Shri Jagdamba Polymers Ltd

Shri Jagdamba Polymers Ltd

₹ 653 -0.71%
14 Jun 4:01 p.m.
About

Incorporated in 1985, Shri Jagdamba
Polymers Ltd manufactures technical
textile, geo textile and other allied
products[1]

Key Points

Business Overview:[1][2]
SJPL provides 100% customized product solutions in woven poly
propylene market. It manufactures PP/ PE woven fabric, bag and various technical textile products which find application in packaging, agriculture and infrastructure industries. Company is also engaged in job work activities, providing customized solutions and services to their clients

  • Market Cap 572 Cr.
  • Current Price 653
  • High / Low 775 / 490
  • Stock P/E 17.7
  • Book Value 280
  • Dividend Yield 0.08 %
  • ROCE 21.1 %
  • ROE 14.1 %
  • Face Value 1.00

Pros

Cons

  • Debtor days have increased from 86.2 to 104 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: Packaging Industry: Packaging

Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
65.41 96.13 84.80 101.33 86.79 101.67 95.07 64.95 66.05 95.60 85.74 70.61 109.99
49.28 75.91 69.81 82.46 73.60 83.15 87.72 58.55 53.85 82.12 72.08 58.54 93.53
Operating Profit 16.13 20.22 14.99 18.87 13.19 18.52 7.35 6.40 12.20 13.48 13.66 12.07 16.46
OPM % 24.66% 21.03% 17.68% 18.62% 15.20% 18.22% 7.73% 9.85% 18.47% 14.10% 15.93% 17.09% 14.96%
3.88 4.34 5.93 1.40 0.21 1.16 5.65 1.37 0.43 0.91 1.36 1.23 1.57
Interest 0.70 0.68 0.79 1.18 1.18 0.69 0.97 0.68 1.46 1.38 0.37 -0.28 7.14
Depreciation 1.26 1.95 2.12 2.05 1.83 2.01 2.12 2.07 2.00 1.98 1.96 1.98 1.88
Profit before tax 18.05 21.93 18.01 17.04 10.39 16.98 9.91 5.02 9.17 11.03 12.69 11.60 9.01
Tax % 23.16% 25.40% 19.54% 27.99% 25.12% 23.26% 28.86% 19.12% 35.44% 25.75% 37.59% 28.10% 13.10%
13.87 16.36 14.48 12.27 7.78 13.02 7.05 4.06 5.93 8.19 7.91 8.34 7.84
EPS in Rs 15.84 18.68 16.53 14.01 8.88 14.87 8.05 4.64 6.77 9.35 9.03 9.52 8.95
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
74 89 110 122 147 179 190 196 239 369 328 362
66 80 101 108 129 150 156 157 183 298 283 306
Operating Profit 8 9 9 14 18 29 34 40 55 71 44 56
OPM % 11% 10% 8% 12% 12% 16% 18% 20% 23% 19% 14% 15%
0 1 2 0 0 0 1 2 8 8 9 5
Interest 2 3 4 3 3 2 1 1 3 4 4 9
Depreciation 2 2 3 4 4 4 4 4 7 8 8 8
Profit before tax 4 4 5 7 11 24 30 36 54 67 41 44
Tax % 12% 25% 28% 32% 49% 30% 27% 25% 24% 24% 27% 27%
3 3 3 5 6 16 22 27 41 51 30 32
EPS in Rs 3.59 3.57 3.80 5.70 6.49 18.81 24.97 31.21 46.71 58.42 34.32 36.85
Dividend Payout % 3% 3% 3% 2% 2% 1% 1% 1% 1% 1% 1% 0%
Compounded Sales Growth
10 Years: 15%
5 Years: 14%
3 Years: 15%
TTM: 10%
Compounded Profit Growth
10 Years: 26%
5 Years: 8%
3 Years: -8%
TTM: 7%
Stock Price CAGR
10 Years: 63%
5 Years: 27%
3 Years: -5%
1 Year: -4%
Return on Equity
10 Years: 25%
5 Years: 23%
3 Years: 19%
Last Year: 14%

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 1 1 1 1 1 1 1 1 1 1 1 1
Reserves 12 15 16 21 27 43 65 91 132 183 212 244
27 40 40 40 29 14 3 33 43 39 19 24
8 9 11 12 17 16 20 19 16 20 18 36
Total Liabilities 49 65 68 73 73 75 89 144 192 242 251 305
21 31 28 36 34 31 32 67 76 79 76 69
CWIP 0 0 0 0 0 0 2 0 0 0 0 3
Investments 0 0 0 0 0 0 0 0 13 1 11 41
27 34 40 37 39 44 55 77 102 162 164 193
Total Assets 49 65 68 73 73 75 89 144 192 242 251 305

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 3 8 17 22 14 21 9 12 28 43 -12
-2 -12 -4 -12 -2 0 -6 -36 -15 -10 -4 0
1 9 -3 -4 -17 -15 -9 28 3 -8 -24 -4
Net Cash Flow -1 1 1 1 3 -1 6 2 1 10 15 -16

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 58 55 55 47 32 46 49 62 63 77 78 104
Inventory Days 92 62 80 61 47 30 49 51 128 85 53 82
Days Payable 29 19 33 30 30 26 38 37 21 12 8 41
Cash Conversion Cycle 120 98 102 78 49 50 60 76 170 150 124 144
Working Capital Days 93 96 81 60 39 45 53 82 125 121 124 142
ROCE % 16% 15% 15% 18% 25% 45% 49% 39% 38% 36% 20%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
73.16% 73.16% 73.16% 68.08% 68.08% 68.08% 68.08% 72.94% 72.94% 72.94% 72.94% 72.94%
0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02%
4.67% 4.67% 4.67% 4.67% 4.67% 4.67% 4.67% 4.67% 4.67% 4.67% 4.67% 4.67%
22.14% 22.14% 22.14% 27.23% 27.23% 27.23% 27.22% 22.38% 22.36% 22.37% 22.37% 22.37%
No. of Shareholders 6,29110,68410,28910,93311,41111,32011,40211,27411,16510,79010,1539,636

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents