Nifty
:
14371.90
Sensex
:
48878.54
-218.45 (-1.50%)
-746.22 (-1.50%)
Nifty
Sensex
:
:
14371.90
48878.54
-218.45 (-1.50%)
-746.22 (-1.50%)

Breweries & Distilleries

Rating :
60/99  (View)

BSE: 507155 | NSE: JAGAJITIND

NSE BSE
39.00
-0.95 (-2.38%)
22-Jan-2021 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  38.15
  •  39.95
  •  38.15
  •  39.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2451
  •  0.96
  •  42.90
  •  18.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 184.36
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 383.96
  • N/A
  • 2.83

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.72%
  • 0.00%
  • 17.05%
  • FII
  • DII
  • Others
  • 0%
  • 8.22%
  • 0.01%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -14.01
  • -20.34
  • -15.36

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 26.29
  • 9.10

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -5.55
  • -12.66

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.02
  • -0.62
  • -1.68

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -2.95
  • -27.08
  • -31.87

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
103.87
54.45
90.76%
93.23
46.56
100.24%
65.85
58.89
11.82%
58.42
59.13
-1.20%
Expenses
103.28
64.91
59.11%
93.71
56.69
65.30%
99.02
73.22
35.24%
70.66
66.60
6.10%
EBITDA
0.59
-10.46
-
-0.48
-10.13
-
-33.17
-14.33
-
-12.24
-7.47
-
EBIDTM
0.57%
-19.21%
-0.51%
-21.76%
-50.37%
-24.33%
-20.95%
-12.63%
Other Income
6.54
10.24
-36.13%
7.61
7.80
-2.44%
17.24
30.89
-44.19%
12.75
10.79
18.16%
Interest
7.86
10.69
-26.47%
7.41
11.48
-35.45%
7.96
29.39
-72.92%
11.98
15.09
-20.61%
Depreciation
2.36
2.29
3.06%
2.35
2.31
1.73%
2.75
2.45
12.24%
2.30
2.55
-9.80%
PBT
-3.09
-13.20
-
-2.63
-16.12
-
1.69
-15.00
-
-13.77
-14.32
-
Tax
0.00
0.00
0.00
0.00
0.00
0.00
7.35
-1.42
-
0.00
0.00
0.00
PAT
-3.09
-13.20
-
-2.63
-16.12
-
-5.66
-13.58
-
-13.77
-14.32
-
PATM
-2.97%
-24.24%
-2.82%
-34.62%
-8.60%
-23.06%
-23.57%
-24.22%
EPS
-0.70
3.15
-
-0.58
-3.56
-
-6.25
-3.05
-
-3.00
-3.16
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
321.37
220.71
224.47
363.98
485.23
688.03
831.42
935.88
993.40
1,076.67
998.11
Net Sales Growth
46.72%
-1.68%
-38.33%
-24.99%
-29.48%
-17.25%
-11.16%
-5.79%
-7.73%
7.87%
 
Cost Of Goods Sold
145.95
93.43
70.43
112.30
152.37
347.42
438.97
517.97
496.41
529.73
481.45
Gross Profit
175.42
127.28
154.04
251.68
332.86
340.61
392.45
417.91
496.99
546.94
516.66
GP Margin
54.59%
57.67%
68.62%
69.15%
68.60%
49.51%
47.20%
44.65%
50.03%
50.80%
51.76%
Total Expenditure
366.67
288.17
267.22
407.62
572.20
709.03
850.51
935.05
965.75
1,078.72
948.35
Power & Fuel Cost
-
31.04
32.64
28.14
23.16
33.46
42.81
44.49
85.29
82.51
70.96
% Of Sales
-
14.06%
14.54%
7.73%
4.77%
4.86%
5.15%
4.75%
8.59%
7.66%
7.11%
Employee Cost
-
60.01
68.74
76.84
72.93
71.79
80.17
73.21
72.23
79.61
73.86
% Of Sales
-
27.19%
30.62%
21.11%
15.03%
10.43%
9.64%
7.82%
7.27%
7.39%
7.40%
Manufacturing Exp.
-
15.80
30.58
88.59
128.14
41.02
41.11
44.94
60.94
60.35
55.45
% Of Sales
-
7.16%
13.62%
24.34%
26.41%
5.96%
4.94%
4.80%
6.13%
5.61%
5.56%
General & Admin Exp.
-
21.40
24.33
40.65
53.52
63.92
67.37
69.35
69.61
74.62
72.23
% Of Sales
-
9.70%
10.84%
11.17%
11.03%
9.29%
8.10%
7.41%
7.01%
6.93%
7.24%
Selling & Distn. Exp.
-
12.25
7.87
32.79
75.16
111.53
139.18
167.24
161.68
214.74
175.18
% Of Sales
-
5.55%
3.51%
9.01%
15.49%
16.21%
16.74%
17.87%
16.28%
19.94%
17.55%
Miscellaneous Exp.
-
54.24
32.63
28.31
66.92
39.89
40.90
17.85
19.59
37.16
175.18
% Of Sales
-
24.58%
14.54%
7.78%
13.79%
5.80%
4.92%
1.91%
1.97%
3.45%
1.93%
EBITDA
-45.30
-67.46
-42.75
-43.64
-86.97
-21.00
-19.09
0.83
27.65
-2.05
49.76
EBITDA Margin
-14.10%
-30.56%
-19.04%
-11.99%
-17.92%
-3.05%
-2.30%
0.09%
2.78%
-0.19%
4.99%
Other Income
44.14
48.88
54.70
33.25
34.72
7.33
7.98
3.58
6.82
85.47
35.77
Interest
35.21
42.11
72.59
55.09
49.05
40.79
31.70
28.64
23.08
22.10
21.71
Depreciation
9.76
9.65
10.44
12.12
12.72
12.71
12.43
18.49
17.50
24.63
28.76
PBT
-17.80
-70.34
-71.08
-77.60
-114.02
-67.17
-55.24
-42.72
-6.11
36.69
35.06
Tax
7.35
7.35
-1.42
-3.52
0.27
-1.51
-12.17
2.57
1.63
-6.63
9.82
Tax Rate
-41.29%
-17.50%
2.11%
4.54%
-0.24%
2.25%
22.03%
-6.02%
24.11%
-23.30%
28.01%
PAT
-25.15
-49.36
-65.93
-74.08
-114.29
-65.66
-43.08
-45.32
4.93
35.08
25.24
PAT before Minority Interest
-25.15
-49.36
-65.93
-74.08
-114.29
-65.66
-43.07
-45.29
5.13
35.08
25.24
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
-0.01
-0.03
-0.20
0.00
0.00
PAT Margin
-7.83%
-22.36%
-29.37%
-20.35%
-23.55%
-9.54%
-5.18%
-4.84%
0.50%
3.26%
2.53%
PAT Growth
0.00%
25.13%
11.00%
35.18%
-74.06%
-52.41%
4.94%
-1019.27%
-85.95%
38.99%
 
Unadjusted EPS
-12.03
-23.62
-31.55
-35.44
-54.68
-31.42
-20.61
-21.68
2.36
16.78
12.08

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
45.06
92.43
162.20
238.01
202.11
270.77
320.61
368.75
366.11
341.03
Share Capital
46.15
46.15
46.15
46.15
46.15
46.15
46.15
46.15
46.15
46.15
Total Reserves
-1.09
46.28
116.05
191.86
155.96
224.62
274.46
322.60
319.96
294.88
Non-Current Liabilities
260.58
282.60
273.26
261.21
178.57
163.51
158.04
154.84
109.28
121.11
Secured Loans
195.08
195.86
238.02
107.09
141.80
98.41
56.72
47.23
34.29
30.15
Unsecured Loans
4.98
21.04
0.84
113.85
8.03
16.81
49.97
60.16
27.38
47.23
Long Term Provisions
23.78
22.45
21.69
23.02
19.83
20.99
20.88
23.99
23.20
21.47
Current Liabilities
205.96
273.30
333.15
281.91
368.00
386.26
318.40
324.68
340.48
299.56
Trade Payables
67.71
73.57
119.06
129.71
123.92
151.87
136.65
138.35
139.68
120.83
Other Current Liabilities
131.62
195.48
177.00
116.83
135.59
117.95
98.84
107.71
103.85
136.36
Short Term Borrowings
2.17
0.01
32.33
30.63
103.97
111.90
78.39
72.08
87.50
34.49
Short Term Provisions
4.46
4.24
4.76
4.74
4.52
4.54
4.52
6.54
9.45
7.88
Total Liabilities
511.56
648.29
768.57
781.09
748.68
820.54
797.05
848.27
815.87
761.70
Net Block
372.88
392.97
425.49
435.83
299.01
309.36
334.28
354.38
318.06
344.81
Gross Block
417.99
418.00
442.92
443.17
582.62
603.07
672.02
678.24
622.77
626.56
Accumulated Depreciation
32.62
25.03
17.43
7.34
283.61
293.71
337.74
323.86
302.85
272.20
Non Current Assets
418.26
476.82
511.60
511.02
363.28
375.74
401.91
417.50
380.89
395.37
Capital Work in Progress
0.18
0.22
0.33
0.57
0.49
0.55
5.83
2.39
5.42
0.71
Non Current Investment
23.75
26.91
21.10
21.95
5.03
4.15
4.73
5.70
4.84
11.77
Long Term Loans & Adv.
12.76
44.52
46.75
46.39
41.32
52.85
55.80
52.42
50.58
37.19
Other Non Current Assets
8.69
12.20
17.93
6.28
17.43
8.83
1.27
2.61
1.99
0.89
Current Assets
93.30
171.47
256.97
270.07
385.40
444.80
395.14
430.77
434.98
366.33
Current Investments
0.00
0.00
0.00
0.15
0.15
0.33
0.23
0.23
0.23
0.23
Inventories
41.89
39.42
56.11
79.17
103.53
113.85
116.95
140.65
144.15
117.59
Sundry Debtors
28.61
65.81
134.52
140.66
188.11
235.25
218.28
223.08
199.04
169.87
Cash & Bank
11.00
9.51
11.99
7.88
10.53
9.26
10.57
21.55
55.20
38.64
Other Current Assets
11.80
22.77
20.66
10.21
83.08
86.11
49.11
45.26
36.36
40.00
Short Term Loans & Adv.
9.05
33.96
33.69
32.00
42.90
45.04
47.66
42.97
34.50
37.90
Net Current Assets
-112.66
-101.83
-76.18
-11.84
17.40
58.54
76.74
106.09
94.50
66.77
Total Assets
511.56
648.29
768.57
781.09
748.68
820.54
797.05
848.27
815.87
761.70

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
16.30
50.82
7.60
9.74
18.63
6.35
11.95
-24.44
-13.13
21.91
PBT
-42.01
-67.35
-77.60
-114.02
-67.17
-55.25
-42.72
6.76
28.45
35.06
Adjustment
27.86
51.94
48.69
87.30
66.04
40.83
43.17
34.84
-17.51
23.91
Changes in Working Capital
30.45
66.23
36.51
31.07
15.37
18.22
12.38
-52.22
-30.46
-37.62
Cash after chg. in Working capital
16.30
50.82
7.60
4.35
14.24
3.80
12.83
-10.62
-19.52
21.35
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
0.00
5.39
4.39
2.55
-0.88
-0.95
-1.85
0.56
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
33.07
64.78
20.43
30.32
1.74
-22.57
-5.47
-29.25
61.93
-10.97
Net Fixed Assets
0.05
25.03
0.49
139.37
20.51
74.23
1.09
-38.26
-2.16
-2.35
Net Investments
18.12
-5.80
0.52
-18.43
-0.81
0.46
0.89
-10.20
9.05
-0.02
Others
14.90
45.55
19.42
-90.62
-17.96
-97.26
-7.45
19.21
55.04
-8.60
Cash from Financing Activity
-47.88
-118.08
-21.72
-42.71
-19.10
14.91
-17.40
19.87
-32.21
0.55
Net Cash Inflow / Outflow
1.49
-2.48
6.31
-2.65
1.27
-1.31
-10.92
-33.82
16.59
11.49
Opening Cash & Equivalents
9.51
11.99
5.68
10.53
9.26
10.57
21.49
55.37
38.61
27.15
Closing Cash & Equivalent
11.00
9.51
11.99
7.88
10.53
9.26
10.57
21.55
55.20
38.64

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
9.76
20.03
35.15
51.57
18.96
33.22
43.50
53.30
52.06
43.61
ROA
-8.51%
-9.31%
-9.56%
-14.94%
-8.37%
-5.33%
-5.51%
0.62%
4.45%
3.44%
ROE
-71.80%
-51.78%
-37.02%
-70.22%
-54.53%
-24.33%
-20.28%
2.11%
15.89%
13.38%
ROCE
0.03%
1.21%
-4.44%
-14.43%
-6.63%
-5.62%
-3.21%
6.92%
12.91%
15.94%
Fixed Asset Turnover
0.54
0.58
1.21
1.59
1.94
1.94
2.03
2.22
2.44
2.22
Receivable days
76.48
146.56
94.06
73.76
67.21
66.75
58.91
53.32
44.22
41.60
Inventory Days
65.86
69.89
46.24
40.99
34.51
33.97
34.38
35.97
31.38
29.65
Payable days
114.91
164.30
129.45
102.05
82.09
69.69
59.96
56.54
47.89
56.00
Cash Conversion Cycle
27.43
52.15
10.85
12.69
19.63
31.03
33.34
32.75
27.71
15.25
Total Debt/Equity
4.67
3.08
2.03
1.20
3.31
1.73
1.09
0.86
0.68
0.88
Interest Cover
0.00
0.07
-0.41
-1.32
-0.65
-0.74
-0.49
1.29
2.29
2.61

Annual Reports:

News Update


No Latest News!

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.