Jolly Board Ltd
Jolly Board is Indias largest construction board manufacturer and exporter. The company produces a wide range of Softboards that strive to meet Indias industrial and domestic requirements.(Source : Company web-site)
- Market Cap ₹ Cr.
- Current Price ₹ 990
- High / Low ₹ /
- Stock P/E
- Book Value ₹ 510
- Dividend Yield %
- ROCE 10.7 %
- ROE 8.28 %
- Face Value ₹
Pros
- Company is almost debt free.
- Company has been maintaining a healthy dividend payout of 29.3%
- Company's working capital requirements have reduced from 48.6 days to 34.7 days
Cons
- The company has delivered a poor sales growth of -4.98% over past five years.
- Company has a low return on equity of 10.1% over last 3 years.
- Earnings include an other income of Rs.44.2 Cr.
* 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: Miscellaneous Industry: Miscellaneous
Quarterly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
118 | 134 | 61 | 68 | 81 | 82 | 82 | 87 | 80 | 91 | 75 | 63 | |
49 | 55 | 53 | 60 | 70 | 68 | 71 | 73 | 101 | 102 | 76 | 74 | |
Operating Profit | 70 | 79 | 8 | 8 | 11 | 15 | 11 | 14 | -21 | -11 | -1 | -11 |
OPM % | 59% | 59% | 13% | 11% | 14% | 18% | 13% | 16% | -26% | -12% | -2% | -17% |
2 | 4 | 30 | 7 | 20 | 6 | 7 | 21 | 75 | 61 | 27 | 44 | |
Interest | 1 | 1 | 0 | 1 | 1 | 2 | 3 | 3 | 1 | 1 | 1 | 0 |
Depreciation | 3 | 4 | 4 | 4 | 4 | 5 | 4 | 4 | 3 | 3 | 4 | 4 |
Profit before tax | 67 | 79 | 34 | 10 | 26 | 13 | 10 | 28 | 50 | 46 | 22 | 29 |
Tax % | 24% | 35% | 28% | 21% | 28% | 27% | 33% | 33% | 28% | 34% | 17% | 23% |
51 | 51 | 25 | 8 | 19 | 10 | 7 | 18 | 36 | 30 | 18 | 23 | |
EPS in Rs | 112.32 | 112.57 | 54.02 | 17.73 | 40.89 | 20.89 | 14.78 | 40.53 | 79.27 | 67.08 | 39.81 | 49.86 |
Dividend Payout % | 9% | 12% | 28% | 56% | 29% | 67% | 68% | 25% | 23% | 28% | 30% | 30% |
Compounded Sales Growth | |
---|---|
10 Years: | -7% |
5 Years: | -5% |
3 Years: | -7% |
TTM: | -15% |
Compounded Profit Growth | |
---|---|
10 Years: | -10% |
5 Years: | 4% |
3 Years: | 1% |
TTM: | -25% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | % |
1 Year: | % |
Return on Equity | |
---|---|
10 Years: | 11% |
5 Years: | 11% |
3 Years: | 10% |
Last Year: | 8% |
Balance Sheet
Figures in Rs. Crores
Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
Reserves | 64 | 108 | 124 | 127 | 139 | 141 | 142 | 155 | 181 | 201 | 213 | 227 |
7 | 7 | 6 | 6 | 13 | 13 | 20 | 16 | 7 | 4 | 0 | 0 | |
101 | 83 | 77 | 65 | 67 | 73 | 59 | 59 | 79 | 95 | 90 | 94 | |
Total Liabilities | 177 | 202 | 212 | 202 | 223 | 231 | 226 | 234 | 272 | 304 | 308 | 326 |
42 | 68 | 61 | 67 | 75 | 153 | 168 | 169 | 168 | 176 | 171 | 171 | |
CWIP | 37 | 12 | 7 | 80 | 109 | 30 | 25 | 24 | 11 | 10 | 22 | 36 |
Investments | 5 | 13 | 28 | 17 | 8 | 0 | 0 | 0 | 16 | 30 | 29 | 34 |
93 | 110 | 117 | 38 | 32 | 48 | 33 | 42 | 76 | 88 | 86 | 85 | |
Total Assets | 177 | 202 | 212 | 202 | 223 | 231 | 226 | 234 | 272 | 304 | 308 | 326 |
Cash Flows
Figures in Rs. Crores
Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-11 | -46 | |||||||||||
30 | 69 | |||||||||||
-21 | -5 | |||||||||||
Net Cash Flow | -2 | 17 |
Ratios
Figures in Rs. Crores
Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 24 | 7 | 22 | 15 | 20 | 19 | 23 | 28 | 23 | 24 | 22 | 31 |
Inventory Days | 217 | 229 | 250 | 225 | 190 | 250 | 244 | 217 | 222 | 212 | 273 | 217 |
Days Payable | 181 | 110 | 110 | 135 | 98 | 153 | 154 | 130 | 146 | 142 | 124 | 133 |
Cash Conversion Cycle | 59 | 125 | 162 | 105 | 112 | 117 | 113 | 115 | 99 | 94 | 172 | 116 |
Working Capital Days | -156 | -62 | 1 | -104 | -114 | -63 | -34 | 30 | 79 | 75 | 36 | 35 |
ROCE % | 135% | 82% | 27% | 8% | 18% | 10% | 16% | 19% | 14% | 16% | 15% | 11% |
Documents
Announcements
No data available.