JD Orgochem

₹12 0 | 0%

WEBSITE BSE:524592 NSE : JD ORGOCHEM 13 May, 00:00

Market Cap ₹162 Cr.

Stock P/E 23.1

P/B -0.6

Current Price ₹12

Book Value ₹ -19.8

Face Value 1

52W High ₹13

Dividend Yield 0%

52W Low ₹ 4.6

Edit Ratio

JD Orgochem Research see more...

Overview Inc. Year: 1973Industry: Dyes & Pigments

JD Orgochem Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

JD Orgochem 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	0	1	1	0	0	0	0	0	0	0
Other Income	0	0	0	0	0	0	0	0	0	0
Total Income	0	1	1	0	1	0	0	0	0	0
Total Expenditure	0	1	1	0	1	7	0	0	0	1
Operating Profit	-0	-0	0	-0	0	-7	-0	-0	-0	-0
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	1	0	0	1
Profit Before Tax	-0	-0	-0	-0	0	-7	1	-0	-0	0
Provision for Tax	0	0	0	0	0	0	0	0	0	0
Profit After Tax	-0	-0	-0	-0	0	-7	1	-0	-0	0
Adjustments	0	0	0	0	-0	0	0	0	0	0
Profit After Adjustments	-0	-0	-0	-0	0	-7	1	-0	-0	0
Adjusted Earnings Per Share	-0.2	-0.2	-0.1	-0.3	0.1	-5.2	0.5	-0.2	-0.1	0.3

JD Orgochem 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	0	0	1	1	1	1	2	2	1	1	1	0
Other Income	1	1	0	1	0	1	3	0	1	0	1	0
Total Income	1	1	1	1	1	3	5	2	2	2	2	0
Total Expenditure	4	3	2	1	1	2	2	2	2	2	8	1
Operating Profit	-3	-2	-0	-0	-0	1	2	-0	0	-0	-7	0
Interest	0	0	0	0	0	0	0	0	0	0	1	0
Depreciation	3	1	1	1	1	1	1	1	1	1	0	0
Exceptional Income / Expenses	0	-3	0	0	17	0	0	0	0	0	1	2
Profit Before Tax	-6	-6	-1	-1	16	-0	2	-1	-1	-1	-6	1
Provision for Tax	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Tax	-6	-6	-1	-1	16	-0	2	-1	-1	-1	-6	1
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	-6	-6	-1	-1	16	-0	2	-1	-1	-1	-6	1
Adjusted Earnings Per Share	-4.4	-4.6	-0.8	-0.7	12.2	-0	1.3	-0.9	-0.6	-0.9	-4.9	0.5

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	0%	-21%	0%	0%
Operating Profit CAGR	0%	0%	NAN%	0%
PAT CAGR	0%	0%	0%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	64%	59%	40%	20%
ROE Average	0%	0%	0%	0%
ROCE Average	-389%	-189%	-265%	-163%

JD Orgochem 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	-21	-32	-33	-34	-18	-18	-17	-18	-19	-20	-26
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	34	34	34	34	16	16	16	16	16	16	16
Other Non-Current Liabilities	11	10	10	10	9	8	5	5	4	4	1
Total Current Liabilities	1	0	1	1	2	2	3	3	4	4	14
Total Liabilities	24	12	12	11	8	8	7	6	6	5	5
Fixed Assets	10	9	9	8	7	7	6	5	4	4	3
Other Non-Current Assets	12	1	1	1	0	1	0	0	1	1	1
Total Current Assets	2	2	3	2	1	1	1	1	1	0	1
Total Assets	24	12	12	11	8	8	7	6	6	5	5

JD Orgochem 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	1	1	1	1	1	1	1	1	0	0	0
Cash Flow from Operating Activities	0	-1	-0	-0	0	-0	-0	-2	-0	-0	-9
Cash Flow from Investing Activities	2	7	0	0	0	0	0	0	0	0	0
Cash Flow from Financing Activities	-2	-5	0	0	-1	0	0	2	0	0	9
Net Cash Inflow / Outflow	-0	0	-0	-0	-0	-0	0	0	-0	0	-0
Closing Cash & Cash Equivalent	1	1	1	1	1	1	1	1	0	0	0

JD Orgochem 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)	-4.36	-4.61	-0.82	-0.7	12.16	-0.03	1.3	-0.86	-0.64	-0.86	-4.9
CEPS(Rs)	-2.05	-3.99	-0.28	-0.17	12.69	0.5	1.83	-0.33	-0.02	-0.33	-4.76
DPS(Rs)	0	0	0	0	0	0	0	0	0	0	0
Book NAV/Share(Rs)	-19.7	-24.31	-25.12	-25.82	-13.64	-13.75	-12.47	-13.33	-14	-14.89	-19.79
Core EBITDA Margin(%)	0	0	-88.57	-64.12	-129.97	-51.91	-25.04	-31.22	-40.37	-30.51	-735.76
EBIT Margin(%)	0	0	-128.39	-84.7	3010.78	1.24	96.52	-63.36	-46.79	-59.87	-581.61
Pre Tax Margin(%)	0	0	-129.64	-102.55	3001.78	-3.48	96.22	-71.3	-69.16	-78.32	-659.61
PAT Margin (%)	0	0	-130.34	-102.58	3001.78	-3.51	96.21	-75.93	-69.16	-78.33	-659.61
Cash Profit Margin (%)	0	0	-45.07	-24.43	3132.66	55.05	135.51	-29.13	-2.19	-30.27	-640.79
ROA(%)	-20.56	-33.82	-9.03	-8.13	168.45	-0.51	22.29	-16.52	-13.93	-21.46	-134.79
ROE(%)	0	0	0	0	0	0	0	0	0	0	0
ROCE(%)	-34.29	-83.22	-90.68	-257.99	0	0	0	-758.93	-176.92	0	-388.59
Receivable days	0	0	210.2	264.62	134.28	23.29	33.12	0	138.71	0	77.9
Inventory Days	0	0	232.13	214.38	0	0	0	0	0	0	0
Payable days	0	0	250.85	356.81	731.46	386.6	344.5	274	123.89	0	78.44
PER(x)	0	0	0	0	0.39	0	1.92	0	0	0	0
Price/Book(x)	-0.16	-0.08	-0.13	-0.1	-0.34	-0.3	-0.2	-0.18	-0.23	-0.36	-0.22
Dividend Yield(%)	0	0	0	0	0	0	0	0	0	0	0
EV/Net Sales(x)	0	0	45.06	44.81	40.43	17.62	10.52	13.66	18.53	17.88	35.52
EV/Core EBITDA(x)	-13.83	-17.56	-104.5	-625.14	-52.8	30.75	7.75	-82.5	91.86	-151.43	-5.25
Net Sales Growth(%)	-100	0	0	-0.95	-34.66	123.5	49.02	-16.02	-17.95	18.67	-32.69
EBIT Growth(%)	-69.42	-4.5	82.33	28.49	2222.34	-99.91	0	-155.13	39.4	-51.83	-553.83
PAT Growth(%)	-69.25	-5.63	82.28	14.7	1847.12	-100.26	4187.77	-166.27	25.26	-34.41	-466.77
EPS Growth(%)	-69.25	-5.63	82.28	14.69	1847	-100.26	4187.77	-166.27	25.27	-34.42	-466.77
Debt/Equity(x)	-1.3	-1.05	-1.02	-1	-0.9	-0.89	-0.99	-1.03	-1.01	-0.99	-1.12
Current Ratio(x)	2.89	3.7	1.85	2	0.53	0.5	0.46	0.3	0.18	0.1	0.04
Quick Ratio(x)	1.95	2.62	1.46	1.48	0.53	0.5	0.46	0.3	0.18	0.1	0.04
Interest Cover(x)	-594.56	-79.72	-102.41	-4.75	334.61	0.26	324.33	-7.97	-2.09	-3.25	-7.46
Total Debt/Mcap(x)	7.89	13.79	8.1	9.48	2.6	2.94	4.94	5.68	4.4	2.78	5.12

JD Orgochem Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	63.83	63.83	63.83	63.83	63.83	63.83	63.83	63.83	63.83	63.83
FII	0.06	0.06	0.06	0	0	0	0	0	0	0
DII	0.05	0.05	0.05	0.11	0.11	0.11	0.11	0.11	0.11	0.11
Public	36.06	36.06	36.06	36.06	36.06	36.06	36.06	36.06	36.06	36.06
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	0.85	0.85	0.85	0.85	0.85	0.85	0.85	0.85	0.85	0.85
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	0.48	0.48	0.48	0.48	0.48	0.48	0.48	0.48	0.48	0.48
Others	0	0	0	0	0	0	0	0	0	0
Total	1.33	1.33	1.33	1.33	1.33	1.33	1.33	1.33	1.33	1.33

Pros

Stock is trading at -0.6 times its book value
Company is almost debt free.

Cons

Company has a low return on equity of 0% over the last 3 years.
Debtor days have increased from 0 to 78.44days.
Earnings include an other income of Rs. 1 Cr.

* 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.

JD Orgochem News

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

JD Orgochem

Add Watchlist

JD Orgochem Research see more...

Overview Inc. Year: 1973Industry: Dyes & Pigments

JD Orgochem Share Price

Alert Data

Quarterly Price

Peer Comparison

JD Orgochem Quarterly Results

JD Orgochem Profit & Loss

Growth Rates

JD Orgochem Balance Sheet

JD Orgochem Cash Flow

JD Orgochem Ratios

JD Orgochem Shareholding Pattern

JD Orgochem News

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!