3.33 2.22

Top Investors:

anjali ashutosh taparia

indian bank mutual fund

surendra singhal

parag kumar sonthalia

investor education and protection fund (iepf)

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