Jayant Agro Organics Ltd
Incorporated in 1992, Jayant Agro-Organics manufactures and trades castor oil and its derivatives such as oleo chemicals[1]
- Market Cap ₹ 938 Cr.
- Current Price ₹ 313
- High / Low ₹ 357 / 180
- Stock P/E 16.3
- Book Value ₹ 181
- Dividend Yield 1.60 %
- ROCE 12.2 %
- ROE 10.0 %
- Face Value ₹ 5.00
Pros
- Company has been maintaining a healthy dividend payout of 27.7%
Cons
- The company has delivered a poor sales growth of -2.49% over past five years.
- Company has a low return on equity of 13.3% over last 3 years.
- Contingent liabilities of Rs.526 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
Consolidated Figures in Rs. Crores / View Standalone
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1,621 | 1,538 | 1,581 | 1,375 | 1,662 | 2,549 | 2,438 | 2,508 | 1,639 | 2,589 | 2,778 | 2,150 | 2,311 | |
1,527 | 1,461 | 1,523 | 1,302 | 1,537 | 2,405 | 2,299 | 2,520 | 1,542 | 2,437 | 2,680 | 2,053 | 2,204 | |
Operating Profit | 94 | 77 | 58 | 73 | 124 | 145 | 139 | -12 | 97 | 152 | 97 | 97 | 107 |
OPM % | 6% | 5% | 4% | 5% | 7% | 6% | 6% | -0% | 6% | 6% | 4% | 5% | 5% |
5 | 23 | 7 | 4 | 4 | 6 | 8 | 5 | 2 | 2 | 2 | 2 | 1 | |
Interest | 36 | 35 | 42 | 28 | 32 | 54 | 45 | 40 | 14 | 16 | 13 | 9 | 13 |
Depreciation | 13 | 14 | 12 | 12 | 11 | 11 | 11 | 14 | 13 | 14 | 15 | 16 | 17 |
Profit before tax | 50 | 52 | 11 | 38 | 86 | 86 | 91 | -61 | 71 | 124 | 71 | 74 | 79 |
Tax % | 28% | 22% | 2% | 34% | 33% | 34% | 36% | -43% | 26% | 26% | 27% | 25% | |
36 | 41 | 11 | 25 | 58 | 57 | 58 | -34 | 53 | 92 | 52 | 56 | 60 | |
EPS in Rs | 12.08 | 13.53 | 3.51 | 8.09 | 18.31 | 17.82 | 18.60 | -10.72 | 16.00 | 29.53 | 16.45 | 17.59 | 19.22 |
Dividend Payout % | 9% | 11% | 14% | 23% | 24% | 11% | 11% | -0% | 6% | 10% | 30% | 43% |
Compounded Sales Growth | |
---|---|
10 Years: | 3% |
5 Years: | -2% |
3 Years: | 9% |
TTM: | -3% |
Compounded Profit Growth | |
---|---|
10 Years: | 3% |
5 Years: | -1% |
3 Years: | 3% |
TTM: | 43% |
Stock Price CAGR | |
---|---|
10 Years: | 19% |
5 Years: | 13% |
3 Years: | 10% |
1 Year: | 52% |
Return on Equity | |
---|---|
10 Years: | 12% |
5 Years: | 10% |
3 Years: | 13% |
Last Year: | 10% |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 8 | 8 | 8 | 8 | 8 | 15 | 15 | 15 | 15 | 15 | 15 | 15 |
Reserves | 166 | 213 | 213 | 238 | 274 | 307 | 362 | 310 | 366 | 451 | 492 | 528 |
307 | 381 | 258 | 273 | 414 | 556 | 445 | 182 | 166 | 149 | 94 | 158 | |
100 | 156 | 103 | 136 | 115 | 157 | 198 | 113 | 131 | 170 | 167 | 172 | |
Total Liabilities | 581 | 757 | 581 | 654 | 811 | 1,036 | 1,020 | 621 | 678 | 785 | 769 | 873 |
221 | 221 | 231 | 228 | 221 | 219 | 221 | 225 | 217 | 228 | 233 | 291 | |
CWIP | 16 | 15 | 6 | 7 | 3 | 4 | 2 | 18 | 19 | 12 | 36 | 20 |
Investments | 0 | 0 | 0 | 0 | 11 | 11 | 12 | 10 | 11 | 11 | 12 | 12 |
344 | 520 | 343 | 419 | 577 | 802 | 784 | 367 | 431 | 534 | 488 | 550 | |
Total Assets | 581 | 757 | 581 | 654 | 811 | 1,036 | 1,020 | 621 | 678 | 785 | 769 | 873 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
30 | -23 | 176 | 12 | -104 | -79 | 170 | 344 | 40 | 65 | 115 | 17 | |
-32 | 5 | -9 | -7 | -6 | -5 | -6 | -28 | -6 | -17 | -41 | -53 | |
-5 | 30 | -166 | -6 | 92 | 85 | -163 | -313 | -36 | -35 | -81 | 34 | |
Net Cash Flow | -6 | 12 | 1 | -1 | -18 | 1 | 1 | 3 | -1 | 12 | -7 | -2 |
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 | 27 | 36 | 24 | 35 | 36 | 35 | 33 | 23 | 35 | 20 | 20 | 34 |
Inventory Days | 33 | 63 | 31 | 56 | 88 | 77 | 84 | 25 | 62 | 56 | 41 | 60 |
Days Payable | 9 | 18 | 13 | 19 | 11 | 12 | 20 | 7 | 18 | 16 | 14 | 18 |
Cash Conversion Cycle | 51 | 81 | 42 | 72 | 113 | 100 | 97 | 41 | 79 | 60 | 48 | 75 |
Working Capital Days | 52 | 84 | 53 | 77 | 111 | 99 | 95 | 38 | 73 | 55 | 46 | 71 |
ROCE % | 19% | 16% | 10% | 13% | 19% | 17% | 16% | -3% | 16% | 23% | 13% | 12% |
Documents
Announcements
- Announcement under Regulation 30 (LODR)-Newspaper Publication 16 Aug
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 16 Aug
- Un-Audited Financial Results For The Quarter Ended June 30, 2024 14 Aug
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 12 Aug
- Shareholder Meeting / Postal Ballot-Outcome of AGM 10 Aug
Annual reports
-
Financial Year 2024
from bse
-
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
** Business Overview:[1][2][3]
JAOL is a part of the Jayant Agro Group. It is a global oleochemical company with foothold in the castor-based specialty chemicals industry. JAOL is an export oriented company with presence in 70+ countries. In FY23, company manufactured 80+ products, with 5 new launches.**