Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 04 March, 2024|Author: Getaka | Social: X Twitter Profile

Fundamental Analysis of Jayant Agro Organics Ltd

About the Company - Jayant Agro Organics Ltd

Jayant Agro Organics Ltd. is a Public Limited Listed company incorporated on 07/05/1992 and has its registered office in the State of Maharashtra, India. Company’s Corporate Identification Number(CIN) is L24100MH1992PLC066691 and registration number is 066691. Currently Company is involved in the business activities of Manufacture of organic and inorganic chemical compounds. Company’s Total Operating Revenue is Rs. 1086.87 Cr. and Equity Capital is Rs. 15.00 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Edible Oils & Solvent Extraction701, Tower A, Peninsula Business Park, Mumbai Maharashtra 400013investors@jayantagro.com
http://www.jayantagro.com
Management
NamePosition Held
Mr. Abhay V UdeshiChairman & Wholetime Director
Mr. Hemant V UdeshiManaging Director
Mr. Varun A UdeshiWhole Time Director
Dr. Subhash V UdeshiWhole Time Director
Mr. Pankaj M MehtaIndependent Director
Mrs. Sucheta N ShahIndependent Director
Mr. Mukesh C KhagramIndependent Director
Mr. Sanjay J MariwalaIndependent Director
Mr. Vijay Kumar BhandariIndependent Director

Jayant Agro Organics Ltd. Share Price Update

Share PriceValue
Today₹233.20
Previous Day₹236.50

Basic Stock Data of Jayant Agro Organics Ltd

Market Cap 696 Cr.
Current Price 232
High / Low292/141
Stock P/E14.0
Book Value 173
Dividend Yield2.16 %
ROCE13.2 %
ROE10.1 %
Face Value 5.00

Data Source: screener.in

Jayant Agro Organics Ltd Quarterly Results

MonthSep 2020Dec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023
Sales385507484642641713593945695525607555540
Expenses368483445605603675554909672512582534513
Operating Profit18243938383739362413242127
OPM %5%5%8%6%6%5%7%4%3%3%4%4%5%
Other Income100000101010-0
Interest4435533533222
Depreciation3333334444444
Profit before tax1117332930313327176201621
Tax %25%26%26%26%26%26%25%24%29%31%27%27%24%
Net Profit812242222232521125141216
EPS in Rs2.423.737.707.017.097.328.116.513.821.524.593.565.25

Jayant Agro Organics Ltd Quarterly Chart

Jayant Agro Organics Ltd Profit & Loss

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales1,8321,6211,5381,5811,3751,6622,5492,4382,5081,6392,5892,7722,131
Expenses1,7441,5271,4611,5231,3021,5372,4052,2992,5201,5422,4372,6742,040
Operating Profit8894775873124145139-12971529791
OPM %5%6%5%4%5%7%6%6%-0%6%6%4%4%
Other Income65237446852221
Interest3836354228325445401416138
Depreciation8131412121111111413141514
Profit before tax4850521138868691-61711247169
Tax %35%28%22%2%34%33%34%36%43%26%26%27%
Net Profit3136411125585758-3453925252
EPS in Rs10.4512.0813.533.518.0918.3117.8218.60-10.7216.0029.5316.4516.57
Dividend Payout %10%9%11%14%23%24%11%11%0%6%10%30%

Jayant Agro Organics Ltd Profit & Loss Yearly Chart

Jayant Agro Organics Ltd Growth

Compounded Sales Growth
10 Years:6%
5 Years:2%
3 Years:3%
TTM:-23%
Compounded Profit Growth
10 Years:3%
5 Years:-2%
3 Years:52%
TTM:-17%
Stock Price CAGR
10 Years:18%
5 Years:5%
3 Years:17%
1 Year:41%
Return on Equity
10 Years:12%
5 Years:11%
3 Years:15%
Last Year:10%

Jayant Agro Organics Ltd Balance Sheet

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Sep 2023
Equity Capital88888815151515151515
Reserves139166213213238274307362310366451492503
Borrowings25830738125827341455644518216614987115
Other Liabilities135100156103136115157198113131170167158
Total Liabilities5395817575816548111,0361,020621678785761790
Fixed Assets201221221231228221219221225217228233229
CWIP121615673421819123658
Investments100001111121011111212
Other Assets325344520343419577802784367431534481492
Total Assets5395817575816548111,0361,020621678785761790

Jayant Agro Organics Ltd Reserves and Borrowings Chart

Jayant Agro Organics Ltd Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Cash from Operating Activity 7030-2317612-104-791703444065123
Cash from Investing Activity -32-325-9-7-6-5-6-28-6-17-41
Cash from Financing Activity -35-530-166-69285-163-313-36-35-88
Net Cash Flow4-6121-1-18113-112-7

Jayant Agro Organics Ltd Financial Efficiency Indicators

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Debtor Days232736243536353323352019
Inventory Days263363315688778425625641
Days Payable1991813191112207181614
Cash Conversion Cycle30518142721131009741796047
Working Capital Days3452845377111999538735546
ROCE %22%19%16%10%13%19%17%16%-3%16%23%13%

Jayant Agro Organics Ltd Financial Efficiency Indicators Chart

Jayant Agro Organics Ltd Share Holding Pattern

MonthMar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Promoters66.40%66.40%66.41%66.44%66.44%66.44%66.44%67.13%67.13%67.13%67.13%67.13%
FIIs0.00%0.01%0.01%0.07%0.06%0.09%0.14%0.08%0.04%0.09%0.05%0.16%
DIIs0.03%0.07%0.06%0.07%0.07%0.06%0.02%0.02%0.02%0.02%0.02%0.02%
Public33.57%33.52%33.52%33.42%33.43%33.40%33.38%32.76%32.81%32.76%32.81%32.69%
No. of Shareholders10,50812,68314,21613,69713,77914,55214,54114,66014,35413,50613,60813,939

Jayant Agro Organics Ltd Shareholding Pattern Chart

No. of Jayant Agro Organics Ltd Shareholders

This stock is not held by any mutual fund

Jayant Agro Organics Ltd ROCE Trend

Jayant Agro Organics Ltd EPS Trend

Jayant Agro Organics Ltd Key Financial Ratios

MonthMar 23Mar 22Mar 21Mar 20Mar 19
FaceValue5.005.005.005.005.00
Basic EPS (Rs.)16.4529.5316.00-10.7218.60
Diluted EPS (Rs.)16.4529.5316.00-10.7218.60
Cash EPS (Rs.)22.2435.2421.92-6.8323.08
Book Value[Excl.RevalReserv]/Share (Rs.)179.40164.90135.05114.86132.97
Book Value[Incl.RevalReserv]/Share (Rs.)179.40164.90135.05114.86132.97
Revenue From Operations / Share (Rs.)923.87863.11546.28835.86811.11
PBDIT / Share (Rs.)32.9751.1132.82-2.0348.83
PBIT / Share (Rs.)27.8446.5628.32-6.8445.07
PBT / Share (Rs.)23.3941.3223.52-20.3830.13
Net Profit / Share (Rs.)17.1130.6917.42-11.6519.33
NP After MI And SOA / Share (Rs.)16.4529.5316.00-10.7218.60
PBDIT Margin (%)3.565.926.00-0.246.01
PBIT Margin (%)3.015.395.18-0.815.55
PBT Margin (%)2.534.784.30-2.433.71
Net Profit Margin (%)1.853.553.18-1.392.38
NP After MI And SOA Margin (%)1.783.422.92-1.282.29
Return on Networth / Equity (%)9.7218.9912.60-9.8814.81
Return on Capital Employeed (%)14.2526.3019.17-5.4630.09
Return On Assets (%)6.4811.287.13-5.165.46
Long Term Debt / Equity (X)0.020.010.010.030.01
Total Debt / Equity (X)0.160.310.390.541.17
Asset Turnover Ratio (%)1.791.891.301.181.01
Current Ratio (X)2.632.031.811.421.36
Quick Ratio (X)1.160.790.860.800.55
Inventory Turnover Ratio (X)3.854.573.642.371.67
Dividend Payout Ratio (NP) (%)18.233.380.00-22.4910.39
Dividend Payout Ratio (CP) (%)13.902.930.00-40.858.64
Earning Retention Ratio (%)81.7796.620.00122.4989.61
Cash Earning Retention Ratio (%)86.1097.070.00140.8591.36
Interest Coverage Ratio (X)7.419.766.83-0.143.27
Interest Coverage Ratio (Post Tax) (X)4.856.864.630.132.29
Enterprise Value (Cr.)543.62901.78576.89359.65995.94
EV / Net Operating Revenue (X)0.190.340.350.140.40
EV / EBITDA (X)5.505.885.86-59.146.80
MarketCap / Net Operating Revenue (X)0.150.280.240.060.22
Retention Ratios (%)81.7696.610.00122.4989.60
Price / BV (X)0.871.601.070.521.43
Price / Net Operating Revenue (X)0.150.280.240.060.22
EarningsYield0.110.110.11-0.180.10

Jayant Agro Organics Ltd Profitability Ratios (%)

Jayant Agro Organics Ltd Liquidity Ratios

Jayant Agro Organics Ltd Liquidity Ratios (%)

Jayant Agro Organics Ltd Interest Coverage Ratios (%)

Jayant Agro Organics Ltd Valuation Ratios

Fair Value of Jayant Agro Organics Ltd Stock

Fair Value: ₹249.91

The stock is undervalued by 7.72% compared to the current price ₹232

*Investments are subject to market risks

Strength and Weakness of Jayant Agro Organics Ltd Stock

StrengthWeakness
  1. The stock has a high average ROCE of 15.08%, which is a positive sign.
  2. The company has higher reserves (310.31 cr) compared to borrowings (276.23 cr), indicating strong financial stability.
  3. The company has shown consistent growth in sales (1.46 cr) and profit (56.62 cr) over the years.
  1. The stock is trading at a high valuation with an average P/B ratio of 28.19 and average Dividend Yield of 3.66%.
  2. The stock has a high average Working Capital Days of 68.08, which may not be favorable.
  3. The stock has a high average Cash Conversion Cycle of 67.75, which may not be favorable.

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 Jayant Agro Organics 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