Price
Financials
Standalone, Rs crore| Mar 2013 | Jun 2013 | |
|---|---|---|
| Sales | 24.75 | 19.57 |
| Expenses | 20.66 | 15.56 |
| Operating Profit | 4.09 | 4.01 |
| OPM % | 16.53% | 20.49% |
| Other Income | 0.70 | 1.04 |
| Interest | 0.36 | 0.45 |
| Depreciation | 1.14 | 1.11 |
| Profit before tax | 3.29 | 3.49 |
| Tax % | 46.50% | 21.78% |
| Net Profit | 1.76 | 2.73 |
| EPS in Rs | 3.87 | 6.00 |
| Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 118 | 134 | 61 | 68 | 81 | 82 | 82 | 87 | 80 | 91 | 75 | 63 |
| Expenses | 49 | 55 | 53 | 60 | 70 | 68 | 71 | 73 | 101 | 102 | 76 | 74 |
| Operating Profit | 70 | 79 | 8 | 8 | 11 | 15 | 11 | 14 | -21 | -11 | -1 | -11 |
| OPM % | 59% | 59% | 13% | 11% | 14% | 18% | 13% | 16% | -26% | -12% | -1.5% | -17% |
| Other Income | 2 | 4 | 30 | 7 | 20 | 6 | 7 | 21 | 75 | 61 | 27 | 44 |
| Interest | 1 | 1 | 0 | 1 | 1 | 2 | 3 | 3 | 1 | 1 | 1 | 0 |
| Depreciation | 3 | 4 | 4 | 4 | 4 | 5 | 4 | 4 | 3 | 3 | 4 | 4 |
| Profit before tax | 67 | 79 | 34 | 10 | 26 | 13 | 10 | 28 | 50 | 46 | 22 | 29 |
| Tax % | 24% | 35% | 28% | 21% | 28% | 27% | 33% | 33% | 28% | 34% | 17% | 23% |
| Net Profit | 51 | 51 | 25 | 8 | 19 | 10 | 7 | 18 | 36 | 30 | 18 | 23 |
| EPS in Rs | 112.32 | 112.57 | 54.02 | 17.73 | 40.89 | 20.89 | 14.78 | 40.53 | 79.27 | 67.08 | 39.81 | 49.86 |
| Dividend Payout % | 9% | 12% | 28% | 56% | 29% | 67% | 68% | 25% | 23% | 28% | 30% | 30% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | -7% | -5% | -7% | -15% | ||
| Compounded Profit Growth | -10% | 4% | 1% | -25% | ||
| Stock Price CAGR | % | % | % | % | ||
| Return on Equity | 11% | 11% | 10% | 8% |
| Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
| Reserves | 64 | 108 | 124 | 127 | 139 | 141 | 142 | 155 | 181 | 201 | 213 | 227 |
| Borrowings | 7 | 7 | 6 | 6 | 13 | 13 | 20 | 16 | 7 | 4 | 0 | 0 |
| Other Liabilities | 101 | 83 | 77 | 65 | 67 | 73 | 59 | 59 | 79 | 95 | 90 | 94 |
| Total Liabilities | 177 | 202 | 212 | 202 | 223 | 231 | 226 | 234 | 272 | 304 | 308 | 326 |
| Fixed Assets | 42 | 68 | 61 | 67 | 75 | 153 | 168 | 169 | 168 | 176 | 171 | 171 |
| CWIP | 37 | 12 | 7 | 80 | 109 | 30 | 25 | 24 | 11 | 10 | 22 | 36 |
| Investments | 5 | 13 | 28 | 17 | 8 | 0 | 0 | 0 | 16 | 30 | 29 | 34 |
| Other Assets | 93 | 110 | 117 | 38 | 32 | 48 | 33 | 42 | 76 | 88 | 86 | 85 |
| Total Assets | 177 | 202 | 212 | 202 | 223 | 231 | 226 | 234 | 272 | 304 | 308 | 326 |
| Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | -11 | -46 | ||||||||||
| Cash from Investing Activity | 30 | 69 | ||||||||||
| Cash from Financing Activity | -21 | -5 | ||||||||||
| Net Cash Flow | -2 | 17 | ||||||||||
| Free Cash Flow | -18 | 18 | ||||||||||
| CFO/OP | 16% | -41% |
| Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 24 | 7 | 22 | 15 | 20 | 19 | 23 | 28 | 23 | 24 | 22 | 31 |
| Inventory Days | 217 | 229 | 250 | 225 | 190 | 250 | 244 | 217 | 222 | 212 | 273 | 217 |
| Days Payable | 181 | 110 | 110 | 135 | 98 | 153 | 154 | 130 | 146 | 142 | 124 | 133 |
| Cash Conversion Cycle | 59 | 125 | 162 | 105 | 112 | 117 | 113 | 115 | 99 | 94 | 172 | 116 |
| Working Capital Days | -156 | -62 | 1 | -104 | -114 | -63 | -34 | 30 | 79 | 75 | 36 | 35 |
| ROCE % | 135% | 82% | 27% | 8% | 18% | 10% | 16% | 19% | 14% | 16% | 15% | 11% |
Fundamentals
Market Cap₹ Cr.
Current Price₹ 990
Book Value₹ 510
ROCE10.7 %
ROE8.28 %
Dividend Yield0.00 %
Face Value₹ 10.0
Compounded Sales Growth (TTM)-15%
Compounded Profit Growth (TTM)-25%
Standalone figures.
Valuation
P/E, 3-year average1.98x
P/B, 3-year average0.21x
P/E, 5-year average1.93x
P/B, 5-year average0.23x
Profitability
Operating margin (excl. other income)-16.91%
Operating margin (incl. other income)52.84%
EBITDA margin52.84%
Pre-tax margin46.21%
Net profit margin35.76%
ROE10.10%
ROCE13.10%
ROA7.15%
ROE, 3-year average11.42%
ROCE, 3-year average15.66%
ROA, 3-year average7.88%
ROE, 5-year average13.45%
ROCE, 5-year average18.51%
ROA, 5-year average9.18%
ROIC (approx.)10.26%
Tax rate22.63%
Other income / net worth19.08%
Growth
Sales growth (latest year)-15.22%
Profit growth (latest year)25.25%
Sales CAGR, 3 years-7.45%
Sales CAGR, 5 years-4.98%
Profit CAGR, 3 years-14.32%
Profit CAGR, 5 years27.53%
Per share
EPS (TTM)Rs 498.60
EPS (latest year)Rs 498.60
EPS, 3-year averageRs 522.50
EPS, 5-year averageRs 553.10
Book value per shareRs 5,097.32
Sales per shareRs 1,394.42
Free cash flow per shareRs 395.89
Dividend per share (latest year)Rs 150.00
Dividend per share, 3-year averageRs 151.76
Dividend per share, 5-year averageRs 147.10
Dividends
Dividend payout30.08%
Dividend payout, 3-year average29.29%
Dividend payout, 5-year average27.05%
Efficiency
Asset turnover0.19x
Fixed asset turnover0.37x
Inventory turnover4.27x
Inventory days85 days
Debtor days31 days
Debtors turnover11.65x
Creditor days133 days
Cash conversion cycle116 days
Working capital days35 days
Leverage
Cash and bankRs 10 Cr
Net debtRs -10 Cr
Net debt / EBITDA-0.30x
Interest coverage267.36x
Owners' fund to total sources71.07%
Cash flow
Free cash flow (latest year)Rs 18 Cr
Statement figures
Net sales (TTM)Rs 63 Cr
Net sales (latest year)Rs 63 Cr
Operating profit excl. other income (latest year)Rs -11 Cr
Other income (TTM)Rs 44 Cr
EBITDA (TTM)Rs 34 Cr
PBDT (TTM)Rs 33 Cr
Profit before tax (TTM)Rs 29 Cr
Tax (latest year)Rs 7 Cr
Net profit (TTM)Rs 23 Cr
Net profit (latest year)Rs 23 Cr
Depreciation (TTM)Rs 4 Cr
Interest (TTM)Rs 0 Cr
Cost of goods sold (latest year)Rs 42 Cr
Total expenditure (latest year)Rs 74 Cr
Total income (latest year)Rs 108 Cr
Share capitalRs 5 Cr
ReservesRs 227 Cr
Shareholders' fundsRs 232 Cr
Total assetsRs 326 Cr
Net blockRs 171 Cr
Capital work in progressRs 36 Cr
InvestmentsRs 34 Cr
ReceivablesRs 5 Cr
InventoryRs 10 Cr
Other liabilitiesRs 94 Cr
Shares outstanding (crore)0.05
Computed by MarketFriction from the standalone statements. Returns use average balances.
Not enough history to build valuation bands (needs two years of profits and prices).
Not enough price history.
Red flags
F-score 4 of 6| look | Profit leans on other income Other income was 151% of pre-tax profit in 2020 |
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.
Latest quarter
No quarterly results published.
Activity
Compare| Company | Mcap (Cr) | P/E | ROCE |
|---|---|---|---|
| The Indian Wood Products Company Ltd | 237 | 40.1 | 3.00 % |
| Pratik Panels Ltd | 24 | 15.5 | 33.2 % |
| National Plywood Industries Ltd | 7 | % |
No bulk or block deals on record.
No corporate actions on record.
No announcements in our files yet.
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
Not on any NSE surveillance list in the latest file.
Quick answers
What is the market cap of Jolly Board Ltd?
Jolly Board Ltd (502335) has a market capitalisation of Rs Cr. at the close.