Jayant Agro Organics Ltd
The Company is mainly engaged in manufacturing and trading of castor oil and its derivatives such as oleo chemicals.[1]
The group is the leading player in India for the castor oil and castor-oil based derivative products. Group has over 5 decades of experience in castor industry.[2]
- Market Cap ₹ 920 Cr.
- Current Price ₹ 307
- High / Low ₹ 350 / 180
- Stock P/E 21.1
- Book Value ₹ 149
- Dividend Yield 1.63 %
- ROCE 13.4 %
- ROE 10.0 %
- Face Value ₹ 5.00
Pros
- Company is almost debt free.
- Company has been maintaining a healthy dividend payout of 27.3%
Cons
- The company has delivered a poor sales growth of 4.67% over past five years.
- Company has a low return on equity of 13.7% over last 3 years.
- Contingent liabilities of Rs.436 Cr.
* 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.
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
1,224 | 653 | 655 | 562 | 656 | 780 | 799 | 847 | 676 | 1,087 | 1,140 | 1,004 | |
1,154 | 597 | 616 | 513 | 573 | 691 | 709 | 870 | 618 | 973 | 1,071 | 934 | |
Operating Profit | 70 | 56 | 38 | 49 | 83 | 89 | 90 | -24 | 57 | 114 | 69 | 70 |
OPM % | 6% | 9% | 6% | 9% | 13% | 11% | 11% | -3% | 8% | 10% | 6% | 7% |
4 | 22 | 7 | 3 | 5 | 4 | 5 | 2 | 2 | 2 | 2 | 2 | |
Interest | 27 | 22 | 24 | 12 | 12 | 22 | 13 | 14 | 5 | 3 | 3 | 4 |
Depreciation | 9 | 10 | 9 | 9 | 8 | 8 | 8 | 9 | 9 | 9 | 11 | 11 |
Profit before tax | 38 | 47 | 13 | 32 | 68 | 64 | 74 | -44 | 45 | 104 | 57 | 58 |
Tax % | 27% | 20% | 13% | 32% | 32% | 33% | 35% | 42% | 25% | 26% | 27% | 25% |
28 | 37 | 11 | 22 | 46 | 42 | 48 | -26 | 34 | 77 | 42 | 44 | |
EPS in Rs | 9.24 | 12.44 | 3.77 | 7.20 | 15.33 | 14.14 | 15.83 | -8.55 | 11.20 | 25.67 | 14.02 | 14.52 |
Dividend Payout % | 12% | 12% | 13% | 26% | 29% | 14% | 13% | 0% | 9% | 12% | 36% | 34% |
Compounded Sales Growth | |
---|---|
10 Years: | 4% |
5 Years: | 5% |
3 Years: | 14% |
TTM: | -12% |
Compounded Profit Growth | |
---|---|
10 Years: | 2% |
5 Years: | -2% |
3 Years: | 9% |
TTM: | 4% |
Stock Price CAGR | |
---|---|
10 Years: | 17% |
5 Years: | 12% |
3 Years: | 13% |
1 Year: | 31% |
Return on Equity | |
---|---|
10 Years: | 12% |
5 Years: | 10% |
3 Years: | 14% |
Last Year: | 10% |
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 | 8 | 8 | 8 | 8 | 8 | 15 | 15 | 15 | 15 | 15 | 15 | 15 |
Reserves | 136 | 175 | 179 | 198 | 230 | 255 | 302 | 259 | 298 | 372 | 405 | 433 |
232 | 223 | 143 | 102 | 178 | 192 | 155 | 89 | 56 | 32 | 17 | 37 | |
58 | 77 | 57 | 74 | 65 | 57 | 77 | 54 | 51 | 61 | 52 | 62 | |
Total Liabilities | 433 | 482 | 388 | 381 | 481 | 520 | 549 | 417 | 420 | 479 | 490 | 547 |
159 | 162 | 173 | 170 | 164 | 164 | 165 | 165 | 161 | 170 | 172 | 224 | |
CWIP | 15 | 14 | 5 | 0 | 3 | 3 | 2 | 18 | 19 | 11 | 35 | 20 |
Investments | 6 | 15 | 15 | 15 | 16 | 16 | 16 | 15 | 15 | 16 | 19 | 26 |
252 | 291 | 195 | 194 | 299 | 337 | 366 | 218 | 225 | 283 | 264 | 278 | |
Total Assets | 433 | 482 | 388 | 381 | 481 | 520 | 549 | 417 | 420 | 479 | 490 | 547 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
35 | 45 | 109 | 49 | -51 | 19 | 58 | 118 | 44 | 54 | 59 | 59 | |
-28 | 2 | -5 | -0 | -2 | -5 | -4 | -25 | -5 | -11 | -36 | -54 | |
-13 | -46 | -105 | -48 | 47 | -13 | -55 | -90 | -43 | -30 | -30 | -7 | |
Net Cash Flow | -6 | 1 | -0 | 0 | -6 | 1 | -1 | 3 | -4 | 13 | -7 | -1 |
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 | 17 | 38 | 24 | 29 | 34 | 36 | 30 | 39 | 50 | 36 | 36 | 44 |
Inventory Days | 27 | 76 | 50 | 80 | 160 | 156 | 187 | 49 | 91 | 64 | 50 | 42 |
Days Payable | 9 | 28 | 18 | 31 | 22 | 14 | 26 | 11 | 18 | 14 | 8 | 11 |
Cash Conversion Cycle | 35 | 85 | 56 | 79 | 172 | 179 | 191 | 77 | 123 | 85 | 77 | 75 |
Working Capital Days | 54 | 114 | 72 | 80 | 139 | 138 | 139 | 65 | 95 | 72 | 68 | 81 |
ROCE % | 19% | 18% | 10% | 14% | 22% | 20% | 19% | -7% | 14% | 27% | 14% |
Documents
Announcements
- Announcement under Regulation 30 (LODR)-Newspaper Publication 17h
- Intimation Of Book Closure And Record Date 1d
- Intimation Of Book Closure Pursuant To Regulation 42 Of The Securities & Exchange Board Of India (LODR) Regulations, 2015 And Record Date. 1d
- Closure of Trading Window 2d
- Announcement under Regulation 30 (LODR)-Newspaper Publication 27 May
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2013
from nse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2011
from nse
Products & Applications
The Company is engaged in manufacturing and trading of castor oil and its derivatives such as oleo chemicals.[1] Some of their products include Castor Oil, 12 Hydroxy Stearic Acid, Blown Castor Oil, Dehydrated Castor Oil, Hydrogenated Castor Oil, etc.[2]
These find application in cosmetics, agriculture, lubricants, paints, inks, surface coatings, pharmaceuticals, food, engineering plastics, cosmetics, perfumeries, electricals, rubber, etc.[3]
Company manufactured 80+ products in FY23 with 5 new launches.[4]