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 1,495 Cr.
  • Current Price 74.6
  • High / Low 90.6 / 42.4
  • Stock P/E 33.8
  • Book Value 21.0
  • Dividend Yield 0.07 %
  • ROCE 13.8 %
  • ROE 11.1 %
  • Face Value 1.00

Pros

Cons

  • Stock is trading at 3.56 times its book value
  • The company has delivered a poor sales growth of 11.01% over past five years.
  • Company has a low return on equity of 9.51% for last 3 years.
  • Dividend payout has been low at 3.04% 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

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021
537 495 517 713 627 390 485 640 55 414 590 642
485 434 475 668 580 342 447 608 53 369 544 618
Operating Profit 52 61 41 45 46 49 38 32 2 45 46 24
OPM % 10% 12% 8% 6% 7% 12% 8% 5% 4% 11% 8% 4%
Other Income 1 2 2 2 1 2 2 2 2 0 3 19
Interest 16 23 18 16 13 18 14 21 13 17 9 11
Depreciation 17 27 23 21 22 21 12 11 7 7 8 7
Profit before tax 19 12 3 10 13 12 15 2 -17 21 33 25
Tax % 14% 30% 86% 48% 32% -4% 23% 83% 26% 27% 23% 36%
Net Profit 16 8 1 5 9 12 11 0 -15 18 25 16
EPS in Rs 0.80 0.39 0.05 0.26 0.44 0.60 0.57 0.01 -0.74 0.88 1.26 0.81

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
289 371 502 604 779 837 1,008 1,157 1,650 2,212 2,199 1,700
270 336 465 559 710 752 868 1,020 1,465 2,013 2,057 1,583
Operating Profit 19 35 38 45 69 85 140 138 184 199 142 116
OPM % 6% 10% 8% 7% 9% 10% 14% 12% 11% 9% 6% 7%
Other Income 5 2 4 3 4 7 1 28 8 7 4 25
Interest 9 13 19 22 23 25 43 36 54 74 61 49
Depreciation 4 5 5 6 18 32 47 49 53 88 45 29
Profit before tax 11 19 17 20 32 35 51 81 85 44 39 62
Tax % 33% 30% 12% 31% 21% 24% 21% 18% 31% 30% 28% 29%
Net Profit 7 13 15 14 25 27 40 66 59 30 28 44
EPS in Rs 0.36 0.66 0.75 0.68 1.27 1.33 2.01 3.31 2.92 1.50 1.42 2.20
Dividend Payout % 28% 8% 7% 7% 4% 4% 2% 2% 2% 3% 4% 2%
Compounded Sales Growth
10 Years:16%
5 Years:11%
3 Years:1%
TTM:-23%
Compounded Profit Growth
10 Years:13%
5 Years:1%
3 Years:-8%
TTM:46%
Stock Price CAGR
10 Years:16%
5 Years:38%
3 Years:-11%
1 Year:68%
Return on Equity
10 Years:14%
5 Years:13%
3 Years:10%
Last Year:11%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

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 95 119 153 192 251 300 330 356 400
Borrowings 92 124 115 158 310 356 342 372 565 646 417 400
54 94 79 115 157 139 166 167 367 410 319 193
Total Liabilities 220 306 295 389 607 667 720 811 1,252 1,405 1,112 1,013
82 91 98 155 297 350 338 299 395 568 296 224
CWIP 0 0 2 2 4 12 0 25 27 0 0 6
Investments 7 6 9 8 6 5 5 5 3 4 20 11
131 208 186 223 300 299 378 482 826 834 797 771
Total Assets 220 306 295 389 607 667 720 811 1,252 1,405 1,112 1,013

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
-3 53 40 16 97 99 8 39 271 22 98
-7 -12 -61 -157 -91 -20 -10 -166 -118 215 67
22 -32 19 125 17 -100 -0 140 -143 -250 -152
Net Cash Flow 11 10 -2 -15 22 -21 -2 13 9 -13 13

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
ROCE % 12% 17% 17% 17% 15% 12% 18% 15% 18% 12% 12% 14%
Debtor Days 30 34 33 36 42 37 64 67 88 60 71 82
Inventory Turnover 5.42 6.50 8.91 8.15 5.61 4.89 5.95 7.01 5.86 6.44 6.95 4.75

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