Jindal Worldwide Ltd

₹ 368 -2.18%
02 Dec - close price
About

Jindal Worldwide Ltd is engaged in the Textiles Sector and the main business activities are related to the manufacturing of Denim fabric, premium shirtings, yarn dyeing, bottom weights and home textiles through its various internal divisions [1]

Key Points

Products
The company offers products like Denim, Bottom weight fabric, Premium shirting fabric, Bedsheets and Yarn Dyeing fabric, etc. [1]

  • Market Cap 7,383 Cr.
  • Current Price 368
  • High / Low 388 / 185
  • Stock P/E 52.8
  • Book Value 30.3
  • Dividend Yield 0.03 %
  • ROCE 19.2 %
  • ROE 22.8 %
  • Face Value 1.00

Pros

Cons

  • Stock is trading at 12.2 times its book value
  • Company has a low return on equity of 13.5% over last 3 years.
  • Company might be capitalizing the interest cost

* 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: Textiles Industry: Textiles - Products

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022
390 485 640 55 414 590 642 524 631 676 729 639 478
342 447 608 53 369 544 618 482 582 617 662 565 416
Operating Profit 49 38 32 2 45 46 24 43 49 59 66 74 61
OPM % 12% 8% 5% 4% 11% 8% 4% 8% 8% 9% 9% 12% 13%
2 2 2 2 0 3 19 1 4 1 1 1 1
Interest 18 14 21 13 17 9 11 11 11 11 13 12 13
Depreciation 21 12 11 7 7 8 7 8 8 8 8 7 8
Profit before tax 12 15 2 -17 21 33 25 25 33 41 47 56 41
Tax % -4% 23% 83% 26% 27% 23% 36% 25% 25% 25% 25% 25% 20%
Net Profit 12 11 0 -15 18 25 16 19 25 31 35 42 33
EPS in Rs 0.60 0.57 0.01 -0.74 0.88 1.26 0.81 0.94 1.25 1.53 1.72 2.08 1.63
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

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
371 502 604 779 837 1,008 1,157 1,650 2,212 2,199 1,700 2,559 2,521
336 465 559 710 752 868 1,020 1,465 2,013 2,060 1,583 2,343 2,261
Operating Profit 35 38 45 69 85 140 138 184 199 139 116 216 260
OPM % 10% 8% 7% 9% 10% 14% 12% 11% 9% 6% 7% 8% 10%
2 4 3 4 7 1 28 8 7 7 25 6 4
Interest 13 19 22 23 25 43 36 54 74 61 49 46 49
Depreciation 5 5 6 18 32 47 49 53 88 45 29 30 31
Profit before tax 19 17 20 32 35 51 81 85 44 39 62 146 185
Tax % 30% 12% 31% 21% 24% 21% 18% 31% 30% 28% 29% 25%
Net Profit 13 15 14 25 27 40 66 59 31 28 44 109 140
EPS in Rs 0.66 0.75 0.68 1.27 1.33 2.01 3.31 2.92 1.50 1.42 2.20 5.45 6.96
Dividend Payout % 8% 7% 7% 4% 4% 2% 2% 2% 3% 4% 7% 2%
Compounded Sales Growth
10 Years: 18%
5 Years: 17%
3 Years: 5%
TTM: 6%
Compounded Profit Growth
10 Years: 22%
5 Years: 17%
3 Years: 54%
TTM: 64%
Stock Price CAGR
10 Years: 42%
5 Years: 26%
3 Years: 77%
1 Year: 91%
Return on Equity
10 Years: 15%
5 Years: 14%
3 Years: 14%
Last Year: 23%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Sep 2022
20 20 20 20 20 20 20 20 20 20 20 20 20
Reserves 67 80 95 119 153 192 251 300 330 356 400 516 588
124 115 158 310 356 342 372 565 646 529 444 599 814
94 79 115 157 139 166 167 367 410 208 149 109 135
Total Liabilities 306 295 389 607 667 720 811 1,252 1,405 1,112 1,013 1,244 1,556
91 98 155 297 350 338 299 395 568 296 224 205 342
CWIP 0 2 2 4 12 0 25 27 0 0 6 0 2
Investments 6 9 8 6 5 5 5 3 4 20 11 19 19
208 186 223 300 299 378 482 826 834 797 771 1,020 1,193
Total Assets 306 295 389 607 667 720 811 1,252 1,405 1,112 1,013 1,244 1,556

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
-3 53 40 16 97 99 8 39 271 22 83 -95
-7 -12 -61 -157 -91 -20 -10 -166 -118 215 65 -11
22 -32 19 125 17 -100 -0 140 -143 -250 -135 105
Net Cash Flow 11 10 -2 -15 22 -21 -2 13 9 -13 13 -0

Ratios

Consolidated Figures in Rs. Crores / View Standalone

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 34 33 36 42 37 64 67 88 60 71 82 68
Inventory Days 69 40 63 90 76 70 58 93 65 52 82 50
Days Payable 85 54 72 69 52 77 51 113 85 31 34 17
Cash Conversion Cycle 17 19 27 62 62 57 74 68 40 91 130 102
Working Capital Days 83 54 53 74 67 66 94 91 55 92 128 127
ROCE % 17% 17% 17% 15% 12% 18% 15% 18% 12% 11% 10% 19%

Shareholding Pattern

Numbers in percentages

Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022
61.15 61.15 61.15 61.15 61.15 61.15 61.15 61.27 61.32 61.32 61.32 61.32
0.12 0.04 0.00 0.00 0.00 0.00 0.00 0.02 0.06 0.13 0.13 0.13
0.91 2.79 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
37.82 36.02 38.85 38.85 38.85 38.85 38.85 38.70 38.62 38.54 38.55 38.53

* The XBRL reporting format changed from Sep'2022 onwards. The new format added details about banks and foreign portfolio investors. These were not available earlier.
The sudden increase in FII or DII might be because of these changes.

Please click on the line-items to see the names of individual entities.

Documents

Concalls