Jai Corp Ltd

Jai Corp Ltd

₹ 283 -0.14%
28 Mar - close price
About

Jai Corp Ltd, incorporated in 1985, is engaged in the manufacturing businesses of Steel, Plastic Processing and Spinning yarn. It is also involved in Investment Advisory Services, Development of Land and Buildings.[1][2]

Key Points

Products and Services
The offerings of the Co. include Infrastructure Development [1], Venture Capital [2], Poly Woven Products, Geo Textiles, Woven Sacks, FIBC Bags [3], Steel Products, Spinning Segment and Masterbatches. [4]

  • Market Cap 5,047 Cr.
  • Current Price 283
  • High / Low 424 / 137
  • Stock P/E 121
  • Book Value 75.8
  • Dividend Yield 0.18 %
  • ROCE 4.84 %
  • ROE 0.88 %
  • Face Value 1.00

Pros

  • Company is almost debt free.
  • Company has been maintaining a healthy dividend payout of 94.0%

Cons

  • Stock is trading at 3.73 times its book value
  • The company has delivered a poor sales growth of 0.49% over past five years.
  • Company has a low return on equity of 3.01% over last 3 years.

* 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: Plastic products Industry: Plastics Products

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
136 186 186 177 167 193 145 129 124 114 117 106
121 168 165 157 150 172 128 112 106 103 102 93
Operating Profit 15 18 21 20 17 21 17 16 17 10 14 13
OPM % 11% 10% 11% 11% 10% 11% 12% 13% 14% 9% 12% 12%
4 2 1 0 2 2 2 2 -46 3 3 4
Interest 3 2 1 1 0 0 0 0 0 0 0 0
Depreciation 3 2 2 2 2 2 2 2 2 2 2 2
Profit before tax 14 15 19 17 17 20 16 16 -31 11 15 15
Tax % 31% 22% 26% 28% 8% 27% 26% 26% -14% 22% 27% 29%
10 12 14 12 15 15 12 12 -35 8 11 10
EPS in Rs 0.54 0.67 0.80 0.70 0.87 0.83 0.69 0.65 -1.96 0.47 0.63 0.59
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
618 634 703 684 622 655 576 623 514 469 716 590 460
561 562 611 596 542 570 482 540 452 411 640 519 405
Operating Profit 56 73 92 89 80 85 94 84 62 58 76 72 55
OPM % 9% 11% 13% 13% 13% 13% 16% 13% 12% 12% 11% 12% 12%
102 55 43 20 35 15 16 10 21 96 6 -41 -36
Interest 1 1 0 0 83 78 52 34 24 16 3 0 0
Depreciation 17 18 18 23 18 16 15 15 12 11 10 9 9
Profit before tax 140 109 117 86 14 6 43 45 46 128 69 22 10
Tax % 29% 31% 33% 32% 105% 338% 43% 51% 12% 23% 21% 84%
99 75 78 58 -1 -15 24 22 41 99 54 3 -5
EPS in Rs 5.54 4.20 4.38 3.27 -0.04 -0.81 1.37 1.23 2.27 5.53 3.04 0.20 -0.27
Dividend Payout % 9% 12% 11% 15% -1,144% -62% 37% 41% 22% 9% 16% 256%
Compounded Sales Growth
10 Years: -1%
5 Years: 0%
3 Years: 5%
TTM: -27%
Compounded Profit Growth
10 Years: -19%
5 Years: -15%
3 Years: -32%
TTM: -24%
Stock Price CAGR
10 Years: 15%
5 Years: 20%
3 Years: 49%
1 Year: 106%
Return on Equity
10 Years: 2%
5 Years: 3%
3 Years: 3%
Last Year: 1%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 18 18 18 18 18 18 18 18 18 18 18 18 18
Reserves 2,191 2,052 2,076 2,002 1,001 1,066 976 913 949 1,045 1,097 1,089 1,335
Preference Capital 1 1 1 1 0 0 621 231 470 238 236 236
15 11 9 9 895 923 1 349 0 92 0 2 0
84 60 51 59 93 52 675 280 509 273 280 270 34
Total Liabilities 2,308 2,140 2,154 2,088 2,007 2,060 1,669 1,560 1,476 1,427 1,394 1,379 1,387
211 212 209 197 173 179 180 184 156 136 130 126 122
CWIP 12 7 7 6 10 6 20 6 6 1 0 1 1
Investments 1,291 1,075 1,047 1,010 1,463 1,530 1,139 1,062 1,008 959 967 1,037 1,062
793 845 891 875 361 344 330 308 307 332 297 215 203
Total Assets 2,308 2,140 2,154 2,088 2,007 2,060 1,669 1,560 1,476 1,427 1,394 1,379 1,387

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
15 -10 54 91 77 72 60 80 65 6 93 77
618 225 21 29 17 -16 501 -9 66 156 -1 -67
-633 -219 -55 -131 -101 -54 -557 -77 -131 -156 -96 -14
Net Cash Flow -0 -4 20 -12 -6 1 4 -6 0 7 -4 -4

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 64 61 56 52 45 42 49 38 48 46 32 32
Inventory Days 61 63 53 61 83 63 75 65 55 120 57 52
Days Payable 24 9 7 12 20 4 7 6 3 5 5 4
Cash Conversion Cycle 101 115 102 101 109 101 117 96 100 161 85 80
Working Capital Days 189 224 212 352 91 -423 99 -123 100 64 70 69
ROCE % 4% 5% 5% 4% 4% 4% 5% 5% 4% 4% 5% 5%

Shareholding Pattern

Numbers in percentages

Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
73.01% 73.01% 73.01% 73.01% 73.01% 73.01% 73.01% 73.01% 73.80% 73.80% 73.80% 73.80%
4.74% 4.74% 0.85% 0.58% 0.64% 0.62% 0.73% 0.78% 0.92% 0.76% 0.92% 1.44%
1.61% 1.60% 1.61% 1.59% 1.60% 1.59% 1.60% 1.60% 1.60% 1.60% 1.66% 1.65%
20.65% 20.65% 24.54% 24.82% 24.76% 24.78% 24.67% 24.61% 23.68% 23.85% 23.64% 23.13%
No. of Shareholders 83,97485,51299,05697,71997,39596,64493,03192,22389,86886,14283,11383,493

* 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