DJ Mediaprint & Logistics Ltd

DJ Mediaprint Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

DJ Mediaprint & Logistics Ltd

₹ 339 0.34%
31 May - close price
djcorp.in BSE: 543193 NSE: DJML
About

Incorporated in 2009, DJ Mediaprint & Logistics Ltd is into Printing business, Record managements & other related
business[1]

Key Points

Business Overview:[1]
DJM&L is a ISO 9001:2015 certified company and provider of Integrated Printing, Logistics and Courier solutions in India and overseas through networked transport, processes & operations. It has capability to process 40 to 50 lakh articles per month.

Website BSE NSE - BE
  • Market Cap ₹ 367 Cr.
  • Current Price ₹ 339
  • High / Low ₹ 354 / 125
  • Stock P/E 72.9
  • Book Value ₹ 31.0
  • Dividend Yield 0.04 %
  • ROCE 19.0 %
  • ROE 16.2 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has delivered good profit growth of 37.9% CAGR over last 5 years

Cons

  • Stock is trading at 11.0 times its book value
  • Promoter holding has decreased over last 3 years: -14.8%

* 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.

Peer comparison

Sector: Logistics Industry: Miscellaneous

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Sep 2020 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
8.03 9.53 24.76 6.51 9.89 10.54 23.61 8.62 9.51 11.27 27.64
6.83 12.36 18.20 6.00 7.40 9.42 19.49 6.81 7.59 7.34 21.45
Operating Profit 1.20 -2.83 6.56 0.51 2.49 1.12 4.12 1.81 1.92 3.93 6.19
OPM % 14.94% -29.70% 26.49% 7.83% 25.18% 10.63% 17.45% 21.00% 20.19% 34.87% 22.40%
0.07 0.05 0.04 0.04 0.03 0.06 0.04 0.02 0.08 0.05 0.06
Interest 0.36 0.27 0.24 0.25 0.23 0.35 0.39 0.58 0.54 0.67 0.65
Depreciation 0.34 0.22 0.23 0.15 0.70 0.53 1.24 0.94 1.38 1.45 1.55
Profit before tax 0.57 -3.27 6.13 0.15 1.59 0.30 2.53 0.31 0.08 1.86 4.05
Tax % 26.32% -0.61% 19.25% 0.00% 29.56% 20.00% 35.57% 29.03% -275.00% 17.74% 26.42%
0.42 -3.29 4.95 0.16 1.12 0.24 1.63 0.22 0.30 1.53 2.99
EPS in Rs 0.50 -3.92 4.57 0.15 1.03 0.22 1.51 0.20 0.28 1.41 2.76
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
0.88 1.69 3.81 6.38 10.09 17.30 20.42 21.18 24.66 47.34 50.55 57.04
1.01 2.31 3.43 5.77 9.24 15.75 18.13 18.29 21.61 40.87 42.21 43.18
Operating Profit -0.13 -0.62 0.38 0.61 0.85 1.55 2.29 2.89 3.05 6.47 8.34 13.86
OPM % -14.77% -36.69% 9.97% 9.56% 8.42% 8.96% 11.21% 13.64% 12.37% 13.67% 16.50% 24.30%
0.36 0.89 0.04 -0.14 0.00 0.03 0.21 0.14 0.16 0.15 0.18 0.21
Interest 0.00 0.03 0.07 0.08 0.15 0.29 0.54 0.69 0.78 1.12 1.32 2.44
Depreciation 0.03 0.07 0.15 0.13 0.27 0.41 0.60 0.83 0.71 1.29 2.62 5.32
Profit before tax 0.20 0.17 0.20 0.26 0.43 0.88 1.36 1.51 1.72 4.21 4.58 6.31
Tax % 35.00% 41.18% 35.00% 42.31% 34.88% 27.27% 25.74% 27.15% 26.16% 28.50% 27.51% 20.13%
0.13 0.10 0.14 0.15 0.29 0.65 1.01 1.09 1.26 3.01 3.33 5.04
EPS in Rs 4.33 3.33 4.67 5.00 2.90 6.50 10.10 1.82 1.50 2.78 3.08 4.65
Dividend Payout % 0.00% 0.00% 9.29% 8.67% 16.55% 0.00% 0.00% 0.00% 0.00% 3.60% 4.88% 0.00%
Compounded Sales Growth
10 Years: 42%
5 Years: 23%
3 Years: 32%
TTM: 13%
Compounded Profit Growth
10 Years: 48%
5 Years: 38%
3 Years: 59%
TTM: 51%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: 140%
1 Year: 101%
Return on Equity
10 Years: 18%
5 Years: 16%
3 Years: 15%
Last Year: 16%

Balance Sheet

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 0.13 0.13 0.13 0.13 0.48 0.50 0.50 3.01 4.21 10.83 10.83 10.83
Reserves 0.27 0.37 0.49 0.67 0.90 1.55 2.60 1.18 3.18 14.45 17.77 22.72
0.00 0.79 0.53 1.28 2.68 3.89 5.31 5.10 5.96 7.30 12.32 17.80
0.11 1.13 1.13 1.68 4.87 4.88 4.40 6.70 10.53 7.59 6.10 8.70
Total Liabilities 0.51 2.42 2.28 3.76 8.93 10.82 12.81 15.99 23.88 40.17 47.02 60.05
0.10 0.44 0.48 0.60 1.39 2.11 2.71 2.99 5.26 7.66 12.18 21.70
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.00 0.00 0.00 0.05 0.08 0.03 1.05 0.08 0.05 0.05 0.06 0.10
0.41 1.98 1.80 3.11 7.46 8.68 9.05 12.92 18.57 32.46 34.78 38.25
Total Assets 0.51 2.42 2.28 3.76 8.93 10.82 12.81 15.99 23.88 40.17 47.02 60.05

Cash Flows

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
0.00 0.00 0.00 0.00 -0.28 0.37 0.58 1.63 -0.97 -9.26 9.75 11.23
0.00 0.00 0.00 0.00 -1.30 -0.93 -1.17 -0.10 -0.51 -4.02 -9.12 -10.91
0.00 0.00 0.00 0.00 1.55 0.95 0.53 -1.85 1.56 13.97 -0.54 -0.07
Net Cash Flow 0.00 0.00 0.00 0.00 -0.04 0.38 -0.06 -0.32 0.08 0.68 0.10 0.25

Ratios

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 120.28 328.28 114.96 75.52 193.17 115.20 83.12 137.87 127.29 125.52 85.42 114.99
Inventory Days 15.87 30.65 37.55 104.89 62.78 39.98 75.81 85.87 152.92 1,360.83 68.00
Days Payable 7.93 158.82 91.63 92.96 217.05 110.90 89.62 135.04 180.82 308.77 64.68
Cash Conversion Cycle 128.22 200.12 60.89 87.46 38.90 44.28 69.31 88.69 99.40 125.52 1,137.48 118.30
Working Capital Days 95.40 140.38 48.86 66.94 81.39 66.67 69.71 98.23 109.68 178.57 179.21 177.00
ROCE % 60.61% 23.67% 22.13% 25.39% 18.89% 23.40% 26.48% 24.86% 22.00% 23.21% 16.05%

Shareholding Pattern

Numbers in percentages

Jun 2020Sep 2020Mar 2021Sep 2021Mar 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
71.11% 71.11% 71.11% 71.11% 55.35% 56.36% 56.36% 56.36% 56.36% 56.36% 56.36% 56.36%
28.89% 28.89% 28.89% 28.89% 44.65% 43.64% 43.64% 43.63% 43.62% 43.63% 43.64% 43.64%
No. of Shareholders 1051021181268454786337281,1201,1781,2741,438

Documents

Announcements

Annual reports

Concalls

  • May 2024
    Transcript
    Notes
    PPT