JL Morison India

₹2021.4 0 | 0%

WEBSITE BSE:506522 NSE : JL MORISON 01 Jun, 00:00

Market Cap ₹275 Cr.

Stock P/E 40.6

P/B 1.4

Current Price ₹2021.4

Book Value ₹ 1446.4

Face Value 10

52W High ₹2025

Dividend Yield 0.05%

52W Low ₹ 1951.1

Edit Ratio

JL Morison India Research see more...

Overview Inc. Year: 1934Industry: Trading

J.L. Morison (India) Ltd is engaged within the business of marketing and distribution of personal care, lifestyles fashion and FMCG merchandise. The Company operates in the commercial enterprise section of Personal Care products. The Company operates in 3 divisions which encompass child care, hair care and oral care. Baby care department includes morisons baby dreams, infant feeding and nursing products, infant toys and child equipment. Hair care department consists of bigen, hair coloration conditioner and hair coloration powder. Oral care department includes Emoform-R toothpaste. The Company sells its products through E-trade.

JL Morison India Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

JL Morison India Quarterly Results

#(Fig in Cr.)	Jun 2020	Sep 2020	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Dec 2022
Net Sales	18	27	28	27	25	30	30	32	33	36
Other Income	1	1	1	1	0	1	1	0	0	0
Total Income	18	28	29	28	25	31	30	32	34	36
Total Expenditure	18	26	26	25	24	28	27	30	32	34
Operating Profit	-0	2	3	3	2	2	3	2	2	3
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	0	0	0
Profit Before Tax	-0	2	2	3	1	2	3	2	2	2
Provision for Tax	0	0	1	0	0	0	1	1	0	1
Profit After Tax	-0	2	2	2	1	2	2	1	1	2
Adjustments	-0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	-0	2	2	2	1	2	2	1	1	2
Adjusted Earnings Per Share	-3.4	11.3	12.3	16.5	7.1	12.2	14.6	10.9	10.7	13.5

JL Morison India 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	114	89	91	94	75	85	87	93	100	116	145	131
Other Income	6	5	5	3	3	7	5	4	3	2	7	1
Total Income	120	94	96	96	78	93	92	97	103	119	151	132
Total Expenditure	116	89	88	90	76	81	80	90	96	110	137	123
Operating Profit	4	5	8	6	2	12	12	7	7	9	15	10
Interest	1	0	0	0	0	0	0	0	0	0	0	0
Depreciation	1	1	2	1	1	1	1	1	1	1	1	0
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	2	3	6	5	1	11	11	5	6	8	14	9
Provision for Tax	1	1	2	2	-1	1	3	1	1	2	3	3
Profit After Tax	1	2	5	3	2	10	7	4	5	6	11	6
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	1	2	5	3	2	10	7	4	5	6	11	6
Adjusted Earnings Per Share	10.4	17.2	36	20.4	13.8	70.6	53.3	30.5	36.7	44.8	77.9	49.7

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	25%	16%	11%	2%
Operating Profit CAGR	67%	29%	5%	14%
PAT CAGR	83%	40%	2%	27%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	2%	1%	8%	19%
ROE Average	5%	4%	4%	4%
ROCE Average	7%	5%	5%	5%

JL Morison India 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	72	75	79	82	182	179	157	147	169	197	197
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	0	0	0	0	0	0	0	0	0	0	0
Other Non-Current Liabilities	2	2	5	2	4	5	4	4	4	18	16
Total Current Liabilities	33	16	10	15	9	13	14	19	23	24	25
Total Liabilities	108	92	94	100	195	197	175	171	196	239	239
Fixed Assets	29	28	28	19	18	18	18	17	16	16	16
Other Non-Current Assets	32	26	35	33	136	144	113	113	134	189	189
Total Current Assets	47	38	31	47	40	34	44	40	46	34	34
Total Assets	108	92	94	100	195	197	175	171	196	239	239

JL Morison India 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	9	1	4	2	2	3	12	6	2	24	10
Cash Flow from Operating Activities	-1	13	5	-7	5	19	-0	0	14	3	11
Cash Flow from Investing Activities	7	-4	-6	6	-4	-10	-6	-2	8	-16	-12
Cash Flow from Financing Activities	-14	-7	-0	1	-1	1	-1	-1	-0	-0	0
Net Cash Inflow / Outflow	-8	2	-2	-0	1	10	-7	-3	21	-13	-1
Closing Cash & Cash Equivalent	1	4	2	1	3	12	6	2	24	10	10

JL Morison India 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)	10.45	17.16	36.02	20.43	13.81	70.64	53.26	30.48	36.75	44.83	77.87
CEPS(Rs)	17.85	25.04	49.38	31.19	24.56	80.57	62.93	40.02	43.91	51.31	84.66
DPS(Rs)	1	1	1	1	1	1	1	1	1	1	0
Book NAV/Share(Rs)	530.98	546.97	581.78	601	1333.13	1308.65	1152.25	1075.53	1235.33	1444.41	1446.4
Core EBITDA Margin(%)	-1.49	-0.01	4	3.67	-1.09	5.46	7.9	2.84	4.36	5.66	5.52
EBIT Margin(%)	2.71	4.13	7.17	4.9	0.94	12.55	12.3	5.82	6.46	6.88	9.48
Pre Tax Margin(%)	1.76	3.64	7.06	4.84	0.86	12.49	12.21	5.73	6.39	6.83	9.44
PAT Margin (%)	1.25	2.63	5.39	2.96	2.45	11.22	8.38	4.47	5.01	5.26	7.34
Cash Profit Margin (%)	2.14	3.83	7.38	4.53	4.36	12.8	9.9	5.87	5.99	6.03	7.98
ROA(%)	1.25	2.34	5.29	2.88	1.28	4.93	3.91	2.4	2.73	2.81	4.45
ROE(%)	1.99	3.18	6.38	3.45	1.43	5.35	4.33	2.74	3.18	3.35	5.39
ROCE(%)	3.55	4.68	8.34	5.59	0.54	5.92	6.29	3.54	4.09	4.36	6.94
Receivable days	79.45	53.01	20.72	24.23	24.7	8.22	8.91	11.64	10.41	10.25	9.36
Inventory Days	59.36	73.57	62.95	61.33	84.43	58.54	46.37	57.02	48.42	40.78	35.69
Payable days	76.14	70.6	33.04	30.25	43.76	61.34	91.74	105.7	145.17	144.92	108.7
PER(x)	36.56	21.45	38.89	46.41	112.24	18.76	26.3	49.22	54.7	41.26	23.63
Price/Book(x)	0.72	0.67	2.41	1.58	1.16	1.01	1.22	1.39	1.63	1.28	1.27
Dividend Yield(%)	0.26	0.27	0.07	0.11	0.06	0.08	0.07	0.07	0.05	0.05	0
EV/Net Sales(x)	0.51	0.54	2.09	1.38	2.84	2.11	2	2.06	2.7	2.14	1.72
EV/Core EBITDA(x)	14.15	10.06	22.77	21.36	96.98	14.86	14.5	28.57	36.26	28.04	17
Net Sales Growth(%)	8.09	-21.75	2.37	2.82	-20.32	14.34	1.53	7.18	7.64	16.08	24.53
EBIT Growth(%)	103.89	19.19	77.84	-29.54	-84.4	1398.49	-0.97	-49.28	19.48	23.49	71.65
PAT Growth(%)	1377.77	64.2	109.93	-43.29	-32.39	411.52	-24.6	-42.78	20.57	22.01	73.69
EPS Growth(%)	1377.76	64.2	109.93	-43.29	-32.39	411.52	-24.6	-42.78	20.57	22.01	73.69
Debt/Equity(x)	0.12	0.02	0.02	0.03	0.01	0.01	0.01	0	0	0	0
Current Ratio(x)	1.41	2.46	3.2	3.1	4.49	2.7	3.24	2.07	1.98	1.43	1.35
Quick Ratio(x)	0.83	1.39	1.64	2	2.38	2.01	2.26	1.27	1.51	0.79	0.83
Interest Cover(x)	2.86	8.37	64.78	72.14	12.41	197.49	136.91	63.58	91.15	161.46	294.38
Total Debt/Mcap(x)	0.16	0.03	0.01	0.02	0.01	0.01	0.01	0	0	0	0

JL Morison India Shareholding Pattern

#	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023
Promoter	74.89	74.89	74.89	74.89	74.89	74.89	74.89	74.89	74.89	74.89
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	25.1	25.1	25.1	25.1	25.1	25.1	25.1	25.1	25.1	25.1
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023
Promoter	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03
Others	0	0	0	0	0	0	0	0	0	0
Total	0.14	0.14	0.14	0.14	0.14	0.14	0.14	0.14	0.14	0.14

Pros

Debtor days have improved from 144.92 to 108.7days.
Company is almost debt free.

Cons

Company has a low return on equity of 4% over the last 3 years.
The company has delivered a poor profit growth of 1% over past five years.

* 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.

JL Morison India News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

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

JL Morison India

Add Watchlist

JL Morison India Research see more...

Overview Inc. Year: 1934Industry: Trading

JL Morison India Share Price

Alert Data

Quarterly Price

Peer Comparison

JL Morison India Quarterly Results

JL Morison India Profit & Loss

Growth Rates

JL Morison India Balance Sheet

JL Morison India Cash Flow

JL Morison India Ratios

JL Morison India Shareholding Pattern

JL Morison India News

Top Unlisted Companies & InstaBuy Companies

IPO

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

Please Login!

Error!