Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 18 November, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo

Jai Corp Ltd: Intrinsic Value and Fundamental Analysis

Share Price and Basic Stock Data

Last Updated: November 15, 2024, 3:02 pm

Market Cap 5,336 Cr.
Current Price 299
High / Low438/249
Stock P/E80.1
Book Value 70.1
Dividend Yield0.17 %
ROCE3.85 %
ROE3.39 %
Face Value 1.00
PEG Ratio-3.52

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Jai Corp Ltd

Competitors of Jai Corp Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Hindustan Adhesives Ltd 218 Cr. 426539/28413.8 1630.00 %20.6 %24.1 % 10.0
G M Polyplast Ltd 194 Cr. 144216/13834.5 26.30.35 %33.8 %24.8 % 10.0
Duropack Ltd 43.7 Cr. 82.9120/65.017.0 37.80.00 %13.8 %10.6 % 10.0
Bansal Roofing Products Ltd 128 Cr. 97.4164/67.843.1 22.00.00 %17.2 %13.8 % 10.0
Amco India Ltd 37.5 Cr. 91.1124/54.033.4 88.70.00 %3.29 %0.91 % 10.0
Industry Average1,014.14 Cr171.2437.5466.580.08%15.02%12.49%7.44

All Competitor Stocks of Jai Corp Ltd

Quarterly Result

MonthMar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Sales138186187179168195145130125116118107
Expenses12017217016515817714112011310910595
Operating Profit1814171410174101171312
OPM %13%7%9%8%6%9%3%8%9%6%11%11%
Other Income874512675-43667
Interest321100000000
Depreciation333333333333
Profit before tax191517151820811-35101616
Tax %27%25%26%29%2%29%63%28%-12%43%27%26%
Net Profit14121311181438-3961212
EPS in Rs0.790.650.710.600.980.800.170.47-2.190.310.650.67

Last Updated: Unknown

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales683695748706669695588636527472720594488
Expenses586583629616581616525565481423665551447
Operating Profit9711311990887963714548554441
OPM %14%16%16%13%13%11%11%11%9%10%8%7%8%
Other Income121655123182126-1233511227-26-26
Interest3332837852342516400
Depreciation18181823181718181514131313
Profit before tax197157149875518-104401306652
Tax %30%32%33%34%366%465%106%-4%17%29%20%383%
Net Profit13710710052-14-18-1-108349353-14-14
EPS in Rs7.705.985.582.94-0.79-1.02-0.11-6.061.885.192.95-0.76-0.76
Dividend Payout %6%8%9%17%-63%-49%-470%-8%27%10%17%-66%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2012-20132013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-2023
YoY Net Profit Growth (%)-21.90%-6.54%-48.00%-126.92%-28.57%94.44%-10700.00%131.48%173.53%-43.01%-126.42%
Change in YoY Net Profit Growth (%)0.00%15.36%-41.46%-78.92%98.35%123.02%-10794.44%10831.48%42.05%-216.54%-83.40%

Jai Corp Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2012-2013 to 2022-2023.

Growth

Compounded Sales Growth
10 Years:-5%
5 Years:-6%
3 Years:-1%
TTM:0%
Compounded Profit Growth
10 Years:-8%
5 Years:51%
3 Years:14%
TTM:104%
Stock Price CAGR
10 Years:13%
5 Years:25%
3 Years:36%
1 Year:-5%
Return on Equity
10 Years:0%
5 Years:0%
3 Years:-2%
Last Year:3%

Last Updated: Unknown

Balance Sheet

Last Updated: Unknown

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Equity Capital181818181818181818181818
Reserves2,2372,2952,2531,1571,2181,1041,0161,0481,1391,1971,1781,233
Borrowings464227904923622580470330236239236
Other Liabilities6254621099797735954625349
Total Liabilities2,3622,4092,3612,1882,2561,8401,6871,5941,5411,5121,4881,535
Fixed Assets223219206183275274279256230224225213
CWIP77610620661011
Investments1,1941,1701,1631,2081,269838814748699722805882
Other Assets9381,012986787706708587585611567458440
Total Assets2,3622,4092,3612,1882,2561,8401,6871,5941,5411,5121,4881,535

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +-157797186487161-5917241
Cash from Investing Activity +220275915-475152741704-60-30
Cash from Financing Activity +-223-60-149-96-39-559-78-135-158-98-17-11
Net Cash Flow-423-11-10-14-507-3-5-0

Free Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Free Cash Flow97.0067.0077.0063.00-816.00-844.00-559.00-509.00-425.00-282.00-181.00-195.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days575445414149384847333239
Inventory Days148138169222171220193206293156182243
Days Payable98132148746548
Cash Conversion Cycle197184201242207261225249334184211275
Working Capital Days389384332293-23030816262323188196241
ROCE %6%6%4%4%4%3%4%3%4%4%3%4%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthDec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
Promoters73.01%73.01%73.01%73.01%73.01%73.80%73.80%73.80%73.80%73.80%73.80%73.79%
FIIs0.58%0.64%0.62%0.73%0.78%0.92%0.76%0.92%1.44%1.73%1.68%1.61%
DIIs1.59%1.60%1.59%1.60%1.60%1.60%1.60%1.66%1.65%1.63%1.64%1.60%
Public24.82%24.76%24.78%24.67%24.61%23.68%23.85%23.64%23.13%22.85%22.90%22.99%
No. of Shareholders97,71997,39596,64493,03192,22389,86886,14283,11383,49382,99882,52587,655

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Motilal Oswal Nifty Microcap 250 Index Fund45,9580.31.391072024-11-1242851.4%
Groww Nifty Total Market Index Fund1070.0101072024-11-120%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue1.001.001.001.001.00
Basic EPS (Rs.)2.94-0.762.955.201.88
Diluted EPS (Rs.)2.94-0.762.955.201.88
Cash EPS (Rs.)3.720.433.265.973.10
Book Value[Excl.RevalReserv]/Share (Rs.)84.4468.3169.5266.3961.38
Book Value[Incl.RevalReserv]/Share (Rs.)84.4468.3169.5266.3961.38
Revenue From Operations / Share (Rs.)25.9433.3040.3526.4229.52
PBDIT / Share (Rs.)4.824.324.128.804.88
PBIT / Share (Rs.)4.143.603.398.014.02
PBT / Share (Rs.)4.130.743.207.142.64
Net Profit / Share (Rs.)3.04-0.282.535.192.24
NP After MI And SOA / Share (Rs.)2.94-0.762.955.191.88
PBDIT Margin (%)18.5812.9810.2233.2916.52
PBIT Margin (%)15.9410.818.4030.3313.60
PBT Margin (%)15.902.247.9327.018.94
Net Profit Margin (%)11.70-0.856.2619.647.58
NP After MI And SOA Margin (%)11.34-2.287.3019.636.35
Return on Networth / Equity (%)3.53-1.134.328.003.14
Return on Capital Employeed (%)4.844.364.059.924.51
Return On Assets (%)3.38-0.903.435.942.07
Asset Turnover Ratio (%)0.300.390.480.300.32
Current Ratio (X)20.5516.7413.804.2818.37
Quick Ratio (X)12.9010.107.252.1711.10
Inventory Turnover Ratio (X)1.511.843.232.142.54
Dividend Payout Ratio (NP) (%)0.00-65.574.582.607.19
Dividend Payout Ratio (CP) (%)0.00-1236.313.672.264.92
Earning Retention Ratio (%)0.00165.5795.4297.4092.81
Cash Earning Retention Ratio (%)0.001336.3196.3397.7495.08
Interest Coverage Ratio (X)478.06401.7721.8010.033.55
Interest Coverage Ratio (Post Tax) (X)304.33239.0814.076.752.65
Enterprise Value (Cr.)5053.862489.981966.321519.911146.59
EV / Net Operating Revenue (X)10.914.192.733.222.18
EV / EBITDA (X)58.7332.2626.729.6813.17
MarketCap / Net Operating Revenue (X)10.894.162.713.201.71
Retention Ratios (%)0.00165.5795.4197.3992.80
Price / BV (X)3.392.071.601.300.84
Price / Net Operating Revenue (X)10.894.162.713.201.71
EarningsYield0.01-0.010.020.060.03

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Jai Corp Ltd as of November 18, 2024 is: 190.67

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of November 18, 2024, Jai Corp Ltd is Overvalued by 36.23% compared to the current share price 299.00

Intrinsic Value of Jai Corp Ltd as of November 18, 2024 is: 147.25

Calculation basis:

  • Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of November 18, 2024, Jai Corp Ltd is Overvalued by 50.75% compared to the current share price 299.00

Last 5 Year EPS CAGR: -22.77%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The company has higher reserves (1,422.92 cr) compared to borrowings (387.92 cr), indicating strong financial stability.
  2. The company has shown consistent growth in sales (632.38 cr) and profit (58.23 cr) over the years.
  1. The stock has a low average ROCE of 4.08%, which may not be favorable.
  2. The stock has a high average Working Capital Days of 225.17, which may not be favorable.
  3. The stock has a high average Cash Conversion Cycle of 230.83, which may not be favorable.

Stock Analysis

  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Jai Corp Ltd:
    1. Net Profit Margin: 11.7%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: 4.84% (Industry Average ROCE: 15.02%)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: 3.53% (Industry Average ROE: 12.49%)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): 304.33
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 12.9
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. Stock P/E: 80.1 (Industry average Stock P/E: 37.54)
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. Total Debt / Equity: 0
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company - Qualitative Analysis

Jai Corp Ltd. is a Public Limited Listed company incorporated on 06/06/1985 and has its registered office in the State of Maharashtra, India. Company’s Corporate Identification Number(CIN) is L17120MH1985PLC036500 and registration number is 036500. Currently company belongs to the Industry of Steel - GP/GC Sheets. Company’s Total Operating Revenue is Rs. 716.14 Cr. and Equity Capital is Rs. 17.85 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Plastics - Sheets/FilmsA-3, M.I.D.C. Indl. Area, Nanded Maharashtra 431603jaicorp@jaicorpindia.com
http://www.jaicorpindia.com
Management
NamePosition Held
Mr. Anand JainChairman
Mr. Virendra JainVice Chairman
Mr. Gaurav JainManaging Director & CEO
Ms. Priyanka FadiaIndependent Director
Mr. Kaushik DevaIndependent Director
Ms. Shruti ShahIndependent Director
Ms. Amita JasaniIndependent Director
Mr. Dinesh PaliwalDirector - Works

FAQ

What is the latest intrinsic value of Jai Corp Ltd?

The latest intrinsic value of Jai Corp Ltd as on 18 November 2024 is ₹190.67, which is 36.23% lower than the current market price of ₹299.00.

What is the Market Cap of Jai Corp Ltd?

The Market Cap of Jai Corp Ltd is 5,336 Cr..

What is the current Stock Price of Jai Corp Ltd as on 18 November 2024?

The current stock price of Jai Corp Ltd as on 18 November 2024 is ₹299.

What is the High / Low of Jai Corp Ltd stocks in FY 2024?

In FY 2024, the High / Low of Jai Corp Ltd stocks is 438/249.

What is the Stock P/E of Jai Corp Ltd?

The Stock P/E of Jai Corp Ltd is 80.1.

What is the Book Value of Jai Corp Ltd?

The Book Value of Jai Corp Ltd is 70.1.

What is the Dividend Yield of Jai Corp Ltd?

The Dividend Yield of Jai Corp Ltd is 0.17 %.

What is the ROCE of Jai Corp Ltd?

The ROCE of Jai Corp Ltd is 3.85 %.

What is the ROE of Jai Corp Ltd?

The ROE of Jai Corp Ltd is 3.39 %.

What is the Face Value of Jai Corp Ltd?

The Face Value of Jai Corp Ltd is 1.00.

About the Author

Author Avatar
Getaka

Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Jai Corp Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE