Jyoti Resins and Adhesives Ltd

Jyoti Resins Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Jyoti Resins and Adhesives Ltd

₹ 1,421 -0.40%
03 Jul 10:42 a.m.
euro7000.com BSE: 514448
About

Jyoti Resins And Adhesives Ltd. is a manufacturer of synthetic resin adhesives. The company manufactures various types of wood adhesives (white glue), under the brand name of EURO 7000 , which was launched in 2006, and is now the second largest selling wood adhesive brand in India in the retail segment.

Key Points

Market Leadership
The Co.’s brand Euro 7000 is the 2nd largest-selling wood adhesive (white glue) brand in India in the retail segment. [1]
The co. has a market share of 30-35% in Gujarat, 30% in Rajasthan, and 20% in Maharashtra. [2]

Website BSE
  • Market Cap ₹ 1,705 Cr.
  • Current Price ₹ 1,421
  • High / Low ₹ 1,780 / 1,181
  • Stock P/E 25.4
  • Book Value ₹ 139
  • Dividend Yield 0.42 %
  • ROCE 65.9 %
  • ROE 49.3 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is almost debt free.
  • Company has delivered good profit growth of 98.1% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 48.2%
  • Company's median sales growth is 31.7% of last 10 years

Cons

  • Stock is trading at 10.3 times its book value

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Chemicals Industry: Chemicals

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
36 27 49 49 57 64 66 67 65 61 63 62 71
33 23 43 42 50 53 52 50 45 40 42 41 50
Operating Profit 3 4 6 7 8 11 13 16 20 21 21 21 21
OPM % 7% 15% 12% 14% 13% 17% 20% 25% 31% 34% 34% 33% 30%
2 1 0 0 2 0 0 0 2 1 1 1 4
Interest 0 0 0 0 0 0 0 0 0 0 0 0 0
Depreciation 0 0 0 0 0 0 0 0 0 0 0 0 0
Profit before tax 4 5 6 7 9 11 13 16 21 21 22 22 25
Tax % 37% 22% 26% 29% 24% 16% 33% 25% 23% 25% 26% 24% 25%
3 4 4 5 7 9 9 12 16 16 16 16 19
EPS in Rs 2.19 3.02 3.62 4.08 5.77 7.56 7.34 10.12 13.68 13.11 13.48 13.70 15.64
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
10 15 26 46 41 54 69 74 101 182 261 257
9 14 25 45 40 52 66 62 91 158 201 173
Operating Profit 1 1 1 1 1 2 3 12 10 24 61 84
OPM % 10% 5% 3% 3% 3% 3% 4% 16% 10% 13% 23% 33%
-0 0 0 0 0 0 1 0 6 3 2 7
Interest 0 0 1 1 1 0 0 0 0 0 0 0
Depreciation 0 0 0 0 0 0 0 0 1 1 1 1
Profit before tax 1 0 0 0 1 1 3 11 16 26 61 90
Tax % 28% 31% 33% 33% 31% 30% 28% 27% 25% 25% 24% 25%
0 0 0 0 0 1 2 8 12 20 46 67
EPS in Rs 0.39 0.20 0.18 0.18 0.32 0.88 1.83 6.75 10.14 16.47 38.70 55.93
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 12% 10% 15% 16% 0%
Compounded Sales Growth
10 Years: 33%
5 Years: 30%
3 Years: 36%
TTM: -2%
Compounded Profit Growth
10 Years: 76%
5 Years: 98%
3 Years: 82%
TTM: 45%
Stock Price CAGR
10 Years: 80%
5 Years: 93%
3 Years: 75%
1 Year: -1%
Return on Equity
10 Years: 44%
5 Years: 46%
3 Years: 48%
Last Year: 49%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 4 4 4 4 4 4 4 4 4 4 12 12
Reserves -0 0 0 0 1 2 4 24 40 59 94 154
3 5 9 8 8 0 1 1 0 0 0 0
3 4 7 17 36 51 74 91 100 89 105 104
Total Liabilities 10 13 21 29 49 58 82 120 144 152 211 270
1 1 1 1 1 4 5 19 39 46 47 48
CWIP 0 0 0 0 0 0 0 0 0 0 0 0
Investments 0 0 0 0 0 0 0 6 3 0 0 0
9 12 20 28 48 53 77 96 102 105 163 222
Total Assets 10 13 21 29 49 58 82 120 144 152 211 270

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
-1 -2 -4 1 4 3 4 7 10 3 1 27
-0 0 -0 -0 -1 -2 -1 -7 -9 -2 -0 5
1 2 4 -1 -1 0 0 0 -2 -1 -3 -7
Net Cash Flow -0 -0 0 0 2 2 3 0 -1 -1 -2 24

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 245 222 205 165 333 294 288 264 188 129 128 133
Inventory Days 112 140 139 121 110 57 43 89 44 36 16 21
Days Payable 182 135 162 166 142 26 23 41 17 8 46 42
Cash Conversion Cycle 175 227 182 119 301 325 308 313 214 157 98 112
Working Capital Days 193 186 166 85 66 -13 -22 -82 -98 -15 1 11
ROCE % 15% 8% 7% 9% 10% 18% 43% 57% 40% 46% 73%

Shareholding Pattern

Numbers in percentages

Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Mar 2024
48.98% 48.98% 48.98% 49.60% 49.97% 49.97% 50.82% 50.82% 50.82% 50.82% 50.83% 50.83%
0.00% 0.00% 0.00% 1.25% 2.00% 2.00% 0.74% 0.00% 0.33% 0.33% 0.50% 0.30%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.07%
51.02% 51.02% 51.02% 49.15% 48.03% 48.03% 48.44% 49.18% 48.85% 48.84% 48.68% 48.79%
No. of Shareholders 2,6583,8634,3134,3407,4488,77624,88928,66129,83331,70138,01541,670

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Concalls