Jai Corp Ltd

About [ edit ]

Jai Corp is primarily involved in manufacturing activities which produces Woven Sacks/Fabric, Jumbo Bags, Master Batch, PP Staple Fibre and Geotextiles, Spun Yarn and production, processing and trading of CR Coils/Sheets, GP/GC Coils/Sheets and HR Coils / Plates.

  • Market Cap 1,631 Cr.
  • Current Price 91.4
  • High / Low 109 / 63.0
  • Stock P/E 20.1
  • Book Value 73.7
  • Dividend Yield 0.55 %
  • ROCE 3.11 %
  • ROE 1.74 %
  • Face Value 1.00

Pros

  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • The company has delivered a poor sales growth of -4.64% over past five years.
  • Company has a low return on equity of 0.36% for last 3 years.
  • Earnings include an other income of Rs.111.79 Cr.
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
163 171 153 148 137 145 136 117 97 118 118
139 154 137 135 124 130 128 108 98 104 104
Operating Profit 23 18 16 14 14 15 8 9 -0 14 14
OPM % 14% 10% 11% 9% 10% 10% 6% 8% -0% 12% 12%
Other Income 10 7 5 -145 4 20 5 6 4 7 94
Interest 8 9 9 8 8 7 5 5 5 4 4
Depreciation 4 4 5 4 4 4 4 4 4 3 3
Profit before tax 20 12 7 -144 6 24 4 6 -5 14 101
Tax % 38% 53% 65% 10% 68% -11% 72% 55% 21% 29% 29%
Net Profit 12 6 3 -129 2 27 1 3 -4 10 72
EPS in Rs 0.69 0.34 0.15 -7.24 0.11 1.49 0.05 0.15 -0.20 0.56 4.04

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

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
435 470 544 683 695 748 706 669 695 588 636 557 451
376 387 445 586 583 629 619 581 616 525 571 510 414
Operating Profit 59 83 99 96 112 119 87 88 79 63 64 46 37
OPM % 14% 18% 18% 14% 16% 16% 12% 13% 11% 11% 10% 8% 8%
Other Income 24 59 92 121 66 51 26 19 21 26 -117 35 112
Interest 5 3 4 3 3 3 2 83 78 52 34 25 17
Depreciation 16 16 17 18 18 18 23 18 17 18 18 17 14
Profit before tax 63 122 170 197 157 149 87 5 5 18 -104 40 117
Tax % 39% 25% 25% 30% 32% 33% 34% 366% 465% 106% -4% 15%
Net Profit 34 91 127 137 107 100 52 -14 -18 -2 -108 33 81
EPS in Rs 1.88 5.08 7.14 7.70 5.98 5.58 2.94 -0.79 -1.02 -0.11 -6.06 1.88 4.55
Dividend Payout % 27% 10% 7% 6% 8% 9% 17% -63% -49% -470% -8% 27%
Compounded Sales Growth
10 Years:2%
5 Years:-5%
3 Years:-7%
TTM:-20%
Compounded Profit Growth
10 Years:-12%
5 Years:-14%
3 Years:82%
TTM:81%
Stock Price CAGR
10 Years:-5%
5 Years:5%
3 Years:-13%
1 Year:31%
Return on Equity
10 Years:3%
5 Years:0%
3 Years:0%
Last Year:2%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

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
19 19 19 19 19 19 19 18 18 639 249 488 18
Reserves 2,604 2,679 2,807 2,338 2,237 2,295 2,253 1,157 1,003 1,104 1,016 1,048 1,297
Borrowings 54 68 57 49 45 41 27 904 923 1 349 0 188
58 61 86 87 63 54 63 109 312 718 304 529 78
Total Liabilities 2,733 2,825 2,967 2,492 2,362 2,409 2,361 2,188 2,256 1,840 1,687 1,595 1,580
207 227 225 222 223 219 206 183 275 274 279 256 245
CWIP 32 8 8 12 7 7 6 10 6 20 6 6 6
Investments 1,738 1,916 1,658 1,410 1,194 1,170 1,163 1,208 1,269 838 814 748 735
755 674 1,076 848 938 1,012 986 787 706 708 587 586 594
Total Assets 2,733 2,825 2,967 2,492 2,362 2,409 2,361 2,188 2,256 1,840 1,687 1,595 1,580

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
-113 139 27 28 -1 57 79 71 86 48 71 61
154 -155 6 605 220 27 59 15 -47 515 2 74
-37 9 -25 -637 -223 -60 -149 -96 -39 -559 -78 -135
Net Cash Flow 4 -7 8 -4 -4 23 -11 -10 -1 4 -5 0

Ratios

Consolidated Figures in Rs. Crores / View Standalone

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 % 4% 4% 5% 6% 6% 6% 4% 4% 4% 3% 4% 3%
Debtor Days 78 51 64 60 57 54 45 41 41 49 38 45
Inventory Turnover 1.94 2.07 2.05 2.62 2.73 2.94 2.52 1.88 2.16 1.82 2.03 1.88

Shareholding Pattern

Numbers in percentages

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021
73.01 73.01 73.01 73.01 73.01 73.01 73.01 73.01 73.01 73.01 73.01 73.01
5.48 5.63 5.63 5.60 5.46 5.32 5.23 5.09 4.88 4.82 4.79 4.74
1.94 1.96 1.98 2.21 2.13 2.30 2.02 2.04 2.05 1.71 1.61 1.61
19.57 19.41 19.38 19.18 19.40 19.38 19.74 19.86 20.06 20.46 20.59 20.65

Documents