Jyothy Consumer Products Ltd.(Amalgamation) - Stock Valuation and Financial Performance

BSE: 532671 | NSE: | Household & Personal Products | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Jyothy Cons. (Amalg)

M-Cap below 100cr DeciZen not available

Jyothy Consumer Products Ltd.(Amalgamation) stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
490.3 Cr.
52-wk low:
41
52-wk high:
42.5

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 Jyothy Cons. (Amalg):

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

Dec'02Dec'03Dec'04Dec'05Dec'06Dec'07Dec'08Dec'09Dec'10Mar'12TTM
ROCE % 3.4%2.5%1.2%3%4.9%6.1%5.2%3.9%2.6%-0.7%-

Growth Parameters

Growth Parameters Colour Code Guide

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

CAGR Colour Code Guide

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

Performance Ratio Colour Code Guide

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

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 %

Sales growth is not so good in last 4 quarters at %

Latest Financials - Jyothy Consumer Products Ltd.(Amalgamation)

Standalone Consolidated
TTM EPS (₹) -9 -3.6
TTM Sales (₹ Cr.) 332 381
BVPS (₹.) 6.1 -24
Reserves (₹ Cr.) -46 -395
P/BV 6.93 -1.76
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 41.00 / 42.50
All Time Low / High (₹) 10.00 / 76.00
Market Cap (₹ Cr.) 490
Equity (₹ Cr.) 116.5
Face Value (₹) 10
Industry PE 56.3

Management X-Ray of Jyothy Cons. (Amalg):

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 (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Jyothy Cons. (Amalg)

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

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
Interest 4.8010.2615.0522.2731.5319.2917.1119.89
Depreciation 4.916.376.346.926.856.256.037.80
Exceptional Items 00-4.35-2.11-0.24-33.490-64.65
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%0.2%-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%

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
Minority Interest00000000
Debt200.14165.75186.68292.28313.64199.35185.08142.04
Long Term Debt200.14165.75186.68292.28313.64199.35185.08130
Short Term Debt000000012.04
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

Gross Block308.70308.55310.24311.54313.13299.42300.83299.56
Accumulated Depreciation12.3417.9826.6234.0339.3836.6342.5549.39
Net Fixed Assets296.36290.57283.61277.51273.75262.79258.28250.17
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 Assets41.4845.5141.0552.814234.2150.4726.30
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 183.590.0402.1900-0.05-2.34
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
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 Days163879014517015010453
Inventory Days6746393435394033
Payable Days176109107103861019563

Jyothy Consumer Products Ltd.(Amalgamation) Stock News

Jyothy Consumer Products Ltd.(Amalgamation) FAQs

Company share prices are keep on changing according to the market conditions. The closing 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 01-Jan-1970 05:30 the market cap of Jyothy Cons. (Amalg) stood at ₹490.3.
The latest P/E ratio of Jyothy Cons. (Amalg) as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Jyothy Cons. (Amalg) as of 01-Jan-1970 05:30 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 ₹332.1 ( Cr.) .

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”

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.