equitymaster.comFalseFalseSHRI JAGDAMBA |
|
Price History |
Price | Rs | 516.1 | | % ch | % | -3.2 |
Mkt Cap | Rs m | 4,520 | | No. of
shares | m | 8.76 |
Vol | '000 | 5.8 | | % ch week | % | -8.4 |
P/E | X | 14.9 | | % ch 1-mth | % | -16.9 |
P/CF | X | 11.8 | | % ch 12-mth | % | 4.4 |
EPS (TTM) | Rs | 34.7 | | 52 week H/L | Rs | 775.0/451.0 |
(As on Mar 28, 2024 (Close)) |
|
Financials |
* Results Consolidated | No. of Months
Year Ending | 12
Mar-19* | 12
Mar-20* | 12
Mar-21* | 12
Mar-22* | 12
Mar-23* |
EQUITY SHARE DATA |
High | Rs | 311 | 270 | 756 | 1,762 | 988 |
Low | Rs | 195 | 115 | 110 | 490 | 450 |
Sales per share (Unadj.) | Rs | 216.6 | 224.3 | 272.3 | 421.3 | 374.1 |
Earnings per share (Unadj.) | Rs | 25.0 | 31.2 | 46.7 | 58.4 | 34.3 |
Diluted earnings per share | Rs | 25.0 | 31.2 | 46.7 | 58.4 | 34.3 |
Cash flow per share (Unadj.) | Rs | 29.2 | 35.5 | 54.5 | 67.5 | 43.7 |
Dividends per share (Unadj.) | Rs | 0.20 | 0.25 | 0.40 | 0.50 | 0.50 |
Adj. dividends per share | Rs | 0.20 | 0.25 | 0.40 | 0.50 | 0.50 |
Avg Dividend yield | % | 0.1 | 0.1 | 0.1 | 0 | 0.1 |
Book value per share (Unadj.) | Rs | 74.8 | 105.3 | 151.6 | 209.6 | 243.4 |
Adj. book value per share | Rs | 74.8 | 105.3 | 151.6 | 209.7 | 243.5 |
Shares outstanding (eoy) | m | 8.76 | 8.76 | 8.76 | 8.76 | 8.76 |
Bonus / Rights / Conversions | | 0 | 0 | 0 | 0 | 0 |
Price / Sales ratio | x | 1.2 | 0.9 | 1.6 | 2.7 | 1.9 |
Avg P/E ratio | x | 10.1 | 6.2 | 9.3 | 19.3 | 20.9 |
P/CF ratio (eoy) | x | 8.7 | 5.4 | 7.9 | 16.7 | 16.5 |
Price / Book Value ratio | x | 3.4 | 1.8 | 2.9 | 5.4 | 3.0 |
Dividend payout | % | 0.8 | 0.8 | 0.9 | 0.9 | 1.5 |
Avg Mkt Cap | Rs m | 2,216 | 1,688 | 3,792 | 9,862 | 6,296 |
No. of employees | `000 | NA | NA | NA | NA | NA |
Total wages/salary | Rs m | 151 | 171 | 237 | 293 | 275 |
Avg. sales/employee | Rs Th | 0 | 0 | 0 | 0 | 0 |
Avg. wages/employee | Rs Th | 0 | 0 | 0 | 0 | 0 |
Avg. net profit/employee | Rs Th | 0 | 0 | 0 | 0 | 0 |
INCOME DATA |
Net Sales | Rs m | 1,898 | 1,965 | 2,386 | 3,691 | 3,277 |
Other income | Rs m | 8 | 15 | 82 | 119 | 86 |
Total revenues | Rs m | 1,905 | 1,980 | 2,467 | 3,809 | 3,364 |
Gross profit | Rs m | 338 | 399 | 552 | 673 | 445 |
Depreciation | Rs m | 37 | 37 | 68 | 80 | 82 |
Interest | Rs m | 10 | 15 | 27 | 38 | 38 |
Profit before tax | Rs m | 298 | 362 | 539 | 674 | 411 |
Minority Interest | Rs m | 0 | 0 | 0 | 0 | 0 |
Prior Period Items | Rs m | 0 | 0 | 0 | 0 | 0 |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | 0 | 0 | 0 |
Tax | Rs m | 80 | 89 | 130 | 162 | 110 |
Profit after tax | Rs m | 219 | 273 | 409 | 512 | 301 |
Gross profit margin | % | 17.8 | 20.3 | 23.1 | 18.2 | 13.6 |
Effective tax rate | % | 26.7 | 24.5 | 24.1 | 24.1 | 26.8 |
Net profit margin | % | 11.5 | 13.9 | 17.1 | 13.9 | 9.2 |
BALANCE SHEET DATA |
Current assets | Rs m | 551 | 741 | 1,069 | 1,613 | 1,630 |
Current liabilities | Rs m | 167 | 262 | 322 | 343 | 200 |
Net working cap to sales | % | 20.3 | 24.3 | 31.3 | 34.4 | 43.6 |
Current ratio | x | 3.3 | 2.8 | 3.3 | 4.7 | 8.2 |
Inventory Days | Days | 1 | 6 | 33 | 2 | 13 |
Debtors Days | Days | 488 | 623 | 625 | 768 | 783 |
Net fixed assets | Rs m | 339 | 702 | 846 | 807 | 875 |
Share capital | Rs m | 9 | 9 | 9 | 9 | 9 |
"Free" reserves | Rs m | 646 | 913 | 1,319 | 1,827 | 2,123 |
Net worth | Rs m | 655 | 922 | 1,328 | 1,836 | 2,132 |
Long term debt | Rs m | 10 | 215 | 219 | 191 | 125 |
Total assets | Rs m | 891 | 1,442 | 1,915 | 2,420 | 2,505 |
Interest coverage | x | 30.0 | 25.3 | 21.2 | 18.6 | 11.8 |
Debt to equity ratio | x | 0 | 0.2 | 0.2 | 0.1 | 0.1 |
Sales to assets ratio | x | 2.1 | 1.4 | 1.2 | 1.5 | 1.3 |
Return on assets | % | 25.7 | 20.0 | 22.7 | 22.7 | 13.5 |
Return on equity | % | 33.4 | 29.6 | 30.8 | 27.9 | 14.1 |
Return on capital | % | 46.4 | 33.2 | 36.6 | 35.1 | 19.9 |
Exports to sales | % | 0 | 0 | 0 | 0 | 0 |
Imports to sales | % | 17.3 | 27.0 | 22.9 | 32.0 | 32.9 |
Exports (fob) | Rs m | 0 | 0 | 0 | 0 | 0 |
Imports (cif) | Rs m | 329 | 531 | 547 | 1,181 | 1,078 |
Fx inflow | Rs m | 1,515 | 1,723 | 2,020 | 3,160 | 2,784 |
Fx outflow | Rs m | 399 | 615 | 663 | 1,589 | 1,560 |
Net fx | Rs m | 1,117 | 1,107 | 1,357 | 1,571 | 1,224 |
CASH FLOW |
From Operations | Rs m | 214 | 93 | 123 | 282 | 425 |
From Investments | Rs m | -61 | -355 | -147 | -99 | -38 |
From Financial Activity | Rs m | -89 | 279 | -97 | -83 | -239 |
Net Cashflow | Rs m | 64 | 17 | -122 | 99 | 147 |
* Results Consolidated | Source: Company Annual Reports, Regulatory Filings, Equitymaster |
|
Share Holding |
Indian Promoters: | 72.9% |
Foreign collaborators: | 0.0% |
Indian inst/Mut Fund: | 4.7% |
FIIs: | 0.0% |
ADR/GDR: | 0.0% |
Free float: | 27.1% |
Shareholders: | 10,153 |
Pledged promoter(s) holding: | 0.0% |
|
Company Information |
REGD OFF: | Harmony 4th Floor 15 A Shree Vidhyanagar Co. Opp Housing Soc, N A B A R D Near Usmanpura Gardan, Usmanpura, Ahmedabad - 380014 |
E-MAIL: | admin@jagdambapolymers.com / gst@jagdambapolymers.com |
WEB: | www.shrijagdamba.com |
TELEPHONE: | 079-26430201 / 26565792 |
FAX: | 079-26560115 |
SECTOR: | PLASTICS |
GROUP: | Private sector |
TR AGENT: | Skyline Financial Services Pvt Ltd, D-153/A 1st Floor, Okhla Industrial Area, Phase - I |
CHM: | Ramakant Bhojnagarwalla |
COMP SEC: | Aditi Khandelwal |
YEAR OF INC: | 1985 |
BSE CODE: | 512453 |
FV (Rs): | 1 |
DIV YIELD (%): | 0.1 |