Shri Jagdamba Polymers Ltd

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

Pros:
Company has reduced debt.
Company is virtually debt free.
Company has good consistent profit growth of 47.43% over 5 years
Company has a good return on equity (ROE) track record: 3 Years ROE 38.63%
Cons:

Peer Comparison Sector: Packaging // Industry: Packaging

Loading peers table ...

Quarterly Results Figures in Rs. Crores

Dec 2016 Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019
31.27 34.51 43.72 42.68 46.25 46.46 46.13 52.40 50.82 40.43 60.27 56.52
28.05 29.87 37.62 36.00 38.50 38.34 38.68 43.66 40.88 32.75 50.35 46.64
Operating Profit 3.22 4.64 6.10 6.68 7.75 8.12 7.45 8.74 9.94 7.68 9.92 9.88
OPM % 10.30% 13.45% 13.95% 15.65% 16.76% 17.48% 16.15% 16.68% 19.56% 19.00% 16.46% 17.48%
Other Income 0.67 0.06 0.09 0.28 0.16 -0.13 0.33 0.17 0.17 0.10 0.19 0.69
Interest 0.79 0.80 0.67 0.53 0.47 0.22 0.02 0.23 0.62 0.16 0.13 0.14
Depreciation 1.20 0.15 0.90 0.91 0.89 0.82 0.87 0.96 1.01 0.86 0.98 0.98
Profit before tax 1.90 3.75 4.62 5.52 6.55 6.95 6.89 7.72 8.48 6.76 9.00 9.45
Tax % 21.05% 84.27% 35.50% 38.95% 34.50% 14.96% 24.38% 29.79% 26.18% 26.18% 31.44% 20.42%
Net Profit 1.50 0.58 2.97 3.36 4.29 5.91 5.20 5.42 6.26 4.99 6.17 7.52
EPS in Rs 1.71 0.66 3.38 3.82 4.89 6.74 5.94 6.18 7.14 5.70 7.04 8.59
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Figures in Rs. Crores

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 TTM
12.54 20.47 32.06 38.49 53.42 73.93 89.19 110.40 122.13 146.84 179.08 189.77 208.04
10.52 17.26 27.90 34.09 46.61 66.16 80.42 101.30 108.01 128.92 150.32 155.87 170.62
Operating Profit 2.02 3.21 4.16 4.40 6.81 7.77 8.77 9.10 14.12 17.92 28.76 33.90 37.42
OPM % 16.11% 15.68% 12.98% 11.43% 12.75% 10.51% 9.83% 8.24% 11.56% 12.20% 16.06% 17.86% 17.99%
Other Income 0.08 0.02 0.34 0.13 0.16 0.03 0.90 2.12 0.50 0.05 0.28 0.67 1.15
Interest 0.51 0.80 1.77 1.71 2.70 2.25 3.23 3.83 3.19 3.12 1.89 1.03 1.05
Depreciation 0.72 0.81 1.07 1.05 1.77 1.97 2.25 2.73 4.01 3.73 3.52 3.70 3.83
Profit before tax 0.87 1.62 1.66 1.77 2.50 3.58 4.19 4.66 7.42 11.12 23.63 29.84 33.69
Tax % 34.48% 33.33% 31.33% 31.64% 34.00% 12.01% 24.82% 28.33% 32.35% 48.65% 30.26% 26.71%
Net Profit 0.57 1.08 1.14 1.21 1.65 3.16 3.14 3.34 5.02 5.71 16.47 21.87 24.94
EPS in Rs 0.63 1.21 1.28 1.37 1.87 3.55 3.53 3.75 5.67 6.49 18.81 24.97 28.47
Dividend Payout % 15.44% 8.15% 7.72% 7.27% 5.33% 2.78% 2.80% 2.63% 1.75% 1.54% 5.34% 4.02%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:24.94%
5 Years:16.30%
3 Years:15.82%
TTM:8.78%
Compounded Profit Growth
10 Years:35.14%
5 Years:47.43%
3 Years:64.15%
TTM:19.79%
Stock Price CAGR
10 Years:50.75%
5 Years:42.88%
3 Years:50.94%
1 Year:-14.31%
Return on Equity
10 Years:31.18%
5 Years:34.91%
3 Years:38.63%
Last Year:40.13%

Balance Sheet Figures in Rs. Crores

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Sep 2019
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 4.67 5.65 6.69 7.80 9.35 12.41 15.45 16.06 20.98 26.60 42.96 64.62 78.31
Borrowings 6.76 10.54 15.80 21.45 23.77 27.32 39.68 39.97 39.65 28.90 14.44 3.42 5.60
2.19 6.19 5.93 6.81 7.70 8.10 8.94 10.92 12.05 16.60 16.87 20.63 35.54
Total Liabilities 14.50 23.26 29.30 36.94 41.70 48.71 64.95 67.83 73.56 72.98 75.15 89.55 120.33
8.17 13.66 14.99 16.12 21.34 21.38 30.91 27.75 36.27 33.92 30.67 32.02 28.46
CWIP 0.00 0.79 0.05 0.55 0.21 0.04 0.00 0.00 0.00 0.00 0.00 1.59 10.64
Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
6.33 8.81 14.26 20.27 20.15 27.29 34.04 40.08 37.29 39.06 44.48 55.94 81.23
Total Assets 14.50 23.26 29.30 36.94 41.70 48.71 64.95 67.83 73.56 72.98 75.15 89.55 120.33

Cash Flows Figures in Rs. Crores

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
-2.61 4.45 -1.77 -0.43 7.02 0.05 3.28 7.63 17.25 21.58 14.33 21.37
0.04 -7.09 -1.79 -2.69 -6.68 -1.84 -11.76 -3.51 -12.44 -1.57 0.01 -6.07
2.57 2.90 3.72 3.95 -0.29 1.22 9.25 -3.36 -4.10 -17.01 -15.23 -8.90
Net Cash Flow 0.00 0.26 0.16 0.83 0.05 -0.57 0.77 0.76 0.71 3.01 -0.89 6.40

Ratios Figures in Rs. Crores

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
ROCE % 12.58% 16.47% 16.96% 13.05% 16.31% 15.63% 15.38% 15.02% 17.77% 24.92% 44.72% 48.69%
Debtor Days 57.34 57.77 76.17 56.04 37.31 57.76 55.29 55.31 46.98 31.52 46.47 48.76
Inventory Turnover 11.56 13.83 11.85 8.26 9.04 8.88 9.15 9.45 9.39 13.13 19.88 18.02