WEBSITE BSE:533320 NSE: JUBILNT IND Inc. Year: 2007 Industry: Chemicals My Bucket: Add Stock
Last updated: 00:00
No Notes Added Yet
Jubilant Industries Ltd is a holding agency. The Company is engaged within the business of producing of Indian-made foreign liquor (IMFL) products for the various manufacturers in India, engaged in liquor commercial enterprise. The Company's segments consist of Performance Polymer, Agri Products and Retail. The Performance Polymer segment consists of adhesives and wooden finishes, food polymer (solid Polyvinyl Acetate (PVA)) and latex. The Agri Products phase includes single super phosphate, sulfuric acid and agro chemical compounds for crop pr...Read More
Jubilant Industries Ltd is a holding agency. The Company is engaged within the business of producing of Indian-made foreign liquor (IMFL) products for the various manufacturers in India, engaged in liquor commercial enterprise. The Company's segments consist of Performance Polymer, Agri Products and Retail. The Performance Polymer segment consists of adhesives and wooden finishes, food polymer (solid Polyvinyl Acetate (PVA)) and latex. The Agri Products phase includes single super phosphate, sulfuric acid and agro chemical compounds for crop product. The Retail segment is engaged in running and retaining hypermarket cum department stores. Its agribusiness offers a number of merchandise in Crop Nutrition, Crop Growth Regulator and Crop Protection classes under the umbrella brand Ramban. It is engaged in the production of natural manure granules and trading of agrochemical products. The Company has a product portfolio, protecting quite a number of merchandise for both B2B and commercial enterprise to purchaser (B2C) clients. ...Read Less
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹4199 Cr.
Stock P/E 143.8
P/B 15.8
Current Price ₹1639.1
Book Value ₹ 103.7
Face Value 10
52W High ₹0
Dividend Yield 0%
52W Low ₹ 0
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 329 | 355 | 427 | 348 | 343 | 349 | 312 | 293 | 300 | 358 |
| Other Income | 0 | 1 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 1 |
| Total Income | 330 | 356 | 427 | 348 | 345 | 349 | 312 | 293 | 300 | 359 |
| Total Expenditure | 322 | 321 | 397 | 328 | 323 | 313 | 289 | 266 | 278 | 316 |
| Operating Profit | 8 | 35 | 30 | 20 | 21 | 36 | 23 | 27 | 22 | 43 |
| Interest | 3 | 4 | 5 | 5 | 5 | 5 | 5 | 4 | 5 | 4 |
| Depreciation | 3 | 3 | 4 | 4 | 3 | 4 | 4 | 4 | 4 | 4 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -47 | 13 | 0 |
| Profit Before Tax | 2 | 28 | 21 | 11 | 12 | 27 | 15 | -28 | 27 | 35 |
| Provision for Tax | 3 | 6 | 6 | 5 | 3 | 6 | 6 | -5 | 5 | 9 |
| Profit After Tax | -1 | 22 | 15 | 7 | 10 | 21 | 9 | -23 | 22 | 26 |
| Adjustments | -0 | 0 | -0 | 0 | 9 | -0 | -0 | -0 | -0 | -0 |
| Profit After Adjustments | -1 | 22 | 14 | 7 | 19 | 21 | 9 | -23 | 22 | 26 |
| Adjusted Earnings Per Share | -0.9 | 14.6 | 9.5 | 4.7 | 12.5 | 13.6 | 5.7 | -15.2 | 14.6 | 17.1 |
| #(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 930 | 858 | 608 | 508 | 457 | 559 | 544 | 621 | 1166 | 1473 | 1253 | 1263 |
| Other Income | 2 | 4 | 3 | 3 | 2 | 1 | 2 | 3 | 1 | 3 | 1 | 1 |
| Total Income | 932 | 862 | 611 | 512 | 459 | 560 | 546 | 624 | 1167 | 1476 | 1255 | 1264 |
| Total Expenditure | 927 | 881 | 575 | 471 | 427 | 523 | 496 | 569 | 1065 | 1368 | 1144 | 1149 |
| Operating Profit | 5 | -19 | 35 | 40 | 32 | 37 | 50 | 55 | 101 | 108 | 111 | 115 |
| Interest | 37 | 45 | 43 | 31 | 27 | 25 | 22 | 17 | 15 | 21 | 21 | 18 |
| Depreciation | 32 | 31 | 18 | 9 | 9 | 9 | 11 | 13 | 13 | 14 | 15 | 16 |
| Exceptional Income / Expenses | 85 | -23 | -75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -33 | -34 |
| Profit Before Tax | 21 | -118 | -101 | -0 | -5 | 2 | 17 | 26 | 73 | 72 | 41 | 49 |
| Provision for Tax | -4 | -0 | -91 | 2 | 0 | 5 | 0 | 34 | 19 | 19 | 12 | 15 |
| Profit After Tax | 25 | -118 | -9 | -2 | -5 | -3 | 17 | -9 | 55 | 53 | 29 | 34 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | 9 | -1 | 0 |
| Profit After Adjustments | 25 | -118 | -9 | -2 | -5 | -3 | 17 | -9 | 54 | 62 | 28 | 34 |
| Adjusted Earnings Per Share | 21 | -99.4 | -8 | -1.5 | -4 | -2.2 | 11.4 | -6.2 | 35.7 | 41.2 | 18.7 | 22.2 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -15% | 26% | 18% | 3% |
| Operating Profit CAGR | 3% | 26% | 25% | 36% |
| PAT CAGR | -45% | 0% | 0% | 1% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 308% | 58% | 38% | 27% |
| ROE Average | 14% | 31% | 21% | -2% |
| ROCE Average | 17% | 26% | 22% | 11% |
| #(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 171 | 53 | 44 | 42 | 38 | 64 | 94 | 85 | 140 | 203 | 234 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 174 | 163 | 171 | 133 | 166 | 134 | 104 | 68 | 55 | 24 | 12 |
| Other Non-Current Liabilities | 19 | 31 | -78 | -80 | -81 | -73 | -65 | -31 | -12 | 24 | 33 |
| Total Current Liabilities | 307 | 369 | 210 | 242 | 208 | 193 | 211 | 256 | 467 | 415 | 461 |
| Total Liabilities | 672 | 615 | 346 | 337 | 331 | 319 | 345 | 378 | 650 | 666 | 740 |
| Fixed Assets | 274 | 285 | 125 | 133 | 126 | 125 | 141 | 140 | 153 | 170 | 171 |
| Other Non-Current Assets | 57 | 36 | 11 | 5 | 9 | 8 | 12 | 2 | 4 | 9 | 9 |
| Total Current Assets | 341 | 294 | 210 | 199 | 197 | 187 | 192 | 234 | 491 | 487 | 560 |
| Total Assets | 672 | 615 | 346 | 337 | 331 | 319 | 345 | 378 | 650 | 666 | 740 |
| #(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 20 | 7 | 5 | 6 | 3 | 7 | 3 | 2 | 6 | 6 | 4 |
| Cash Flow from Operating Activities | 71 | -16 | 51 | 47 | 42 | 64 | 47 | 62 | 30 | 14 | 76 |
| Cash Flow from Investing Activities | -33 | -22 | 68 | -13 | -6 | -7 | -19 | 4 | -22 | -18 | -19 |
| Cash Flow from Financing Activities | -51 | 37 | -118 | -36 | -32 | -61 | -30 | -61 | -9 | 2 | -47 |
| Net Cash Inflow / Outflow | -14 | -2 | 1 | -3 | 4 | -4 | -2 | 5 | -1 | -2 | 10 |
| Closing Cash & Cash Equivalent | 7 | 5 | 6 | 3 | 7 | 3 | 2 | 6 | 6 | 4 | 15 |
| # | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 21.02 | -99.4 | -7.95 | -1.5 | -3.97 | -2.2 | 11.42 | -6.18 | 35.65 | 41.24 | 18.67 |
| CEPS(Rs) | 47.72 | -73.45 | 6.81 | 6.14 | 3.63 | 4.41 | 19.02 | 2.69 | 44.77 | 44.47 | 29.37 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 144.69 | 44.44 | 36.71 | 34.97 | 31.35 | 43.16 | 62.65 | 56.36 | 92.23 | 133.46 | 151.94 |
| Core EBITDA Margin(%) | 0.31 | -2.5 | 4.93 | 6.75 | 6.49 | 6.41 | 8.94 | 8.39 | 8.6 | 7.12 | 8.73 |
| EBIT Margin(%) | 5.89 | -7.99 | -8.8 | 5.66 | 4.88 | 4.91 | 7.17 | 6.86 | 7.6 | 6.35 | 4.97 |
| Pre Tax Margin(%) | 2.11 | -12.93 | -15.43 | -0.01 | -0.98 | 0.37 | 3.18 | 4.17 | 6.3 | 4.9 | 3.26 |
| PAT Margin (%) | 2.52 | -12.91 | -1.45 | -0.32 | -1.01 | -0.54 | 3.15 | -1.38 | 4.68 | 3.58 | 2.33 |
| Cash Profit Margin (%) | 5.73 | -9.54 | 1.24 | 1.33 | 0.93 | 1.08 | 5.25 | 0.65 | 5.77 | 4.55 | 3.53 |
| ROA(%) | 3.47 | -18.3 | -1.97 | -0.52 | -1.42 | -0.93 | 5.18 | -2.37 | 10.63 | 8.03 | 4.15 |
| ROE(%) | 15.67 | -105.11 | -19.64 | -4.18 | -11.98 | -6.24 | 22.38 | -9.58 | 48.91 | 31.08 | 13.58 |
| ROCE(%) | 14.09 | -16.94 | -15.8 | 10 | 7.54 | 9.74 | 14.5 | 17.06 | 34.55 | 28.21 | 16.5 |
| Receivable days | 54.76 | 48.27 | 57.26 | 71.16 | 83.18 | 63.85 | 64.19 | 58.35 | 47.45 | 56.34 | 73.27 |
| Inventory Days | 50.59 | 49.03 | 48.76 | 40.86 | 53.2 | 45.51 | 47.13 | 48.69 | 50.75 | 52.05 | 61.52 |
| Payable days | 80.01 | 82.73 | 82.97 | 85.12 | 107.99 | 88.61 | 105.3 | 109.76 | 99.72 | 85.89 | 93.56 |
| PER(x) | 2.39 | 0 | 0 | 0 | 0 | 0 | 7.09 | 0 | 13.09 | 9.36 | 62.34 |
| Price/Book(x) | 0.35 | 1.85 | 4.14 | 8.93 | 5.36 | 2.9 | 1.29 | 3.33 | 5.06 | 2.89 | 7.66 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.34 | 0.5 | 0.74 | 1.24 | 1 | 0.66 | 0.55 | 0.67 | 0.72 | 0.51 | 1.5 |
| EV/Core EBITDA(x) | 67.88 | -22.87 | 12.65 | 15.69 | 14.29 | 10.06 | 5.95 | 7.5 | 8.32 | 6.95 | 17 |
| Net Sales Growth(%) | -7.99 | -7.72 | -29.2 | -16.32 | -10.07 | 22.23 | -2.59 | 14.1 | 87.67 | 26.34 | -14.91 |
| EBIT Growth(%) | 0 | -225.46 | 21.29 | 154.23 | -26.73 | 20.34 | 42.11 | 9.3 | 107.79 | 5.62 | -33.44 |
| PAT Growth(%) | 171.11 | -572.84 | 91.97 | 81.14 | -165.68 | 36.31 | 669.08 | -149.89 | 737.58 | -3.33 | -44.69 |
| EPS Growth(%) | 171.11 | -572.84 | 92 | 81.19 | -165.32 | 44.66 | 619.86 | -154.14 | 676.44 | 15.69 | -54.72 |
| Debt/Equity(x) | 1.64 | 6.76 | 6.29 | 6.3 | 7.01 | 3.36 | 1.92 | 1.66 | 1.07 | 0.86 | 0.63 |
| Current Ratio(x) | 1.11 | 0.8 | 1 | 0.82 | 0.94 | 0.96 | 0.91 | 0.91 | 1.05 | 1.17 | 1.22 |
| Quick Ratio(x) | 0.68 | 0.49 | 0.72 | 0.56 | 0.59 | 0.62 | 0.56 | 0.56 | 0.55 | 0.72 | 0.7 |
| Interest Cover(x) | 1.56 | -1.62 | -1.33 | 1 | 0.83 | 1.08 | 1.8 | 2.55 | 5.84 | 4.38 | 2.91 |
| Total Debt/Mcap(x) | 4.73 | 3.65 | 1.52 | 0.71 | 1.31 | 1.16 | 1.48 | 0.5 | 0.21 | 0.3 | 0.08 |
| # | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.96 | 74.78 | 74.78 | 74.78 | 74.78 | 74.78 | 74.78 | 74.78 | 74.78 | 74.78 |
| FII | 0.47 | 0.36 | 0.01 | 0 | 0.01 | 0 | 0.08 | 0.14 | 0.53 | 0.31 |
| DII | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.04 | 0.02 | 0.02 | 0.02 |
| Public | 24.55 | 24.85 | 25.19 | 25.2 | 25.2 | 25.2 | 25.1 | 25.07 | 24.68 | 24.89 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1.13 | 1.13 | 1.13 | 1.13 | 1.13 | 1.13 | 1.13 | 1.13 | 1.13 | 1.13 |
| FII | 0.01 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.37 | 0.37 | 0.38 | 0.38 | 0.38 | 0.38 | 0.38 | 0.38 | 0.37 | 0.38 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.5 | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 |
* The pros and cons are machine generated.
You May Also Know About
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
ChatGPT
Claude
Perplexity
