Jyoti Resins and Adhesives Ltd

₹ 2,759 0.72%
12 Aug - close price
About

Jyoti Resins And Adhesives Ltd. is a manufacturer of synthetic resin adhesives. The company manufactures various types of wood adhesives (white glue), under the brand name of EURO 7000 , which was launched in 2006, and is now the second largest selling wood adhesive brand in India in the retail segment.

Key Points

Business Process:[1]
The company imports raw materials from several countries. The raw materials are then processed and white glue is manufactured in the plant. The finished product is then packaged into different sizes starting from 500 gm upto 60 kgs. The products are then sold through a mix of a Distributors and Consignee & Sales Agents into the retail market (sold to dealers).

  • Market Cap 1,104 Cr.
  • Current Price 2,759
  • High / Low 2,820 / 701
  • Stock P/E 43.8
  • Book Value 156
  • Dividend Yield 0.27 %
  • ROCE 46.2 %
  • ROE 34.5 %
  • Face Value 10.0
Manoranjan Sen Gupta
Manoranjan Sen Gupta
He was only 15 years old when he took part in swadeshi dacoities.
Unsung Heroes →
Pannalal Gupt
Pannalal Gupt
He participated in multiple movements including Quit India Movement and hunger strikes. He was an active volunteer. He arranged events, inspected the premises, hosted the guests and connected with various leaders.
Unsung Heroes →

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Company is expected to give good quarter
  • Company has delivered good profit growth of 116% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 34.8%
  • Debtor days have improved from 194 to 129 days.
  • Company's median sales growth is 37.8% of last 10 years

Cons

  • Stock is trading at 17.6 times its book value

* 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: Chemicals Industry: Chemicals

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022
18.35 17.35 18.12 19.72 8.68 24.52 32.20 35.90 27.01 48.62 48.86 57.46 63.91
15.41 14.10 15.39 18.31 7.75 20.05 29.82 33.24 23.04 43.00 42.25 49.89 53.03
Operating Profit 2.94 3.25 2.73 1.41 0.93 4.47 2.38 2.66 3.97 5.62 6.61 7.57 10.88
OPM % 16.02% 18.73% 15.07% 7.15% 10.71% 18.23% 7.39% 7.41% 14.70% 11.56% 13.53% 13.17% 17.02%
0.05 0.21 0.15 0.95 0.61 1.46 2.69 1.66 0.82 0.41 0.45 1.77 0.21
Interest 0.01 0.02 0.01 0.03 0.02 0.01 0.01 0.03 0.01 -0.00 0.01 0.03 -0.00
Depreciation 0.06 0.11 0.10 0.20 0.15 0.16 0.15 0.16 0.16 0.19 0.16 0.19 0.27
Profit before tax 2.92 3.33 2.77 2.13 1.37 5.76 4.91 4.13 4.62 5.84 6.89 9.12 10.82
Tax % 8.56% 30.03% 39.71% 32.39% 18.25% 21.70% 20.37% 36.56% 21.65% 25.68% 29.03% 24.01% 16.17%
Net Profit 2.67 2.33 1.67 1.44 1.12 4.51 3.90 2.63 3.62 4.34 4.89 6.92 9.07
EPS in Rs 6.68 5.82 4.18 3.60 2.80 11.28 9.75 6.58 9.05 10.85 12.22 17.30 22.68

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 TTM
4 7 10 15 26 46 41 54 69 74 101 182 219
4 6 9 14 25 45 40 52 66 62 91 158 188
Operating Profit 0 1 1 1 1 1 1 2 3 12 10 24 31
OPM % 11% 11% 10% 5% 3% 3% 3% 3% 4% 16% 10% 13% 14%
0 0 -0 0 0 0 0 0 1 0 6 3 3
Interest 0 0 0 0 1 1 1 0 0 0 0 0 0
Depreciation 0 0 0 0 0 0 0 0 0 0 1 1 1
Profit before tax 0 1 1 0 0 0 1 1 3 11 16 26 33
Tax % 33% -4% 28% 31% 33% 33% 31% 30% 28% 27% 25% 25%
Net Profit 0 1 0 0 0 0 0 1 2 8 12 20 25
EPS in Rs 0.40 1.40 1.18 0.60 0.52 0.55 0.98 2.62 5.50 20.25 30.42 49.40 63.05
Dividend Payout % -0% -0% -0% -0% -0% -0% -0% -0% -0% 12% 10% 15%
Compounded Sales Growth
10 Years: 38%
5 Years: 35%
3 Years: 38%
TTM: 83%
Compounded Profit Growth
10 Years: 42%
5 Years: 116%
3 Years: 103%
TTM: 72%
Stock Price CAGR
10 Years: 77%
5 Years: 94%
3 Years: 159%
1 Year: 270%
Return on Equity
10 Years: 30%
5 Years: 34%
3 Years: 35%
Last Year: 35%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
4 4 4 4 4 4 4 4 4 4 4 4
Reserves -1 -1 -0 0 0 0 1 2 4 24 40 59
1 2 3 5 9 8 8 0 1 1 0 0
1 2 3 4 7 17 36 51 74 91 100 89
Total Liabilities 5 7 10 13 21 29 49 58 82 120 144 152
1 1 1 1 1 1 1 4 5 19 39 46
CWIP -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0
Investments 0 0 0 0 0 0 0 0 0 6 3 0
4 6 9 12 20 28 48 53 77 96 102 105
Total Assets 5 7 10 13 21 29 49 58 82 120 144 152

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
-0 -0 -1 -2 -4 1 4 3 4 7 10 3
-0 -0 -0 -0 -0 -0 -1 -2 -1 -7 -9 -2
0 0 1 2 4 -1 -1 0 0 0 -2 -1
Net Cash Flow 0 0 -0 -0 0 0 2 2 3 0 -1 -1

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Debtor Days 222 220 245 222 205 165 333 294 288 264 188 129
Inventory Days 390 123 112 140 139 121 110 57 43 89 44 36
Days Payable 255 159 182 135 162 166 142 26 23 41 17 8
Cash Conversion Cycle 356 183 175 227 182 119 301 325 308 313 214 157
Working Capital Days 277 188 193 186 166 85 66 -13 -22 -82 -98 -15
ROCE % 8% 14% 15% 8% 7% 9% 10% 18% 43% 57% 40% 46%

Shareholding Pattern

Numbers in percentages

Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022
47.18 47.18 47.21 47.21 47.93 48.03 48.98 48.98 48.98 49.60 49.97 49.97
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.25 2.00 2.00
52.82 52.82 52.79 52.79 52.07 51.97 51.02 51.02 51.02 49.15 48.03 48.03

Documents

Baj Singh
Baj Singh
Baj Singh migrated to America and gathered large number of immigrants to join the freedom movement. He was an active member of The Ghadar Movement and faced rigorous imprisonment upon his return to India.
Unsung Heroes →
Sher Ali Afridi
Sher Ali Afridi
Sher Ali stabbed Lord Mayo in 1872. The Viceroy's assassination shocked British India and Great Britain.
Unsung Heroes →