Shri Jagdamba Polymers Ltd

Shri Jagdamba Polymers Ltd is engaged in textile and fabric finishing mill operator.

Pros:
Company has reduced debt.
Company has good consistent profit growth of 39.26% over 5 years
Company has a good return on equity (ROE) track record: 3 Years ROE 34.43%
Cons:

Peer Comparison Sector: Packaging // Industry: Packaging

Loading peers table ...

Quarterly Results Figures in Rs. Crores

Mar 2016 Jun 2016 Sep 2016 Dec 2016 Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018
34.25 40.67 38.96 31.27 34.51 43.72 42.68 46.25 46.46 46.13 52.40 50.82
28.90 38.60 33.21 28.05 29.87 37.62 36.00 38.50 38.34 38.68 43.66 40.88
Operating Profit 5.35 2.07 5.75 3.22 4.64 6.10 6.68 7.75 8.12 7.45 8.74 9.94
OPM % 15.62% 5.09% 14.76% 10.30% 13.45% 13.95% 15.65% 16.76% 17.48% 16.15% 16.68% 19.56%
Other Income 0.00 1.52 0.05 0.67 0.06 0.09 0.28 0.16 -0.13 0.33 0.17 0.17
Interest 0.62 0.77 0.77 0.79 0.80 0.67 0.53 0.47 0.22 0.02 0.23 0.62
Depreciation 1.86 1.07 1.30 1.20 0.15 0.90 0.91 0.89 0.82 0.87 0.96 1.01
Profit before tax 2.87 1.75 3.73 1.90 3.75 4.62 5.52 6.55 6.95 6.89 7.72 8.48
Tax % 51.22% 40.00% 30.83% 21.05% 84.27% 35.50% 38.95% 34.50% 14.96% 24.38% 29.79% 26.18%
Net Profit 1.40 1.04 2.58 1.50 0.58 2.97 3.36 4.29 5.91 5.20 5.42 6.26
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Figures in Rs. Crores

Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 TTM
8.80 12.54 20.47 32.06 38.49 53.42 73.93 89.19 110.40 122.13 146.84 179.08 195.81
7.01 10.52 17.26 27.90 34.09 46.61 66.16 80.42 101.30 108.01 128.92 150.32 161.56
Operating Profit 1.79 2.02 3.21 4.16 4.40 6.81 7.77 8.77 9.10 14.12 17.92 28.76 34.25
OPM % 20.34% 16.11% 15.68% 12.98% 11.43% 12.75% 10.51% 9.83% 8.24% 11.56% 12.20% 16.06% 17.49%
Other Income -0.01 0.08 0.02 0.34 0.13 0.16 0.03 0.90 2.12 0.50 0.05 0.28 0.54
Interest 0.27 0.51 0.80 1.77 1.71 2.70 2.25 3.23 3.83 3.19 3.12 1.89 1.09
Depreciation 0.58 0.72 0.81 1.07 1.05 1.77 1.97 2.25 2.73 4.01 3.73 3.52 3.66
Profit before tax 0.93 0.87 1.62 1.66 1.77 2.50 3.58 4.19 4.66 7.42 11.12 23.63 30.04
Tax % 39.78% 34.48% 33.33% 31.33% 31.64% 34.00% 12.01% 24.82% 28.33% 32.35% 48.65% 30.26%
Net Profit 0.56 0.57 1.08 1.14 1.21 1.65 3.16 3.14 3.34 5.02 5.71 16.47 22.79
EPS in Rs 1.29 1.38 1.88 3.57 3.55 3.77 5.70 6.53 18.81
Dividend Payout % 15.71% 15.44% 8.15% 7.72% 7.27% 5.33% 2.78% 2.80% 2.63% 1.75% 1.54% 5.34%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:30.46%
5 Years:19.36%
3 Years:17.50%
TTM:17.14%
Compounded Profit Growth
10 Years:41.08%
5 Years:39.26%
3 Years:70.65%
TTM:103.48%
Return on Equity
10 Years:27.47%
5 Years:30.52%
3 Years:34.43%
Last Year:46.41%

Balance Sheet Figures in Rs. Crores

Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Sep 2018
0.88 0.88 0.88 0.88 0.88 0.88 0.88 0.88 0.88 0.88 0.88 0.88 0.88
Reserves 4.20 4.67 5.65 6.69 7.80 9.35 12.41 15.45 16.06 20.98 26.60 42.96 53.58
Borrowings 3.59 6.76 10.54 15.80 21.45 23.77 27.32 39.68 39.97 39.65 28.90 14.44 12.52
2.20 2.19 6.19 5.93 6.81 7.70 8.10 8.94 10.92 12.05 16.60 16.87 22.40
Total Liabilities 10.87 14.50 23.26 29.30 36.94 41.70 48.71 64.95 67.83 73.56 72.98 75.15 89.38
8.91 8.17 13.66 14.99 16.12 21.34 21.38 30.91 27.75 36.27 33.92 30.67 33.53
CWIP 0.00 0.00 0.79 0.05 0.55 0.21 0.04 0.00 0.00 0.00 0.00 0.00 0.69
Investments 0.03 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
1.93 6.33 8.81 14.26 20.27 20.15 27.29 34.04 40.08 37.29 39.06 44.48 55.16
Total Assets 10.87 14.50 23.26 29.30 36.94 41.70 48.71 64.95 67.83 73.56 72.98 75.15 89.38

Cash Flows Figures in Rs. Crores

Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018
2.12 -2.61 4.45 -1.77 -0.43 7.02 0.05 3.28 7.63 17.25 21.58 14.33
-3.08 0.04 -7.09 -1.79 -2.69 -6.68 -1.84 -11.76 -3.51 -12.44 -1.57 0.01
0.95 2.57 2.90 3.72 3.95 -0.29 1.22 9.25 -3.36 -4.10 -17.01 -15.23
Net Cash Flow -0.01 0.00 0.26 0.16 0.83 0.05 -0.57 0.77 0.76 0.71 3.01 -0.89

Ratios

Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018
ROCE % 15.80% 12.58% 16.47% 16.96% 13.05% 16.31% 15.63% 15.38% 15.02% 17.77% 24.92% 44.72%
Debtor Days 28.62 57.34 57.77 76.17 56.04 37.31 57.76 55.29 55.31 46.98 31.52 46.47
Inventory Turnover 11.14 11.56 13.83 11.85 8.26 9.04 8.88 9.15 9.45 9.39 13.13 19.88