Shri Jagdamba Polymers Ltd

About [ edit ]

Shri Jagdamba Polymers is engaged in the business of technical textile, geo textile and other allied products i.e. manufacturing of PP/ HDPE woven and non-woven fabrics and bags.

  • Market Cap 450 Cr.
  • Current Price 514
  • High / Low 756 / 110
  • Stock P/E 13.1
  • Book Value 123
  • Dividend Yield 0.05 %
  • ROCE 38.8 %
  • ROE 34.7 %
  • Face Value 1.00

Pros

  • Company is expected to give good quarter
  • Company has delivered good profit growth of 52.35% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 38.91%
  • Company's median sales growth is 20.23% of last 10 years

Cons

Peer comparison

Sector: Packaging Industry: Packaging

Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
46 46 52 51 40 60 57 37 55 43 70 72
38 39 44 41 33 50 47 29 43 33 58 56
Operating Profit 8 7 9 10 8 10 10 8 12 10 12 16
OPM % 17% 16% 17% 20% 19% 16% 17% 23% 21% 24% 18% 22%
Other Income -0 0 0 0 0 0 1 0 0 2 1 3
Interest 0 0 0 1 0 0 0 0 1 1 1 1
Depreciation 1 1 1 1 1 1 1 0 1 2 2 2
Profit before tax 7 7 8 8 7 9 9 8 10 10 11 15
Tax % 15% 24% 30% 26% 26% 31% 20% 23% 24% 26% 20% 27%
Net Profit 6 5 5 6 5 6 8 6 7 7 9 11
EPS in Rs 6.75 5.94 6.19 7.15 5.70 7.04 8.59 7.15 8.43 8.15 9.75 12.97
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

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 TTM
20 32 38 53 74 89 110 122 147 179 190 209 240
17 28 34 47 66 80 101 108 129 150 156 169 190
Operating Profit 3 4 4 7 8 9 9 14 18 29 34 40 50
OPM % 16% 13% 11% 13% 11% 10% 8% 12% 12% 16% 18% 19% 21%
Other Income 0 0 0 0 0 1 2 0 0 0 1 2 5
Interest 1 2 2 3 2 3 4 3 3 2 1 1 3
Depreciation 1 1 1 2 2 2 3 4 4 4 4 4 7
Profit before tax 2 2 2 2 4 4 5 7 11 24 30 36 46
Tax % 33% 31% 32% 34% 12% 25% 28% 32% 49% 30% 27% 25%
Net Profit 1 1 1 2 3 3 3 5 6 16 22 27 34
EPS in Rs 1.23 1.30 1.38 1.88 3.59 3.57 3.80 5.70 6.49 18.81 24.97 31.21 39.30
Dividend Payout % 8% 8% 7% 5% 3% 3% 3% 2% 2% 1% 1% 1%
Compounded Sales Growth
10 Years:21%
5 Years:14%
3 Years:12%
TTM:23%
Compounded Profit Growth
10 Years:37%
5 Years:52%
3 Years:66%
TTM:38%
Stock Price CAGR
10 Years:66%
5 Years:67%
3 Years:36%
1 Year:157%
Return on Equity
10 Years:33%
5 Years:36%
3 Years:39%
Last Year:35%

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 Sep 2020
1 1 1 1 1 1 1 1 1 1 1 1 1
Reserves 6 7 8 9 12 15 16 21 27 43 65 91 107
Borrowings 11 16 21 24 27 40 40 40 29 14 3 33 23
6 6 7 8 8 9 11 12 17 16 20 19 28
Total Liabilities 23 29 37 42 49 65 68 73 73 75 89 144 159
14 15 16 21 21 31 28 36 34 31 32 67 70
CWIP 1 0 1 0 0 0 0 0 0 0 2 0 0
Investments 0 0 0 0 0 0 0 0 0 0 0 0 0
9 14 20 20 27 34 40 37 39 44 55 77 89
Total Assets 23 29 37 42 49 65 68 73 73 75 89 144 159

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
4 -2 -0 7 0 3 8 17 22 14 21 9
-7 -2 -3 -7 -2 -12 -4 -12 -2 0 -6 -36
3 4 4 -0 1 9 -3 -4 -17 -15 -9 28
Net Cash Flow 0 0 1 0 -1 1 1 1 3 -1 6 2

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
ROCE % 16% 17% 13% 16% 16% 15% 15% 18% 25% 45% 49% 39%
Debtor Days 58 76 56 37 58 55 55 47 32 46 49 59
Inventory Turnover 8.30 7.13 5.38 5.53 5.65 6.09 6.20 6.03 8.13 10.87 10.43 8.06

Shareholding Pattern

Numbers in percentages

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
73.20 73.20 73.20 73.20 73.16 73.16 73.16 73.16 73.16 73.16 73.16 73.16
4.67 4.67 4.67 4.67 4.67 4.67 4.67 4.74 4.67 4.67 4.67 4.67
22.13 22.13 22.13 22.13 22.17 22.17 22.17 22.10 22.17 22.17 22.17 22.17

Documents

Add document