JASH Financial Statements

JASH Quarterly Results

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2021 Mar-2020 Mar-2018 Mar-2017
Growth matrix (%)        
Revenue growth 7.81 59.10 10.50 33
Op profit growth 36 335 (58) 3.45
EBIT growth 20.80 374 (61) 19.80
Net profit growth 51.90 5,878 (97) 30.40
Profitability ratios (%)        
OPM 17.30 13.70 5 13.30
EBIT margin 15.40 13.70 4.60 12.90
Net profit margin 10.20 7.24 0.19 6.38
RoCE 20.80 19.60 5.10 16.10
RoNW 5.41 4.34 0.09 3.28
RoA 3.44 2.59 0.05 1.99
Per share ratios ()        
EPS 25.80 17 0.28 10.50
Dividend per share 3.20 2.40 1 --
Cash EPS 18.60 10.40 (4.60) 6.49
Book value per share 132 106 89.60 87.40
Valuation ratios        
P/E 11.70 5.76 519 --
P/CEPS 16.20 9.43 (32) --
P/B 2.28 0.92 1.62 --
EV/EBIDTA 7.47 3.96 16.30 --
Payout (%)        
Dividend payout -- -- 468 --
Tax payout (16) (28) (72) (32)
Liquidity ratios        
Debtor days 110 94.40 113 105
Inventory days 80.80 72.90 91.50 81.50
Creditor days (63) (67) (95) (87)
Leverage ratios        
Interest coverage (4.70) (3.70) (1.20) (3.70)
Net debt / equity 0.32 0.53 0.50 0.51
Net debt / op. profit 0.96 1.74 6.06 2.04
Cost breakup ()        
Material costs (43) (45) (50) (51)
Employee costs (18) (18) (19) (13)
Other costs (21) (24) (26) (23)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2021 Mar-2020 Mar-2018 Mar-2017
Revenue 299 278 175 158
yoy growth (%) 7.81 59.10 10.50 33
Raw materials (130) (126) (87) (80)
As % of sales 43.40 45.20 49.80 50.80
Employee costs (55) (49) (34) (20)
As % of sales 18.50 17.60 19.50 12.80
Other costs (63) (65) (45) (37)
As % of sales 20.90 23.50 25.80 23.10
Operating profit 51.70 38 8.73 21
OPM 17.30 13.70 5 13.30
Depreciation (8.60) (7.80) (5.70) (3.90)
Interest expense (9.80) (10) (6.80) (5.50)
Other income 2.86 7.90 5.04 3.17
Profit before tax 36.20 27.70 1.22 14.80
Taxes (5.60) (7.60) (0.90) (4.70)
Tax rate (16) (28) (72) (32)
Minorities and other -- -- -- --
Adj. profit 30.50 20.10 0.34 10.10
Exceptional items -- -- -- --
Net profit 30.50 20.10 0.34 10.10
yoy growth (%) 51.90 5,878 (97) 30.40
NPM 10.20 7.24 0.19 6.38
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2018 Mar-2017
Profit before tax 36.20 27.70 1.22 14.80
Depreciation (8.60) (7.80) (5.70) (3.90)
Tax paid (5.60) (7.60) (0.90) (4.70)
Working capital 90.70 63.70 30.50 (30)
Other operating items -- -- -- --
Operating cashflow 113 75.90 25.10 (24)
Capital expenditure 82.30 61.30 7.60 (7.60)
Free cash flow 195 137 32.70 (32)
Equity raised 173 156 171 156
Investments -- -- -- --
Debt financing/disposal 51.70 49 17.10 (11)
Dividends paid -- -- 1.18 --
Other items -- -- -- --
Net in cash 420 342 222 113
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2022 Mar-2021 Mar-2020 Mar-2019
Equity capital 11.90 11.80 11.80 11.80
Preference capital -- -- -- --
Reserves 175 145 114 98.20
Net worth 187 156 125 110
Minority interest
Debt 82 72 83.70 73.80
Deferred tax liabilities (net) -- 0.82 4.85 6.55
Total liabilities 269 229 214 190
Fixed assets 112 109 107 102
Intangible assets
Investments 0.01 -- -- 0.01
Deferred tax asset (net) 2.94 0.16 2.78 4.06
Net working capital 126 97.40 86.40 71.90
Inventories 76.40 71.40 61.10 61.30
Inventory Days -- 87 80.30 --
Sundry debtors 135 95.70 84.40 73.50
Debtor days -- 117 111 --
Other current assets 15.70 17.60 14.20 19.50
Sundry creditors (60) (46) (40) (59)
Creditor days -- 55.90 52.80 --
Other current liabilities (41) (41) (33) (24)
Cash 26.70 22.20 17.70 11.90
Total assets 269 229 214 190
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Sep-2022 Jun-2022 Mar-2022 Dec-2021 Sep-2021
Gross Sales 72.40 46.50 157 104 61.10
Excise Duty -- -- -- -- --
Net Sales 72.40 46.50 157 104 61.10
Other Operating Income -- -- -- -- --
Other Income 2.19 2.07 2.33 1.02 0.66
Total Income 74.60 48.50 160 105 61.80
Total Expenditure ** 63 48 130 85.90 58.20
PBIDT 11.60 0.52 29.70 19.30 3.63
Interest 2.27 2.06 2.22 2.59 2.02
PBDT 9.31 (1.50) 27.50 16.70 1.61
Depreciation 2.60 2.45 2.87 2.55 2.05
Minority Interest Before NP -- -- -- -- --
Tax 3.34 0.50 3.65 1.20 0.78
Deferred Tax (2.30) (0.40) (2.50) (0.60) (0.10)
Reported Profit After Tax 5.64 (4.10) 23.50 13.60 (1.20)
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 5.64 (4.10) 23.50 13.60 (1.20)
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 5.64 (4.10) 23.50 13.60 (1.20)
EPS (Unit Curr.) 4.73 (3.50) 19.70 11.50 (1)
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 11.90 11.90 11.90 11.90 11.90
Public Shareholding (Number) -- -- -- -- --
Public Shareholding (%) -- -- -- -- --
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares -- -- -- -- --
Non Encumbered - % in Total Promoters Holding -- -- -- -- --
Non Encumbered - % in Total Equity -- -- -- -- --
PBIDTM(%) 16 1.12 18.90 18.50 5.94
PBDTM(%) 12.90 (3.30) 17.50 16.10 2.63
PATM(%) 7.79 (8.90) 14.90 13.10 (1.90)
Open ZERO Brokerage Demat Account
Open Demat Account

Invest wise with Expert advice

By continuing, I accept the Terms & Conditions and agree to receive updates on Whatsapp