JNK India Ltd
JNK India Limited was incorporated in 2010 and is engaged in the design, manufacture, supply, installation, and commissioning of process-fired heaters, reformers, and cracking furnaces[1]
- Market Cap ₹ 3,489 Cr.
- Current Price ₹ 627
- High / Low ₹ 714 / 582
- Stock P/E 74.9
- Book Value ₹
- Dividend Yield 0.00 %
- ROCE 53.6 %
- ROE 47.9 %
- Face Value ₹ 2.00
Pros
- Company has a good return on equity (ROE) track record: 3 Years ROE 54.8%
- Debtor days have improved from 135 to 103 days.
Cons
- Working capital days have increased from 67.1 days to 94.7 days
* 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: Capital Goods-Non Electrical Equipment Industry: Engineering
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
| Operating Profit |
| OPM % |
| Interest |
| Depreciation |
| Profit before tax |
| Tax % |
| EPS in Rs |
| Raw PDF |
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
|---|---|---|---|---|
| 102 | 121 | 289 | 405 | |
| 90 | 96 | 236 | 335 | |
| Operating Profit | 12 | 25 | 54 | 70 |
| OPM % | 11% | 21% | 19% | 17% |
| 1 | 1 | 1 | 4 | |
| Interest | 0 | 2 | 4 | 5 |
| Depreciation | 1 | 1 | 3 | 6 |
| Profit before tax | 12 | 23 | 48 | 63 |
| Tax % | 26% | 28% | 25% | 26% |
| 9 | 16 | 36 | 47 | |
| EPS in Rs | 145.33 | 274.67 | 37.45 | 48.57 |
| Dividend Payout % | 0% | 0% | 0% | 0% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | 58% |
| TTM: | 40% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | 75% |
| TTM: | 30% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| 1 Year: | % |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | 55% |
| Last Year: | 48% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
|---|---|---|---|---|
| Equity Capital | 1 | 1 | 10 | 10 |
| Reserves | 20 | 36 | 63 | 113 |
| 0 | 12 | 15 | 44 | |
| 17 | 68 | 180 | 171 | |
| Total Liabilities | 38 | 117 | 267 | 337 |
| 1 | 3 | 20 | 21 | |
| CWIP | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 11 | 0 |
| 37 | 113 | 236 | 317 | |
| Total Assets | 38 | 117 | 267 | 337 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
|---|---|---|---|---|
| 7 | 13 | 33 | 20 | |
| -4 | -8 | -25 | -24 | |
| -1 | -0 | 6 | -2 | |
| Net Cash Flow | 3 | 5 | 14 | -7 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
|---|---|---|---|---|
| Debtor Days | 76 | 162 | 139 | 103 |
| Inventory Days | 5 | 74 | 245 | 216 |
| Days Payable | 82 | 349 | 179 | 107 |
| Cash Conversion Cycle | -2 | -113 | 205 | 212 |
| Working Capital Days | 37 | 77 | 29 | 95 |
| ROCE % | 70% | 76% | 54% |
Business Profile[1] Co's products Fired heaters, Reformers, and Cracking furnaces (together, the "Heating Equipment") are required in process industries such as oil and gas refineries, petrochemical, fertilizers, hydrogen and methanol plants etc.