CJ Gelatine Products

₹19 0 | 0%

WEBSITE BSE:507515 NSE : CJ GELATIN 18 May, 12:50

Market Cap ₹9 Cr.

Stock P/E -5.6

P/B 3.8

Current Price ₹19

Book Value ₹ 5

Face Value 10

52W High ₹30.5

Dividend Yield 0%

52W Low ₹ 16.5

Edit Ratio

CJ Gelatine Products Research see more...

Overview Inc. Year: 1980Industry: Chemicals

CJ Gelatine Products Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

CJ Gelatine Products Quarterly Results

#(Fig in Cr.)	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Jun 2023	Sep 2023	Dec 2023
Net Sales	7	8	13	12	11	7	9	11	10	10
Other Income	0	0	0	0	0	0	0	0	0	0
Total Income	7	8	13	12	11	7	9	11	10	10
Total Expenditure	7	8	12	11	10	7	9	10	10	9
Operating Profit	0	0	1	1	0	0	0	1	-0	1
Interest	0	0	0	0	0	0	0	0	0	0
Depreciation	0	0	0	0	0	0	0	0	0	0
Exceptional Income / Expenses	0	0	0	0	0	0	0	-1	-1	-1
Profit Before Tax	0	-0	0	0	0	-0	0	-0	-1	-0
Provision for Tax	0	0	0	0	0	0	0	0	0	-0
Profit After Tax	0	-0	0	0	0	-0	0	-0	-1	-0
Adjustments	0	0	-0	0	0	0	-0	-0	0	0
Profit After Adjustments	0	-0	0	0	0	-0	0	-0	-1	-0
Adjusted Earnings Per Share	0	-0.5	0.9	0.3	0.2	-0.3	0.2	-0.7	-2.3	-0.6

CJ Gelatine Products Profit & Loss

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	16	15	18	23	17	23	26	28	39	40	37	40
Other Income	0	0	0	0	0	0	0	0	0	0	1	0
Total Income	16	15	18	23	17	23	26	28	39	40	37	40
Total Expenditure	15	15	16	21	17	22	24	27	37	38	35	38
Operating Profit	1	0	1	2	0	1	2	2	2	2	2	2
Interest	0	1	1	1	2	1	1	1	1	1	1	0
Depreciation	0	0	0	0	0	0	0	0	0	0	1	0
Exceptional Income / Expenses	0	0	-0	0	0	0	-0	0	0	0	0	-3
Profit Before Tax	0	-0	0	0	-2	0	1	0	0	0	0	-1
Provision for Tax	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Tax	0	-0	0	0	-2	0	0	0	0	0	0	-1
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	0	-0	0	0	-2	0	0	0	0	0	0	-1
Adjusted Earnings Per Share	0	-0.4	0.1	0.3	-4.2	0.1	0.8	0.5	0.7	0.7	0.5	-3.4

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	-8%	10%	10%	9%
Operating Profit CAGR	0%	0%	15%	7%
PAT CAGR	0%	0%	0%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	-19%	-2%	13%	3%
ROE Average	6%	8%	8%	-1%
ROCE Average	7%	8%	11%	10%

CJ Gelatine Products Balance Sheet

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	14	13	13	12	10	9	9	8	8	8	7
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	2	2	2	5	6	4	3	4	6	9	10
Other Non-Current Liabilities	0	0	0	0	0	0	0	-0	-0	-0	-0
Total Current Liabilities	7	7	9	11	16	19	19	18	19	18	18
Total Liabilities	23	22	24	28	32	32	31	31	33	35	35
Fixed Assets	11	11	10	9	9	9	8	7	7	7	7
Other Non-Current Assets	0	0	0	0	0	0	0	0	0	1	1
Total Current Assets	12	11	14	18	23	23	23	24	25	27	27
Total Assets	23	22	24	28	32	32	31	31	33	35	35

CJ Gelatine Products Cash Flow

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	0	0	0	0	2	2	0	1	0	1	0
Cash Flow from Operating Activities	0	1	1	1	1	2	1	-6	-3	-4	1
Cash Flow from Investing Activities	-0	-0	-0	-1	-1	-0	-0	-0	-1	-1	-0
Cash Flow from Financing Activities	-0	-1	-1	2	-0	-3	-1	6	4	5	-0
Net Cash Inflow / Outflow	-0	-0	0	2	-0	-1	0	-0	-0	-1	-0
Closing Cash & Cash Equivalent	0	0	0	2	2	0	1	0	0	0	0

CJ Gelatine Products Ratios

#	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	0.03	-0.42	0.13	0.27	-4.17	0.13	0.78	0.46	0.72	0.72	0.48
CEPS(Rs)	0.46	0	0.84	0.88	-3.47	0.88	1.55	1.24	1.62	1.73	1.52
DPS(Rs)	0	0	0	0	0	0	0	0	0	0	0
Book NAV/Share(Rs)	10.6	10.18	10.31	10.57	6.4	6.53	7.3	7.76	7.45	8.17	8.65
Core EBITDA Margin(%)	3.73	1.6	6.52	6.79	-0.58	4.92	7.35	5.96	4.79	5.21	4.33
EBIT Margin(%)	2.75	1.84	4.81	5.99	-1.47	4.37	5.3	4.85	3.74	4.09	4.59
Pre Tax Margin(%)	0.11	-1.23	0.4	0.74	-11.05	0.32	1.96	0.86	1.01	1.03	0.87
PAT Margin (%)	0.09	-1.23	0.32	0.51	-11.05	0.26	1.45	0.78	0.89	0.87	0.62
Cash Profit Margin (%)	1.25	0.01	2.04	1.69	-9.19	1.78	2.88	2.11	2	2.09	1.98
ROA(%)	0.07	-0.91	0.28	0.49	-6.72	0.19	1.18	0.71	1.09	1.03	0.65
ROE(%)	0.32	-4.05	1.29	2.54	-49.18	1.98	11.21	6.05	9.46	9.22	5.66
ROCE(%)	6.78	4.45	14.31	18.12	-2.61	10.79	16.06	12.36	9.71	8.34	7.3
Receivable days	18.32	24.05	20.7	25.33	55.95	59.71	57.06	40.37	23.43	28.84	28.74
Inventory Days	179.29	201.55	191.03	180.17	296.08	256.7	241.96	232.47	187.24	198.49	233.24
Payable days	193.58	270.26	264.29	236.44	429.47	362.47	366.04	278.29	136.36	107.02	91.36
PER(x)	582.33	0	60.94	24.85	0	61.96	10.71	15.37	19.8	26.71	47.21
Price/Book(x)	1.86	1.67	0.78	0.62	1.55	1.22	1.14	0.9	1.91	2.36	2.6
Dividend Yield(%)	0	0	0	0	0	0	0	0	0	0	0
EV/Net Sales(x)	0.73	0.66	0.32	0.28	0.66	0.39	0.33	0.47	0.48	0.7	0.83
EV/Core EBITDA(x)	16.77	33.3	3.93	3.55	322.16	6.47	4.42	7.56	9.99	13.2	13.88
Net Sales Growth(%)	22.05	-5.93	18.93	26.99	-26.65	39.11	12.15	9.59	38.01	1.64	-7.23
EBIT Growth(%)	41.09	-37.09	213.32	57.68	-117.83	488.11	31.45	0.25	6.59	11.13	3.93
PAT Growth(%)	162.91	-1340.84	131.28	101.73	-1671.57	103.07	504.19	-41.22	58.01	0.12	-33.9
EPS Growth(%)	162.91	-1340.73	131.27	101.81	-1671.57	103.07	504.13	-41.23	58.01	0.13	-33.9
Debt/Equity(x)	0.4	0.34	0.37	0.93	2.49	1.71	1.42	2.66	3.58	4.72	4.7
Current Ratio(x)	1.66	1.61	1.51	1.66	1.38	1.21	1.21	1.29	1.36	1.5	1.5
Quick Ratio(x)	0.41	0.26	0.31	0.45	0.4	0.31	0.32	0.24	0.25	0.25	0.15
Interest Cover(x)	1.04	0.6	1.09	1.14	-0.15	1.08	1.59	1.21	1.37	1.33	1.23
Total Debt/Mcap(x)	0.21	0.2	0.47	1.48	1.61	1.4	1.25	2.95	1.87	2	1.81

CJ Gelatine Products Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	61.37	61.37	61.37	61.37	61.37	61.37	61.37	61.37	61.37	61.37
FII	0	0	0	0	0	0	0	0	0	0
DII	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01
Public	38.62	38.62	38.62	38.62	38.62	38.62	38.62	38.62	38.62	38.62
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	0.19	0.19	0.19	0.19	0.19	0.19	0.19	0.19	0.19	0.19
Others	0	0	0	0	0	0	0	0	0	0
Total	0.48	0.48	0.48	0.48	0.48	0.48	0.48	0.48	0.48	0.48

Pros

Debtor days have improved from 107.02 to 91.36days.

Cons

Company has a low return on equity of 8% over the last 3 years.
Stock is trading at 3.8 times its book value.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.