Nifty
Sensex
:
:
12086.70
41009.71
114.90 (0.96%)
428.00 (1.05%)

Finance - Investment

Rating :
64/99  (View)

BSE: 523405 | NSE: JMFINANCIL

91.30
4.75 (5.49%)
13-Dec-2019 | 3:50PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  86.00
  •  92.00
  •  86.00
  •  86.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  749805
  •  684.57
  •  100.50
  •  61.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,666.33
  • 13.93
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 20,375.20
  • 1.10%
  • 1.36

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.06%
  • 1.38%
  • 10.64%
  • FII
  • DII
  • Others
  • 0.07%
  • 3.58%
  • 22.27%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.14
  • 24.25
  • 17.94

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 37.29
  • 29.44
  • 11.51

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.34
  • 12.89
  • 7.65

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.16
  • 12.46
  • 15.07

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.46
  • 1.84
  • 2.14

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.50
  • 7.93
  • 8.39

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Net Sales
845.28
960.43
-11.99%
850.50
849.22
0.15%
944.52
884.10
6.83%
898.28
789.52
13.78%
Expenses
220.73
207.85
6.20%
194.66
194.88
-0.11%
349.98
342.57
2.16%
173.42
174.54
-0.64%
EBITDA
624.55
752.58
-17.01%
655.84
654.34
0.23%
594.55
541.52
9.79%
724.86
614.98
17.87%
EBIDTM
73.89%
78.36%
77.11%
77.05%
62.95%
61.25%
80.69%
77.89%
Other Income
6.11
15.27
-59.99%
6.07
3.25
86.77%
8.81
5.72
54.02%
2.46
16.36
-84.96%
Interest
349.39
381.49
-8.41%
349.57
334.77
4.42%
351.53
303.21
15.94%
378.42
296.95
27.44%
Depreciation
9.82
6.82
43.99%
9.97
6.43
55.05%
6.99
6.77
3.25%
6.88
6.59
4.40%
PBT
271.45
379.54
-28.48%
302.37
316.39
-4.43%
244.84
237.27
3.19%
342.01
327.80
4.33%
Tax
74.77
139.35
-46.34%
107.71
117.33
-8.20%
68.57
65.78
4.24%
121.06
109.53
10.53%
PAT
196.68
240.19
-18.11%
194.66
199.06
-2.21%
176.28
171.49
2.79%
220.95
218.27
1.23%
PATM
23.27%
25.01%
22.89%
23.44%
18.66%
19.40%
24.60%
27.65%
EPS
1.54
1.95
-21.03%
1.51
1.70
-11.18%
1.53
1.98
-22.73%
1.64
1.97
-16.75%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
3,538.58
3,541.88
3,050.31
2,159.24
1,494.84
1,196.23
828.95
797.26
674.17
684.48
479.44
Net Sales Growth
1.59%
16.12%
41.27%
44.45%
24.96%
44.31%
3.97%
18.26%
-1.51%
42.77%
 
Cost Of Goods Sold
-0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
3,538.59
3,541.88
3,050.31
2,159.24
1,494.84
1,196.23
828.95
797.26
674.17
684.48
479.44
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
938.79
822.54
766.60
582.25
459.43
447.88
403.44
399.22
383.72
401.55
365.17
Power & Fuel Cost
-
4.27
4.35
4.18
4.21
3.59
4.02
4.00
3.72
4.24
4.59
% Of Sales
-
0.12%
0.14%
0.19%
0.28%
0.30%
0.48%
0.50%
0.55%
0.62%
0.96%
Employee Cost
-
421.61
391.01
305.81
263.91
235.24
203.16
197.99
175.52
204.67
206.95
% Of Sales
-
11.90%
12.82%
14.16%
17.65%
19.67%
24.51%
24.83%
26.03%
29.90%
43.16%
Manufacturing Exp.
-
171.05
173.79
157.98
126.99
144.82
135.15
150.95
141.59
136.66
121.21
% Of Sales
-
4.83%
5.70%
7.32%
8.50%
12.11%
16.30%
18.93%
21.00%
19.97%
25.28%
General & Admin Exp.
-
76.07
68.47
52.60
39.30
41.77
35.12
38.14
35.26
41.02
28.58
% Of Sales
-
2.15%
2.24%
2.44%
2.63%
3.49%
4.24%
4.78%
5.23%
5.99%
5.96%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
153.81
133.33
65.86
29.23
26.05
30.01
12.14
31.35
19.20
0.00
% Of Sales
-
4.34%
4.37%
3.05%
1.96%
2.18%
3.62%
1.52%
4.65%
2.81%
1.76%
EBITDA
2,599.80
2,719.34
2,283.71
1,576.99
1,035.41
748.35
425.51
398.04
290.45
282.93
114.27
EBITDA Margin
73.47%
76.78%
74.87%
73.03%
69.27%
62.56%
51.33%
49.93%
43.08%
41.34%
23.83%
Other Income
23.45
36.77
46.29
200.02
189.82
206.81
177.72
244.97
199.80
211.44
159.88
Interest
1,428.91
1,446.21
1,138.99
781.96
512.09
420.20
307.83
376.92
296.07
243.53
60.70
Depreciation
33.66
27.11
26.17
23.32
20.29
18.05
15.24
12.16
11.47
12.44
12.00
PBT
1,160.67
1,282.79
1,164.84
971.73
692.85
516.91
280.16
253.93
182.71
238.40
201.45
Tax
372.11
446.31
381.77
334.84
222.44
156.39
79.98
74.93
59.55
52.78
47.37
Tax Rate
32.06%
34.79%
32.77%
34.46%
32.11%
30.25%
28.55%
29.51%
32.59%
23.16%
23.51%
PAT
788.57
571.61
599.07
458.22
345.13
311.76
185.03
163.06
113.67
167.71
149.63
PAT before Minority Interest
521.84
836.48
783.07
636.89
470.41
360.52
200.18
179.00
123.16
175.09
154.08
Minority Interest
-266.73
-264.87
-184.00
-178.67
-125.28
-48.76
-15.15
-15.94
-9.49
-7.38
-4.45
PAT Margin
22.28%
16.14%
19.64%
21.22%
23.09%
26.06%
22.32%
20.45%
16.86%
24.50%
31.21%
PAT Growth
-4.88%
-4.58%
30.74%
32.77%
10.70%
68.49%
13.47%
43.45%
-32.22%
12.08%
 
Unadjusted EPS
6.22
6.82
7.48
5.93
5.08
4.32
2.78
2.44
1.62
2.33
2.02

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
5,131.69
4,554.64
3,319.31
2,909.47
2,542.97
2,197.14
2,050.59
1,939.26
1,978.73
1,856.88
Share Capital
83.99
83.79
79.45
78.90
78.37
75.53
75.16
74.99
74.97
74.97
Total Reserves
5,008.83
4,439.62
3,228.88
2,818.60
2,452.59
2,095.88
1,963.48
1,857.29
1,903.76
1,781.90
Non-Current Liabilities
128.76
203.29
4,241.02
2,637.03
406.54
555.23
566.12
409.01
154.69
1,940.77
Secured Loans
0.00
0.00
4,064.39
2,312.41
261.37
414.66
400.40
271.29
0.80
0.99
Unsecured Loans
0.00
0.00
0.00
160.00
0.00
0.00
25.00
0.00
25.00
1,841.01
Long Term Provisions
42.20
37.14
66.57
64.00
55.16
47.32
45.31
40.45
34.85
0.00
Current Liabilities
14,740.24
15,530.60
7,875.48
4,845.88
4,900.75
3,012.71
4,160.06
3,216.12
3,778.61
404.45
Trade Payables
417.10
345.28
823.36
312.02
208.40
262.41
210.69
141.82
261.47
306.97
Other Current Liabilities
332.03
197.75
1,664.52
597.59
446.13
453.71
388.08
81.75
132.95
15.30
Short Term Borrowings
13,991.11
14,987.57
5,378.17
3,846.29
4,151.43
2,234.29
3,500.25
2,930.26
3,320.80
0.00
Short Term Provisions
0.00
0.00
9.43
89.98
94.79
62.30
61.04
62.29
63.39
82.18
Total Liabilities
22,635.14
22,206.29
16,544.99
11,060.93
8,504.86
5,930.05
6,927.13
5,704.71
6,052.72
4,329.19
Net Block
423.55
427.07
473.71
444.45
445.35
227.83
101.36
104.50
199.69
194.05
Gross Block
472.77
453.37
613.29
575.59
560.83
333.94
189.04
184.06
273.10
257.09
Accumulated Depreciation
49.22
26.30
139.58
131.14
115.48
106.11
87.68
79.56
73.41
63.04
Non Current Assets
711.05
692.08
7,417.00
5,759.34
3,999.48
2,224.61
1,713.53
1,212.97
1,330.83
650.89
Capital Work in Progress
1.35
2.90
2.03
1.09
1.69
0.68
0.18
0.03
0.00
1.16
Non Current Investment
0.00
0.00
197.91
509.92
481.45
410.98
495.85
519.80
587.25
455.68
Long Term Loans & Adv.
273.07
254.54
6,742.85
4,803.54
3,070.60
1,584.59
1,116.09
588.36
543.74
0.00
Other Non Current Assets
13.08
7.57
0.50
0.34
0.39
0.53
0.05
0.28
0.15
0.00
Current Assets
21,924.09
21,514.21
9,127.99
5,301.59
4,505.38
3,705.44
5,213.60
4,491.74
4,721.89
3,678.30
Current Investments
2,933.34
2,388.45
1,958.07
261.81
158.23
83.84
72.06
50.05
296.43
540.19
Inventories
0.00
0.00
9.86
256.89
359.01
534.21
597.76
953.02
1,255.99
746.23
Sundry Debtors
685.05
854.68
1,178.91
354.91
226.68
194.74
180.52
157.91
116.13
114.32
Cash & Bank
1,282.24
1,526.95
869.06
1,265.05
832.87
974.18
1,419.40
1,370.00
1,056.87
485.36
Other Current Assets
17,023.46
1,742.59
176.45
165.24
2,928.59
1,918.47
2,943.86
1,960.76
1,996.47
1,792.20
Short Term Loans & Adv.
14,249.90
15,001.54
4,935.64
2,997.69
2,877.46
1,861.91
2,379.55
1,861.09
1,880.11
1,792.20
Net Current Assets
7,183.85
5,983.61
1,252.51
455.71
-395.37
692.73
1,053.54
1,275.62
943.28
3,273.85
Total Assets
22,635.14
22,206.29
16,544.99
11,060.93
8,504.86
5,930.05
6,927.13
5,704.71
6,052.72
4,329.19

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
772.12
-3,584.18
-2,545.60
-918.14
-1,717.09
1,057.79
-402.02
376.31
-809.98
-1,376.54
PBT
1,282.79
1,164.84
971.73
692.85
516.91
280.16
253.93
182.71
227.87
201.45
Adjustment
-26.09
-48.39
712.62
420.41
315.70
222.39
226.01
186.34
119.49
-50.03
Changes in Working Capital
18.52
-4,237.76
-3,909.90
-1,801.90
-2,381.11
660.50
-811.37
61.71
-1,058.37
-1,455.12
Cash after chg. in Working capital
1,275.22
-3,121.31
-2,225.55
-688.64
-1,548.50
1,163.05
-331.43
430.76
-711.01
-1,303.70
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-503.10
-462.87
-320.05
-229.50
-168.59
-105.26
-70.59
-54.45
-98.97
-72.84
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-151.27
-708.04
-366.30
264.03
-280.95
584.54
167.30
185.25
-533.08
-290.73
Net Fixed Assets
-1.53
-2.83
0.44
-0.95
-0.73
-0.55
1.45
-0.67
0.56
-1.78
Net Investments
35.38
-655.02
-12.55
-94.99
-348.19
157.03
36.92
0.59
48.06
-31.94
Others
-185.12
-50.19
-354.19
359.97
67.97
428.06
128.93
185.33
-581.70
-257.01
Cash from Financing Activity
-518.16
4,539.69
2,424.13
1,304.88
1,783.07
-1,594.00
255.61
-495.50
1,134.07
1,629.81
Net Cash Inflow / Outflow
102.69
247.47
-487.77
650.77
-214.97
48.33
20.89
66.06
-208.99
-37.46
Opening Cash & Equivalents
649.08
401.61
843.18
192.41
407.38
359.05
338.16
272.10
481.09
518.55
Closing Cash & Equivalent
751.77
649.08
395.65
843.18
192.41
407.38
359.05
338.16
272.10
481.09

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
60.64
53.99
41.64
36.72
32.30
28.75
27.12
25.77
26.39
24.77
ROA
3.73%
4.04%
4.61%
4.81%
5.00%
3.11%
2.83%
2.10%
3.37%
4.62%
ROE
17.40%
20.00%
20.53%
17.33%
15.33%
9.51%
9.02%
6.30%
9.13%
8.55%
ROCE
14.12%
13.69%
14.79%
14.30%
15.05%
10.29%
11.08%
9.15%
10.45%
9.40%
Fixed Asset Turnover
7.65
5.72
3.63
2.63
2.67
3.17
4.27
2.95
2.58
1.84
Receivable days
79.34
121.67
129.64
71.00
64.29
82.62
77.47
74.18
61.44
59.81
Inventory Days
0.00
0.00
22.55
75.19
136.27
249.21
354.99
597.99
533.84
314.09
Payable days
220.21
352.75
416.05
225.82
211.70
238.95
174.32
219.21
287.59
243.90
Cash Conversion Cycle
-140.87
-231.08
-263.87
-79.62
-11.13
92.88
258.14
452.96
307.70
130.00
Total Debt/Equity
2.75
3.31
3.27
2.30
1.87
1.38
2.06
1.66
1.69
0.99
Interest Cover
1.89
2.02
2.24
2.35
2.23
1.91
1.67
1.62
1.94
4.32

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.