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)

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:
Stock is trading at 7.41 times its book value
The company has delivered a poor growth of 7.02% over past five years.
Tax rate seems low
** 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

Sep 2016 Dec 2016 Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019
403 371 433 344 399 409 474 403 428 434 504 412
338 320 370 300 335 341 387 344 355 363 422 346
Operating Profit 65 52 63 44 65 68 88 58 73 72 83 66
OPM % 16% 14% 14% 13% 16% 17% 19% 14% 17% 17% 16% 16%
Other Income 2 2 4 2 12 5 25 5 5 7 11 1
Interest 15 13 8 9 10 11 13 8 7 7 6 6
Depreciation 14 14 14 14 14 14 15 14 14 14 17 18
Profit before tax 39 27 44 23 52 48 85 42 57 58 71 42
Tax % 24% 30% -148% 9% 19% 23% 29% 22% 20% 17% 5% 15%
Net Profit 30 19 110 21 42 37 60 32 45 48 67 36
EPS in Rs 0.82 0.52 3.03 0.56 0.58 1.02 0.83 1.78 1.25 1.32 1.84 0.98
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 1,778
309 300 479 521 580 895 1,095 1,274 1,314 1,372 1,362 1,483 1,485
Operating Profit 63 50 94 86 83 124 165 163 228 260 264 286 293
OPM % 17% 14% 16% 14% 13% 12% 13% 11% 15% 16% 16% 16% 16%
Other Income 14 8 18 21 57 47 56 66 16 11 43 28 24
Interest 1 0 1 0 19 66 53 12 56 51 42 28 26
Depreciation 7 7 10 11 17 62 62 70 54 55 57 58 63
Profit before tax 69 51 101 96 103 44 106 147 133 166 208 228 228
Tax % 24% 21% 21% 16% 19% 0% 0% 3% 44% -22% 23% 15%
Net Profit 52 40 80 80 84 44 106 143 75 202 161 193 197
EPS in Rs 1.72 1.73 2.59 2.29 2.49 1.15 2.68 3.54 1.65 5.56 4.42 5.26 5.39
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:5.52%
Compounded Profit Growth
10 Years:16.97%
5 Years:12.87%
3 Years:39.43%
TTM:14.17%
Stock Price CAGR
10 Years:17.44%
5 Years:7.76%
3 Years:-1.09%
1 Year:-5.67%
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
7 7 7 8 8 16 18 18 18 18 18 37
Reserves 322 345 392 645 665 653 862 944 454 635 665 817
Borrowings 0 0 5 59 554 610 519 519 402 451 479 217
68 79 129 131 135 311 412 478 481 361 397 431
Total Liabilities 397 431 533 843 1,362 1,589 1,811 1,959 1,355 1,465 1,559 1,502
181 185 198 206 203 671 630 570 538 542 489 471
CWIP 9 6 3 10 3 3 3 5 8 8 15 14
Investments 2 17 18 80 378 25 154 409 205 154 246 242
205 223 313 547 778 890 1,023 974 604 762 809 774
Total Assets 397 431 533 843 1,362 1,589 1,811 1,959 1,355 1,465 1,559 1,502

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 9.07 8.48 10.48 9.00 8.99 8.26 7.67 8.40 8.46 8.61 8.51 9.13