Jyothy Labs Ltd

Jyothy Laboratories is principally engaged in manufacturing and marketing of fabric care, dishwashing, personal care and household insecticides products.(Source : 201903 Annual Report Page No: 132)

  • Market Cap: 4,315 Cr.
  • Current Price: 117.50
  • 52 weeks High / Low 185.00 / 85.00
  • Book Value: 20.24
  • Stock P/E: 26.85
  • Dividend Yield: 2.55 %
  • ROCE: 22.77 %
  • ROE: 25.01 %
  • Sales Growth (3Yrs): 4.68 %
  • Listed on BSE and NSE
  • Company Website
  • Face Value: 1.00
Edit ratios
Pros:
Company has reduced debt.
Company has a good return on equity (ROE) track record: 3 Years ROE 26.95%
Company has been maintaining a healthy dividend payout of 38.88%
Cons:
The company has delivered a poor growth of 7.02% over past five years.
Tax rate seems low
Promoter holding has decreased over last 3 years: -4.02%
** Remarks:
Some businesses are provided tax benefits to encourage their development

Peer comparison Sector: FMCG // Industry: Personal Care - Indian

Loading peers table ...

Quarterly Results Standalone Figures in Rs. Crores / View Consolidated

Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020
344 399 409 474 403 428 434 504 412 464 407 382
300 335 341 387 344 355 363 422 346 385 342 342
Operating Profit 44 65 68 88 58 73 72 83 66 79 65 40
OPM % 13% 16% 17% 19% 14% 17% 17% 16% 16% 17% 16% 11%
Other Income 2 12 5 25 5 5 7 11 1 5 5 4
Interest 9 10 11 13 8 7 7 6 6 6 7 6
Depreciation 14 14 14 15 14 14 14 17 18 19 19 19
Profit before tax 23 52 48 85 42 57 58 71 42 60 44 20
Tax % 9% 19% 23% 29% 22% 20% 17% 5% 15% 11% 4% -33%
Net Profit 21 42 37 60 32 45 48 67 36 53 43 26
EPS in Rs 0.56 0.58 1.02 0.83 1.78 1.25 1.32 1.84 0.98 1.45 1.16 0.71
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Standalone Figures in Rs. Crores / View Consolidated

Jun 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 TTM
372 350 573 607 663 1,019 1,260 1,438 1,542 1,632 1,626 1,769 1,665
309 300 479 521 580 895 1,095 1,274 1,314 1,372 1,362 1,483 1,416
Operating Profit 63 50 94 86 83 124 165 163 228 260 264 286 250
OPM % 17% 14% 16% 14% 13% 12% 13% 11% 15% 16% 16% 16% 15%
Other Income 14 8 18 21 57 47 56 66 16 11 43 28 16
Interest 1 0 1 0 19 66 53 12 56 51 42 28 25
Depreciation 7 7 10 11 17 62 62 70 54 55 57 58 76
Profit before tax 69 51 101 96 103 44 106 147 133 166 208 228 166
Tax % 24% 21% 21% 16% 19% 0% 0% 3% 44% -22% 23% 15%
Net Profit 52 40 80 80 84 44 106 143 75 202 161 193 158
EPS in Rs 2.29 2.49 1.15 2.68 3.54 1.65 5.56 4.41 5.26 4.30
Dividend Payout % 28% 36% 36% 50% 24% 92% 51% 51% 122% 54% 6% 57%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:17.59%
5 Years:7.02%
3 Years:4.68%
TTM:-5.85%
Compounded Profit Growth
10 Years:16.97%
5 Years:12.87%
3 Years:39.43%
TTM:-16.81%
Stock Price CAGR
10 Years:7.82%
5 Years:-2.70%
3 Years:-14.48%
1 Year:-31.79%
Return on Equity
10 Years:17.10%
5 Years:20.61%
3 Years:26.95%
Last Year:25.01%

Balance Sheet Standalone Figures in Rs. Crores / View Consolidated

Jun 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
7 7 7 8 8 16 18 18 18 18 18 37 37
Reserves 322 345 392 645 665 653 862 944 454 635 665 817 707
Borrowings 0 0 5 59 554 610 519 519 402 451 479 217 221
65 75 125 127 129 280 368 436 460 255 297 341 325
Total Liabilities 394 427 528 839 1,357 1,559 1,767 1,916 1,334 1,360 1,459 1,412 1,289
181 185 198 206 203 671 630 570 538 542 489 471 484
CWIP 9 6 3 10 3 3 3 5 8 8 15 14 24
Investments 2 17 18 80 378 25 154 409 205 154 246 242 139
202 219 309 543 773 859 979 932 583 656 709 685 642
Total Assets 394 427 528 839 1,357 1,559 1,767 1,916 1,334 1,360 1,459 1,412 1,289

Cash Flows Standalone Figures in Rs. Crores / View Consolidated

Jun 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
60 38 51 -7 125 7 147 158 195 166 251 305
-66 -10 -25 -158 -591 2 -120 -0 97 -20 -81 25
4 -17 -18 246 389 -30 45 -54 -300 -127 -149 -316
Net Cash Flow -3 10 9 80 -77 -21 72 103 -7 18 21 13

Ratios Standalone Figures in Rs. Crores / View Consolidated

Jun 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
ROCE % 20% 16% 27% 16% 12% 9% 12% 11% 16% 22% 20% 23%
Debtor Days 25 44 44 62 23 39 16 13 21 25 35 31
Inventory Turnover 4.49 4.77 5.69 4.62 5.05 4.60 4.12 4.45 4.54 4.68 4.55 4.96