KJMC Corporate Advisors (India) Ltd

₹ 90.0 0.02%

22 Nov 4:00 p.m.

About

Incorporated in 1998, KJMC Corporate Advisors LTD is in the business of providing Corporate Advisory, Financial Advisory, Equity Valuation and Investment Banking services.

Key Points

Business Overview:^[1]
Company is a Category-I Merchant Banker registered with the Securities & Exchange Board of India. Company gets mandates across business verticals which includes Private Placements involving PE/VC Funds, managing IPO, Rights Issues, Follow on Offers, QIP and Preferential Placements to institutional and strategic investors, Valuation Services and Corporate Advisory Services.

Website BSE

Market Cap ₹ 35.3 Cr.
Current Price ₹ 90.0
High / Low ₹ 128 / 35.2
Stock P/E 15.6
Book Value ₹ 175
Dividend Yield 0.00 %
ROCE 6.45 %
ROE 4.41 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Company is almost debt free.
Stock is trading at 0.52 times its book value

Cons

Though the company is reporting repeated profits, it is not paying out dividend
Company has a low return on equity of 1.76% over last 3 years.

* 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: Finance Industry: Finance & Investments

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
	1.68	1.34	1.43	0.85	1.69	1.25	1.57	2.10	2.42	2.67	2.42	2.60	2.51
	1.60	1.43	1.21	1.57	1.61	1.62	1.72	1.37	1.53	1.64	2.08	1.79	1.76
Operating Profit	0.08	-0.09	0.22	-0.72	0.08	-0.37	-0.15	0.73	0.89	1.03	0.34	0.81	0.75
OPM %	4.76%	-6.72%	15.38%	-84.71%	4.73%	-29.60%	-9.55%	34.76%	36.78%	38.58%	14.05%	31.15%	29.88%
	0.23	0.14	0.22	0.10	0.20	0.28	1.00	0.16	0.25	0.25	0.19	0.19	0.21
Interest	0.02	0.17	0.03	0.03	0.03	0.04	0.05	0.05	0.05	0.06	0.06	0.06	0.08
Depreciation	0.04	0.09	0.11	0.09	0.09	0.11	0.12	0.10	0.10	0.11	0.13	0.08	0.08
Profit before tax	0.25	-0.21	0.30	-0.74	0.16	-0.24	0.68	0.74	0.99	1.11	0.34	0.86	0.80
Tax %	64.00%	-23.81%	3.33%	-25.68%	37.50%	-4.17%	19.12%	36.49%	16.16%	26.13%	55.88%	18.60%	26.25%
	0.09	-0.10	0.33	-0.68	0.20	0.32	0.55	0.48	0.84	0.83	0.15	0.70	0.59
EPS in Rs	0.23	-0.25	0.84	-1.73	0.51	0.81	1.40	1.22	2.14	2.11	0.38	1.78	1.50
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
	11.30	6.15	5.69	5.31	6.68	14.58	4.41	4.46	4.26	6.00	5.88	10.33	10.20
	8.66	5.43	4.79	5.00	6.26	8.03	4.88	4.81	5.26	5.37	6.53	6.63	7.27
Operating Profit	2.64	0.72	0.90	0.31	0.42	6.55	-0.47	-0.35	-1.00	0.63	-0.65	3.70	2.93
OPM %	23.36%	11.71%	15.82%	5.84%	6.29%	44.92%	-10.66%	-7.85%	-23.47%	10.50%	-11.05%	35.82%	28.73%
	0.28	0.02	0.12	0.12	0.07	0.17	0.27	0.18	0.14	0.29	1.08	0.14	0.84
Interest	0.20	0.13	0.13	0.06	0.09	0.18	0.14	0.09	0.10	0.23	0.16	0.21	0.26
Depreciation	0.19	0.19	0.50	0.25	0.19	0.15	0.20	0.41	0.19	0.28	0.40	0.43	0.40
Profit before tax	2.53	0.42	0.39	0.12	0.21	6.39	-0.54	-0.67	-1.15	0.41	-0.13	3.20	3.11
Tax %	50.99%	45.24%	-84.62%	-33.33%	0.00%	33.02%	-20.37%	5.97%	1.74%	29.27%	-7.69%	27.81%
	1.24	0.23	0.72	0.31	0.34	4.44	-1.56	-0.79	-1.55	0.16	0.39	2.30	2.27
EPS in Rs	3.95	0.73	2.30	0.99	1.08	14.16	-4.45	-2.01	-3.95	0.41	0.99	5.86	5.77
Dividend Payout %	0.00%	68.26%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Compounded Sales Growth
10 Years:	5%
5 Years:	19%
3 Years:	34%
TTM:	39%

Compounded Profit Growth
10 Years:	26%
5 Years:	28%
3 Years:	52%
TTM:	4%

Stock Price CAGR
10 Years:	16%
5 Years:	35%
3 Years:	55%
1 Year:	136%

Return on Equity
10 Years:	1%
5 Years:	0%
3 Years:	2%
Last Year:	4%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
Equity Capital	3.14	3.14	3.14	3.14	3.14	3.14	3.51	3.93	3.93	3.93	3.93	3.93	3.93
Reserves	22.11	22.06	22.35	22.34	22.44	26.68	27.26	26.37	48.37	57.02	41.69	54.78	64.69
	0.10	0.59	0.46	0.02	0.40	1.18	0.16	1.65	1.54	2.91	0.71	0.65	1.07
	1.10	1.98	4.56	0.74	1.18	2.28	1.80	3.99	3.40	3.50	3.03	5.28	7.95
Total Liabilities	26.45	27.77	30.51	26.24	27.16	33.28	32.73	35.94	57.24	67.36	49.36	64.64	77.64
	4.82	4.76	3.92	3.45	3.06	2.95	2.92	2.81	2.58	3.54	3.50	3.09	2.96
CWIP	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Investments	5.49	6.76	9.10	10.32	11.05	17.34	15.93	12.67	36.67	42.34	31.89	43.05	50.11
	16.14	16.25	17.49	12.47	13.05	12.99	13.88	20.46	17.99	21.48	13.97	18.50	24.57
Total Assets	26.45	27.77	30.51	26.24	27.16	33.28	32.73	35.94	57.24	67.36	49.36	64.64	77.64

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	5.07	0.06	0.57	-1.66	-0.54	3.46	0.22	0.11	9.38	1.31	-7.70	9.70
	-0.35	-0.02	-2.98	0.45	1.08	-3.73	1.90	2.56	-10.19	0.93	2.74	-8.15
	-3.57	0.24	0.44	-0.75	-0.63	0.92	-0.40	2.31	-0.22	1.14	-2.35	-0.28
Net Cash Flow	1.15	0.28	-1.96	-1.97	-0.09	0.64	1.72	4.98	-1.03	3.37	-7.32	1.28

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	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	6.14	39.76	121.88	18.56	53.55	22.03	45.52	83.48	24.85	46.84	34.14	4.95
Inventory Days
Days Payable
Cash Conversion Cycle	6.14	39.76	121.88	18.56	53.55	22.03	45.52	83.48	24.85	46.84	34.14	4.95
Working Capital Days	-0.65	-17.80	-69.92	85.92	93.44	36.55	393.97	275.80	311.02	250.63	260.71	244.51
ROCE %	10.28%	2.11%	2.01%	0.70%	1.17%	23.06%	-1.29%	-1.84%	-2.45%	1.09%	0.05%	6.45%

Shareholding Pattern

Numbers in percentages

	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
	64.79%	66.34%	66.34%	66.34%	66.34%	66.34%	66.34%	66.83%	68.44%	68.57%	68.57%	68.57%
	1.67%	1.67%	1.67%	1.67%	1.67%	1.67%	1.67%	1.67%	1.67%	1.67%	1.67%	1.67%
	33.54%	32.00%	32.00%	32.00%	32.00%	32.00%	32.00%	31.51%	29.89%	29.79%	29.78%	29.78%
No. of Shareholders	2,278	2,282	2,318	2,311	2,311	2,287	2,258	2,260	2,338	2,438	2,458	2,512

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
	53.34%	53.34%	58.26%	62.73%	62.73%	66.34%	66.34%	68.57%	68.57%
	2.09%	2.09%	1.87%	1.67%	1.67%	1.67%	1.67%	1.67%	1.67%
	0.22%	0.22%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	44.35%	44.35%	39.87%	35.61%	35.61%	32.00%	32.00%	29.79%	29.78%
No. of Shareholders	3,766	3,701	3,682	3,668	2,311	2,282	2,287	2,438	2,512

* 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

All

KJMC Corporate Advisors (India) Ltd

KJMC Corporate Advisors (India) Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports