Past 10 year’s financial track record analysis by Moneyworks4me indicates that JL Morison (India) Ltd is a below average quality company.
The key valuation ratios of JL Morison (India) Ltd's currently when compared to its past seem to suggest it is in the Fair zone.
No data found
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.
| Mar'14 | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % ⓘ | 4.7% | 8.3% | 5.6% | 0.5% | 5.9% | 6.3% | 3.5% | 4.1% | 4.4% | 6.9% | - |
| Value Creation Index ⓘ | -0.7 | -0.4 | -0.6 | -1.0 | -0.6 | -0.6 | -0.8 | -0.7 | -0.7 | -0.5 | - |
Growth Parameters ⓘGrowth Parameters Colour Code Guide ⓘ | |||||||||||
| Sales ⓘ | 89.2 | 91.3 | 93.9 | 74.8 | 85.5 | 86.8 | 93 | 100 | 116 | 145 | 145 |
| Sales YoY Gr. | - | 2.4% | 2.8% | -20.3% | 14.4% | 1.5% | 7.2% | 7.6% | 16.1% | 24.5% | - |
| Adj EPS ⓘ | 12.8 | 26.3 | 20.7 | 13 | 49 | 51.5 | 29.4 | 28.3 | 40.6 | 52.7 | 77.9 |
| YoY Gr. | - | 105.1% | -21.6% | -37.1% | 277.2% | 4.9% | -42.9% | -3.7% | 43.4% | 29.8% | - |
| BVPS (₹) ⓘ | 547 | 581.8 | 601 | 1,333.1 | 1,308.7 | 1,152.3 | 1,075.5 | 1,235.3 | 1,444.4 | 1,446.4 | 1,446.4 |
| Adj Net Profit ⓘ | 1.8 | 3.6 | 2.8 | 1.8 | 6.7 | 7 | 4 | 3.9 | 5.5 | 7.2 | 11 |
| Cash Flow from Ops. ⓘ | 13.4 | 4.6 | -7.4 | 5.3 | 19.2 | 0 | 0.2 | 13.9 | 3.1 | 11.3 | - |
| Debt/CF from Ops. ⓘ | 0.1 | 0.3 | -0.3 | 0.3 | 0.1 | -151.6 | 2.7 | 0 | 0.1 | 0 | - |
CAGR Colour Code Guide ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | 5.5% | 11.1% | 15.9% | 24.5% | ||||
| Adj EPS ⓘ | 17% | 1.4% | 21.5% | 29.8% | ||||
| BVPSⓘ | 11.4% | 2% | 10.4% | 0.1% | ||||
| Share Price | 8% | 5.5% | 2.9% | - | ||||
Performance Ratio Colour Code Guide ⓘ
| Mar'14 | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity % ⓘ | 2.4 | 4.7 | 3.5 | 1.3 | 3.7 | 4.2 | 2.6 | 2.5 | 3 | 3.6 | 5.4 |
| Op. Profit Mgn % ⓘ | 3.6 | 4 | 4.1 | -1 | 5.6 | 8.4 | 3.3 | 4.5 | 5.9 | 5.7 | 5.5 |
| Net Profit Mgn % ⓘ | 2 | 3.9 | 3 | 2.4 | 7.8 | 8.1 | 4.3 | 3.9 | 4.8 | 5 | 7.4 |
| Debt to Equity ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Working Cap Days ⓘ | 181 | 134 | 152 | 202 | 130 | 95 | 105 | 99 | 73 | 60 | 43 |
| Cash Conv. Cycle ⓘ | 75 | 61 | 66 | 85 | 32 | 15 | 21 | -8 | -9 | -6 | 9 |
No data to display
Return on Equity has declined versus last 3 years average to %
Sales growth has been subdued in last 3 years %
Net Profit has been subdued in last 3 years %
Sales growth is not so good in last 4 quarters at %
| Standalone | Consolidated | |
|---|---|---|
| TTM EPS (₹) | 77.9 | 25.9 |
| TTM Sales (₹ Cr.) | 145 | 89.8 |
| BVPS (₹.) ⓘ | 1,446.4 | 487.2 |
| Reserves (₹ Cr.) ⓘ | 196 | 65 |
| P/BV ⓘ | 1.40 | 4.16 |
| PE ⓘ | 25.96 | 78.24 |
| From the Market | |
|---|---|
| 52 Week Low / High (₹) | 2005.10 / 2025.00 |
| All Time Low / High (₹) | 50.00 / 2818.00 |
| Market Cap (₹ Cr.) | 276 |
| Equity (₹ Cr.) | 1.4 |
| Face Value (₹) | 10 |
| Industry PE ⓘ | 57.5 |
| Pledged * | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| PARTICULARS | Mar'14 | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 89.16 | 91.27 | 93.85 | 74.77 | 85.50 | 86.80 | 93.03 | 100.14 | 116.24 | 144.76 |
| Operating Expenses ⓘ | 89.17 | 87.63 | 90.39 | 75.61 | 80.80 | 79.95 | 90.39 | 95.77 | 109.66 | 136.76 |
| Manufacturing Costs | 0.76 | 0.97 | 5.26 | 6.53 | 9.40 | 11.82 | 12.42 | 11.75 | 14.95 | 16.23 |
| Material Costs | 55.34 | 55.63 | 52.77 | 39.89 | 38.77 | 33.08 | 37.93 | 40.04 | 45.22 | 58.96 |
| Employee Cost | 11.34 | 12.13 | 13.42 | 14.11 | 15.45 | 16.04 | 19.12 | 21.26 | 23.61 | 25.72 |
| Other Costs ⓘ | 21.74 | 18.90 | 18.94 | 15.09 | 17.18 | 19 | 20.93 | 22.71 | 25.88 | 35.85 |
| Operating Profit ⓘ | -0.01 | 3.65 | 3.46 | -0.84 | 4.69 | 6.85 | 2.64 | 4.37 | 6.58 | 8 |
| Operating Profit Margin (%) | 0.0% | 4.0% | 3.7% | -1.1% | 5.5% | 7.9% | 2.8% | 4.4% | 5.7% | 5.5% |
| Other Income ⓘ | 4.77 | 4.72 | 2.63 | 3.03 | 7.45 | 5.14 | 4.08 | 3.08 | 2.29 | 6.65 |
| Interest ⓘ | 0.44 | 0.10 | 0.06 | 0.06 | 0.05 | 0.08 | 0.09 | 0.07 | 0.05 | 0.05 |
| Depreciation ⓘ | 1.08 | 1.82 | 1.47 | 1.47 | 1.36 | 1.32 | 1.30 | 0.98 | 0.88 | 0.93 |
| Exceptional Items ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax ⓘ | 3.24 | 6.45 | 4.55 | 0.66 | 10.73 | 10.60 | 5.33 | 6.40 | 7.94 | 13.67 |
| Tax ⓘ | 0.90 | 1.53 | 1.76 | -1.22 | 1.09 | 3.33 | 1.17 | 1.39 | 1.82 | 3.04 |
| Profit After Tax | 2.34 | 4.92 | 2.79 | 1.89 | 9.64 | 7.27 | 4.16 | 5.02 | 6.12 | 10.63 |
| PAT Margin (%) | 2.6% | 5.4% | 3.0% | 2.5% | 11.3% | 8.4% | 4.5% | 5.0% | 5.3% | 7.3% |
| Adjusted EPS (₹) | 17.2 | 36.0 | 20.4 | 13.8 | 70.6 | 53.3 | 30.5 | 36.8 | 44.8 | 77.9 |
| Dividend Payout Ratio (%) | 6% | 3% | 5% | 7% | 1% | 2% | 3% | 3% | 2% | 0% |
| PARTICULARS | Mar'14 | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | ||||||||||
| Shareholders Fund | 74.66 | 79.42 | 82.04 | 181.97 | 178.63 | 157.28 | 146.81 | 168.62 | 197.16 | 197.43 |
| Share Capital ⓘ | 1.37 | 1.37 | 1.37 | 1.37 | 1.37 | 1.37 | 1.37 | 1.37 | 1.37 | 1.37 |
| Reserves ⓘ | 73.30 | 78.05 | 80.67 | 180.61 | 177.27 | 155.92 | 145.44 | 167.26 | 195.80 | 196.07 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debt | 1.32 | 1.33 | 2.14 | 1.34 | 2.13 | 1.25 | 0.33 | 0.08 | 0.25 | 0.47 |
| Long Term Debt | 0 | 0.23 | 0.23 | 0 | 0 | 0.37 | 0.23 | 0.08 | 0 | 0 |
| Short Term Debt | 1.32 | 1.10 | 1.91 | 1.34 | 2.13 | 0.89 | 0.10 | 0 | 0.25 | 0.47 |
| Trade Payables | 6.13 | 3.94 | 4.81 | 4.75 | 8.28 | 8.35 | 13.62 | 18.24 | 17.67 | 17.44 |
| Others Liabilities ⓘ | 10.03 | 9.09 | 10.55 | 6.44 | 7.48 | 8.54 | 9.90 | 9.39 | 23.48 | 23.38 |
| Total Liabilities ⓘ | 92.15 | 93.77 | 99.54 | 194.51 | 196.51 | 175.43 | 170.66 | 196.32 | 238.56 | 238.73 |
Fixed Assets | ||||||||||
| Gross Block | 35.28 | 36.93 | 27.92 | 19.46 | 20.66 | 21.44 | 20.54 | 20.31 | 20.60 | 21.11 |
| Accumulated Depreciation | 7.58 | 8.98 | 8.63 | 1.24 | 2.37 | 3.49 | 3.70 | 4.09 | 4.74 | 5.27 |
| Net Fixed Assetsⓘ | 27.70 | 27.96 | 19.29 | 18.22 | 18.29 | 17.95 | 16.84 | 16.22 | 15.86 | 15.84 |
| CWIP ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.21 |
| Investmentsⓘ | 25.86 | 31.64 | 32.65 | 136.37 | 153.45 | 115.87 | 109.85 | 143.65 | 187.84 | 187.26 |
| Inventories | 16.60 | 14.88 | 16.73 | 18.88 | 8.68 | 13.37 | 15.70 | 10.87 | 15.10 | 13.20 |
| Trade Receivables | 6 | 4.36 | 8.13 | 2.29 | 1.58 | 2.66 | 3.28 | 2.43 | 4.10 | 3.33 |
| Cash Equivalents | 3.96 | 1.91 | 1.60 | 0.82 | 2.63 | 18.60 | 13.26 | 4.40 | 3.87 | 2.68 |
| Others Assetsⓘ | 12.02 | 13.02 | 21.14 | 17.94 | 11.89 | 6.97 | 11.74 | 18.75 | 11.79 | 16.20 |
| Total Assets ⓘ | 92.15 | 93.77 | 99.54 | 194.51 | 196.51 | 175.43 | 170.66 | 196.32 | 238.56 | 238.73 |
| PARTICULARS | Mar'14 | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash Flow From Operating Activity ⓘ | 13.35 | 4.62 | -7.37 | 5.34 | 19.19 | -0.01 | 0.17 | 13.90 | 3.12 | 11.30 |
| PBT ⓘ | 3.24 | 6.45 | 4.55 | 0.66 | 10.73 | 10.60 | 5.33 | 6.40 | 7.94 | 13.67 |
| Adjustment ⓘ | -2.51 | -2.82 | -0.59 | -1.32 | -6.71 | -3.62 | -2.69 | -1.97 | -1.18 | -5.62 |
| Changes in Working Capital ⓘ | 13.33 | 0.62 | -10.12 | 6.25 | 16.05 | -3.65 | 0.6 | 10.81 | -1.64 | 5.78 |
| Tax Paid ⓘ | -0.71 | 0.37 | -1.21 | -0.25 | -0.88 | -3.34 | -3.06 | -1.35 | -2.01 | -2.53 |
| Cash Flow From Investing Activity ⓘ | -3.68 | -6.10 | 6.44 | -3.55 | -9.92 | -5.62 | -2.32 | 8 | -16.23 | -11.87 |
| Capex | 4.17 | -0.74 | -2.53 | -0.33 | 2.50 | -0.81 | -0.03 | -0.20 | -0.34 | -0.76 |
| Net Investments | -4.52 | -37.15 | 9.09 | -2.44 | -20.36 | 3.09 | -5.67 | 6.30 | -16.52 | -8.03 |
| Others ⓘ | -3.33 | 31.79 | -0.12 | -0.78 | 7.93 | -7.90 | 3.37 | 1.90 | 0.63 | -3.07 |
| Cash Flow From Financing Activityⓘ | -7.39 | -0.46 | 0.60 | -0.80 | 0.57 | -1.11 | -1.17 | -0.46 | -0.17 | 0.04 |
| Net Proceeds from Shares ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Proceeds from Borrowing ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | -0.14 | -0.15 | -0.08 | 0 |
| Interest Paid ⓘ | -0.24 | -0.08 | -0.06 | -0.06 | -0.05 | -0.07 | -0.08 | -0.07 | -0.05 | -0.05 |
| Dividend Paid ⓘ | -0.16 | -0.16 | -0.16 | -0.17 | -0.16 | -0.16 | -0.16 | -0.14 | -0.14 | -0.14 |
| Others ⓘ | -7 | -0.22 | 0.82 | -0.57 | 0.79 | -0.87 | -0.79 | -0.10 | 0.10 | 0.22 |
| Net Cash Flow ⓘ | 2.28 | -1.94 | -0.34 | 1 | 9.83 | -6.74 | -3.32 | 21.44 | -13.28 | -0.53 |
| PARTICULARS | Mar'14 | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 |
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | 3.18 | 6.38 | 3.45 | 1.43 | 5.35 | 4.33 | 2.74 | 3.18 | 3.35 | 5.39 |
| ROCE (%) | 4.68 | 8.34 | 5.59 | 0.54 | 5.92 | 6.29 | 3.54 | 4.09 | 4.36 | 6.94 |
| Asset Turnover Ratio | 0.89 | 0.98 | 0.97 | 0.52 | 0.44 | 0.47 | 0.54 | 0.55 | 0.53 | 0.61 |
| PAT to CFO Conversion(x) | 5.71 | 0.94 | -2.64 | 2.83 | 1.99 | -0 | 0.04 | 2.77 | 0.51 | 1.06 | Working Capital Days |
| Receivable Days | 53 | 21 | 24 | 25 | 8 | 9 | 12 | 10 | 10 | 9 |
| Inventory Days | 74 | 63 | 61 | 84 | 59 | 46 | 57 | 48 | 41 | 36 |
| Payable Days | 71 | 33 | 30 | 44 | 61 | 92 | 106 | 145 | 145 | 109 |
J.L. Morison (India) Ltd. was formed in 1920s as a trading outpost of J.L. Morison Son & Jones (UK) and incorporated in 1934. In its history of almost seven decades, it introduced and distributed in India brands of reputed companies, such as Sandoz, May & Baker, Nicholas, Aspro, Optrex, Scott & Turner, Beechams, Mead Johnsons, Down Brothers, Pearsalls Sutures, and Smith & Nephew. Beiersdorf AG Germany and Dr. Wild & Co. Ltd. Switzerland.
J.L. Morison (India) is a part of the Rasoi Group, racing purposefully in the new millennium under the able guidance of its visionary Chairman Mr. R.N. Mody and the team of professionals. It has been growing consistently despite the increasingly difficult terrains of the market.
The company is having state of the art factory set up to international standards, for manufacturing quality products, located at Waluj-Aurangabad, an industrial area conveniently close to Mumbai. The factory has state of the art imported machinery and high GMP standards maintained by experienced and qualified production management team and scientists.
Product range of the company includes:
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
Invest using an intelligent system with powerful data-driven tools that help you identify opportunities and make informed buy-hold-sell decisions
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
Claim your FREE 15-day access to the most practical investing handbook.
Hurry, limited to the first 10 users today!
FREE Become a savvy and confident
stock investor.
Hurry, limited to the first 10 users today!
Download APP
