Jubilant Industries Ltd

About [ edit ]

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.
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
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

Shareholding Pattern

Numbers in percentages

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
68.45 68.45 68.45 72.58 72.58 72.58 72.58 72.58 74.96 74.96 74.96 74.96
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.08
0.08 0.10 0.11 0.02 0.03 0.02 0.02 0.16 0.02 0.02 0.02 0.02
0.00 0.00 0.00 0.45 0.45 0.45 0.00 0.00 0.00 0.00 0.00 0.00
31.48 31.45 31.45 26.94 26.94 26.94 27.39 27.26 25.02 25.02 25.02 24.95

Documents

Add document