JK Lakshmi Cement

₹771.7 0.2 | 0%

WEBSITE BSE:500380 NSE : JK LAKSHMI 10 May, 16:01

Market Cap ₹9081 Cr.

Stock P/E 21.4

P/B 3

Current Price ₹771.7

Book Value ₹ 259.9

Face Value 5

52W High ₹998.4

Dividend Yield 0.49%

52W Low ₹ 608.1

Edit Ratio

JK Lakshmi Cement Research see more...

Overview Inc. Year: 1938Industry: Cement & Construction Materials

JK Lakshmi Cement Ltd is a holding enterprise. The Company is a producer of cement. The Company is engaged in imparting cementitious materials. It offers cement below JK Lakshmi Pro+ Cement, JK Lakshmi Cement, JK Lakshmi Power Mix, JK SmartBlox, JK GypGold and JK Lakshmiplast brands. JK Lakshmi Cement is in three versions: Portland Pozzolana Cement (PPC) (Blended), 53 Grade regular Portland cement (OPC) and 43 Grade OPC. The Company offers gypsum-based plaster under the JK GypGold emblem; autoclaved aerated concrete blocks under the JK SmartBlox logo; site-blend concrete beneath the JK Lakshmi Power Mix emblem, and Plaster of Paris products beneath the JK Lakshmiplast logo. The Company markets its products thru a network of dealers in Rajasthan, Gujarat, Uttarakhand, Punjab, Jammu and Kashmir, Maharashtra, Madhya Pradesh, Chhattisgarh, Odisha and West Bengal, amongst others. Its subsidiaries include Hansdeep Industries and Trading Company Ltd and Udaipur Cement Works Ltd.

JK Lakshmi Cement Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

JK Lakshmi Cement Quarterly Results

#(Fig in Cr.)	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023
Net Sales	1209	1286	1600	1654	1374	1562	1862	1730	1575	1703
Other Income	18	18	16	7	20	14	17	11	14	17
Total Income	1226	1304	1616	1661	1393	1576	1879	1741	1589	1720
Total Expenditure	1015	1112	1275	1397	1210	1376	1629	1534	1357	1401
Operating Profit	212	192	341	264	184	200	249	207	231	319
Interest	36	37	33	36	33	35	29	33	34	39
Depreciation	55	55	59	56	57	57	59	56	57	66
Exceptional Income / Expenses	0	0	-27	0	0	0	0	0	0	9
Profit Before Tax	121	100	221	172	93	107	162	119	141	223
Provision for Tax	34	34	33	57	32	30	47	39	45	73
Profit After Tax	87	66	188	115	62	77	115	80	96	150
Adjustments	-3	-2	-5	-4	-1	-1	-5	-1	-3	-6
Profit After Adjustments	84	64	184	111	61	76	110	78	93	144
Adjusted Earnings Per Share	7.2	5.4	15.6	9.4	5.2	6.5	9.3	6.7	7.9	12.2

JK Lakshmi Cement 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	2055	2057	2316	2635	2922	3748	4316	4364	4727	5420	6452	6870
Other Income	55	44	28	72	125	69	55	46	73	68	58	59
Total Income	2110	2101	2344	2708	3047	3817	4372	4410	4800	5488	6509	6929
Total Expenditure	1626	1755	1963	2362	2552	3317	3863	3566	3789	4469	5613	5921
Operating Profit	484	346	381	345	495	501	509	844	1011	1019	896	1006
Interest	84	77	94	222	244	264	253	225	192	142	133	135
Depreciation	149	135	115	166	175	207	211	220	225	223	228	238
Exceptional Income / Expenses	-16	-19	-62	-8	4	3	4	-30	-38	-27	0	9
Profit Before Tax	235	115	109	-51	79	32	49	369	556	626	534	645
Provision for Tax	60	22	4	-55	-8	-11	8	116	135	149	165	204
Profit After Tax	176	93	105	4	87	43	41	253	421	478	369	441
Adjustments	-1	1	-2	-3	-2	12	11	-5	-16	-14	-10	-15
Profit After Adjustments	175	94	103	1	86	55	51	248	405	464	359	425
Adjusted Earnings Per Share	14.9	8	8.7	0.1	7.3	4.7	4.4	21.1	34.4	39.4	30.5	36.1

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	19%	14%	11%	12%
Operating Profit CAGR	-12%	2%	12%	6%
PAT CAGR	-23%	13%	54%	8%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	-2%	23%	18%	20%
ROE Average	14%	19%	15%	11%
ROCE Average	15%	18%	16%	11%

JK Lakshmi Cement 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	1259	1303	1338	1320	1401	1444	1485	1687	2095	2505	2804
Minority's Interest	0	10	12	11	13	1	-8	-3	13	27	37
Borrowings	1098	1412	1487	1732	2106	1847	1667	1364	1256	1265	1529
Other Non-Current Liabilities	155	177	194	109	249	237	276	374	439	418	530
Total Current Liabilities	631	749	1192	1311	1330	1498	1553	1702	1484	1711	1641
Total Liabilities	3143	3651	4223	4483	5099	5027	4973	5124	5286	5926	6541
Fixed Assets	1436	1701	2708	2851	3555	3627	3450	3585	3311	3420	3412
Other Non-Current Assets	1077	1180	690	721	421	320	510	282	491	556	1202
Total Current Assets	630	770	826	906	1119	1078	1010	1256	1480	1948	1925
Total Assets	3143	3651	4223	4483	5099	5027	4973	5124	5286	5926	6541

JK Lakshmi Cement 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	91	17	89	19	33	10	12	3	3	48	74
Cash Flow from Operating Activities	332	354	330	267	396	493	760	650	1032	680	634
Cash Flow from Investing Activities	-488	-516	-430	-286	-600	-70	-77	-200	-434	-665	-299
Cash Flow from Financing Activities	79	234	30	33	181	-421	-676	-450	-553	11	-266
Net Cash Inflow / Outflow	-77	72	-70	14	-23	2	7	0	45	26	69
Closing Cash & Cash Equivalent	14	89	19	33	10	12	19	3	48	74	143

JK Lakshmi Cement 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)	14.87	7.98	8.75	0.11	7.29	4.69	4.36	21.08	34.45	39.39	30.47
CEPS(Rs)	27.59	19.38	18.7	14.43	22.29	21.3	21.38	40.17	54.93	59.57	50.77
DPS(Rs)	2.5	2	2	0.25	0.75	0.75	0.75	2.5	3.75	5	3.75
Book NAV/Share(Rs)	103.92	109.56	113.69	111.78	118.73	122.41	125.96	143.2	177.79	212.71	238.07
Core EBITDA Margin(%)	18.64	13.16	13.68	9.24	11.24	11.19	10.51	18.29	19.85	16.5	12.28
EBIT Margin(%)	13.86	8.39	7.92	5.8	9.85	7.67	6.99	13.61	15.82	13.34	9.78
Pre Tax Margin(%)	10.23	5.02	4.25	-1.72	2.42	0.84	1.13	8.46	11.76	10.87	7.82
PAT Margin (%)	7.64	4.04	4.09	0.14	2.65	1.12	0.94	5.8	8.91	8.29	5.4
Cash Profit Margin (%)	14.12	9.94	8.54	5.75	7.97	6.49	5.83	10.83	13.67	12.17	8.74
ROA(%)	5.93	2.73	2.68	0.1	1.82	0.86	0.81	5.01	8.09	8.52	5.92
ROE(%)	15.05	7.39	8.03	0.32	6.43	3.06	2.78	15.97	22.3	20.78	13.92
ROCE(%)	13.45	6.96	6.52	5	8.46	7.34	7.93	16.3	20.17	18.96	14.83
Receivable days	7.01	8.49	8.05	9.5	10.39	9.07	8.93	8.6	5.81	2.84	2.69
Inventory Days	18.64	17.74	23.78	29.31	31.53	32	29.93	34.83	32.69	30	38
Payable days	102.85	102.81	138.56	114.96	117.81	134.3	183.23	246.84	170.73	134.1	133.2
PER(x)	6.55	13.97	41.04	2969.27	63.44	98.64	79.83	9.28	12.56	11.97	25.95
Price/Book(x)	0.94	1.02	3.16	3.03	3.89	3.78	2.76	1.37	2.43	2.22	3.32
Dividend Yield(%)	2.57	1.79	0.56	0.07	0.16	0.16	0.22	1.28	0.87	1.06	0.47
EV/Net Sales(x)	1.2	1.41	2.66	2.35	2.78	2.13	1.44	0.98	1.35	1.26	1.68
EV/Core EBITDA(x)	5.1	8.39	16.17	17.97	16.4	15.94	12.19	5.04	6.3	6.71	12.07
Net Sales Growth(%)	19.61	0.08	12.59	13.81	10.86	28.3	15.15	1.11	8.33	14.65	19.03
EBIT Growth(%)	38.55	-39.69	6.04	-15.95	88.89	-8.53	1.83	96.94	25.94	2.74	-13.1
PAT Growth(%)	61.54	-47.21	13.62	-95.96	1948.36	-50.32	-6.3	522.7	66.49	13.4	-22.71
EPS Growth(%)	67.29	-46.36	9.65	-98.7	6298.24	-35.6	-7.21	383.98	63.43	14.35	-22.64
Debt/Equity(x)	1.09	1.3	1.46	1.72	1.92	1.77	1.44	1.18	0.79	0.74	0.66
Current Ratio(x)	1	1.03	0.69	0.69	0.84	0.72	0.65	0.74	1	1.14	1.17
Quick Ratio(x)	0.82	0.88	0.5	0.5	0.6	0.48	0.42	0.46	0.75	0.8	0.66
Interest Cover(x)	3.82	2.49	2.16	0.77	1.33	1.12	1.19	2.64	3.9	5.4	5.01
Total Debt/Mcap(x)	1.17	1.28	0.46	0.57	0.49	0.47	0.52	0.86	0.32	0.33	0.2

JK Lakshmi Cement Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	46.01	46.31	46.31	46.31	46.31	46.31	46.31	46.31	46.31	46.34
FII	12.97	12.29	12.14	12.84	13.81	11.68	11.5	10.53	10.83	11.29
DII	24.97	25.86	25.21	24.66	25.57	27.95	28.33	27.63	27.57	25.83
Public	16.06	15.54	16.35	16.19	14.32	14.07	13.86	15.53	15.29	16.54
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	5.41	5.45	5.45	5.45	5.45	5.45	5.45	5.45	5.45	5.45
FII	1.53	1.45	1.43	1.51	1.62	1.37	1.35	1.24	1.27	1.33
DII	2.94	3.04	2.97	2.9	3.01	3.29	3.33	3.25	3.24	3.04
Public	1.89	1.83	1.92	1.91	1.68	1.66	1.63	1.83	1.8	1.95
Others	0	0	0	0	0	0	0	0	0	0
Total	11.77	11.77	11.77	11.77	11.77	11.77	11.77	11.77	11.77	11.77

Pros

Company has delivered good profit growth of 53% CAGR over last 5 years
Debtor days have improved from 134.1 to 133.2days.

Cons

Promoter holding is low: 46.34%.

* 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.

JK Lakshmi Cement 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

JK Lakshmi Cement

Add Watchlist

JK Lakshmi Cement Research see more...

Overview Inc. Year: 1938Industry: Cement & Construction Materials

JK Lakshmi Cement Share Price

Alert Data

Quarterly Price

Peer Comparison

JK Lakshmi Cement Quarterly Results

JK Lakshmi Cement Profit & Loss

Growth Rates

JK Lakshmi Cement Balance Sheet

JK Lakshmi Cement Cash Flow

JK Lakshmi Cement Ratios

JK Lakshmi Cement Shareholding Pattern

JK Lakshmi Cement News

IPO

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

Please Login!

Error!