JSW Cement Ltd - Stock Valuation and Financial Performance

BSE: 0 | NSE: | Cement & Construction Materials | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on JSW Cement

DeciZen not available for IPO

10 Year X-Ray of JSW Cement:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % -4.1%8.8%17.6%18.1%10.4%11.4%12.9%15.7%15.1%8.7%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 7339221,2721,5861,5962,6472,7613,4174,0994,7712,647
Sales YoY Gr.-25.7%38%24.7%0.6%65.9%4.3%23.7%20%16.4%-
Adj EPS -3.3-0.622.50.91.21.62.82.42.10
YoY Gr.-NANA28.4%-64%34.1%33.6%73%-16.3%-11.4%-
BVPS (₹) 6.97.39.41211.913.114.617.32122.90
Adj Net
Profit
-99.2-24.588.911490.1120161278233206NAN
Cash Flow from Ops. 58178300238328350842743271794-
Debt/CF from Ops. 17.963.50.36.77.23.23.614.16.1-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 23.1%24.5%20%16.4%
Adj EPS NA18.1%8.6%-11.4%
BVPS14.3%14.1%16.2%9.4%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
-31.8-7.723.523.410.59.811.817.4129.20
Op. Profit
Mgn %
2.817.522.919.321.317.221.423.217.714NAN
Net Profit
Mgn %
-13.5-2.777.25.74.55.88.25.74.3NAN
Debt to
Equity
3.43.42.50.11.921.91.61.92.1-
Working Cap
Days
10995941021601791931521662340
Cash Conv.
Cycle
-12-34-21-30-43-14-16-16540

Recent Performance Summary

Recent Performance Summary not available for IPO

Recent Performance Summary not available for IPO

Latest Financials - JSW Cement Ltd.

Standalone Consolidated
TTM EPS (₹) 0 -
TTM Sales (₹ Cr.) 2,647 -
BVPS (₹.) 0 -
Reserves (₹ Cr.) 304 -
P/BV 0.00 -
PE 0.00 -
From the Market
52 Week Low / High (₹) - / -
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 0
Equity (₹ Cr.) 0
Face Value (₹) -
Industry PE 47.4

Management X-Ray of JSW Cement:

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of JSW Cement

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales733.16921.911,272.011,586.131,595.732,647.332,761.203,416.774,099.224,770.74
Operating Expenses 712.60760.28980.661,279.651,258.702,196.392,169.612,629.693,3734,105.76
Manufacturing Costs261.10256.84261.92285.62380.88589.83536.01584.70704.35908.28
Material Costs123.2590.77201.03191.54225.81625.80584.25838.491,012.401,142.05
Employee Cost 36.7146.5669.4489.8296.65143.89170.09191.08217.53264.81
Other Costs 291.54366.11448.27712.67555.36836.87879.261,015.421,438.721,790.62
Operating Profit 20.56161.63291.35306.48337.03450.94591.59787.08726.22664.98
Operating Profit Margin (%) 2.8%17.5%22.9%19.3%21.1%17.0%21.4%23.0%17.7%13.9%
Other Income 8.185.0717.8091.6433.0765.6054.7876.09225.19135.23
Interest 133.95144.75132.55134.13190.72235.72265.42277.57282.83261.46
Depreciation 69.0245.4256.9353.5873.20107.30134.92154.28169.95232.29
Exceptional Items -16.75000000-35.4000
Profit Before Tax -190.98-23.47119.67210.41106.18173.52246.03395.92498.63306.46
Tax -83.17030.4296.2915.4955.0684.28138.07174.2499.50
Profit After Tax -107.81-23.4789.25114.1290.69118.46161.75257.85324.39206.96
PAT Margin (%) -14.7%-2.5%7.0%7.2%5.7%4.5%5.9%7.5%7.9%4.3%
Adjusted EPS (₹)-3.6-0.52.02.50.91.21.62.63.32.1
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 307.97314.06422.31542.081,171.731,290.121,441.111,707.372,067.422,261.63
Share Capital 401.51431.51450.51450.51986.35986.35986.35986.35986.35986.35
Reserves -93.54-117.45-28.2091.57185.38303.77454.76721.021,081.071,275.28
Minority Interest0000000000
Debt865.19892.971,001.671,708.842,059.332,259.912,348.052,344.463,380.834,310.75
Long Term Debt865.19883.05968.121,486.411,754.782,108.232,006.621,688.913,292.634,036.19
Short Term Debt09.9233.55222.43304.55151.68341.43655.5588.20274.56
Trade Payables218.73260.48262.47341.44498.69671.54783.78727.59748.681,018.40
Others Liabilities 208.97313.04283.73522.48577.67747.601,038.741,266.101,548.441,915.36
Total Liabilities 1,600.861,780.551,970.183,114.844,307.424,969.175,611.686,045.527,745.379,506.14

Fixed Assets

Gross Block1,410.481,523.381,552.501,563.132,403.232,937.753,296.763,725.033,973.754,607.01
Accumulated Depreciation152.22198.12254.4153.55126.42231.63366.71518.96681.65909.51
Net Fixed Assets1,258.261,325.261,298.091,509.582,276.812,706.122,930.053,206.073,292.103,697.50
CWIP 90.3986.62239.490437.31308.52452.68238.78421.72754.57
Investments 2.422.422.42164.14203.81218.20666.15840.121,004.811,465.20
Inventories103.43138.92137.26157.78212.18254.38402.79259.09327.10406.06
Trade Receivables40.5477.9981.12128.84164.48392.69409.95527.05721.23703.69
Cash Equivalents 25.6939.1117.98121.22291.5823.2573.9671.11456.5449.87
Others Assets80.13110.23193.821,033.28721.251,066.01676.10903.301,521.872,429.25
Total Assets 1,600.861,780.551,970.183,114.844,307.424,969.175,611.686,045.527,745.379,506.14

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 57.98177.76300.01238.13327.90350.18842.44743.21271.39793.77
PBT -190.98-23.47119.67210.41106.18173.52246.03395.92498.63306.46
Adjustment 194.19185.30174.34103.25234.94253.75365.39436.93250.46554.67
Changes in Working Capital 55.3416.5323.24-38.8917.81-41.46271.99-32.62-408.9739.58
Tax Paid -0.57-0.60-17.24-36.64-31.03-35.63-40.97-57.02-68.73-106.94
Cash Flow From Investing Activity -58.43-107.84-151.97-733.84-902.97-730-661.72-467.88-1,142.24-1,464.67
Capex -66.62-92.36-172.73-588.07-712.56-550.14-533.78-259.88-476.26-856.44
Net Investments 0-17.4719.47001.2212.89-8.29-299.37372.11
Others 8.191.991.29-145.77-190.41-181.08-140.83-199.71-366.61-980.34
Cash Flow From Financing Activity -40.45-75.50-150.19598.97745.43111.49-130.01-286.48944.42584.35
Net Proceeds from Shares 1004900535.3000000
Net Proceeds from Borrowing 017.86-37.9802,250.30500.440-280.72-371.53846.45
Interest Paid -133.17-142.36-135.85-135.46-195.07-236.08-236.38-285.36-267.49-244.05
Dividend Paid 0000000000
Others -7.28023.64734.43-1,845.10-152.87106.37279.601,583.44-18.05
Net Cash Flow -40.90-5.58-2.15103.26170.36-268.3350.71-11.1573.57-86.55
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)-41.17-8.9924.2423.6710.589.6211.8416.3817.199.56
ROCE (%)-4.058.8317.5618.1110.4411.3912.8715.7115.058.69
Asset Turnover Ratio0.510.620.770.620.480.620.570.660.680.55
PAT to CFO Conversion(x)N/AN/A3.362.093.622.965.212.880.843.84
Working Capital Days
Receivable Days19202024303648454955
Inventory Days54423534383040322328
Payable Days492787362480627283392289209261

JSW Cement Ltd Stock News

JSW Cement Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of JSW Cement on 01-Jan-1970 05:30 is ₹0.00.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 01-Jan-1970 05:30 the market cap of JSW Cement stood at ₹0.00.
The latest P/E ratio of JSW Cement as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of JSW Cement as of 01-Jan-1970 05:30 is 0.00.
The 52-week high of JSW Cement is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of JSW Cement is ₹2,647 ( Cr.) .

About JSW Cement Ltd

No data to display
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.