SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Jyothy Consumer Products Ltd.(Amalgamation) (532671)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 532671 NSE: Household & Personal Products | Small Cap | Jyothy Cons. (Amalg) Share Price

BSE Share Price
Not Listed

Jyothy Consumer Products Ltd.(Amalgamation) (532671)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 532671 NSE: Household & Personal Products | Small Cap | Jyothy Cons. (Amalg) Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹490 Cr.
Current Price
₹0
52-Week Low / High
₹41 / 43
TTM EPS
₹-9
TTM Sales
₹332 Cr.
Book Value per Share
₹6.1
P/E Ratio
0.00
Industry PE
44.9
Price to Book (P/B)
6.93
Price to Sales (P/S)
1.48
EV/EBITDA
66.99
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
-53.46%
Return on Capital Employed (ROCE)
-11.79%
Return on Assets (ROA)
-14.98%
Operating Profit Margin
6.7%
Net Profit Margin
-13.44%
Gross Profit Margin
2.6%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
-20.17%
Operating Profit Growth (1 Year)
Improving versus 3-year growth rate
47.36%
Net Profit Growth (1 Year)
-
-5460.18%
Asset Quality
Promoter Holding
83.65%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹-46 Cr.
Equity
₹116.5 Cr.
Face Value
₹10
All Time Low / High
₹10.00 / 76.00

Jyothy Consumer Products .(Amalgamation) stock performance

Key Ratios
mw4me loader

10 Year X-Ray :

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

Dec'02Dec'03Dec'04Dec'05Dec'06Dec'07Dec'08Dec'09Dec'10Mar'12TTM
ROCE % 0%0%2.3%4.7%5.4%7.7%6.8%1.4%4.5%-11.8%-

Growth Parameters

Sales 345362178268319392466483452361332
Sales YoY Gr.-4.7%-50.8%50.7%19.1%22.7%19.1%3.7%-6.6%-20.2%-
Adj EPS 0.50.40.10.40.71.10.50.4-0.1-1.1-9
YoY Gr.--13.7%-72.7%216.7%86.8%49.3%-57.6%-2.2%-129.6%NA-
BVPS (₹) 2.7-0.9011.612.11313.312.212.35.76.1
Adj Net
Profit
65.11.44.58.312.35.35.1-1.5-13.1-105
Cash Flow from Ops. 3.232.6-6943.2-5.9-83.613.712329.651.1-
Debt/CF from Ops. 23.33-2.93.8-31.8-3.522.91.66.22.2-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 0.5%2.5%-8.2%-20.2%
Adj EPS -209.1%-209.5%-235.5%NA
BVPS8.5%-13.9%-24.6%-53.8%
Share Price - - - -

Key Financial Parameters

Dec'02Dec'03Dec'04Dec'05Dec'06Dec'07Dec'08Dec'09Dec'10Mar'12TTM
Return on
Equity %
2.11.70.72.245.72.42.3-0.7-8.9-153.1
Op. Profit
Mgn %
5.8567.29.810.49.17.54.56.72.5
Net Profit
Mgn %
1.71.40.81.72.63.11.11.1-0.3-3.6-31.6
Debt to
Equity
0.81.710.80.91.31.410.90.9-
Working Cap
Days
96102018517321923921617611762
Cash Conv.
Cycle
-2-604744102142116763919

Profit And Loss

(All Figures are in Crores.)
PARTICULARSDec'04Dec'05Dec'06Dec'07Dec'08Dec'09Dec'10Mar'12
Sales177.80267.96319.21391.64466.38483.45451.75450.76
Operating Expenses + 167.29250.20288.70351.09426.18447.20431.29420.61
Manufacturing Costs15.4829.5828.9235.0240.3041.4537.2032.58
Material Costs116.37196.27230.68259.74316.52318.14293.25298.41
Employee Cost 15.755.865.037.2310.019.9616.9428.34
Other Costs 19.7018.4924.0749.1059.3477.6483.9161.28
Operating Profit 10.5017.7630.5140.5440.2036.2520.4630.15
Operating Profit Margin (%) 5.9%6.6%9.6%10.4%8.6%7.5%4.5%6.7%
Other Income + 3.516.770.683.162.6110.173.811.63
Exceptional Items 00-4.35-2.11-0.24-33.490-64.65
Interest 4.8010.2615.0522.2731.5319.2917.1119.89
Depreciation 4.916.376.346.926.856.256.037.80
Profit Before Tax 4.307.905.4512.414.19-12.601.13-60.57
Tax 1.280.660.611.410.48000
Profit After Tax 3.027.234.8411.013.72-12.601.13-60.57
PAT Margin (%) 1.7%2.7%1.5%2.8%0.8%-2.6%0.3%-13.4%
Adjusted EPS (₹)0.30.60.40.90.3-1.10.1-5.2
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%

Valuation of Jyothy Cons. (Amalg) - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSDec'04Dec'05Dec'06Dec'07Dec'08Dec'09Dec'10Mar'12

Equity and Liabilities

Shareholders Fund + 202.25207.33211.86222.34226.06211.40212.52153.26
Share Capital 184.46184.46184.46184.46184.46184.46184.46184.46
Reserves 17.7922.8727.3937.8741.5926.9328.06-31.21
Debt +200.14165.75186.68292.28313.64199.35185.08142.04
Long Term Debt200.14165.75186.68292.28313.64199.35185.08130
Short Term Debt000000012.04
Minority Interest00000000
Trade Payables56.1360.7775.1072.1576.18100.6151.2651.75
Others Liabilities 12.316.6110.4311.405.878.606.785.78
Total Liabilities 470.83440.47484.07598.17621.74519.96455.64352.83

Fixed Assets

Net Fixed Assets +296.36290.57283.61277.51273.75262.79258.28250.17
Gross Block308.70308.55310.24311.54313.13299.42300.83299.56
Accumulated Depreciation12.3417.9826.6234.0339.3836.6342.5549.39
CWIP 0.611.570.681.320.180.1300
Investments 4.284.282.180.020.020.020.020.02
Inventories36.5239.4237.1842.2855.8053.5049.0135.56
Trade Receivables88.3556.99118.91223.60249.75168.7397.4736.79
Cash Equivalents 3.232.110.450.640.230.580.383.98
Others Assets 41.4845.5141.0552.814234.2150.4726.30
Total Assets 470.83440.47484.07598.17621.74519.96455.64352.83

Cash Flow

(All Figures are in Crores.)
PARTICULARSDec'04Dec'05Dec'06Dec'07Dec'08Dec'09Dec'10Mar'12
Cash Flow From Operating Activity + -68.9543.24-5.87-83.6213.73123.0229.6463.93
PBT 4.307.905.4512.414.4320.891.13-60.57
Adjustment 7.7713.1522.7727.1040.8017.3919.25115.79
Changes in Working Capital -81.0122.19-38.44-125.29-31.26118.249.488.86
Tax Paid -0.0100000-0.22-0.15
Cash Flow From Investing Activity + -109.541.77-1.280.21-2.0510.901.34-0.18
Capex -289.261.74-1.28-1.98-2.0510.901.392.16
Net Investments -3.870000000
Others 183.590.04-02.1900-0.05-2.34
Cash Flow From Financing Activity + 181.24-46.135.4983.59-12.08-133.57-31.23-62.62
Net Proceeds from Shares 00000000
Net Proceeds from Borrowing -0.20-0.21000000
Interest Paid -4.80-10.26-15.05-22.27-31.53-19.29-16.96-19.58
Dividend Paid 00000000
Others 186.23-35.6620.55105.8719.45-114.29-14.27-43.04
Net Cash Flow 2.75-1.12-1.660.18-0.400.35-0.251.13

Financial Ratio

PARTICULARSDec'04Dec'05Dec'06Dec'07Dec'08Dec'09Dec'10Mar'12
Ratios
ROE (%)2.365.483.517.552.43-8.470.79-53.46
ROCE (%)2.34.745.377.656.821.414.52-11.79
Asset Turnover Ratio0.420.670.770.80.830.890.961.14
PAT to CFO Conversion(x)-22.835.98-1.21-7.593.69N/A26.23N/A
Working Capital Days
Receivable Days162.5087.2089.80145.30169.90149.90103.5053
Inventory Days67.2045.6039.1033.7035.2039.2039.9033.40
Payable Days176.10108.70107.50103.5085.50101.4094.5063

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *7.057.050.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Jyothy Consumer Products Ltd.(Amalgamation) FAQs

The current trading price of Jyothy Cons. (Amalg) 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 31-Dec-1969 the market cap of Jyothy Cons. (Amalg) stood at ₹490.3 Cr

The latest P/E ratio of Jyothy Cons. (Amalg) as of 31-Dec-1969 is 0.00.

The latest P/B ratio of Jyothy Cons. (Amalg) as of 31-Dec-1969 is 6.93.

The 52-week high of Jyothy Cons. (Amalg) is ₹42.50 and the 52-week low is ₹41.00.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Jyothy Cons. (Amalg) is ₹332 ( Cr.) .

Data is not available for this company.

No data found

No data found

About Jyothy Consumer Products Ltd.(Amalgamation)

Jyothy Consumer Products , earlier known as Henkel India (HIL) was established in the year 1916. Formerly known as The Calcutta Chemicals, HIL was merged with Henkel SPIC India (HSIL) to form the present HIL. HSIL was incorporated in 1987 to manufacture eco-friendly zeolite based phosphate free detergents under the name SPIC Fine Chemicals and was renamed as Henkel SPIC India during 1996. HIL was promoted jointly by Henkel AG & Company KGaA , Germany and Tamilnadu Petroproducts (TPL). In 2012 the company has changed its name from Henkel India Ltd. to Jyothy Consumer Products Ltd.

The Henkel Group is headquartered in Düsseldorf. It has a more than 50,000 employees with 77 percent working outside Germany making Henkel one of the most internationally aligned companies in Germany. Meanwhile TPL is one of the blue chip group companies of Southern Petrochemical Industries Corporation (SPIC) with a strong international presence especially in the areas of Chemicals, Process Engineering, Electronics, Shipping, Project Management and Consultancy.

The state-of-the-art plant at Karaikal commenced the commercial production of detergent Bar, Powder and Zeolite in March 1993. The plant has a capacity of 30,000 million tonne of detergents and 10,000 million tonne of Zeolite.

HIL, along with its subsidiaries, manufactures and market a range of world class detergents, cleansers, cosmetics and hair care products. It operates in three strategic areas of competence - Home Care, Personal Care, and Adhesives, Sealants and Surface Treatment

It is the first detergent plant in India to receive ISO 14000 certification. The product portfolio includes international brands like Henko, Pril and Fa besides strong domestic brands like Margo, Neem Tooth Paste, Mr.White, Aramusk, Tuhina, Chek, Superchek , Limeshot, Regal and Brisk range.

HIL is poised to launch its International Range of products to further entrench its position in the minds of the discerning Indian Consumers. It is dedicated to quality, environmental protection and continuous improvement in all spheres of activity.

Henkel India (HIL) is committed to the mission of manufacturing and marketing products that fulfill the needs and expectations of consumers and aims to create superlative value for its consumers and stakeholders on a sustained and enduring basis.

Products:

  • Laundry and Home Care - Henko, Mr. White Chek,pril, Bref
  • Cosmetics / Toiletries - Neem Active, Schwarzkopf Palette, Fa Talc, Fa Soap, Fa Men, Fa Bodywash, Fa Deodorants, MARGO
  • Consumer and Craftsmen Adhesives - Pritt, Duck, Loctite, Ariasana, Sellotape

Subsidiary:

Henkel Marketing India (erstwhile Detergents India(DIL)) jointly promoted by Andhra Pradesh Industrial Development Corporation and G.Harischandra Reddy and his Associates in 1974. It commenced commercial production during July 1977. The management of DIL was taken over by Shaw Wallace & Co. during 1983.

HMIL owns strong brands like Regal, Chek, Super Chek, etc. which command excellent goodwill in the market. Presently, HIL holds more than 90% of the total paid up equity share capital of HMIL

Milestones:

  • 1989 - Joint Venture between Henkel AG & Co. KGaA, Germany and SPIC signed
  • 1992 - Public Issue of Equity shares of Rs 26 crore
  • 1993 - Commission of Detergent Plant
  • 1994 - Introduced Henko Detergent Powder and Bar
  • 1994 - Rights Issue of Equity Shares of Rs 26 crore
  • 1994 - Accreditation with ISO 9002 certificate by BVQI
  • 1996 - Acquisition of Brisk and Limeshot Brands
  • 1997 - Limited Expansion to North, East and West
  • 1999 - Acquisition of All India Distribution Network and Shares of CCC / DIL from Shaw Wallace
  • 1999 – Rights Issue of equity shares of Rs 166 crore
  • 2000 - 'Fa' - Talcum powder, Deodarant, Spray and Powder launch

Awards:

It has bagged the award for ‘Business Excellence through Total Quality Management’ presented by The Safety and Quality Forum (SQF) of India.

2014 Henkel ranked among the “Best Brands 2014”

You have 1 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through:

×