Jhagadia Copper Ltd - Stock Valuation and Financial Performance

Name: Jhagadia Copper
Brand: Jhagadia Copper

BSE: 504920 | NSE: SWIL | Metal - Non Ferrous | Small Cap

Place order

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Jhagadia Copper

Based on:

Data

M-Cap below 100cr DeciZen not available

Jhagadia Copper stock performance -

PE Chart Key Ratios

P/E Ratio (SA):

0.00

Market Cap:

16.5 Cr.

52-wk low:

1.2

52-wk high:

1.3

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 Jhagadia Copper:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Standalone Basis ^P Consolidated Basis

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Value Creation ⓘ

Value Creation Index Colour Code Guide ⓘ

	Mar'00	Mar'01	Mar'02	Mar'03	Mar'04	Sep'05	Sep'06	Mar'08	Mar'09	Mar'10	TTM
ROCE % ⓘ	1.2%	-0%	0%	0%	0%	0%	-2.4%	-13.8%	-13.1%	-14.9%	-
Growth Parameters ⓘ Growth Parameters Colour Code Guide ⓘ
Sales ⓘ	156	0	0	0	0	0	234	242	361	62.8	1
Sales YoY Gr.	-	-100%	NA	NA	NA	NA	NA	3.7%	48.9%	-82.6%	-
Adj EPS ⓘ	-2.1	-0.2	0	0	0	0	-4.4	-15.1	-18.9	-18.7	-19.8
YoY Gr.	-	NA	NA	-100%	NA	NA	NA	NA	NA	NA	-
BVPS (₹) ⓘ	34.5	26.8	12.8	12.8	12.8	8.8	8.3	-9.3	-34.5	-52.1	-68.1
Adj Net Profit ⓘ	-5.6	-0.4	0.2	0	0	0	-55	-188	-235	-233	-246
Cash Flow from Ops. ⓘ	12.1	13.6	-11.5	17.9	40.5	-1.8	-34	8.7	69.2	8.8	-
Debt/CF from Ops. ⓘ	67.1	63.3	-62.8	46	21.5	-259.5	-22.9	62.9	12.4	109	-

CAGR ⓘ

CAGR Colour Code Guide ⓘ

	9 Years	5 Years	3 Years	1 Years
Sales ⓘ	-9.6%	NA	-35.5%	-82.6%
Adj EPS ⓘ	NA	NA	NA	NA
BVPSⓘ	-204.7%	-232.5%	-284.7%	NA
Share Price	-	-	-	-

Key Financial Parameters ⓘ

Performance Ratio Colour Code Guide ⓘ

	Mar'00	Mar'01	Mar'02	Mar'03	Mar'04	Sep'05	Sep'06	Mar'08	Mar'09	Mar'10	TTM
Return on Equity % ⓘ	-5.5	-0.5	0.1	0	0	0	-8.4	-48	-65.8	-186.8	32.9
Op. Profit Mgn % ⓘ	15.7	0	0	0	0	0	1.5	-15.4	-12.1	-83.5	-1408.5
Net Profit Mgn % ⓘ	-3.6	0	0	0	0	0	-23.5	-77.5	-65.2	-370.2	-26155
Debt to Equity ⓘ	8.8	16.1	2.3	2.5	2.7	1.1	1.1	1.7	3.7	64.7	-
Working Cap Days ⓘ	398	0	0	0	0	0	175	125	83	336	0
Cash Conv. Cycle ⓘ	15	0	0	0	0	0	39	62	-29	-194	0

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 - Jhagadia Copper Ltd.

	Standalone	Consolidated
TTM EPS (₹)	-19.8	-
TTM Sales (₹ Cr.)	0.9	-
BVPS (₹.) ⓘ	-68.1	-
Reserves (₹ Cr.) ⓘ	-970	-
P/BV ⓘ	-0.02	-
PE ⓘ	0.00	-

From the Market
52 Week Low / High (₹)	1.22 / 1.34
All Time Low / High (₹)	0.85 / 157.50
Market Cap (₹ Cr.)	16.5
Equity (₹ Cr.)	124.2
Face Value (₹)	10
Industry PE ⓘ	27.9

Management X-Ray of Jhagadia Copper:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged ^*

0.00

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

Valuation of Jhagadia Copper

Analyst's Notes

This is a premium feature, Please click here to check our solutions.

Key Ratios of Jhagadia Copper

Standalone Basis Consolidated Basis

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'00	Mar'01	Mar'02	Mar'03	Mar'04	Sep'05	Sep'06	Mar'08	Mar'09	Mar'10
Sales	155.53	0	0	0	0	0	233.66	363.60	360.90	62.81
Operating Expenses ⓘ	131.18	0.39	0.04	0	0	0	232.21	419.66	437.02	115.22
Manufacturing Costs	23.34	0	0	0	0	0	22.57	64.16	51.54	18.91
Material Costs	70.94	0	0	0	0	0	198.92	341.49	338.66	57.24
Employee Cost	14.53	0.08	0.03	0	0	0	2.44	8.17	4.85	4.40
Other Costs ⓘ	22.37	0.31	0.01	0	0	0	8.29	5.85	41.97	34.67
Operating Profit ⓘ	24.35	-0.39	-0.04	0	0	0	1.45	-56.06	-76.12	-52.41
Operating Profit Margin (%)	15.7%	-	-	-	-	-	0.6%	-15.4%	-21.1%	-83.4%
Other Income ⓘ	2.09	0.03	0.32	0	0	0	0.24	24.34	3.32	15.29
Interest ⓘ	22.75	0	0	0	0	0	30.54	129.42	112.13	112.21
Depreciation ⓘ	9.34	0.01	0	0	0	0	27.58	108.76	72.46	72.65
Exceptional Items ⓘ	0	0	0	0	0	0	0	0	0	0
Profit Before Tax ⓘ	-5.64	-0.37	0.27	0	0	0	-56.43	-269.90	-257.39	-221.97
Tax ⓘ	0.03	0	0.01	0	0	0	0.05	0.12	0.47	0.05
Profit After Tax	-5.68	-0.37	0.27	0	0	0	-56.47	-270.02	-257.86	-222.03
PAT Margin (%)	-3.7%	-	-	-	-	-	-24.2%	-74.3%	-71.4%	-353.0%
Adjusted EPS (₹)	-2.1	-0.2	0.0	0.0	0.0	0.0	-4.6	-21.8	-20.8	-17.9
Dividend Payout Ratio (%)	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Balance Sheet

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'00	Mar'01	Mar'02	Mar'03	Mar'04	Sep'05	Sep'06	Mar'08	Mar'09	Mar'10
Equity and Liabilities
Shareholders Fund	99.47	58.42	329.57	332.71	332.71	620.74	692.01	480.63	233.85	14.81
Share Capital ⓘ	26.75	20.10	290.98	294.12	294.12	582.15	713.55	778.30	786.10	786.25
Reserves ⓘ	72.72	38.32	38.59	38.59	38.59	38.59	-21.54	-297.67	-552.25	-771.44
Minority Interest	0	0	0	0	0	0	0	0	0	0
Debt	808.83	860.92	721.86	822.04	869.87	697.24	779.95	817.41	857.32	958.65
Long Term Debt	808.83	860.92	721.86	822.04	869.87	697.24	779.95	817.41	857.32	958.65
Short Term Debt	0	0	0	0	0	0	0	0	0	0
Trade Payables	107.28	37.24	27.31	19.62	19.87	89.55	52.59	86.47	158.34	203.13
Others Liabilities ⓘ	14.33	8.59	11.82	29.01	93.14	64.20	7.31	13.41	16.04	27.29
Total Liabilities ⓘ	1,029.91	965.16	1,090.55	1,203.38	1,315.59	1,471.73	1,531.87	1,397.93	1,265.56	1,203.87
Fixed Assets
Gross Block	160.85	14.59	16.59	17.79	39.39	40.67	1,420.90	1,425.20	1,425.54	1,425.77
Accumulated Depreciation	62.63	1.99	2.58	3.70	4.68	8.09	36.95	145.66	218.12	290.77
Net Fixed Assetsⓘ	98.22	12.60	14	14.10	34.71	32.59	1,383.95	1,279.54	1,207.41	1,135
CWIP ⓘ	721.89	908.59	1,041.78	1,153.41	1,233.80	1,336.25	0	0.15	0.16	0
Investmentsⓘ	2.11	2.11	0	0	0	0	0.03	0.03	0.03	0.03
Inventories	105.92	2.05	1.66	1.66	11.77	52.15	104.74	92.35	32.95	52.31
Trade Receivables	54.79	2.39	0	0	0	0	18.35	7.59	3.51	0.23
Cash Equivalents	3.53	19.38	5.60	6.04	6.09	4.47	9.21	4.99	4.30	2.62
Others Assetsⓘ	43.46	18.04	27.51	28.17	29.22	46.27	15.59	13.28	17.19	13.68
Total Assets ⓘ	1,029.91	965.16	1,090.55	1,203.38	1,315.59	1,471.73	1,531.87	1,397.93	1,265.56	1,203.87

Cash Flow

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'00	Mar'01	Mar'02	Mar'03	Mar'04	Sep'05	Sep'06	Mar'08	Mar'09	Mar'10
Cash Flow From Operating Activity ⓘ	12.05	13.61	-11.49	17.89	40.49	-2.69	-34.01	12.99	69.16	8.79
PBT ⓘ	-5.64	-0.37	0.27	0	0	0	-56.47	-270.02	-257.86	-222.03
Adjustment ⓘ	31.20	0	0	0	0	0	63.80	213.92	184.31	187.18
Changes in Working Capital ⓘ	-13.23	15.22	-11.63	18.08	40.49	-2.69	-41.29	69.21	143.19	43.64
Tax Paid ⓘ	-0.13	-0.16	0	0	0	0	-0.05	-0.12	-0.47	0
Cash Flow From Investing Activity ⓘ	-42.05	-66.01	-47.07	-34.79	-58.65	-25.97	-18.21	-4.40	-0.34	-0.07
Capex	-43.37	-66.01	-49.34	-34.79	-58.65	-25.97	-18.21	-4.40	-0.34	-0.07
Net Investments	0	0	2.27	0	0	0	0	0	0	0
Others ⓘ	1.32	0	0	0	0	0	0	0	0	0
Cash Flow From Financing Activityⓘ	28.09	70.04	46.02	17.34	15.14	27.07	51.73	-9.16	-67.14	-10.40
Net Proceeds from Shares ⓘ	0	0.01	0	0	0	0.62	26.92	0	0	0
Net Proceeds from Borrowing ⓘ	13.12	89.49	9.11	-4.58	7.83	21.28	5.75	0.39	0	0
Interest Paid ⓘ	-24.55	-9.14	-0.78	-1.08	0.27	-293.87	-125.12	-77.30	-29.70	-20.11
Dividend Paid ⓘ	0	0	0	0	0	0	0	0	0	0
Others ⓘ	39.51	-10.32	37.69	23	7.04	299.05	144.18	67.75	-37.44	9.72
Net Cash Flow ⓘ	-1.92	17.64	-12.53	0.44	-3.02	-1.58	-0.49	-0.57	1.69	-1.68

Finance Ratio

Standalone Basis Consolidated Basis

PARTICULARS	Mar'00	Mar'01	Mar'02	Mar'03	Mar'04	Sep'05	Sep'06	Mar'08	Mar'09	Mar'10
Ratios
ROE (%)	-5.87	-0.51	0.28	0	0	0	-49.06	0	0	0
ROCE (%)	2.06	-0.04	0.03	0	0	0	-1.86	-10.14	-12.16	-10.63
Asset Turnover Ratio	0.18	0	0	0	0	0	0.16	0.25	0.27	0.05
PAT to CFO Conversion(x)	N/A	N/A	-42.56	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Working Capital Days
Receivable Days	112	0	0	0	0	0	28	13	6	11
Inventory Days	214	0	0	0	0	0	120	98	62	239
Payable Days	553	0	0	0	0	0	130	74	132	1,152

Jhagadia Copper Ltd Stock News

Jhagadia Copper Ltd FAQs

What is the share price of Jhagadia Copper?

Company share prices are keep on changing according to the market conditions. The closing price of Jhagadia Copper on 01-Jan-1970 05:30 is ₹0.00.

What is the market cap of Jhagadia Copper?

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 Jhagadia Copper stood at ₹16.51.

What is the P/E ratio of Jhagadia Copper?

The latest P/E ratio of Jhagadia Copper as of 01-Jan-1970 05:30 is 0.00.

What is the P/B ratio of Jhagadia Copper?

The latest P/B ratio of Jhagadia Copper as of 01-Jan-1970 05:30 is -0.02.

What is the 52-week high and low of Jhagadia Copper?

The 52-week high of Jhagadia Copper is ₹1.34 and the 52-week low is ₹1.22.

What is the TTM revenue of Jhagadia Copper?

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Jhagadia Copper is ₹0.94 ( Cr.) .

About Jhagadia Copper Ltd

Jhagadia Copper Limited is the largest producer of LME Grade â€˜Aâ€™ Copper Cathodes, using secondary smelting route in India. The company is empowered by technical know how from global leaders.

Jhagadia Copper is set up in technical collaboration with Outokumpu Technology AB (formerly Boliden Contech AB), Sweden. The smelter uses Top Blown Rotary Converter (Kaldo) as its main furnace, which allows flexibility in usage of raw materials. Jhagadia Copper has most elaborate environmental protection measures including zero discharge of effluent, which enables them to treat copper bearing materials covered even under basel convention.

As a star export house, Jhagadia Copper has been supplying Copper Cathodes of LME Grade â€œAâ€ specification to a number of international / domestic customers.

The refinery of the company is based on ISA-technology from Mount Isa Mines Limited, Australia. Refining is fully automated having equipments for preparation of copper anodes, striping of copper cathodes & auto programmed EOT cranes for handling.

Product range of the company includes:

Copper Cathodes as per LME Grade â€˜Aâ€™ Specification.
Anode Slime - Anode Slime is generated as a by-product in refining process having gold, silver, platinum, palladium and precious / semi-precious metals. The same is sold to precious metal recovery refineries.
Granulated Slag - Granulated slag generated during the process is used for shot blasting and road fills. This is also used in Cement Plants
Gypsum - Gypsum is primarily used in Cement plants.

Achievements/ recognition: