Nifty

:

23587.50

Sensex

:

78041.59

-364.20 (-1.52%)
-1176.46 (-1.49%)

Login

Nifty
Sensex

:
:

23587.50
78041.59

-364.20 (-1.52%)
-1176.46 (-1.49%)

Zodiac-JRD-MKJ Ltd.

Diamond & Jewellery

Rating :

N/A

BSE: 512587 | NSE: ZODJRDMKJ

Watchlist

NSE BSE

85.25

20-Dec-2024

Open
High
Low
Previous Close

92.00
92.00
84.50
88.93

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

3640
3.27
134.99
53.60

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

44.14
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

44.26
N/A
0.65

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-6.01
-2.78
-16.96

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

19.69
22.52
17.53

P:BV (Average)

8 Years
5 Years
3 Years

0.33
0.33
0.40

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-535.98
-846.71
-1438.50

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 6.23 1.91 226.18% 6.46 5.93 8.94% 0.00 1.09 -100.00% 3.04 1.03 195.15%
Expenses 5.96 1.59 274.84% 6.50 6.13 6.04% 3.07 1.54 99.35% 4.14 1.06 290.57%
EBITDA 0.27 0.33 -18.18% -0.04 -0.20 - -3.07 -0.45 - -1.10 -0.04 -
EBIDTM 4.37% 17.00% -0.68% -3.39% 0.00% -40.82% -36.04% -3.70%
Other Income 0.09 0.09 0.00% 0.09 1.21 -92.56% 0.55 0.45 22.22% 0.16 0.24 -33.33%
Interest 0.06 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.02 0.00 0 0.01 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.28 0.42 -33.33% 0.04 1.00 -96.00% -2.52 0.00 - -0.94 0.20 -
Tax 0.00 -0.06 - 0.00 0.12 -100.00% -0.74 -0.10 - 0.01 -0.08 -
PAT 0.28 0.48 -41.67% 0.04 0.89 -95.51% -1.79 0.11 - -0.94 0.28 -
PATM 4.54% 24.84% 0.59% 14.94% 0.00% 9.77% -30.95% 27.00%
EPS 0.54 0.91 -40.66% 0.07 1.70 -95.88% -3.44 0.21 - -1.81 0.53 -

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

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 15.73 10.89 15.10 19.02 8.67 12.54 14.85 20.00 18.06 16.09 20.23 Net Sales Growth 57.93% -27.88% -20.61% 119.38% -30.86% -15.56% -25.75% 10.74% 12.24% -20.46% Cost Of Goods Sold 15.93 11.15 13.69 17.56 8.12 11.60 13.68 18.97 14.93 12.33 15.99 Gross Profit -0.20 -0.26 1.41 1.45 0.55 0.94 1.17 1.03 3.13 3.76 4.25 GP Margin -1.26% -2.39% 9.34% 7.62% 6.34% 7.50% 7.88% 5.15% 17.33% 23.37% 21.01% Total Expenditure 19.67 14.92 14.86 18.28 8.72 12.39 14.80 20.66 17.37 15.40 19.08 Power & Fuel Cost - 0.00 0.01 0.00 0.00 0.00 0.02 0.03 0.04 0.05 0.04 % Of Sales - 0% 0.07% 0% 0% 0% 0.13% 0.15% 0.22% 0.31% 0.20% Employee Cost - 0.44 0.16 0.29 0.29 0.30 0.19 0.19 0.17 0.13 0.08 % Of Sales - 4.04% 1.06% 1.52% 3.34% 2.39% 1.28% 0.95% 0.94% 0.81% 0.40% Manufacturing Exp. - 0.00 0.01 0.01 0.01 0.01 0.01 0.00 1.44 2.19 2.31 % Of Sales - 0% 0.07% 0.05% 0.12% 0.08% 0.07% 0% 7.97% 13.61% 11.42% General & Admin Exp. - 0.40 0.30 0.22 0.17 0.19 0.34 0.36 0.34 0.26 0.24 % Of Sales - 3.67% 1.99% 1.16% 1.96% 1.52% 2.29% 1.80% 1.88% 1.62% 1.19% Selling & Distn. Exp. - 0.01 0.10 0.06 0.01 0.02 0.06 0.06 0.05 0.04 0.04 % Of Sales - 0.09% 0.66% 0.32% 0.12% 0.16% 0.40% 0.30% 0.28% 0.25% 0.20% Miscellaneous Exp. - 2.92 0.58 0.13 0.11 0.25 0.50 1.04 0.41 0.42 0.04 % Of Sales - 26.81% 3.84% 0.68% 1.27% 1.99% 3.37% 5.20% 2.27% 2.61% 1.93% EBITDA -3.94 -4.03 0.24 0.74 -0.05 0.15 0.05 -0.66 0.69 0.69 1.15 EBITDA Margin -25.05% -37.01% 1.59% 3.89% -0.58% 1.20% 0.34% -3.30% 3.82% 4.29% 5.68% Other Income 0.89 2.01 0.87 0.32 0.32 0.59 1.96 1.44 1.04 0.30 0.37 Interest 0.06 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 Depreciation 0.03 0.00 0.01 0.02 0.02 0.03 0.05 0.07 0.06 0.06 0.24 PBT -3.14 -2.04 1.10 1.03 0.25 0.71 1.96 0.71 1.67 0.93 1.28 Tax -0.73 -0.67 0.12 0.35 -0.10 0.22 0.45 -0.02 0.39 0.28 0.51 Tax Rate 23.25% 32.84% 10.91% 33.98% -40.00% 30.99% 22.96% -2.82% 23.35% 31.11% 39.84% PAT -2.41 -1.37 0.98 0.68 0.34 0.49 1.51 0.73 1.28 0.63 0.77 PAT before Minority Interest -2.41 -1.37 0.98 0.68 0.34 0.49 1.51 0.73 1.28 0.63 0.77 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 -15.32% -12.58% 6.49% 3.58% 3.92% 3.91% 10.17% 3.65% 7.09% 3.92% 3.81% PAT Growth -236.93% - 44.12% 100.00% -30.61% -67.55% 106.85% -42.97% 103.17% -18.18% EPS -4.63 -2.63 1.88 1.31 0.65 0.94 2.90 1.40 2.46 1.21 1.48

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 67.50 68.87 67.89 67.19 66.84 66.34 65.15 64.72 64.16 63.84 Share Capital 5.18 5.18 5.18 5.18 5.18 5.18 5.18 5.18 5.18 5.18 Total Reserves 62.32 63.69 62.71 62.02 61.66 61.17 59.97 59.54 58.98 58.67 Non-Current Liabilities -0.53 0.09 0.08 0.00 0.19 0.06 0.01 0.12 0.17 0.17 Secured Loans 0.26 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 0.12 0.11 0.12 0.15 0.13 0.12 0.11 0.05 0.05 Current Liabilities 0.16 0.69 0.94 3.71 4.52 1.16 1.36 1.90 5.98 4.74 Trade Payables 0.04 0.52 0.52 0.51 0.95 0.79 1.29 1.81 2.31 0.42 Other Current Liabilities 0.07 0.11 0.34 0.03 0.08 0.06 0.07 0.08 0.05 0.08 Short Term Borrowings 0.04 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.01 0.06 0.09 3.17 3.48 0.31 0.01 0.01 3.62 4.25 Total Liabilities 67.13 69.65 68.91 70.90 71.55 67.56 66.52 66.74 70.31 68.75 Net Block 0.52 0.04 0.24 0.26 0.29 0.32 0.37 0.44 0.47 0.52 Gross Block 0.68 0.31 0.50 0.50 0.50 0.50 0.50 0.50 2.09 2.08 Accumulated Depreciation 0.16 0.27 0.25 0.23 0.21 0.18 0.13 0.06 1.62 1.56 Non Current Assets 0.94 0.17 0.26 3.65 5.79 5.81 5.53 0.47 0.47 13.06 Capital Work in Progress 0.06 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 0.00 0.00 1.83 5.18 4.81 0.00 0.00 12.54 Long Term Loans & Adv. 0.36 0.13 0.02 3.38 3.67 0.31 0.35 0.03 0.00 0.00 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 66.18 69.47 68.65 67.27 65.75 61.75 60.99 66.28 69.84 55.69 Current Investments 0.00 1.70 1.74 2.94 3.76 0.03 3.73 9.85 10.74 0.00 Inventories 47.17 43.53 42.21 49.77 49.85 46.29 42.40 38.87 44.61 39.94 Sundry Debtors 12.11 17.09 19.25 10.83 9.96 11.81 14.35 16.82 10.61 10.96 Cash & Bank 5.75 6.91 5.29 3.59 2.07 3.50 0.35 0.64 0.41 0.82 Other Current Assets 1.16 0.03 0.04 0.02 0.11 0.12 0.17 0.11 3.47 3.97 Short Term Loans & Adv. 1.10 0.21 0.11 0.12 0.09 0.09 0.13 0.10 3.47 3.97 Net Current Assets 66.03 68.78 67.70 63.55 61.23 60.59 59.63 64.38 63.86 50.95 Total Assets 67.12 69.64 68.91 70.92 71.54 67.56 66.52 66.75 70.31 68.75

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 -8.16 0.63 2.34 -4.27 -1.53 -1.44 -2.40 -0.50 -2.19 -2.36 PBT -2.04 1.10 1.03 0.26 0.71 1.97 0.72 1.66 0.93 1.28 Adjustment 0.77 -0.74 -0.16 -0.18 -0.45 -1.52 -1.05 -0.90 -0.23 -0.19 Changes in Working Capital -6.63 0.51 1.48 -4.34 -1.68 -1.79 -1.75 -0.80 -2.43 -3.03 Cash after chg. in Working capital -7.90 0.87 2.35 -4.26 -1.42 -1.34 -2.07 -0.04 -1.72 -1.94 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.26 -0.24 -0.01 -0.01 -0.11 -0.10 -0.32 -0.46 -0.39 -0.39 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.03 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.08 0.00 Cash From Investing Activity 2.61 0.98 1.37 2.86 0.11 4.90 2.42 1.04 2.19 2.90 Net Fixed Assets -0.43 0.19 0.00 0.00 0.00 0.00 0.00 1.59 -0.01 -0.01 Net Investments 1.70 0.04 1.20 2.65 -0.38 3.33 1.31 0.89 1.80 2.57 Others 1.34 0.75 0.17 0.21 0.49 1.57 1.11 -1.44 0.40 0.34 Cash from Financing Activity 0.31 0.00 0.00 0.00 0.00 -0.31 -0.31 -0.31 -0.31 -0.30 Net Cash Inflow / Outflow -5.24 1.61 3.72 -1.41 -1.43 3.15 -0.29 0.23 -0.31 0.24 Opening Cash & Equivalents 5.99 4.38 0.66 2.07 3.50 0.35 0.64 0.41 0.72 0.48 Closing Cash & Equivalent 0.75 5.99 4.38 0.66 2.07 3.50 0.35 0.64 0.41 0.72

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.) 130.38 133.02 131.12 129.79 129.10 128.15 125.83 125.01 123.92 123.32 ROA -2.00% 1.42% 0.98% 0.48% 0.71% 2.25% 1.09% 1.86% 0.90% 1.09% ROE -2.01% 1.44% 1.01% 0.51% 0.74% 2.29% 1.12% 1.98% 0.98% 1.21% ROCE -2.98% 1.62% 1.53% 0.37% 1.07% 2.98% 1.09% 2.59% 1.42% 2.03% Fixed Asset Turnover 21.93 37.45 38.30 17.49 25.31 29.84 40.01 13.95 7.71 9.74 Receivable days 489.40 439.06 288.71 437.79 316.74 321.43 284.46 277.18 244.64 224.33 Inventory Days 1520.67 1036.16 882.86 2097.23 1398.94 1089.98 741.63 843.49 959.07 712.63 Payable days 9.07 13.75 10.70 33.00 20.45 20.05 23.58 61.20 25.43 47.57 Cash Conversion Cycle 2001.00 1461.46 1160.87 2502.03 1695.22 1391.36 1002.51 1059.47 1178.27 889.39 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover -376.52 2210.00 1717.67 274.00 988.45 1481.19 567.97 1318.14 669.01 132.26

Top Investors:

estelle holdings co ltd

thorndike holdings limited

investor education and protection fund authority ministry of corporate affairs

guttikonda vara lakshmi

Annual Reports:

News Update:

Zodiac-JRD-MKJ to acquire Aerocom Automotives
18th Oct 2024, 14:10 PM

The Company shall close this acquisition in about 60 days from the date of signing the Term Sheet
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.

Feedback