Past 10 year's financial track record analysis by Moneyworks4me indicates that Jayant Agro-Organics Ltd is a average quality company.
The key valuation ratios of Jayant Agro-Organics Ltd's currently when compared to its past seem to suggest it is in the Fair zone.
The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Jayant Agro-Organics Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.
| Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % ⓘ | 10% | 13.6% | 22.2% | 19.6% | 18.5% | -7.3% | 13.7% | 27.1% | 14% | 13.4% | - |
| Value Creation Index ⓘ | -0.3 | 0.0 | 0.6 | 0.4 | 0.3 | -1.5 | 0.0 | 0.9 | -0 | 0.0 | - |
Growth Parameters ⓘGrowth Parameters Colour Code Guide ⓘ | |||||||||||
| Sales ⓘ | 655 | 562 | 656 | 780 | 805 | 847 | 676 | 1,087 | 1,140 | 1,004 | 1,111 |
| Sales YoY Gr. | - | -14.2% | 16.9% | 18.8% | 3.2% | 5.2% | -20.2% | 60.8% | 4.9% | -11.9% | - |
| Adj EPS ⓘ | 4 | 7.1 | 14.9 | 14.4 | 17.3 | -8 | 11.5 | 26.3 | 14.7 | 14.6 | 17.8 |
| YoY Gr. | - | 78.2% | 109.3% | -3% | 19.6% | -146.4% | NA | 128.7% | -43.9% | -0.9% | - |
| BVPS (₹) ⓘ | 62.3 | 68.5 | 79.3 | 90.1 | 105.6 | 91.4 | 104.3 | 128.9 | 140.1 | 149.2 | 151.9 |
| Adj Net Profit ⓘ | 12 | 21.3 | 44.6 | 43.3 | 51.8 | -24.1 | 34.4 | 78.8 | 44.2 | 43.8 | 53 |
| Cash Flow from Ops. ⓘ | 109 | 48.6 | -51.3 | 18.7 | 58.5 | 118 | 44.2 | 53.7 | 51.1 | 59.1 | - |
| Debt/CF from Ops. ⓘ | 1.3 | 2.1 | -3.5 | 10.3 | 2.7 | 0.7 | 1.3 | 0.6 | 0.4 | 0.6 | - |
CAGR Colour Code Guide ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | 4.9% | 4.5% | 14.1% | -11.9% | ||||
| Adj EPS ⓘ | 15.5% | -3.3% | 8.3% | -0.9% | ||||
| BVPSⓘ | 10.2% | 7.2% | 12.7% | 6.5% | ||||
| Share Price | 15.6% | 16.8% | 8.7% | 6.7% | ||||
Performance Ratio Colour Code Guide ⓘ
| Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity % ⓘ | 6.5 | 10.9 | 20.1 | 17 | 17.7 | -8.2 | 11.7 | 22.5 | 10.9 | 10.1 | 11.8 |
| Op. Profit Mgn % ⓘ | 6.1 | 8.7 | 12.7 | 11.7 | 12 | -2.5 | 8.7 | 10.7 | 6.3 | 7.1 | 7.8 |
| Net Profit Mgn % ⓘ | 1.8 | 3.8 | 6.8 | 5.6 | 6.4 | -2.8 | 5.1 | 7.3 | 3.9 | 4.4 | 4.8 |
| Debt to Equity ⓘ | 0.8 | 0.5 | 0.8 | 0.7 | 0.5 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | 0 |
| Working Cap Days ⓘ | 129 | 120 | 133 | 147 | 158 | 124 | 117 | 82 | 85 | 97 | 44 |
| Cash Conv. Cycle ⓘ | 62 | 67 | 89 | 113 | 125 | 96 | 90 | 62 | 64 | 70 | 33 |
Sales growth is growing at healthy rate in last 3 years 14.11%
Sales growth is good in last 4 quarters at 13.12%
Return on Equity has declined versus last 3 years average to 11.80%
Net Profit has been subdued in last 3 years 8.32%
| Standalone | Consolidated | |
|---|---|---|
| TTM EPS (₹) | 17.8 | 18.6 |
| TTM Sales (₹ Cr.) | 1,111 | 2,369 |
| BVPS (₹.) ⓘ | 151.9 | 183.4 |
| Reserves (₹ Cr.) ⓘ | 441 | 535 |
| P/BV ⓘ | 1.81 | 1.50 |
| PE ⓘ | 15.45 | 14.83 |
| From the Market | |
|---|---|
| 52 Week Low / High (₹) | 199.05 / 355.00 |
| All Time Low / High (₹) | 3.75 / 571.45 |
| Market Cap (₹ Cr.) | 825 |
| Equity (₹ Cr.) | 15 |
| Face Value (₹) | 5 |
| Industry PE ⓘ | 55.9 |
| Pledged * | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 655 | 562 | 656 | 780 | 805 | 847 | 676 | 1,087 | 1,140 | 1,004 |
| Operating Expenses ⓘ | 616 | 513 | 573 | 691 | 715 | 870 | 618 | 973 | 1,071 | 934 |
| Manufacturing Costs | 103 | 84 | 110 | 137 | 146 | 136 | 117 | 200 | 219 | 188 |
| Material Costs | 466 | 387 | 412 | 496 | 504 | 673 | 421 | 658 | 739 | 664 |
| Employee Cost | 16 | 18 | 22 | 24 | 27 | 30 | 28 | 33 | 36 | 41 |
| Other Costs ⓘ | 31 | 24 | 30 | 33 | 39 | 31 | 52 | 82 | 76 | 40 |
| Operating Profit ⓘ | 38 | 49 | 83 | 89 | 90 | -24 | 57 | 114 | 69 | 70 |
| Operating Profit Margin (%) | 5.9% | 8.7% | 12.7% | 11.5% | 11.2% | -2.8% | 8.5% | 10.5% | 6.0% | 7.0% |
| Other Income ⓘ | 7 | 3 | 5 | 4 | 5 | 2 | 2 | 2 | 2 | 2 |
| Interest ⓘ | 24 | 12 | 12 | 22 | 13 | 14 | 5 | 3 | 3 | 4 |
| Depreciation ⓘ | 9 | 9 | 8 | 8 | 8 | 9 | 9 | 9 | 11 | 11 |
| Exceptional Items ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax ⓘ | 13 | 32 | 68 | 64 | 74 | -44 | 45 | 104 | 57 | 58 |
| Tax ⓘ | 2 | 10 | 22 | 21 | 26 | -18 | 11 | 27 | 15 | 15 |
| Profit After Tax | 11 | 22 | 46 | 42 | 48 | -26 | 34 | 77 | 42 | 44 |
| PAT Margin (%) | 1.7% | 3.8% | 7.0% | 5.4% | 5.9% | -3.0% | 5.0% | 7.1% | 3.7% | 4.3% |
| Adjusted EPS (₹) | 3.8 | 7.2 | 15.3 | 14.1 | 15.8 | -8.6 | 11.2 | 25.7 | 14.0 | 14.5 |
| Dividend Payout Ratio (%) | 13% | 26% | 29% | 14% | 13% | 0% | 9% | 12% | 36% | 52% |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | ||||||||||
| Shareholders Fund | 187 | 205 | 238 | 270 | 317 | 274 | 313 | 387 | 420 | 448 |
| Share Capital ⓘ | 8 | 8 | 8 | 15 | 15 | 15 | 15 | 15 | 15 | 15 |
| Reserves ⓘ | 179 | 198 | 230 | 255 | 302 | 259 | 298 | 372 | 405 | 433 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debt | 129 | 94 | 174 | 188 | 151 | 81 | 44 | 27 | 20 | 34 |
| Long Term Debt | 12 | 5 | 1 | 11 | 6 | 8 | 7 | 3 | 13 | 10 |
| Short Term Debt | 117 | 90 | 173 | 177 | 144 | 73 | 37 | 24 | 8 | 23 |
| Trade Payables | 17 | 22 | 25 | 19 | 35 | 20 | 21 | 26 | 17 | 23 |
| Others Liabilities ⓘ | 55 | 59 | 44 | 43 | 47 | 42 | 42 | 40 | 40 | 43 |
| Total Liabilities ⓘ | 388 | 381 | 481 | 520 | 549 | 417 | 420 | 479 | 497 | 547 |
Fixed Assets | ||||||||||
| Gross Block | 226 | 233 | 177 | 185 | 194 | 204 | 208 | 227 | 239 | 302 |
| Accumulated Depreciation | 54 | 62 | 13 | 21 | 29 | 39 | 48 | 57 | 68 | 78 |
| Net Fixed Assetsⓘ | 173 | 170 | 164 | 164 | 165 | 165 | 161 | 170 | 172 | 224 |
| CWIP ⓘ | 5 | 0 | 3 | 3 | 2 | 18 | 19 | 11 | 35 | 20 |
| Investmentsⓘ | 15 | 15 | 16 | 16 | 16 | 15 | 15 | 16 | 19 | 26 |
| Inventories | 70 | 91 | 181 | 212 | 255 | 91 | 105 | 116 | 100 | 87 |
| Trade Receivables | 43 | 45 | 61 | 78 | 65 | 90 | 92 | 106 | 121 | 122 |
| Cash Equivalents | 9 | 9 | 3 | 4 | 3 | 6 | 2 | 15 | 8 | 7 |
| Others Assetsⓘ | 73 | 49 | 53 | 43 | 44 | 31 | 26 | 46 | 42 | 63 |
| Total Assets ⓘ | 388 | 381 | 481 | 520 | 549 | 417 | 420 | 479 | 497 | 547 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash Flow From Operating Activity ⓘ | 109 | 49 | -51 | 19 | 59 | 118 | 44 | 54 | 51 | 59 |
| PBT ⓘ | 13 | 32 | 68 | 64 | 74 | -44 | 45 | 104 | 57 | 58 |
| Adjustment ⓘ | 29 | 18 | 21 | 22 | 17 | 23 | 34 | 12 | 14 | 15 |
| Changes in Working Capital ⓘ | 67 | 6 | -126 | -45 | -6 | 148 | -32 | -38 | -3 | -1 |
| Tax Paid ⓘ | 0 | -7 | -14 | -21 | -26 | -9 | -3 | -24 | -16 | -13 |
| Cash Flow From Investing Activity ⓘ | -5 | 0 | -2 | -5 | -4 | -25 | -5 | -11 | -36 | -54 |
| Capex | -12 | -2 | -4 | -8 | -9 | -26 | -5 | -11 | -33 | -48 |
| Net Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -3 | -7 |
| Others ⓘ | 7 | 2 | 2 | 3 | 4 | 0 | 0 | 0 | 0 | 0 |
| Cash Flow From Financing Activityⓘ | -105 | -48 | 47 | -13 | -55 | -90 | -43 | -30 | -22 | -7 |
| Net Proceeds from Shares ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Proceeds from Borrowing ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | -2 |
| Interest Paid ⓘ | -24 | -12 | -12 | -22 | -13 | -14 | -5 | -3 | -3 | -4 |
| Dividend Paid ⓘ | -1 | -2 | -17 | -4 | -4 | -6 | 0 | -3 | 0 | 0 |
| Others ⓘ | -80 | -35 | 76 | 13 | -38 | -70 | -38 | -24 | -29 | -1 |
| Net Cash Flow ⓘ | 0 | 0 | -6 | 1 | -1 | 3 | -4 | 13 | -7 | -1 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | 6.14 | 11.02 | 20.75 | 16.7 | 16.19 | -8.69 | 11.45 | 22.02 | 10.42 | 10.04 |
| ROCE (%) | 10.02 | 13.64 | 22.15 | 19.57 | 18.53 | -7.3 | 13.73 | 27.09 | 13.97 | 13.38 |
| Asset Turnover Ratio | 1.52 | 1.47 | 1.54 | 1.56 | 1.51 | 1.75 | 1.62 | 2.42 | 2.33 | 1.92 |
| PAT to CFO Conversion(x) | 9.91 | 2.23 | -1.11 | 0.45 | 1.23 | N/A | 1.29 | 0.7 | 1.21 | 1.34 | Working Capital Days |
| Receivable Days | 31 | 28 | 29 | 32 | 32 | 33 | 49 | 33 | 36 | 44 |
| Inventory Days | 47 | 52 | 75 | 92 | 106 | 74 | 53 | 37 | 35 | 34 |
| Payable Days | 21 | 18 | 21 | 16 | 19 | 15 | 18 | 13 | 11 | 11 |
Jayant Agro-Organics Company was incorporated on May 7, 1992 as a private limited company and subsequently became a public limited company by passing special resolution.
Jayant Agro-Organics is an emerging global oleo chemical company with leadership in the castor-based specialty chemicals industry. With proven research capabilities, strict adherence to stringent quality controls conforming to international standards and flawless record of honoring delivery schedules it is no wonder that Jayant Agro-Organics is the preferred partner of choice worldwide for sourcing of castor oil and castor oil derivatives. With the long-term approach they have adopted to the industry it is no wonder that they balance customer requirement equations not only chemically but also economically. Since ages, India has been known for unique contributions in more spheres than one. Today, India has carved out a distinct name in the field of castor oil and its derivatives in the world market.
Castor oil’s chemical structure is of great interest because of the wide assortment of reactions it offers to the oleo-chemical industry and the unique chemicals that can be derived from it. These derivatives are on par with the petrochemical products for use in several industrial applications. Infact, they are considerably superior since they are from renewable sources, bio-degradable and eco-friendly. The promoters of Jayant Agro-Organics realised the potentialities of castor oil more than 5 decades agro. Gifted with rare vision and foresight they explored the immense possibilities in castor by laying tremendous emphasis on R & D, which has resulted in Jayant Agro-Organics offering the largest range of castor-based products in the world.
Jayant Agro-Organics is a public listed company, traded on Bombay Stock Exchange (BSE) and the National Stock Exchange (NSE). It is a 100% export oriented unit (EOU unit) and leading the castor based industry in India. The company has people with vast experience in castor oil and its derivatives manufacturing – delivering much more than molecules, converting the molecules to products for markets and turning ideas into solutions. Great solutions are the results of inspiration, hard work, dedication and team work.
The company's strength is strong research-based innovation of castor-based chemical products and identifying new applications thereby creating new markets.
Product range of the company includes:
Agriculture
Food
Paper
Plastics & Rubber
Textile Chemicals Surfactants
Perfumeries
Cosmetics Castor Oil
Electronics & Tele- Communications
Pharmaceuticals
Paints, Inks & Adhesives
Lubricants
MoneyWorks4Me rating and ranking of funds for SIP is available to subscribers only. Moneyworks4Me is not a rating and ranking agency, however it is required that users have a way of selecting funds and building a Portfolio. The method used by it are described below to enable users to understand the logic behind the rating and ranking Subscriber will find more details on this in the various content made available from time to time. In case you need more please write to besafe@moneyworks4Me.com
MoneyWorks4Me rates and ranks mutual funds based on the following data-driven system:
Funds ranking in screeners: Performance Consistency and Quality are two parameters used for ranking funds for SIP. The ranking as follows GG, GO, GR, OG, OO, OR, RG, RO and RR.
With the same color-coded funds, the one with the higher Average 3-year rolling returns (over 5 to 10 years), the number that appears in the Performance tag, ranks higher.
Here is the summary:
The third tag Upside Potential is not relevant for SIP. It is relevant for lumpsum investments in Mutual Funds.
Make an informed decision for Stocks
Buy quality Stocks when they are available at reasonable prices and supported by an upward price trend and Sell when they are Overvalued using the Decizen Rating System. Covers 3500+ stocks
Download APP
