JL Morison (India) Peer Comparison

BSE: 506522

₹2,021.35

₹15.30 (0.76%)

As on 01-Jun-2023IST

Market cap

₹276 Cr

Revenue (TTM)

₹164 Cr

P/E Ratio

26

P/B Ratio

1.4

Div. Yield

0 %

Edit

	JL Morison (India)	Emami	Zydus Wellness	Jyothy Labs	Bajaj Consumer
Market cap (₹ Cr)	276	16,989	16,516	7,016	6,519
Revenue (₹ Cr)	164	3,915	4,537	2,966	1,240
Net Profit (₹ Cr)	15.35	753.50	188.20	284.04	223.00
Net Margin (%)	8.95	18.85	4.14	9.37	17.60
RoE (%)	7.08	25.89	3.99	18.77	31.86
Price to Earnings	25.96	22.70	87.76	24.70	29.23
Price-To-Book	1.40	5.54	2.78	4.29	7.91

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	JL Morison (India)	Emami	Zydus Wellness	Jyothy Labs	Bajaj Consumer
Operating Revenue	164.44	3,578.09	2,327.80	2,756.93	984.12
Total Income	171.49	3,624.89	2,341.80	2,810.66	1,028.79
Total Expenditure	149.73	2,628.56	2,019.70	2,277.13	828.82
EBITDA	14.72	949.54	308.10	479.80	155.30
Depreciation	1.03	185.91	23.80	49.96	9.91
EBIT	13.69	763.63	284.30	429.84	145.39
Interest	0.05	9.98	24.00	4.73	1.01
Other Income	7.05	46.80	14.00	53.73	44.67
Exceptional Items	--	-5.90	-14.20	--	--
Profit before Tax	20.69	790.83	260.10	478.84	189.04
Provision for Tax	5.34	66.70	-6.80	109.54	33.61
Profit after Tax	15.35	724.14	266.90	369.30	155.43

Liabilities (₹ Cr)

	JL Morison (India)	Emami	Zydus Wellness	Jyothy Labs	Bajaj Consumer
Shareholder's Funds	236.42	2,446.59	5,357.50	1,808.31	830.58
Minority Interest	--	11.12	--	1.90	--
Non-Current Liabilities	17.21	-374.76	-134.80	504.44	8.42
Current Liabilities	44.11	758.83	769.40	527.53	144.19
Total Liabilities	297.74	3,268.82	6,148.40	2,901.62	983.58

Assets (₹ Cr)

	JL Morison (India)	Emami	Zydus Wellness	Jyothy Labs	Bajaj Consumer
Non-Current Assets	237.51	1,423.56	4,742.10	1,655.99	191.25
Current Assets	60.23	1,418.22	1,214.30	1,186.19	791.94
Total Assets	297.74	3,268.82	6,148.40	2,901.62	983.58
Total Debt*	0.00	65.69	324.00	0.00	0.00
Net Current Assets	16.12	659.39	444.90	658.66	647.75
Contingent Liabilities	0.04	12.15	340.70	9.65	9.36

Cashflow (₹ Cr)

	JL Morison (India)	Emami	Zydus Wellness	Jyothy Labs	Bajaj Consumer
Cash From Operating Activities	11.39	779.01	246.40	457.92	116.33
Cash Flow from Investing Activities	-8.48	-205.40	-177.70	-344.37	12.64
Cash from Financing Activities	-0.52	-562.97	-25.70	-134.81	-119.82
Net Cash Inflow / Outflow	2.39	10.64	43.00	-21.26	9.15

Ratios

Profitability Ratios

	JL Morison (India)	Emami	Zydus Wellness	Jyothy Labs	Bajaj Consumer
ROCE (%)	9.55	32.76	5.12	28.81	23.46
ROE (%)	7.08	30.49	5.09	22.01	19.22
ROA (%)	5.61	25.92	4.57	14.11	16.30
EBIT Margin (%)	13.23	27.85	13.84	19.35	20.32
Net Margin (%)	8.95	19.98	11.40	13.14	15.11
Cash Profit Margin (%)	9.96	25.43	11.67	12.74	16.80

Growth Ratios

	JL Morison (India)	Emami	Zydus Wellness	Jyothy Labs	Bajaj Consumer
Revenue Growth (%)	13.60	5.06	3.24	10.90	2.42
EBIT Growth (%)	48.61	6.94	-5.85	50.12	12.16
Net Profit Growth (%)	44.42	15.42	-14.01	54.05	11.65
EPS Growth (%)	44.42	14.33	-14.01	54.11	11.53
Book Value Growth (%)	19.75	6.24	4.59	16.68	5.52

Valuation Ratios

	JL Morison (India)	Emami	Zydus Wellness	Jyothy Labs	Bajaj Consumer
Price / Earnings	0.00	25.88	35.05	43.69	19.49
Price / Book Value	0.00	7.65	1.75	8.93	3.65
Dividend Yield (%)	--	1.87	0.34	0.80	1.41
EV/EBITDA	-0.16	18.65	29.31	29.94	14.92
Market Cap (₹ Cr)	0.00	18,721.31	9,354.96	16,142.10	3,028.63

Solvency Ratios

	JL Morison (India)	Emami	Zydus Wellness	Jyothy Labs	Bajaj Consumer
Debt to Equity	0.00	0.03	0.06	0.00	0.00
Short term debt to equity ratio	--	0.03	0.06	--	--
Current Ratio	1.37	1.87	1.58	2.25	5.49
Quick Ratio	1.01	1.44	0.97	1.71	5.10
Interest Coverage	441.16	80.26	11.84	102.23	187.27

Operating Efficiency Ratios

	JL Morison (India)	Emami	Zydus Wellness	Jyothy Labs	Bajaj Consumer
Debtors to sales (%)	4.61	13.81	12.17	7.30	4.47
Asset Turnover	0.60	1.28	0.43	1.26	1.03
Receivable days	12.10	46.35	35.97	18.82	13.80
Inventory Days	31.92	33.23	67.75	32.47	19.93
Payable days	119.04	135.51	108.40	63.75	35.15
Cash Conversion Cycle	-75.02	-55.93	-4.68	-12.47	-1.41