Jyothy Labs Ltd - Stock Valuation and Financial Performance

BSE: 532926 | NSE: JYOTHYLAB | Household & Personal Products | Small Cap

Jyothy Labs Share Price

440 -5.60 -1.26%
as on 28-Mar'24 16:01

DeciZen - make an informed investing decision on Jyothy Labs

Overall Rating
Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

Jyothy Labs stock performance -

mw4me loader
P/E Ratio (CD):
46.07
Market Cap:
16,142.5 Cr.
52-wk low:
180.3
52-wk high:
554

Is Jyothy Labs Ltd an attractive stock to invest in?

1. Is Jyothy Labs Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Jyothy Labs Ltd is a good quality company.

2. Is Jyothy Labs Ltd undervalued or overvalued?

The key valuation ratios of Jyothy Labs Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Jyothy Labs Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Jyothy Labs Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Jyothy Labs:

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.
Jyothy Labs Ltd has performed well in majority of the past ten years indicating its past ten year financial track record is very good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 9.4%9.9%8.7%16.9%11.8%14%12.7%15.4%11.1%15.3%-
Value Creation
Index
-0.3-0.3-0.40.3-0.10.0-0.10.1-0.20.1-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 1,3241,5151,5931,6831,6721,8141,7111,9092,1962,4862,714
Sales YoY Gr.-14.4%5.1%5.7%-0.6%8.4%-5.7%11.6%15.1%13.2%-
Adj EPS 2.23.325.74.45.64.75.94.46.29.5
YoY Gr.-49.1%-38.4%179.9%-23.6%27.5%-15.7%25.6%-25.6%41.1%-
BVPS (₹) 20.320.723.72930.636.133.538.939.342.247.1
Adj Net
Profit
80.512074208158204172216161227350
Cash Flow from Ops. 130166192163242302171402203329-
Debt/CF from Ops. 4.13.42.43.12.30.91.70.30.60-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 7.3%8.3%13.3%13.2%
Adj EPS 12.1%7.2%9.6%41.1%
BVPS8.5%6.6%8%7.3%
Share Price 15.8% 19.2% 47.3% 132%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
11.715.88.820.914.216.513.516.311.215.221.4
Op. Profit
Mgn %
11.810.91415.215.415.514.716.511.312.717.1
Net Profit
Mgn %
6.17.94.412.1910.89.610.97.29.112.9
Debt to
Equity
0.70.80.50.50.50.20.20.10.10-
Working Cap
Days
12512713614215413014413012211758
Cash Conv.
Cycle
2722172131192420161528

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 21.40%

Sales growth is growing at healthy rate in last 3 years 13.26%

Sales growth is good in last 4 quarters at 12.40%

Net Profit has been subdued in last 3 years 9.63%

Latest Financials - Jyothy Labs Ltd.

Standalone Consolidated
TTM EPS (₹) 9.6 9.5
TTM Sales (₹ Cr.) 2,711 2,714
BVPS (₹.) 29 47.1
Reserves (₹ Cr.) 1,026 1,693
P/BV 15.18 9.33
PE 46.03 46.07
From the Market
52 Week Low / High (₹) 180.30 / 553.95
All Time Low / High (₹) 10.51 / 553.95
Market Cap (₹ Cr.) 16,142
Equity (₹ Cr.) 36.7
Face Value (₹) 1
Industry PE 56.3

Management X-Ray of Jyothy Labs:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Jyothy Labs

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
Sales1,3241,5151,5931,6831,6721,8141,7111,9092,1962,486
Operating Expenses 1,1681,3521,3711,4291,4151,5321,4601,5951,9482,170
Manufacturing Costs43515758504548464860
Material Costs6947778368948759719011,0101,2831,435
Employee Cost 122165166165178193208222238260
Other Costs 309358312312311324304317379415
Operating Profit 156163222254257281251315248316
Operating Profit Margin (%) 11.8%10.8%13.9%15.1%15.4%15.5%14.7%16.5%11.3%12.7%
Other Income 8101411622820181940
Interest 55146256483533191213
Depreciation 24333130313153565850
Exceptional Items -2-20000-4-2407
Profit Before Tax 82125143179241243182235197299
Tax 1469-26624519443859
Profit After Tax 8112174204179198163191159240
PAT Margin (%) 6.1%8.0%4.6%12.1%10.7%10.9%9.5%10.0%7.2%9.6%
Adjusted EPS (₹)2.33.42.25.75.15.64.65.44.46.5
Dividend Payout Ratio (%)67%60%116%52%5%54%65%74%57%46%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 7347518601,0551,1121,3271,2291,4291,4441,549
Share Capital 18181818183737373737
Reserves 7167338421,0371,0941,2901,1921,3921,4071,512
Minority Interest21-3-7-14-21-29-38-412
Debt5274497552812172211171270
Long Term Debt52744976420000
Short Term Debt000492772152211171270
Trade Payables112132161149151179130192236214
Others Liabilities 394579881663574412477488525627
Total Liabilities 1,7691,9131,9071,9162,1032,1142,0272,1872,2912,392

Fixed Assets

Gross Block1,2961,2981,0961,1541,1761,2051,3051,3561,3761,413
Accumulated Depreciation177202285785104156209255296
Net Fixed Assets1,1191,0961,0681,0971,0911,1011,1491,1471,1221,116
CWIP 4168915142410815
Investments 6119486281131040000
Inventories174185185196188202225279297302
Trade Receivables67579411716115312294143138
Cash Equivalents 7075611031379629194211283
Others Assets275290405364398442477464510537
Total Assets 1,7691,9131,9071,9162,1032,1142,0272,1872,2912,392

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 130166192163242302171402203329
PBT 82125143179241243182235197299
Adjustment 73609881306081956336
Changes in Working Capital -6233-66-441-53105-2650
Tax Paid -19-42-52-31-25-42-39-33-31-57
Cash Flow From Investing Activity -91-26108-17-743072-129-32-48
Capex -23-16-26-574-38-42-26-21-12
Net Investments -6-1913032-8563112-105-13-43
Others -61947652137
Cash Flow From Financing Activity 37-18-302-130-145-318-304-216-167-251
Net Proceeds from Shares 263000000000
Net Proceeds from Borrowing -43538-20000000
Interest Paid -58-14-10-156-60-34-21-28-7-10
Dividend Paid -60-36-145-18-109-18-2200-147-92
Others 326-6-1464424-266-62-188-12-148
Net Cash Flow 76123-2162313-6057430
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)12.3316.299.1621.3216.5116.212.7314.3511.0816.02
ROCE (%)10.8110.5715.171617.6316.8913.7516.6113.420.03
Asset Turnover Ratio0.830.850.870.920.841.030.991.111.191.29
PAT to CFO Conversion(x)1.61.372.590.81.351.531.052.11.281.37
Working Capital Days
Receivable Days20141722302624171617
Inventory Days46424140423338393936
Payable Days62576463636263586157

Jyothy Labs Ltd Stock News

Jyothy Labs Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Jyothy Labs on 28-Mar-2024 16:01 is ₹440.0.
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 28-Mar-2024 16:01 the market cap of Jyothy Labs stood at ₹16,142.5.
The latest P/E ratio of Jyothy Labs as of 28-Mar-2024 16:01 is 46.03.
The latest P/B ratio of Jyothy Labs as of 28-Mar-2024 16:01 is 15.18.
The 52-week high of Jyothy Labs is ₹554.0 and the 52-week low is ₹180.3.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Jyothy Labs is ₹2,711 ( Cr.) .

About Jyothy Labs Ltd

Jyothy Laboratories Limited began its journey in 1983 with a single product – Ujala Supreme – in the fabric whitener category. The product was woven around a unique proposition. An iconic jingle ‘Aaya naya Ujala, chaar boondo waala’ was created to market this product. The message to the consumer was that now spotlessly clean clothes were possible by using only four drops of Ujala Supreme. Over the years, the company invested in market and product research to diversify into various household product categories such as insecticides, fabric stiffeners and soap, leading to the launch of successful products like Ujala, Maxo and Exo.

A turning point was reached in 2011, with the company’s acquisition of a controlling stake in Henkel India, the local arm of the German FMCG giant Henkel AG & Co. This business association widened the company’s opportunity landscape as consumer business segments of Jyothy Laboratories and this global giant were clubbed. The company’s pan India presence covers many manufacturing facilities and two research and development centres. Most of the company’s plants are proximate to major consumption centres and tax-friendly zones.

Business area of the company

The company is in the business of meeting the everyday needs of consumers by creating well-packaged and technologically advanced products in four segments of the fast-moving consumer goods industry. It has offerings in fabric care, dish wash, household insecticide and personal care. Its brands are household names such as Ujala, Henko, Exo, Pril, Maxo and Margo. It is also in the business of laundry services.

Key product categories

  • Fabric care
  • Dish wash
  • Household insecticides
  • Personal care
  • Laundry services

Awards

  • 2016-17: DQ Vertical Warrior Award for Innovative use of Technology in FMCG Vertical.
  • 2016-17: IDC Insights Award for Excellence in Operations 2016.
  • 2016-17: At Jyothy Laboratories, the year 2016-17 was eventful during which it was recognised for a new product launch and for innovation in IT.
  • 2017-18: Janam Global Excellence Award 2018 presented by Janam TV.
  • 2017-18: Business Reliability Award 2017 presented by Reporter Channel.
  • 2017-18: Malayalee Business Achiever Award 2018 presented by Pegasus Group.
  • 2017-18: IDC Insights Awards 2017 for excellence in operation.
  • 2018-19: Jyothy Labs was conferred with commendation certificate by IMC Ramakrishna Bajaj National Quality Award in the ‘Manufacturing Category’.
  • 2019-20: Jyothy Labs was acknowledged amongst the Top Organisations with Innovative HR Practices at the 18th Edition Asia Pacific HRM Congress.

Milestones

  • 1983: Jyothy Laboratories was started by M P Ramachandran as a proprietary concern in Kerala. Ujala was launched.
  • 1984: Ujala was sold door to door by team of six sales people in the Trichur and Malappuram districts of Kerala.
  • 1986: Jyothy Laboratories releases its first print advertisement in the Kerala-based Mathrubhoomi newspaper.
  • 1987: It also entered in the market of Tamil Nadu.
  • 1992: The company set up factory located at Chennai to manufacture Ujala.
  • 1992: The same year the company was incorporated.
  • 1994: The company set up a plant In Pondicherry.
  • 1995: The company launched Nebula, an oil-based antibacterial washing soap in Kerala
  • 1997: Jyothy Laboratories launches Ujala all over India.
  • 2000: The company launched Maxo (mosquito repellent) in West Bengal. It also launched Exo (antibacterial dish wash bar) in Kerala, Karnataka, Tamil Nadu and Andhra Pradesh.
  • 2001: The company forayed into manufacturing of incense stick business and launched Maya.
  • 2002: JLL acquired Sri Sai Homecare, which has a mosquito coil production facility in Hyderabad.
  • 2002: The company launched Jeeva Ayurvedic Soap
  • 2005: Jyothy launched Xo Liquid and Ujala Stiff and Shine in South India.
  • 2007: The company entered into deed of assignment of trademark and copyright for the More Light and Ruby brands.
  • 2008: JIL launched Ujala Stiff & Shine all over India.
  • 2010: Jyothy Laboratories Ltd launches multi-insect repellent in technological association with DRDO''2011 -  DRDO (Ministry of Defence) ties up with Jyothy Laboratories Ltd to fight insect menace2012 - Jyothy Labs - Henkel India Ltd to merge with Jyothy Laboratories Ltd.
  • 2013: Jyothy Laboratories to set up subsidiary in Bangladesh
  • 2013: Jyothy Laboratories own Emerging India Award for the year 2013
  • 2014: Jyothy Laboratories own Indian Marketing Awards for the year 2014.
  • 2014: Jyothy Laboratories own India Star Packaging Award for the year 2014.
  • 2016: Jyothy Lab gets nod to merge subsidiary with itself.
  • 2017-18: Launched two innovative products in the market - T-Shine and Maxo Incense Sticks, both of which are path-breaking in their respective categories.
  • 2018-19: New Margo Glycerine with goodness of thousand neem leaves and pure glycerine launched
  • 2018-19: Ujala Crisp & Shine ‘Gold Collection‘ launched
  • 2019-20: Launched Margo Handwash and Margo Sanitizer.
  • 2019-20: The company has launched smaller packs of Pril Liquid.
Read More Read Less
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.