Jindal Worldwide Ltd

About [ edit ]

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 1,064 Cr.
  • Current Price 53.0
  • High / Low 67.7 / 23.2
  • Stock P/E 37.8
  • Book Value 18.8
  • Dividend Yield 0.09 %
  • ROCE 11.5 %
  • ROE 8.36 %
  • Face Value 1.00

Pros

  • Company has reduced debt.
  • Company's median sales growth is 20.51% of last 10 years

Cons

  • Stock is trading at 2.82 times its book value
  • Company has low interest coverage ratio.
  • Company has a low return on equity of 11.79% for last 3 years.
  • Dividend payout has been low at 2.86% of profits over last 3 years

Peer comparison

Sector: Textiles Industry: Textiles - Products

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
470 537 495 517 713 627 390 485 640 55 414 590
406 485 434 475 668 580 342 447 608 53 369 544
Operating Profit 64 52 61 41 45 46 49 38 32 2 45 46
OPM % 14% 10% 12% 8% 6% 7% 12% 8% 5% 4% 11% 8%
Other Income 4 1 2 2 2 1 2 2 2 2 0 3
Interest 39 16 23 18 16 13 18 14 21 13 17 9
Depreciation 19 17 27 23 21 22 21 12 11 7 7 8
Profit before tax 10 19 12 3 10 13 12 15 2 -17 21 33
Tax % 48% 14% 30% 86% 48% 32% -4% 23% 83% 26% 27% 23%
Net Profit 5 16 8 1 5 9 12 11 0 -15 18 25
EPS in Rs 0.25 0.80 0.39 0.05 0.26 0.44 0.60 0.57 0.01 -0.74 0.88 1.26

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
184 289 371 502 604 779 837 1,008 1,157 1,650 2,212 2,199 1,697
171 270 336 465 559 710 752 868 1,020 1,465 2,013 2,057 1,573
Operating Profit 13 19 35 38 45 69 85 140 138 184 199 142 125
OPM % 7% 6% 10% 8% 7% 9% 10% 14% 12% 11% 9% 6% 7%
Other Income 6 5 2 4 3 4 7 1 28 8 7 4 7
Interest 12 9 13 19 22 23 25 43 36 54 74 61 59
Depreciation 4 4 5 5 6 18 32 47 49 53 88 45 34
Profit before tax 3 11 19 17 20 32 35 51 81 85 44 39 39
Tax % 101% 33% 30% 12% 31% 21% 24% 21% 18% 31% 30% 28%
Net Profit -0 7 13 15 14 25 27 40 66 59 30 28 28
EPS in Rs -0.00 0.36 0.66 0.75 0.68 1.27 1.33 2.01 3.31 2.92 1.50 1.42 1.41
Dividend Payout % 0% 28% 8% 7% 7% 4% 4% 2% 2% 2% 3% 4%
Compounded Sales Growth
10 Years:23%
5 Years:21%
3 Years:24%
TTM:-23%
Compounded Profit Growth
10 Years:15%
5 Years:3%
3 Years:-15%
TTM:-25%
Stock Price CAGR
10 Years:10%
5 Years:28%
3 Years:-24%
1 Year:106%
Return on Equity
10 Years:15%
5 Years:15%
3 Years:12%
Last Year:8%

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
20 20 20 20 20 20 20 20 20 20 20 20 20
Reserves 51 55 67 80 95 119 153 192 251 300 330 356 357
Borrowings 92 92 124 115 158 310 356 342 372 565 646 417 375
47 54 94 79 115 157 139 166 167 367 410 319 335
Total Liabilities 210 220 306 295 389 607 667 720 811 1,252 1,405 1,112 1,086
83 82 91 98 155 297 350 338 299 395 568 296 284
CWIP 1 0 0 2 2 4 12 0 25 27 0 0 0
Investments 8 7 6 9 8 6 5 5 5 3 4 20 10
117 131 208 186 223 300 299 378 482 826 834 797 792
Total Assets 210 220 306 295 389 607 667 720 811 1,252 1,405 1,112 1,086

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
-3 53 40 16 97 99 8 39 271 22
-7 -12 -61 -157 -91 -20 -10 -166 -118 215
22 -32 19 125 17 -100 -0 140 -143 -250
Net Cash Flow 11 10 -2 -15 22 -21 -2 13 9 -13

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 % 8% 12% 17% 17% 17% 15% 12% 18% 15% 18% 12% 12%
Debtor Days 47 30 34 33 36 42 37 64 67 88 60 71
Inventory Turnover 2.95 5.42 6.50 8.91 8.15 5.61 4.89 5.95 7.01 5.86 6.44 6.95

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
61.15 61.15 61.15 61.15 61.15 61.15 61.15 61.15 61.15 61.15 61.15 61.15
0.23 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
38.62 38.67 38.64 38.66 38.70 38.71 37.82 36.02 38.85 38.85 38.85 38.85

Documents