JK Sugar Ltd. (Amalgamated) - Stock Valuation and Financial Performance

BSE: 532519 | NSE: | Sugar | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on JK Sugar

M-Cap below 100cr DeciZen not available

JK Sugar Ltd. (Amalgamated) stock performance -

mw4me loader
P/E Ratio (SA):
50.99
Market Cap:
18.1 Cr.
52-wk low:
15
52-wk high:
15.1

Is an attractive stock to invest in?

1. Is a good quality company?

Data is not available for this company.

2. Is undervalued or overvalued?

No data found

3. Is a good buy now?

No data found

10 Year X-Ray of JK Sugar:

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'03Mar'04Mar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12TTM
ROCE % -4.5%3.5%12.4%8.3%-1.1%2.2%4.4%1.4%-9%-11.6%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 10878.79414011810412298.6159161106
Sales YoY Gr.--27.1%19.4%49.1%-15.9%-11.3%16.8%-19.2%60.8%1.3%-
Adj EPS -27.4-4.8115.4-5.7-2.2-1.2-2.6-12.4-13.20.3
YoY Gr.-NANA-51%-205.2%NANANANANA-
BVPS (₹) 020.727.931.824.92219.7162.6-1415.6
Adj Net
Profit
-14.4-2.511.45.6-5.9-2.2-1.3-2.7-12.9-15.90
Cash Flow from Ops. 280.63.464.79.3-25.348.9-4.654.9-57.5-
Debt/CF from Ops. 419234.616.8-3.81.2-15.70.7-1.8-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 4.5%6.4%9.6%1.3%
Adj EPS NANANANA
BVPSNA-189.1%-189.3%-632.3%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'03Mar'04Mar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12TTM
Return on
Equity %
-50-9.133.112.5-13.7-5.9-3.6-8.4-55.5-182.836
Op. Profit
Mgn %
1.315.731.215.92.27.98.87.2-4.10.77.5
Net Profit
Mgn %
-13.3-3.212.14-5-2.1-1-2.7-8.1-9.90.3
Debt to
Equity
3.94.62.81.41.62.61.72.42.386.71.3
Working Cap
Days
0268294209218289233308191144161
Cash Conv.
Cycle
01972075335117-22134-119-20-65

Recent Performance Summary

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 %

Latest Financials - JK Sugar Ltd. (Amalgamated)

Standalone Consolidated
TTM EPS (₹) 0.3 -
TTM Sales (₹ Cr.) 106 -
BVPS (₹.) 15.6 -
Reserves (₹ Cr.) 7 -
P/BV 0.96 -
PE 50.99 -
From the Market
52 Week Low / High (₹) 15.00 / 15.08
All Time Low / High (₹) 7.55 / 98.00
Market Cap (₹ Cr.) 18.1
Equity (₹ Cr.) 12
Face Value (₹) 10
Industry PE 15

Management X-Ray of JK Sugar:

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 JK Sugar

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'03Mar'04Mar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12
Sales107.9078.7193.95140.06117.79104.47121.9898.60158.59160.58
Operating Expenses 106.5466.4464.69118.25115.2296.20111.3691.50165.09159.43
Manufacturing Costs5.946.766.477.468.809.867.186.625.105.98
Material Costs92.8551.3149.53101.2396.6676.5094.3575.45151.01142.77
Employee Cost 5.355.805.976.037.127.386.276.826.567.73
Other Costs 2.402.582.723.532.642.463.572.602.432.95
Operating Profit 1.3712.2729.2621.812.578.2710.617.10-6.501.16
Operating Profit Margin (%) 1.3%15.6%31.1%15.6%2.2%7.9%8.7%7.2%-4.1%0.7%
Other Income 0.210.370.200.230.871.431.850.950.470.35
Interest 11.5610.6910.667.996.716.918.885.758.409.84
Depreciation 4.374.494.624.794.864.934.9555.085.22
Exceptional Items 00-3.21000000-7.88
Profit Before Tax -14.36-2.5310.979.26-8.14-2.13-1.37-2.70-19.52-21.43
Tax 001.834.03-2.24-0.1500-6.790
Profit After Tax -14.36-2.539.155.22-5.90-1.98-1.37-2.70-12.74-21.43
PAT Margin (%) -13.3%-3.2%9.7%3.7%-5.0%-1.9%-1.1%-2.7%-8.0%-13.3%
Adjusted EPS (₹)-27.4-4.88.85.0-5.7-1.9-1.3-2.6-12.3-17.8
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'03Mar'04Mar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12

Equity and Liabilities

Shareholders Fund 28.7326.2042.6846.5939.4736.4333.9730.0816.221.17
Share Capital 20.2420.2423.8623.8623.8623.8623.8623.8623.8630.05
Reserves 8.495.9618.8222.7315.6112.5710.116.22-7.64-28.88
Minority Interest0000000000
Debt111.24117.90117.1263.3062.8795.2458.8772.0222.8191.73
Long Term Debt111.24117.90117.1263.3062.8795.2458.8772.0216.2659.81
Short Term Debt000000006.5531.92
Trade Payables15.9913.1327.1851.9757.1054.7944.7488.1592.1148.06
Others Liabilities 4.667.273.718.095.766.240.572.729.4615.31
Total Liabilities 160.62164.50190.69169.95165.20192.69138.15192.98140.61156.27

Fixed Assets

Gross Block101.85103.59108.40108.51110.63110.84111.46113.73115.10118.55
Accumulated Depreciation4.378.8413.4618.0722.9027.6932.5437.5442.4547.61
Net Fixed Assets97.4894.7594.9590.4487.7383.1478.9276.1972.6670.94
CWIP 0.070.090.010.080.030.280.21000.07
Investments 0.030.0300000000
Inventories49.3461.8987.5366.2365.9796.1153.19109.3549.8458.91
Trade Receivables6.774.482.914.393.665.690.722.812.079.82
Cash Equivalents 5.151.222.524.623.753.151.311.7511.0811.19
Others Assets1.792.042.764.194.074.313.792.884.955.33
Total Assets 160.62164.50190.69169.95165.20192.69138.15192.98140.61156.27

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'03Mar'04Mar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12
Cash Flow From Operating Activity 27.990.613.3964.659.27-25.2548.87-4.5954.89-57.51
PBT -14.36-2.5314.189.26-8.14-2.13-1.37-2.70-19.52-13.55
Adjustment 16.2215.4715.3913.3111.5411.4413.9210.7912.7913.90
Changes in Working Capital 26.33-12.05-9.0543.055.98-34.5836.42-12.6561.63-49.97
Tax Paid 00-0.01-0.96-0.120.02-0.09-0.02-0.01-0.01
Cash Flow From Investing Activity -1.88-1.79-4.71-0.84-2.04-0.19-0.72-1.98-1.14-3.28
Capex -4.32-1.83-4.76-0.87-2.12-0.25-0.81-2.06-1.40-3.60
Net Investments 000.010000000
Others 2.440.040.040.030.080.070.090.080.260.32
Cash Flow From Financing Activity -20.94-2.752.60-61.71-8.1124.85-507-44.4560.85
Net Proceeds from Shares 0.050000000020.70
Net Proceeds from Borrowing -9.97000-0.4332.370000
Interest Paid -11.02-9.41-10.09-7.89-7.68-7.52-8.49-4.99-8.41-9.85
Dividend Paid 0000000000
Others 06.6612.70-53.8200-41.5111.99-36.0550
Net Cash Flow 5.17-3.931.282.10-0.88-0.59-1.840.439.300.06
PARTICULARSMar'03Mar'04Mar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12
Ratios
ROE (%)-107.65-20.9446.0116.9-20.09-8.16-6.34-14.62-131.950
ROCE (%)-25.7614.2612.81-1.344.086.73.13-14.31-14.87
Asset Turnover Ratio0.710.530.560.810.740.630.780.620.981.12
PAT to CFO Conversion(x)N/AN/A0.3712.39N/AN/AN/AN/AN/AN/A
Working Capital Days
Receivable Days2224139121596513
Inventory Days158237273192194261212290177119
Payable Days63104149143206267193321218179

JK Sugar Ltd. (Amalgamated) Stock News

JK Sugar Ltd. (Amalgamated) FAQs

Company share prices are keep on changing according to the market conditions. The closing price of JK Sugar 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 JK Sugar stood at ₹18.05.
The latest P/E ratio of JK Sugar as of 01-Jan-1970 05:30 is 50.99.
The latest P/B ratio of JK Sugar as of 01-Jan-1970 05:30 is 0.96.
The 52-week high of JK Sugar is ₹15.08 and the 52-week low is ₹15.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of JK Sugar is ₹106.4 ( Cr.) .

About JK Sugar Ltd. (Amalgamated)

JK Sugar Ltd. is a modern integrated sugar plant located in the rich sugar belt of Uttar Pradesh. Using sugarcane as its raw material the plant crushes 5,000 tonnes a day to produce high quality crystal white sugar as a finished product. The quality of sugar produced by JK Sugar commands customer preference and enjoys a good brand image in the market. It adds value to its business by using Bagasse, one of the by-products, to co-generate power that in turn is supplied to the state electricity grid.

One of the key focus areas of the unit is to work very closely with more than 35,000 cane growers who supply sugarcane. The Company runs an intensive Cane development Programme to increase the sugar content in cane and also its varietal balance, as well as to increase yield per hectare. These efforts include disturbing seeds of high sugared varieties and making fertilizers, pesticides and insecticides available at fair and in some cases subsidised rates to the farmers to encourage cultivation. The development team also works closely with the farmers to educate them on improving farming practices to help them improve their yields.   The company runs a number of social welfare activities for the benefit of the community, such as adult education, free health checkups and de-addiction camps, as it strongly believes in engaging and socially uplifting the life of the farming community. In its area of operation.

Product range of the company:

  • Crystal white sugar
  • Bagasse
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.