Jubilant Industries Ltd

Jubilant Industries Ltd

₹ 1,175 -0.57%
22 Apr 12:25 p.m.
About

Jubilant Industries Limited is engaged in the business of Manufacturing Agri Products and Performance Polymers through its wholly owned subsidiary Jubilant Agri and Consumer Products Limited (JACPL). [1]

Key Points

Jubilant Bhartia group
Jubilant Industries is a part of 2-decade old Jubilant Bhartia group. The group ranges from B2B to B2C companies .[1]

  • Market Cap 1,770 Cr.
  • Current Price 1,175
  • High / Low 1,463 / 393
  • Stock P/E 28.0
  • Book Value 155
  • Dividend Yield 0.00 %
  • ROCE 27.3 %
  • ROE 36.2 %
  • Face Value 10.0

Pros

  • Company has delivered good profit growth of 72.2% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 28.5%

Cons

  • Stock is trading at 7.58 times its book value
  • Though the company is reporting repeated profits, it is not paying out dividend

* 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: Chemicals Industry: Chemicals

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
158 197 212 328 298 329 355 427 348 343 349 312 293
144 185 178 284 283 322 321 397 328 323 313 289 266
Operating Profit 14 12 34 43 15 7 34 29 20 20 36 23 27
OPM % 9% 6% 16% 13% 5% 2% 10% 7% 6% 6% 10% 7% 9%
0 3 0 -0 0 0 1 -0 1 10 0 -0 -46
Interest 4 4 4 4 4 3 4 5 5 5 5 5 4
Depreciation 3 3 3 3 3 3 3 4 4 3 4 4 4
Profit before tax 7 7 27 36 8 2 28 20 12 22 27 14 -28
Tax % -0% 480% 21% 21% 35% 189% 21% 30% 40% 13% 23% 41% 18%
7 -27 21 28 5 -1 22 14 7 19 21 9 -23
EPS in Rs 4.90 -18.16 14.26 18.86 3.45 -0.92 14.62 9.48 4.67 12.46 13.63 5.69 -15.25
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
1,018 1,004 922 850 601 504 452 555 540 615 1,159 1,462 1,296
1,001 974 918 872 568 466 422 519 491 564 1,058 1,357 1,191
Operating Profit 17 29 3 -23 33 37 30 36 49 51 100 105 105
OPM % 2% 3% 0% -3% 5% 7% 7% 6% 9% 8% 9% 7% 8%
-1 2 87 -20 -73 3 1 1 1 3 -0 12 -36
Interest 37 35 37 45 43 31 27 25 22 17 15 21 20
Depreciation 29 31 32 31 18 9 9 9 11 13 13 14 15
Profit before tax -50 -35 21 -118 -101 -0 -5 2 17 25 72 82 35
Tax % -12% -0% -19% 0% 91% -2,138% -3% 246% 1% 137% 26% 24%
-57 -35 25 -118 -9 -2 -5 -3 17 -9 54 62 25
EPS in Rs -47.85 -29.56 21.02 -99.40 -7.96 -1.49 -3.97 -2.20 11.42 -6.19 35.65 41.24 16.53
Dividend Payout % -0% -0% -0% -0% -0% -0% -0% -0% -0% -0% -0% -0%
Compounded Sales Growth
10 Years: 4%
5 Years: 26%
3 Years: 39%
TTM: -11%
Compounded Profit Growth
10 Years: 14%
5 Years: 72%
3 Years: 53%
TTM: 51%
Stock Price CAGR
10 Years: 30%
5 Years: 56%
3 Years: 66%
1 Year: 188%
Return on Equity
10 Years: 3%
5 Years: 24%
3 Years: 28%
Last Year: 36%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 12 12 12 12 12 12 12 14 15 15 15 15 15
Reserves 170 135 160 41 32 30 26 46 79 70 125 188 218
229 226 281 356 274 263 262 199 180 145 151 192 183
288 391 219 207 120 124 122 146 156 200 393 286 304
Total Liabilities 698 764 672 615 438 428 422 405 431 430 684 681 721
316 305 274 285 125 133 126 125 141 140 153 170 171
CWIP 5 41 24 5 7 3 6 5 9 0 0 5 7
Investments 0 0 0 0 0 0 0 0 0 0 0 0 0
377 418 374 325 306 293 290 276 281 290 530 507 543
Total Assets 698 764 672 615 438 428 422 405 431 430 684 681 721

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
-59 95 71 -16 51 47 42 64 47 62 30 14
51 -54 -33 -22 68 -13 -6 -6 -19 3 -21 -19
13 -32 -51 37 -118 -36 -32 -61 -30 -61 -9 2
Net Cash Flow 5 9 -14 -2 1 -3 4 -3 -1 4 -0 -2

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 53 58 54 45 60 84 78 65 63 63 62 64
Inventory Days 69 78 79 74 65 89 112 75 92 102 120 72
Days Payable 42 102 93 66 56 97 108 98 104 126 141 67
Cash Conversion Cycle 79 35 40 53 68 76 82 42 51 38 41 69
Working Capital Days 51 36 36 17 57 35 46 19 16 25 35 54
ROCE % 1% -0% -6% -12% 5% 10% 7% 10% 15% 17% 34% 27%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
74.96% 74.96% 74.96% 74.96% 74.78% 74.77% 74.77% 74.78% 74.77% 74.77% 74.77% 74.77%
0.01% 0.01% 0.16% 0.47% 0.36% 0.01% 0.00% 0.01% 0.00% 0.08% 0.14% 0.53%
0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.04% 0.02% 0.02%
25.02% 25.01% 24.87% 24.55% 24.85% 25.19% 25.20% 25.20% 25.20% 25.11% 25.07% 24.69%
No. of Shareholders 21,92922,59721,59324,24924,72624,27923,82823,54423,31021,68121,60920,005

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

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

Documents