KJMC Corporate

₹70.5 3.4 | 5%

WEBSITE BSE:532304 NSE : KJMCCORP 18 May, 12:50

Market Cap ₹28 Cr.

Stock P/E 12.0

P/B 0.5

Current Price ₹70.5

Book Value ₹ 149.5

Face Value 10

52W High ₹72.4

Dividend Yield 0%

52W Low ₹ 29.7

Edit Ratio

KJMC Corporate Research see more...

Overview Inc. Year: 1998Industry: Finance - Stock Broking

KJMC Corporate Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

KJMC Corporate Quarterly Results

#(Fig in Cr.)	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Operating Revenue	1	1	1	2	1	2	2	2	3	2
Other Income	0	0	0	0	0	1	0	0	0	0
Total Income	1	2	1	2	2	3	2	3	3	3
Total Expenditure	1	1	2	2	2	2	1	2	2	2
Operating Profit	0	0	-1	0	-0	1	1	1	1	1
Interest Expense	0	0	0	0	0	0	0	0	0	0
Depreciation	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	-0	0	-1	0	-0	1	1	1	1	0
Provision for Tax	-0	0	-0	0	-0	0	0	0	0	0
Profit After Tax	-0	0	-1	0	-0	1	0	1	1	0
Adjustments	0	0	-0	0	1	0	0	0	0	0
Profit After Adjustments	-0	0	-1	0	0	1	0	1	1	0
Adjusted Earnings Per Share	-0.3	0.8	-1.7	0.5	0.8	1.4	1.2	2.1	2.1	0.4

KJMC Corporate 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
Operating Revenue	11	6	5	5	6	12	4	4	4	6	5	9
Other Income	1	1	1	0	0	3	1	1	1	1	2	0
Total Income	12	6	6	5	7	15	5	5	4	6	7	11
Total Expenditure	9	5	5	5	6	8	5	5	5	5	7	7
Operating Profit	3	1	1	0	0	7	-0	-0	-1	1	0	4
Interest Expense	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation	0	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	3	0	0	0	0	6	-1	-1	-1	0	-0	3
Provision for Tax	1	0	-0	-0	-0	2	-0	0	0	0	-0	0
Profit After Tax	1	0	1	0	0	4	-0	-1	-1	0	-0	2
Adjustments	0	0	0	0	0	0	-1	-0	-0	-0	1	0
Profit After Adjustments	1	0	1	0	0	4	-2	-1	-2	0	0	2
Adjusted Earnings Per Share	4	0.7	2.3	1	1.1	14.2	-4.5	-2	-4	0.4	1	5.8

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	-17%	8%	-16%	-8%
Operating Profit CAGR	-100%	0%	-100%	-100%
PAT CAGR	0%	0%	-100%	-100%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	143%	80%	21%	22%
ROE Average	-0%	-1%	-1%	2%
ROCE Average	0%	-0%	-1%	3%

KJMC Corporate 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	25	25	25	25	26	30	31	30	52	61	46
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
Current Liability	1	2	5	1	1	3	1	5	5	6	3
Other Liabilities & Provisions	-0	0	-0	-1	-0	1	1	0	1	2	2
Total Liabilities	26	28	30	25	27	35	34	36	58	69	51
Loans	0	0	0	0	0	0	0	0	0	0	0
Investments	5	6	9	10	10	14	15	13	35	42	32
Fixed Assets	5	5	4	3	3	3	3	3	3	4	3
Other Loans	9	10	8	5	5	6	7	7	7	7	7
Other Non Current Assets	2	0	3	4	4	4	0	0	0	1	0
Current Assets	6	6	6	3	5	7	9	13	13	15	8
Total Assets	26	28	30	25	27	35	34	36	58	69	51

KJMC Corporate 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	3	4	4	2	0	0	1	7	12	11	14
Cash Flow from Operating Activities	5	0	1	-2	-1	3	0	0	9	1	-7
Cash Flow from Investing Activities	-0	-0	-3	0	1	-4	2	3	-10	1	3
Cash Flow from Financing Activities	-4	0	0	-1	-1	1	-0	2	-0	1	-2
Net Cash Inflow / Outflow	1	0	-2	-2	-0	1	2	5	-1	3	-7
Closing Cash & Cash Equivalent	4	4	2	0	0	1	3	12	11	14	7

KJMC Corporate 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)	3.96	0.72	2.3	0.98	1.08	14.15	-4.46	-2	-3.96	0.4	0.99
CEPS(Rs)	4.56	1.33	3.89	1.33	1.31	14.11	-0.66	-0.75	-2.5	1.44	0.71
DPS(Rs)	0	0.5	0	0	0	0	0	0	0	0	0
Book NAV/Share(Rs)	74.34	74.48	76.68	77.67	78.75	92.9	86.23	76.11	132.38	154.58	115.69
Net Profit Margin	11.29	4.06	14.2	3.4	3.54	36.41	-10.72	-17.89	-30.07	5.03	-2.3
Operating Margin	24.85	9.81	10.29	3.75	4.87	55.88	-9.7	-14.59	-26.94	11.44	0.61
PBT Margin	23.06	7.55	7.72	2.47	3.46	54.39	-13.25	-16.88	-29.5	7.27	-2.43
ROA(%)	4.66	0.84	2.5	0.61	0.86	14.01	-1.28	-2.03	-2.48	0.44	-0.21
ROE(%)	5.47	0.97	3.04	0.69	0.91	15.89	-1.47	-2.36	-2.86	0.5	-0.23
ROCE(%)	11.12	2.32	2.15	0.76	1.24	23.46	-1.29	-1.86	-2.47	1.09	0.06
Price/Earnings(x)	5.04	13.13	4.99	12.39	22.03	1.94	0	0	0	72.44	25.32
Price/Book(x)	0.27	0.13	0.15	0.16	0.3	0.3	0.3	0	0.12	0.19	0.22
Dividend Yield(%)	0	5.26	0	0	0	0	0	0	0	0	0
EV/Net Sales(x)	0.22	-0.12	0.34	0.71	1.22	0.76	0.53	-1.62	-0.85	-0.03	0.65
EV/Core EBITDA(x)	0.82	-0.92	1.7	8.04	15.48	1.32	-11.31	38.89	3.83	-0.2	8.1
Interest Earned Growth(%)	126.55	-49.12	-9.36	-2.47	27.02	87.08	-65.28	-2.89	-1.69	43.71	-4.07
Net Profit Growth	227.25	-81.73	217.28	-76.68	32.4	1824.43	-110.22	-62.05	-65.25	124.06	-143.75
EPS Growth(%)	227.26	-81.73	217.28	-57.1	10.16	1204.53	-131.5	55.03	-97.33	110	149.91
Interest Coverage(x) %	13.83	4.33	4	2.93	3.46	37.35	-2.73	-6.37	-10.52	2.74	0.2

KJMC Corporate Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	64.79	66.34	66.34	66.34	66.34	66.34	66.34	66.83	68.44	68.57
FII	0	0	0	0	0	0	0	0	0	0
DII	1.67	1.67	1.67	1.67	1.67	1.67	1.67	1.67	1.67	1.67
Public	33.54	32	32	32	32	32	32	31.5	29.9	29.77
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	0.25	0.26	0.26	0.26	0.26	0.26	0.26	0.26	0.27	0.27
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	0.13	0.13	0.13	0.13	0.13	0.13	0.13	0.12	0.12	0.12
Others	0	0	0	0	0	0	0	0	0	0
Total	0.39	0.39	0.39	0.39	0.39	0.39	0.39	0.39	0.39	0.39

Pros

Stock is trading at 0.5 times its book value
Company is almost debt free.

Cons

Company has a low return on equity of -1% over the last 3 years.
Earnings include an other income of Rs. 2 Cr.
The company has delivered a poor profit growth of -100% 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.