Jyoti Resins & Adhesives Live BSE/NSE | Jyoti Resins & Adhesives Fundamenta data | Jyoti Resins & Adhesives Balance sheet | Jyoti Resins & Adhesives Quarterly Results | Jyoti Resins & Adhesives Profit & Loss | Jyoti Resins & Adhesives Financial Ratios

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

90.18
13.77
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

83.37
N/A
3.05

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

33.73
9.32
10.69

EBITDA CAGR (%)

10 Years
5 Years
3 Years

36.51
52.35
42.66

PAT CAGR (%)

10 Years
5 Years
3 Years

48.06
105.69
97.59

P:E (Median)

8 Years
5 Years
3 Years

9.12
14.12
16.88

P:BV (Average)

8 Years
5 Years
3 Years

3.59
3.59
3.59

EV:EBITDA (Average)

8 Years
5 Years
3 Years

11.65
11.95
5.14

Quarterly Results

Standalone Figures in Rs. Crores

Description Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 Var%
Net Sales 9 18 -53% 20 17 17% 18 18 3% 17 18 -2%
Expenses 8 15 -50% 18 16 17% 15 17 -8% 14 17 -18%
EBITDA 1 3 -68% 1 1 19% 3 1 237% 3 0 589%
EBIDTM 11% 16% 7% 7% 15% 5% 19% 3%
Other Income 1 0 1120% 1 0 150% 0 0 -6% 0 0 0
Interest 0 0 0% 0 0 -25% 0 0 -50% 0 0 0%
Depreciation 0 0 150% 0 0 67% 0 0 150% 0 0 83%
PBT 1 3 -53% 2 1 53% 3 1 204% 3 0 732%
Tax 0 0 0% 1 0 47% 1 0 450% 1 0 900%
PAT 1 3 -58% 1 1 57% 2 1 135% 2 0 677%
PATM 13% 15% 7% 5% 9% 4% 13% 2%
EPS 2.80 6.67 -58% 3.59 2.30 56% 4.17 1.77 136% 5.81 0.74 685%

Description Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 Var%
Net Sales 0 0 0 0 0 0 0 0 0 0 0 0
Expenses 0 0 0 0 0 0 0 0 0 0 0 0
EBITDA 0 0 0 0 0 0 0 0 0 0 0 0
EBIDTM 0% 0% 0% 0% 0% 0% 0% 0%
Other Income 0 0 0 0 0 0 0 0 0 0 0 0
Interest 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
PBT 0 0 0 0 0 0 0 0 0 0 0 0
Tax 0 0 0 0 0 0 0 0 0 0 0 0
PAT 0 0 0 0 0 0 0 0 0 0 0 0
PATM 0% 0% 0% 0% 0% 0% 0% 0%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 64 74 69 54 42 47 27 15 11 7 4 Net Sales Growth -9% 7% 27% 28% -10% 77% 74% 45% 44% 82% Cost Of Goods Sold 30 35 46 34 19 17 13 7 5 4 1 Gross Profit 34 38 22 21 23 30 14 9 5 3 3 GP Margin 53% 52% 32% 38% 55% 64% 52% 56% 51% 45% 67% Total Expenditure 56 63 66 52 41 46 26 14 10 7 4 Power & Fuel Cost - 1 1 1 1 0 0 0 0 0 0 % Of Sales - 1% 1% 1% 1% 1% 1% 1% 2% 2% 1% Employee Cost - 12 10 9 7 4 3 2 1 1 1 % Of Sales - 16% 15% 16% 17% 9% 11% 11% 12% 12% 19% Manufacturing Exp. - 3 1 4 8 0 0 0 0 0 0 % Of Sales - 4% 1% 7% 19% 1% 1% 1% 0% 0% 11% General & Admin Exp. - 4 3 3 3 6 3 1 0 0 0 % Of Sales - 6% 5% 5% 6% 12% 10% 5% 3% 3% 5% Selling & Distn. Exp. - 6 5 3 4 18 7 5 3 1 1 % Of Sales - 8% 7% 6% 9% 38% 26% 33% 24% 16% 19% Miscellaneous Exp. - 1 0 0 0 0 0 0 0 0 1 % Of Sales - 2% 0% 0% 0% 0% 0% 0% 1% 0% 1% EBITDA 8 10 3 2 1 1 1 1 1 1 0 EBITDA Margin 13% 14% 4% 3% 3% 3% 3% 5% 9% 11% 11% Other Income 2 1 1 0 0 0 0 0 0 0 0 Interest 0 0 0 0 1 1 1 0 0 0 0 Depreciation 1 0 0 0 0 0 0 0 0 0 0 PBT 10 11 3 1 1 0 0 0 1 1 0 Tax 3 3 1 0 0 0 0 0 0 0 0 Tax Rate 32% 27% 28% 30% 33% 33% 32% 31% 28% -4% 33% PAT 7 8 2 1 0 0 0 0 0 1 0 PAT before Minority Interest 7 8 2 1 0 0 0 0 0 1 0 Minority Interest 0 0 0 0 0 0 0 0 0 0 0 PAT Margin 10% 11% 3% 2% 1% 0% 1% 2% 4% 8% 4% PAT Growth 43% 268% 110% 169% 77% 5% -12% -49% -16% 250% EPS 16.40 20.25 5.50 2.63 0.98 0.55 0.53 0.60 1.18 1.40 0.40

Description

TTM

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Mar 11

Net Sales

Net Sales Growth

-9%

27%

28%

-10%

77%

74%

45%

44%

82%

Cost Of Goods Sold

Gross Profit

GP Margin

53%

52%

32%

38%

55%

64%

52%

56%

51%

45%

67%

Total Expenditure

Power & Fuel Cost

% Of Sales

Employee Cost

% Of Sales

16%

15%

16%

17%

11%

12%

19%

Manufacturing Exp.

% Of Sales

19%

11%

General & Admin Exp.

% Of Sales

12%

10%

Selling & Distn. Exp.

% Of Sales

38%

26%

33%

24%

16%

19%

Miscellaneous Exp.

% Of Sales

EBITDA

EBITDA Margin

13%

14%

11%

Other Income

Interest

Depreciation

PBT

Tax

Tax Rate

32%

27%

28%

30%

33%

32%

31%

28%

-4%

33%

PAT

PAT before Minority Interest

Minority Interest

PAT Margin

10%

11%

PAT Growth

43%

268%

110%

169%

77%

-12%

-49%

-16%

250%

EPS

16.40

20.25

5.50

2.63

0.98

0.55

0.53

0.60

1.18

1.40

0.40

Description TTM Mar 07 Mar 06 Mar 05
Net Sales - 2 2 1 Net Sales Growth - 32% 19% Cost Of Goods Sold - 1 1 1 Gross Profit - 1 1 1 GP Margin - 43% 48% 49% Total Expenditure - 2 1 1 Power & Fuel Cost - 0 0 0 % Of Sales - 3% 3% 2% Employee Cost - 0 0 0 % Of Sales - 8% 7% 9% Manufacturing Exp. - 0 0 0 % Of Sales - 13% 13% 10% General & Admin Exp. - 0 0 0 % Of Sales - 5% 8% 9% Selling & Distn. Exp. - 0 0 0 % Of Sales - 2% 3% 2% Miscellaneous Exp. - 0 0 0 % Of Sales - 0% 1% 9% EBITDA - 0 0 0 EBITDA Margin - 11% 14% 8% Other Income - 0 0 0 Interest - 0 0 0 Depreciation - 0 0 0 PBT - 0 0 0 Tax - 0 0 0 Tax Rate - 0% 0% 0% PAT - 0 0 0 PAT before Minority Interest - 0 0 0 Minority Interest - 0 0 0 PAT Margin - 2% 3% -5% PAT Growth - 0% 157% EPS - 0.10 0.10 -0.18

Description

TTM

Mar 07

Mar 06

Mar 05

Net Sales

Net Sales Growth

32%

19%

Cost Of Goods Sold

Gross Profit

GP Margin

43%

48%

49%

Total Expenditure

Power & Fuel Cost

% Of Sales

Employee Cost

% Of Sales

Manufacturing Exp.

% Of Sales

13%

10%

General & Admin Exp.

% Of Sales

Selling & Distn. Exp.

% Of Sales

Miscellaneous Exp.

% Of Sales

EBITDA

EBITDA Margin

11%

14%

Other Income

Interest

Depreciation

PBT

Tax

Tax Rate

PAT

PAT before Minority Interest

Minority Interest

PAT Margin

-5%

PAT Growth

157%

EPS

0.10

-0.18

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 28 8 6 5 4 4 4 4 3 3 Share Capital 4 4 4 4 4 4 4 4 4 4 Total Reserves 24 4 2 1 0 0 0 0 -1 -1 Non-Current Liabilities 1 1 1 0 2 2 2 2 1 1 Secured Loans 1 0 0 0 0 0 0 1 1 1 Unsecured Loans 0 0 0 0 2 1 1 1 1 1 Long Term Provisions 0 0 0 0 0 0 0 0 0 0 Current Liabilities 91 74 51 44 22 15 7 5 3 1 Trade Payables 4 3 2 7 8 6 2 3 2 1 Other Current Liabilities 3 1 1 2 0 0 0 0 0 0 Short Term Borrowings 0 0 0 8 6 7 3 1 0 0 Short Term Provisions 84 69 47 27 8 2 1 0 0 0 Total Liabilities 120 82 58 49 29 21 13 10 7 5 Net Block 19 5 4 1 1 1 1 1 1 1 Gross Block 22 8 6 3 3 3 3 3 3 3 Accumulated Depreciation 3 3 2 2 2 2 2 2 2 2 Non Current Assets 19 6 4 2 2 1 1 1 1 1 Capital Work in Progress 0 0 0 0 0 0 0 0 0 0 Non Current Investment 0 0 0 0 0 0 0 0 0 0 Long Term Loans & Adv. 0 0 0 2 1 0 0 0 0 0 Other Non Current Assets 0 0 0 0 0 0 0 0 0 0 Current Assets 101 77 54 46 27 20 12 9 6 4 Current Investments 6 0 0 0 0 0 0 0 0 0 Inventories 9 5 5 6 6 5 3 2 1 1 Sundry Debtors 53 54 43 37 21 15 9 7 4 2 Cash & Bank 8 8 4 3 0 0 0 0 0 0 Other Current Assets 26 0 0 0 0 0 0 0 0 0 Short Term Loans & Adv. 26 10 0 0 0 0 0 0 0 0 Net Current Assets 11 3 2 3 5 5 5 4 3 3 Total Assets 120 82 58 49 29 21 13 10 7 5

Description

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Mar 11

Shareholder's Funds

Share Capital

Total Reserves

-1

Non-Current Liabilities

Secured Loans

Unsecured Loans

Long Term Provisions

Current Liabilities

Trade Payables

Other Current Liabilities

Short Term Borrowings

Short Term Provisions

Total Liabilities

120

Net Block

Gross Block

Accumulated Depreciation

Non Current Assets

Capital Work in Progress

Non Current Investment

Long Term Loans & Adv.

Other Non Current Assets

Current Assets

101

Current Investments

Inventories

Sundry Debtors

Cash & Bank

Other Current Assets

Short Term Loans & Adv.

Net Current Assets

Total Assets

120

Description Mar 07 Mar 06 Mar 05
Shareholder's Funds 52 52 52 Share Capital 54 54 54 Total Reserves -2 -2 -2 Non-Current Liabilities 1 0 0 Secured Loans 1 0 0 Unsecured Loans 0 0 0 Long Term Provisions 0 0 0 Current Liabilities 0 0 0 Trade Payables 0 0 0 Other Current Liabilities 0 0 0 Short Term Borrowings 0 0 0 Short Term Provisions 0 0 0 Total Liabilities 54 53 53 Net Block 51 51 51 Gross Block 52 52 52 Accumulated Depreciation 1 1 1 Non Current Assets 51 51 51 Capital Work in Progress 0 0 0 Non Current Investment 0 0 0 Long Term Loans & Adv. 0 0 0 Other Non Current Assets 0 0 0 Current Assets 3 2 2 Current Investments 0 0 0 Inventories 0 0 0 Sundry Debtors 1 1 1 Cash & Bank 0 0 0 Other Current Assets 1 0 0 Short Term Loans & Adv. 1 1 1 Net Current Assets 3 2 2 Total Assets 54 53 53

Description

Mar 07

Mar 06

Mar 05

Shareholder's Funds

Share Capital

Total Reserves

-2

Non-Current Liabilities

Secured Loans

Unsecured Loans

Long Term Provisions

Current Liabilities

Trade Payables

Other Current Liabilities

Short Term Borrowings

Short Term Provisions

Total Liabilities

Net Block

Gross Block

Accumulated Depreciation

Non Current Assets

Capital Work in Progress

Non Current Investment

Long Term Loans & Adv.

Other Non Current Assets

Current Assets

Current Investments

Inventories

Sundry Debtors

Cash & Bank

Other Current Assets

Short Term Loans & Adv.

Net Current Assets

Total Assets

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

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 18 4 3 4 1 -4 -2 -1 0 0 PBT 11 3 1 1 0 0 0 0 1 0 Adjustment 12 0 0 1 0 0 0 0 0 0 Changes in Working Capital -2 2 2 3 1 -4 -2 -2 -1 -1 Cash after chg. in Working capital 21 5 3 4 1 -4 -2 -1 0 0 Interest Paid 0 0 0 0 0 0 0 0 0 0 Tax Paid -3 -1 0 0 0 0 0 0 0 0 Other Direct Exp. Paid 0 0 0 0 0 0 0 0 0 0 Extra & Other Items 0 0 0 0 0 0 0 0 0 0 Cash From Investing Activity -18 -1 -2 -1 0 0 0 0 0 0 Net Fixed Assets -14 -1 -3 0 0 0 0 0 0 0 Net Investments -5 0 0 0 0 0 0 0 0 0 Others 1 0 2 -1 0 0 0 0 0 0 Cash from Financing Activity 0 0 0 -1 -1 4 2 1 0 0 Net Cash Inflow / Outflow 0 3 2 2 0 0 0 0 0 0 Opening Cash & Equivalents 8 4 3 0 0 0 0 0 0 0 Closing Cash & Equivalent 8 8 4 3 0 0 0 0 0 0

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

-4

-2

-1

PBT

Adjustment

Changes in Working Capital

-2

-4

-2

-1

Cash after chg. in Working capital

-4

-2

-1

Interest Paid

Tax Paid

-3

-1

Other Direct Exp. Paid

Extra & Other Items

Cash From Investing Activity

-18

-1

-2

-1

Net Fixed Assets

-14

-1

-3

Net Investments

-5

Others

-1

Cash from Financing Activity

-1

Net Cash Inflow / Outflow

Opening Cash & Equivalents

Closing Cash & Equivalent

Description Mar 07 Mar 06 Mar 05
Cash From Operating Activity 0 0 0 PBT 0 0 0 Adjustment 0 0 0 Changes in Working Capital -1 0 0 Cash after chg. in Working capital 0 0 0 Interest Paid 0 0 0 Tax Paid 0 0 0 Other Direct Exp. Paid 0 0 0 Extra & Other Items 0 0 0 Cash From Investing Activity 0 0 0 Net Fixed Assets 0 0 Net Investments 50 0 Others -50 0 Cash from Financing Activity 1 0 0 Net Cash Inflow / Outflow 0 0 0 Opening Cash & Equivalents 0 0 0 Closing Cash & Equivalent 0 0 0

Description

Mar 07

Mar 06

Mar 05

Cash From Operating Activity

PBT

Adjustment

Changes in Working Capital

-1

Cash after chg. in Working capital

Interest Paid

Tax Paid

Other Direct Exp. Paid

Extra & Other Items

Cash From Investing Activity

Net Fixed Assets

Net Investments

Others

-50

Cash from Financing Activity

Net Cash Inflow / Outflow

Opening Cash & Equivalents

Closing Cash & Equivalent

Financial Ratios

Standalone /

Consolidated

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 71 20 14 12 11 10 10 10 8 7 ROA 8% 3% 2% 1% 1% 1% 2% 5% 9% 3% ROE 45% 32% 20% 9% 5% 5% 6% 13% 18% 6% ROCE 59% 43% 18% 10% 9% 7% 8% 14% 14% 9% Fixed Asset Turnover 4.93 9.65 11.74 19.19 17.69 9.86 5.54 3.98 2.79 1.42 Receivable days 266 259 267 182 121 144 171 174 157 210 Inventory Days 35 28 36 36 36 45 44 45 64 105 Payable days 20 15 35 73 60 59 65 82 80 65 Cash Conversion Cycle 281 272 268 145 98 130 150 136 140 251 Total Debt/Equity 0.04 0.09 0.07 1.69 1.83 2.28 1.25 0.86 0.60 0.52 Interest Cover 130 37 10 2 1 2 2 4 5 3

Description

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Mar 11

Book Value (Rs.)

ROA

ROE

45%

32%

20%

13%

18%

ROCE

59%

43%

18%

10%

14%

Fixed Asset Turnover

4.93

9.65

11.74

19.19

17.69

9.86

5.54

3.98

2.79

1.42

Receivable days

266

259

267

182

121

144

171

174

157

210

Inventory Days

105

Payable days

Cash Conversion Cycle

281

272

268

145

130

150

136

140

251

Total Debt/Equity

0.04

0.09

0.07

1.69

1.83

2.28

1.25

0.86

0.60

0.52

Interest Cover

130

Description Mar 07 Mar 06 Mar 05
Book Value (Rs.) 10 10 10 ROA 0% 0% 0% ROE 0% 0% 0% ROCE 0% 0% 0% Fixed Asset Turnover 0.04 0.03 0.03 Receivable days 203 187 209 Inventory Days 71 100 145 Payable days 56 44 78 Cash Conversion Cycle 218 243 277 Total Debt/Equity 0.02 0.01 0.01 Interest Cover 1 2 0

Jyoti Resins & Adhesives Ltd.

Chemicals

BSE: 514448 | 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

Jyoti Resins & Adhesives Ltd.

Chemicals

BSE: 514448 | 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