Jindal Worldwide Ltd

About

Jindal Worldwide is the leader in Indian Textile Industries and is operating in Indian contingent as well as having its international collaboration and clients in north and South America to Europe, Africa and Middle-East Asia.

  • Market Cap 1,750 Cr.
  • Current Price 87.2
  • High / Low 93.0 / 44.0
  • Stock P/E 23.4
  • Book Value 20.9
  • Dividend Yield 0.17 %
  • ROCE 10.4 %
  • ROE 7.44 %
  • Face Value 1.00

Pros

  • Company is expected to give good quarter

Cons

  • Stock is trading at 4.17 times its book value
  • The company has delivered a poor sales growth of 11.14% over past five years.
  • Company has a low return on equity of 7.98% for last 3 years.
  • Dividend payout has been low at 4.58% of profits over last 3 years

Peer comparison

Sector: Textiles Industry: Textiles - Products

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021
462 501 711 693 392 403 529 47 387 628 647 519
432 473 682 659 357 369 492 46 344 583 623 479
Operating Profit 30 28 30 33 35 35 36 2 43 45 24 41
OPM % 6% 6% 4% 5% 9% 9% 7% 3% 11% 7% 4% 8%
Other Income 2 2 2 1 1 3 2 1 4 0 19 1
Interest 14 15 13 12 14 13 21 13 17 8 10 11
Depreciation 10 10 8 11 10 11 11 7 7 7 7 7
Profit before tax 6 5 9 11 12 13 7 -17 23 30 27 23
Tax % 46% 56% 50% 34% 16% 27% 23% 24% 25% 25% 34% 25%
Net Profit 4 2 5 7 10 9 5 -13 17 22 18 18
EPS in Rs 0.17 0.11 0.24 0.36 0.51 0.46 0.26 -0.66 0.87 1.11 0.88 0.88

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 TTM
289 371 502 604 780 840 1,008 1,157 1,643 2,114 2,017 1,710 2,182
270 336 465 559 710 752 868 1,020 1,463 1,983 1,878 1,596 2,029
Operating Profit 19 36 38 45 70 88 140 138 180 130 139 114 153
OPM % 6% 10% 8% 7% 9% 10% 14% 12% 11% 6% 7% 7% 7%
Other Income 5 1 3 2 3 4 1 28 8 6 7 25 25
Interest 9 13 19 22 23 24 43 36 52 56 60 48 47
Depreciation 4 5 5 6 18 32 47 49 51 41 44 28 28
Profit before tax 11 19 17 18 32 35 51 81 85 40 43 62 103
Tax % 33% 30% 12% 33% 21% 24% 21% 18% 31% 33% 25% 29%
Net Profit 7 13 15 12 25 27 40 66 58 26 32 44 75
EPS in Rs 0.36 0.66 0.75 0.61 1.25 1.33 2.01 3.31 2.91 1.32 1.60 2.20 3.74
Dividend Payout % 28% 8% 7% 8% 4% 4% 2% 2% 2% 4% 3% 7%
Compounded Sales Growth
10 Years:17%
5 Years:11%
3 Years:1%
TTM:59%
Compounded Profit Growth
10 Years:8%
5 Years:-7%
3 Years:-20%
TTM:551%
Stock Price CAGR
10 Years:22%
5 Years:38%
3 Years:6%
1 Year:82%
Return on Equity
10 Years:14%
5 Years:12%
3 Years:8%
Last Year:7%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
20 20 20 20 20 20 20 20 20 20 20 20
Reserves 55 67 80 95 119 152 192 251 300 326 356 400
Borrowings 92 124 115 158 310 349 342 372 471 433 516 438
53 84 71 111 152 144 165 166 292 326 204 146
Total Liabilities 220 295 287 384 601 665 719 810 1,083 1,104 1,096 1,004
82 90 98 154 295 349 337 298 274 324 285 215
CWIP 0 0 2 2 4 12 0 25 27 0 0 1
Investments 8 7 7 7 7 7 6 6 25 34 23 14
130 198 180 221 295 297 377 480 758 746 788 774
Total Assets 220 295 287 384 601 665 719 810 1,083 1,104 1,096 1,004

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
12 0 46 40 -1 97 99 8 29 169 65 86
2 -7 -12 -61 -159 -92 -20 -10 -43 -72 9 72
-10 19 -24 19 144 18 -100 -0 23 -98 -72 -144
Net Cash Flow 4 11 10 -2 -15 22 -21 -2 8 -1 1 14

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
Debtor Days 30 34 33 36 42 37 64 67 87 62 77 80
Inventory Days 65 69 40 63 90 76 70 58 93 62 57 80
Days Payable 70 85 54 72 69 52 77 51 88 66 34 34
Cash Conversion Cycle 25 17 19 27 62 62 57 74 92 58 100 126
Working Capital Days 100 102 66 63 81 76 78 104 103 73 105 130
ROCE % 12% 17% 17% 16% 15% 12% 18% 15% 19% 12% 12% 10%

Shareholding Pattern

Numbers in percentages

Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021
61.15 61.15 61.15 61.15 61.15 61.15 61.15 61.15 61.15 61.15 61.15 61.15
0.18 0.18 0.16 0.13 0.12 0.12 0.04 0.00 0.00 0.00 0.00 0.00
0.00 0.03 0.03 0.02 0.02 0.91 2.79 0.00 0.00 0.00 0.00 0.00
38.67 38.64 38.66 38.70 38.71 37.82 36.02 38.85 38.85 38.85 38.85 38.85

Documents