JINDAL SAW LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 550.4 INR | +1.93% |
|
+5.48% | +33.58% |
| May. 08 | Transcript : Jindal Saw Limited, Q4 2024 Earnings Call, May 08, 2024 | |
| May. 07 | Jindal Saw Limited Reports Earnings Results for the Full Year Ended March 31, 2024 | CI |
Valuation
| Fiscal Period: März | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 27,675 | 14,645 | 23,710 | 28,643 | 46,253 | 174,831 | - | - |
| Enterprise Value (EV) 1 | 27,675 | 14,645 | 23,710 | 28,643 | 46,253 | 137,266 | 174,831 | 174,831 |
| P/E ratio | 3.25 x | 2.64 x | 7.4 x | 6.95 x | 7.31 x | 8.2 x | 9.89 x | 9.04 x |
| Yield | 2.31% | 4.37% | 2.7% | 2.22% | 2.06% | 0.73% | 1.27% | 1.45% |
| Capitalization / Revenue | 0.23 x | 0.13 x | 0.22 x | 0.22 x | 0.26 x | 0.65 x | 0.75 x | 0.72 x |
| EV / Revenue | 0.23 x | 0.13 x | 0.22 x | 0.22 x | 0.26 x | 0.65 x | 0.75 x | 0.72 x |
| EV / EBITDA | 1.88 x | 0.96 x | 1.91 x | 2.04 x | 2.78 x | 4.13 x | 5.2 x | 5.06 x |
| EV / FCF | - | 1.34 x | 1.96 x | -24.3 x | 3.57 x | -56.5 x | 31.7 x | 10.2 x |
| FCF Yield | - | 74.6% | 51.1% | -4.11% | 28% | -1.77% | 3.16% | 9.82% |
| Price to Book | - | - | - | - | - | 1.84 x | 1.52 x | 1.34 x |
| Nbr of stocks (in thousands) | 319,757 | 319,757 | 319,754 | 318,081 | 317,778 | 317,672 | - | - |
| Reference price 2 | 86.55 | 45.80 | 74.15 | 90.05 | 145.6 | 550.4 | 550.4 | 550.4 |
| Announcement Date | 5/22/19 | 6/27/20 | 5/27/21 | 5/30/22 | 5/17/23 | 5/7/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 121,170 | 116,270 | 106,636 | 132,984 | 178,678 | 209,577 | 232,574 | 244,478 |
| EBITDA 1 | 14,750 | 15,225 | 12,426 | 14,020 | 16,653 | 33,210 | 33,610 | 34,532 |
| EBIT 1 | 12,249 | 12,099 | 9,921 | 10,816 | 13,476 | 29,212 | 28,078 | 28,714 |
| Operating Margin | 10.11% | 10.41% | 9.3% | 8.13% | 7.54% | 13.94% | 12.07% | 11.75% |
| Earnings before Tax (EBT) 1 | 9,876 | 4,803 | 4,993 | 6,215 | 7,100 | 22,157 | 23,236 | 25,464 |
| Net income 1 | 8,502 | 5,547 | 3,188 | 4,118 | 6,324 | 16,770 | 17,802 | 19,469 |
| Net margin | 7.02% | 4.77% | 2.99% | 3.1% | 3.54% | 8% | 7.65% | 7.96% |
| EPS 2 | 26.59 | 17.35 | 10.02 | 12.96 | 19.91 | 52.68 | 55.65 | 60.85 |
| Free Cash Flow 1 | - | 10,929 | 12,111 | -1,178 | 12,949 | -3,093 | 5,516 | 17,173 |
| FCF margin | - | 9.4% | 11.36% | -0.89% | 7.25% | -1.47% | 2.37% | 7.02% |
| FCF Conversion (EBITDA) | - | 71.79% | 97.47% | - | 77.76% | - | 16.41% | 49.73% |
| FCF Conversion (Net income) | - | 197.01% | 379.86% | - | 204.77% | - | 30.99% | 88.21% |
| Dividend per Share 2 | 2.000 | 2.000 | 2.000 | 2.000 | 3.000 | 4.000 | 7.000 | 8.000 |
| Announcement Date | 5/22/19 | 6/27/20 | 5/27/21 | 5/30/22 | 5/17/23 | 5/7/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2022 Q1 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 28,846 | 34,783 | 40,435 | 51,579 | 51,880 | 44,100 | 44,072 | 53,531 |
| EBITDA 1 | - | - | 3,314 | 4,952 | 6,003 | 6,079 | 6,022 | 8,219 |
| EBIT | - | - | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) 1 | - | - | - | - | 3,925 | 3,532 | 3,572 | - |
| Net income 1 | - | - | 594.2 | 2,144 | 3,537 | 2,435 | 2,500 | 3,548 |
| Net margin | - | - | 1.47% | 4.16% | 6.82% | 5.52% | 5.67% | 6.63% |
| EPS 2 | - | - | 1.870 | 6.750 | 11.14 | 8.280 | 7.800 | 11.10 |
| Dividend per Share | - | - | - | - | - | - | - | - |
| Announcement Date | 7/30/21 | 8/5/22 | 11/11/22 | 1/25/23 | 5/17/23 | 8/11/23 | - | - |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | 10,929 | 12,111 | -1,178 | 12,949 | -3,093 | 5,516 | 17,173 |
| ROE (net income / shareholders' equity) | 14.4% | 8.5% | 4.64% | 5.74% | 8.27% | 19.3% | 16.2% | 15.1% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | 15% | 12.3% | 11.6% |
| Assets 1 | - | - | - | - | - | 112,130 | 144,728 | 167,836 |
| Book Value Per Share 2 | - | - | - | - | - | 300.0 | 363.0 | 412.0 |
| Cash Flow per Share 2 | - | - | - | - | 50.90 | 56.50 | 53.20 | 56.20 |
| Capex 1 | - | 5,717 | - | 4,535 | 3,225 | 17,150 | 6,504 | 6,457 |
| Capex / Sales | - | 4.92% | - | 3.41% | 1.8% | 8.12% | 2.8% | 2.64% |
| Announcement Date | 5/22/19 | 6/27/20 | 5/27/21 | 5/30/22 | 5/17/23 | 5/7/24 | - | - |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C+
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
550.4
INR
Average target price
801.5
INR
Spread / Average Target
+45.63%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +33.58% | 2.05B | |
| +3.06% | 25.83B | |
| +18.38% | 21.04B | |
| +35.74% | 12.07B | |
| -7.22% | 11.93B | |
| +11.82% | 11.11B | |
| +10.27% | 10B | |
| +2.75% | 8.46B | |
| +19.37% | 8.27B | |
| +23.60% | 6.74B |
- Stock Market
- Equities
- JINDALSAW Stock
- Financials Jindal Saw Limited
