Jubilant Industries Ltd
Jubilant Industries Ltd. is the flagship Company of Agri and Performance Polymers business of the Jubilant Bhartia group. The Company s diversified portfolio includes a wide range of Crop Nutrition, Crop Growth and Crop protection Agri products and Performance Polymers products comprising consumer products like adhesives, wood finishes; food polymers and latex such as Vinyl Pyridine, SBR and NBR latex.
- Market Cap ₹ 321 Cr.
- Current Price ₹ 214
- High / Low ₹ 273 / 76.1
- Stock P/E 19.9
- Book Value ₹ 69.8
- Dividend Yield 0.00 %
- ROCE 14.7 %
- ROE 22.7 %
- Face Value ₹ 10.0
Pros
- Company has reduced debt.
Cons
- Stock is trading at 3.06 times its book value
- Company has low interest coverage ratio.
- The company has delivered a poor sales growth of -8.65% over past five years.
- Company has a low return on equity of 5.89% for last 3 years.
Peer comparison
Sector: Alcoholic Beverages Industry: Breweries & Distilleries
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
110.56 | 128.24 | 147.86 | 140.36 | 142.43 | 152.55 | 138.71 | 128.30 | 124.36 | 94.63 | 172.69 | 157.61 | |
105.78 | 120.60 | 136.94 | 130.80 | 134.84 | 134.85 | 124.93 | 116.79 | 118.31 | 90.49 | 152.58 | 143.64 | |
Operating Profit | 4.78 | 7.64 | 10.92 | 9.56 | 7.59 | 17.70 | 13.78 | 11.51 | 6.05 | 4.14 | 20.11 | 13.97 |
OPM % | 4.32% | 5.96% | 7.39% | 6.81% | 5.33% | 11.60% | 9.93% | 8.97% | 4.86% | 4.37% | 11.65% | 8.86% |
Other Income | 0.15 | 0.33 | 0.07 | 0.15 | 0.21 | 0.18 | 0.14 | 0.15 | 0.95 | 0.53 | 0.25 | 0.12 |
Interest | 6.99 | 6.72 | 6.81 | 6.14 | 5.66 | 5.51 | 5.51 | 5.05 | 5.62 | 4.72 | 3.51 | 3.62 |
Depreciation | 2.20 | 2.24 | 2.33 | 2.29 | 2.21 | 2.82 | 2.78 | 2.75 | 3.13 | 3.05 | 3.11 | 3.11 |
Profit before tax | -4.26 | -0.99 | 1.85 | 1.28 | -0.07 | 9.55 | 5.63 | 3.86 | -1.75 | -3.10 | 13.74 | 7.36 |
Tax % | 20.89% | 0.00% | 0.00% | 0.00% | -7,271.43% | 0.00% | 0.00% | 0.00% | -6.86% | 0.00% | 0.00% | 0.00% |
Net Profit | -3.37 | -0.99 | 1.85 | 1.28 | -5.16 | 9.55 | 5.63 | 3.86 | -1.87 | -3.10 | 13.74 | 7.36 |
EPS in Rs | -2.82 | -0.83 | 1.55 | 0.93 | -3.76 | 6.96 | 4.10 | 2.81 | -1.24 | -2.06 | 9.14 | 4.90 |
Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes |
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 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|
534 | 1,018 | 1,004 | 922 | 850 | 601 | 504 | 452 | 555 | 541 | 549 | |
489 | 1,002 | 974 | 963 | 874 | 565 | 466 | 422 | 519 | 491 | 505 | |
Operating Profit | 46 | 17 | 29 | -41 | -24 | 37 | 37 | 30 | 36 | 49 | 44 |
OPM % | 9% | 2% | 3% | -4% | -3% | 6% | 7% | 7% | 6% | 9% | 8% |
Other Income | 2 | -1 | 2 | 131 | -18 | -76 | 3 | 1 | 1 | 1 | 2 |
Interest | 1 | 37 | 35 | 37 | 45 | 43 | 31 | 27 | 25 | 22 | 17 |
Depreciation | 6 | 29 | 31 | 32 | 31 | 18 | 9 | 9 | 9 | 12 | 12 |
Profit before tax | 40 | -50 | -35 | 21 | -118 | -101 | -0 | -5 | 2 | 17 | 16 |
Tax % | 29% | -12% | -0% | -19% | 0% | 91% | -2,138% | -3% | 246% | 1% | |
Net Profit | 29 | -57 | -35 | 25 | -118 | -9 | -2 | -5 | -3 | 17 | 16 |
EPS in Rs | -47.85 | -29.56 | 21.02 | -99.40 | -7.96 | -1.49 | -3.97 | -2.20 | 11.42 | 10.74 | |
Dividend Payout % | 8% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | % |
5 Years: | -9% |
3 Years: | 2% |
TTM: | -2% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | 17% |
3 Years: | 124% |
TTM: | 16% |
Stock Price CAGR | |
---|---|
10 Years: | 1% |
5 Years: | 6% |
3 Years: | 3% |
1 Year: | 73% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | 29% |
3 Years: | 6% |
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 | Sep 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|
8 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 14 | 15 | 15 | |
Reserves | 272 | 170 | 135 | 160 | 41 | 32 | 30 | 26 | 46 | 79 | 90 |
Borrowings | 4 | 229 | 226 | 281 | 356 | 274 | 263 | 262 | 199 | 180 | 124 |
114 | 288 | 391 | 219 | 207 | 120 | 124 | 122 | 146 | 156 | 216 | |
Total Liabilities | 398 | 698 | 764 | 672 | 615 | 438 | 428 | 422 | 405 | 431 | 445 |
105 | 316 | 305 | 274 | 285 | 125 | 133 | 126 | 125 | 141 | 145 | |
CWIP | 10 | 5 | 41 | 24 | 5 | 7 | 3 | 6 | 5 | 9 | 2 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
283 | 377 | 418 | 374 | 325 | 306 | 293 | 290 | 276 | 281 | 298 | |
Total Assets | 398 | 698 | 764 | 672 | 615 | 438 | 428 | 422 | 405 | 431 | 445 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|
37 | -59 | 95 | 71 | -16 | 51 | 47 | 42 | 64 | 47 | |
-88 | 51 | -54 | -33 | -22 | 68 | -13 | -6 | -6 | -19 | |
-94 | 13 | -32 | -51 | 37 | -118 | -36 | -32 | -61 | -30 | |
Net Cash Flow | -145 | 5 | 9 | -14 | -2 | 1 | -3 | 4 | -3 | -1 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|
ROCE % | 1% | -0% | -6% | -12% | 5% | 10% | 7% | 10% | 15% | |
Debtor Days | 52 | 53 | 58 | 54 | 45 | 60 | 84 | 78 | 65 | 63 |
Inventory Turnover | 6.25 | 5.05 | 4.55 | 4.73 | 4.05 | 4.45 | 3.72 | 4.89 | 4.44 |
Documents
Add documentRecent announcements
- Evaluation Of Options For Restructuring 25 Feb
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 10 Feb
- Announcement under Regulation 30 (LODR)-Newspaper Publication 5 Feb
- Re-Appointment Of Mr. Manu Ahuja As Chief Executive Officer & Managing Director (Key Managerial Personnel) 5 Feb
- Unaudited Financial Results For The Quarter And Nine Months Ended December 31, 2020 4 Feb
View all
Annual reports
- Financial Year 2020 from bse
- Financial Year 2019 from bse
- Financial Year 2018 from bse
- Financial Year 2017 from bse
- Financial Year 2016 from bse
- Financial Year 2015 from bse
- Financial Year 2014 from bse
- Financial Year 2013 from bse
- Financial Year 2013 from nse
- Financial Year 2012 from bse
- Financial Year 2011 from nse