DJ Mediaprint & Logistics Live BSE/NSE | DJ Mediaprint & Logistics Fundamenta data | DJ Mediaprint & Logistics Balance sheet | DJ Mediaprint & Logistics Quarterly Results | DJ Mediaprint & Logistics Profit & Loss | DJ Mediaprint & Logistics Financial Ratios

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

19.17
17.57
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

24.17
N/A
2.46

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
6.96

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
13.11

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
18.81

P:E (Median)

8 Years
5 Years
3 Years

P:BV (Average)

8 Years
5 Years
3 Years

EV:EBITDA (Average)

8 Years
5 Years
3 Years

Quarterly Results

Standalone Figures in Rs. Crores

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 8.03 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses 6.83 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA 1.20 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIDTM 14.96% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.07 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.36 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.35 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PBT 0.57 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Tax 0.14 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PAT 0.42 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PATM 5.23% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PBT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Annual Results

Standalone Figures in Rs. Crores

Description TTM Mar 20 Mar 19 Mar 18 Mar 17
Net Sales - 21.18 20.46 17.31 10.10 Net Sales Growth - 3.52% 18.20% 71.39% Cost Of Goods Sold - 12.70 12.71 11.73 6.25 Gross Profit - 8.47 7.75 5.57 3.85 GP Margin - 39.99% 37.88% 32.18% 38.12% Total Expenditure - 18.31 18.20 15.76 9.26 Power & Fuel Cost - 0.36 0.34 0.29 0.09 % Of Sales - 1.70% 1.66% 1.68% 0.89% Employee Cost - 1.37 1.19 0.76 0.79 % Of Sales - 6.47% 5.82% 4.39% 7.82% Manufacturing Exp. - 2.23 2.41 1.75 1.38 % Of Sales - 10.53% 11.78% 10.11% 13.66% General & Admin Exp. - 1.55 1.51 1.18 0.69 % Of Sales - 7.32% 7.38% 6.82% 6.83% Selling & Distn. Exp. - 0.07 0.02 0.02 0.03 % Of Sales - 0.33% 0.10% 0.12% 0.30% Miscellaneous Exp. - 0.03 0.03 0.03 0.03 % Of Sales - 0.14% 0.15% 0.17% 0.30% EBITDA - 2.87 2.26 1.55 0.84 EBITDA Margin - 13.55% 11.05% 8.95% 8.32% Other Income - 0.14 0.21 0.03 0.01 Interest - 0.69 0.54 0.29 0.15 Depreciation - 0.81 0.58 0.41 0.27 PBT - 1.51 1.36 0.88 0.44 Tax - 0.42 0.35 0.23 0.15 Tax Rate - 27.81% 25.74% 26.14% 34.09% PAT - 1.09 1.01 0.65 0.29 PAT before Minority Interest - 1.09 1.01 0.65 0.29 Minority Interest - 0.00 0.00 0.00 0.00 PAT Margin - 5.15% 4.94% 3.76% 2.87% PAT Growth - 7.92% 55.38% 124.14% Unadjusted EPS - 2.60 2.40 1.55 0.69

Description

TTM

Mar 20

Mar 19

Mar 18

Mar 17

Net Sales

21.18

20.46

17.31

10.10

Net Sales Growth

3.52%

18.20%

71.39%

Cost Of Goods Sold

12.70

12.71

11.73

6.25

Gross Profit

8.47

7.75

5.57

3.85

GP Margin

39.99%

37.88%

32.18%

38.12%

Total Expenditure

18.31

18.20

15.76

9.26

Power & Fuel Cost

0.36

0.34

0.29

0.09

% Of Sales

1.70%

1.66%

1.68%

0.89%

Employee Cost

1.37

1.19

0.76

0.79

% Of Sales

6.47%

5.82%

4.39%

7.82%

Manufacturing Exp.

2.23

2.41

1.75

1.38

% Of Sales

10.53%

11.78%

10.11%

13.66%

General & Admin Exp.

1.55

1.51

1.18

0.69

% Of Sales

7.32%

7.38%

6.82%

6.83%

Selling & Distn. Exp.

0.07

0.02

0.03

% Of Sales

0.33%

0.10%

0.12%

0.30%

Miscellaneous Exp.

0.03

% Of Sales

0.14%

0.15%

0.17%

0.30%

EBITDA

2.87

2.26

1.55

0.84

EBITDA Margin

13.55%

11.05%

8.95%

8.32%

Other Income

0.14

0.21

0.03

0.01

Interest

0.69

0.54

0.29

0.15

Depreciation

0.81

0.58

0.41

0.27

PBT

1.51

1.36

0.88

0.44

Tax

0.42

0.35

0.23

0.15

Tax Rate

27.81%

25.74%

26.14%

34.09%

PAT

1.09

1.01

0.65

0.29

PAT before Minority Interest

1.09

1.01

0.65

0.29

Minority Interest

0.00

PAT Margin

5.15%

4.94%

3.76%

2.87%

PAT Growth

7.92%

55.38%

124.14%

Unadjusted EPS

2.60

2.40

1.55

0.69

Results Balance Sheet

Standalone Figures in Rs. Crores

Description Mar 20 Mar 19 Mar 18 Mar 17
Shareholder's Funds 4.19 3.10 2.05 1.38 Share Capital 3.01 0.50 0.50 0.48 Total Reserves 1.18 2.60 1.55 0.90 Non-Current Liabilities 1.59 2.43 1.91 2.04 Secured Loans 0.49 0.72 0.73 0.37 Unsecured Loans 1.23 1.79 1.20 1.66 Long Term Provisions 0.00 0.00 0.03 0.03 Current Liabilities 10.09 7.20 6.82 5.50 Trade Payables 5.52 3.70 4.05 4.46 Other Current Liabilities 0.53 0.14 0.44 0.04 Short Term Borrowings 3.38 2.80 1.96 0.65 Short Term Provisions 0.66 0.56 0.36 0.33 Total Liabilities 15.87 12.73 10.78 8.92 Net Block 2.99 2.71 2.11 1.39 Gross Block 5.42 4.33 2.11 1.39 Accumulated Depreciation 2.43 1.62 0.00 0.00 Non Current Assets 3.34 2.98 2.27 1.73 Capital Work in Progress 0.00 0.00 0.00 0.00 Non Current Investment 0.07 0.03 0.03 0.08 Long Term Loans & Adv. 0.28 0.24 0.13 0.27 Other Non Current Assets 0.00 0.00 0.00 0.00 Current Assets 12.53 9.75 8.51 7.18 Current Investments 0.01 1.02 0.00 0.00 Inventories 3.51 3.13 1.46 1.29 Sundry Debtors 8.00 4.65 5.46 5.34 Cash & Bank 0.11 0.43 0.49 0.10 Other Current Assets 0.91 0.11 0.20 0.11 Short Term Loans & Adv. 0.83 0.41 0.91 0.34 Net Current Assets 2.45 2.55 1.69 1.69 Total Assets 15.87 12.73 10.78 8.91

Description

Mar 20

Mar 19

Mar 18

Mar 17

Shareholder's Funds

4.19

3.10

2.05

1.38

Share Capital

3.01

0.50

0.48

Total Reserves

1.18

2.60

1.55

0.90

Non-Current Liabilities

1.59

2.43

1.91

2.04

Secured Loans

0.49

0.72

0.73

0.37

Unsecured Loans

1.23

1.79

1.20

1.66

Long Term Provisions

0.00

0.03

Current Liabilities

10.09

7.20

6.82

5.50

Trade Payables

5.52

3.70

4.05

4.46

Other Current Liabilities

0.53

0.14

0.44

0.04

Short Term Borrowings

3.38

2.80

1.96

0.65

Short Term Provisions

0.66

0.56

0.36

0.33

Total Liabilities

15.87

12.73

10.78

8.92

Net Block

2.99

2.71

2.11

1.39

Gross Block

5.42

4.33

2.11

1.39

Accumulated Depreciation

2.43

1.62

0.00

Non Current Assets

3.34

2.98

2.27

1.73

Capital Work in Progress

0.00

Non Current Investment

0.07

0.03

0.08

Long Term Loans & Adv.

0.28

0.24

0.13

0.27

Other Non Current Assets

0.00

Current Assets

12.53

9.75

8.51

7.18

Current Investments

0.01

1.02

0.00

Inventories

3.51

3.13

1.46

1.29

Sundry Debtors

8.00

4.65

5.46

5.34

Cash & Bank

0.11

0.43

0.49

0.10

Other Current Assets

0.91

0.11

0.20

0.11

Short Term Loans & Adv.

0.83

0.41

0.91

0.34

Net Current Assets

2.45

2.55

1.69

Total Assets

15.87

12.73

10.78

8.91

Cash Flow

Standalone Figures in Rs. Crores

Description Mar 20 Mar 19 Mar 18 Mar 17
Cash From Operating Activity 1.63 0.58 0.37 -0.28 PBT 1.47 1.36 0.88 0.44 Adjustment 0.82 1.18 0.67 0.41 Changes in Working Capital -0.24 -1.55 -0.93 -0.98 Cash after chg. in Working capital 2.05 0.99 0.63 -0.13 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -0.42 -0.41 -0.26 -0.15 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 Cash From Investing Activity -0.10 -1.17 -0.93 -1.30 Net Fixed Assets -1.09 -2.22 -0.72 Net Investments 0.97 -1.02 0.05 Others 0.02 2.07 -0.26 Cash from Financing Activity -1.85 0.53 0.95 1.55 Net Cash Inflow / Outflow -0.32 -0.06 0.38 -0.04 Opening Cash & Equivalents 0.43 0.49 0.10 0.14 Closing Cash & Equivalent 0.11 0.43 0.49 0.10

Description

Mar 20

Mar 19

Mar 18

Mar 17

Cash From Operating Activity

1.63

0.58

0.37

-0.28

PBT

1.47

1.36

0.88

0.44

Adjustment

0.82

1.18

0.67

0.41

Changes in Working Capital

-0.24

-1.55

-0.93

-0.98

Cash after chg. in Working capital

2.05

0.99

0.63

-0.13

Interest Paid

0.00

Tax Paid

-0.42

-0.41

-0.26

-0.15

Other Direct Exp. Paid

0.00

Extra & Other Items

0.00

Cash From Investing Activity

-0.10

-1.17

-0.93

-1.30

Net Fixed Assets

-1.09

-2.22

-0.72

Net Investments

0.97

-1.02

0.05

Others

0.02

2.07

-0.26

Cash from Financing Activity

-1.85

0.53

0.95

1.55

Net Cash Inflow / Outflow

-0.32

-0.06

0.38

-0.04

Opening Cash & Equivalents

0.43

0.49

0.10

0.14

Closing Cash & Equivalent

0.11

0.43

0.49

0.10

Financial Ratios

Standalone

Description Mar 20 Mar 19 Mar 18 Mar 17
Book Value (Rs.) 13.90 61.70 40.84 28.66 ROA 7.63% 8.62% 6.58% 3.25% ROE 29.94% 39.35% 37.72% 20.91% ROCE 24.88% 26.43% 23.33% 14.37% Fixed Asset Turnover 4.34 6.36 9.89 7.26 Receivable days 109.06 90.21 113.86 192.86 Inventory Days 57.22 40.93 29.01 46.70 Payable days 93.71 80.33 101.63 178.85 Cash Conversion Cycle 72.57 50.82 41.24 60.70 Total Debt/Equity 1.22 1.71 1.90 1.94 Interest Cover 3.18 3.52 4.07 3.94

Description

Mar 20

Mar 19

Mar 18

Mar 17

Book Value (Rs.)

13.90

61.70

40.84

28.66

ROA

7.63%

8.62%

6.58%

3.25%

ROE

29.94%

39.35%

37.72%

20.91%

ROCE

24.88%

26.43%

23.33%

14.37%

Fixed Asset Turnover

4.34

6.36

9.89

7.26

Receivable days

109.06

90.21

113.86

192.86

Inventory Days

57.22

40.93

29.01

46.70

Payable days

93.71

80.33

101.63

178.85

Cash Conversion Cycle

72.57

50.82

41.24

60.70

Total Debt/Equity

1.22

1.71

1.90

1.94

Interest Cover

3.18

3.52

4.07

3.94

DJ Mediaprint & Logistics Ltd.

Printing And Publishing

BSE: 543193 | NSE: Not Listed

Stock Summary

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Standalone Figures in Rs. Crores

Annual Results

Standalone Figures in Rs. Crores

Results Balance Sheet

Standalone Figures in Rs. Crores

Cash Flow

Standalone Figures in Rs. Crores

Financial Ratios

Standalone

Annual Reports:

News Update

DJ Mediaprint & Logistics Ltd.

Printing And Publishing

BSE: 543193 | NSE: Not Listed

Stock Summary

Shareholding Pattern

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Standalone Figures in Rs. Crores

Annual Results

Standalone Figures in Rs. Crores

Results Balance Sheet

Standalone Figures in Rs. Crores

Cash Flow

Standalone Figures in Rs. Crores

Financial Ratios

Standalone

Annual Reports:

News Update