JBF Industries Financial Statements

JBF Industries Annually Results

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2017 Mar-2016 Mar-2015 Mar-2014
Growth matrix (%)        
Revenue growth 1.20 -- 3.64 14.90
Op profit growth (31) (12) 36.70 5.23
EBIT growth (51) (29) 41.20 (5)
Net profit growth 73.80 (822) 447 (95)
Profitability ratios (%)        
OPM 5.41 7.95 9.03 6.85
EBIT margin 2.11 4.32 6.08 4.46
Net profit margin (4.30) (2.50) 0.35 0.07
RoCE 1.41 3.16 5.64 5.22
RoNW (4.30) (2.60) 0.42 0.08
RoA (0.70) (0.50) 0.08 0.02
Per share ratios ()        
EPS -- -- 3.82 0.03
Dividend per share 0.50 1 2 2
Cash EPS (90) (71) (42) (37)
Book value per share 252 296 280 289
Valuation ratios        
P/E -- -- 55.30 2,848
P/CEPS (3.10) (2.60) (5) (2.30)
P/B 1.10 0.62 0.76 0.30
EV/EBIDTA 22.80 14.90 11.20 10.30
Payout (%)        
Dividend payout (2.50) (7) 61.80 327
Tax payout 5.78 30.40 (65) (38)
Liquidity ratios        
Debtor days 80.70 69.40 53.50 46.50
Inventory days 44.60 44.10 43.10 41.90
Creditor days (108) (101) (82) (64)
Leverage ratios        
Interest coverage (0.30) (0.70) (1.20) (1.10)
Net debt / equity 4.78 3.94 4.42 3.15
Net debt / op. profit 20.30 13.50 10.10 10.10
Cost breakup ()        
Material costs (77) (73) (74) (78)
Employee costs (2.90) (3.10) (2.70) (1.90)
Other costs (14) (16) (15) (13)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2017 Mar-2016 Mar-2015 Mar-2014
Revenue 8,985 8,879 8,879 8,568
yoy growth (%) 1.20 -- 3.64 14.90
Raw materials (6,942) (6,490) (6,527) (6,685)
As % of sales 77.30 73.10 73.50 78
Employee costs (262) (275) (235) (162)
As % of sales 2.91 3.10 2.65 1.89
Other costs (1,294) (1,408) (1,316) (1,134)
As % of sales 14.40 15.90 14.80 13.20
Operating profit 487 705 802 587
OPM 5.41 7.95 9.03 6.85
Depreciation (344) (357) (307) (245)
Interest expense (559) (556) (451) (345)
Other income 46.80 35 45.40 41
Profit before tax (369) (172) 89.40 37.90
Taxes (21) (52) (58) (14)
Tax rate 5.78 30.40 (65) (38)
Minorities and other -- -- -- --
Adj. profit (390) (225) 31.10 23.60
Exceptional items -- -- -- (18)
Net profit (390) (225) 31.10 5.68
yoy growth (%) 73.80 (822) 447 (95)
NPM (4.30) (2.50) 0.35 0.07
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2017 Mar-2016 Mar-2015 Mar-2014
Profit before tax (369) (172) 89.40 37.90
Depreciation (344) (357) (307) (245)
Tax paid (21) (52) (58) (14)
Working capital 1,735 1,925 272 --
Other operating items -- -- -- --
Operating cashflow 1,001 1,343 (3.60) (221)
Capital expenditure 4,716 3,963 3,528 --
Free cash flow 5,717 5,306 3,525 (221)
Equity raised 3,720 4,036 3,325 3,619
Investments (127) (65) (49) --
Debt financing/disposal 10,936 9,683 6,666 2,354
Dividends paid 8.18 13.10 13.10 13.10
Other items -- -- -- --
Net in cash 20,254 18,972 13,479 5,765
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2017 Mar-2016 Mar-2015 Mar-2014
Equity capital 81.90 81.90 65.50 65.30
Preference capital -- -- 14.90 14.90
Reserves 1,982 2,342 1,755 1,805
Net worth 2,064 2,424 1,835 1,885
Minority interest
Debt 10,849 10,729 8,592 6,416
Deferred tax liabilities (net) 250 242 236 206
Total liabilities 13,334 13,617 10,663 8,506
Fixed assets 10,816 10,410 8,574 6,342
Intangible assets
Investments 1.12 1.13 2.59 3.25
Deferred tax asset (net) 16.90 15.80 11.40 35.10
Net working capital 1,508 2,009 1,602 1,638
Inventories 1,107 1,089 1,055 1,044
Inventory Days 45 44.80 43.40 44.50
Sundry debtors 2,043 1,928 1,451 1,150
Debtor days 83 79.20 59.60 49
Other current assets 1,488 1,721 1,586 1,156
Sundry creditors (2,715) (2,331) (2,197) (1,441)
Creditor days 110 95.80 90.30 61.40
Other current liabilities (416) (398) (293) (271)
Cash 991 1,181 473 487
Total assets 13,334 13,617 10,663 8,506
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2017 Mar-2016 Mar-2015 Mar-2014 Mar-2013
Gross Sales 9,343 9,201 8,870 8,560 7,450
Excise Duty 358 322 -- -- --
Net Sales 8,985 8,879 8,870 8,560 7,450
Other Operating Income -- -- 9.68 8.13 6.15
Other Income 46.80 35 18.30 31.30 3.41
Total Income 9,032 8,914 8,898 8,599 7,459
Total Expenditure ** 8,498 8,173 7,957 7,893 6,766
PBIDT 533 740 941 707 694
Interest 559 556 545 442 343
PBDT (25) 185 396 265 351
Depreciation 344 357 307 245 200
Minority Interest Before NP -- -- -- -- --
Tax 14.40 49.10 58.30 14.30 37.10
Deferred Tax 6.93 3.23 -- -- --
Reported Profit After Tax (390) (225) 31.10 5.71 113
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest (390) (225) 31.10 5.71 113
Extra-ordinary Items -- -- -- (5.10) --
Adjusted Profit After Extra-ordinary item (390) (225) 31.10 10.80 113
EPS (Unit Curr.) (48) (32) 4.23 0.35 15.30
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) 10 25 20 20 10
Equity 81.90 81.90 65.50 65.30 72.60
Public Shareholding (Number) -- -- 30,170,862 28,018,230 38,474,188
Public Shareholding (%) -- -- 46.10 42.90 53
Pledged/Encumbered - No. of Shares -- -- 3,200,000 3,200,000 2,000,000
Pledged/Encumbered - % in Total Promoters Holding -- -- 9.06 8.58 5.85
Pledged/Encumbered - % in Total Equity -- -- 4.89 4.90 2.75
Non Encumbered - No. of Shares -- -- 32,126,617 34,106,616 32,159,048
Non Encumbered - % in Total Promoters Holding -- -- 90.90 91.40 94.20
Non Encumbered - % in Total Equity -- -- 49.10 52.20 44.30
PBIDTM(%) 5.94 8.34 10.60 8.25 9.31
PBDTM(%) (0.30) 2.08 4.47 3.10 4.71
PATM(%) (4.30) (2.50) 0.35 0.07 1.52
Open ZERO Brokerage Demat Account