JET KNITWEARS LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 120.2 INR | +9.97% |
|
0.00% | -8.90% |
| 2023 | Jet Knitwears Limited Reports Earnings Results for the Half Year Ended September 30, 2023 | CI |
| 2023 | Jet Knitwears Limited Reports Earnings Results for the Full Year Ended March 31, 2023 | CI |
Valuation
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 413.4 | 189.5 | 109.1 | 83.74 | 432.3 | 283.4 |
| Enterprise Value (EV) 1 | 500.4 | 284 | 181.3 | 195.2 | 554.4 | 381.2 |
| P/E ratio | 35 x | 13 x | 7.13 x | 5.04 x | 37.6 x | 23.4 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 0.96 x | 0.4 x | 0.24 x | 0.21 x | 1.06 x | 0.78 x |
| EV / Revenue | 1.16 x | 0.6 x | 0.4 x | 0.49 x | 1.35 x | 1.04 x |
| EV / EBITDA | 15.5 x | 7.74 x | 4.58 x | 5.45 x | 16.9 x | 11.8 x |
| EV / FCF | -14 x | -30.5 x | 8.82 x | -5.63 x | -49.8 x | 19.9 x |
| FCF Yield | -7.14% | -3.28% | 11.3% | -17.7% | -2.01% | 5.01% |
| Price to Book | 2.99 x | 1.16 x | 0.61 x | 0.43 x | 2.09 x | 1.29 x |
| Nbr of stocks (in thousands) | 4,083 | 4,407 | 4,407 | 4,407 | 4,407 | 4,407 |
| Reference price 2 | 101.2 | 43.00 | 24.75 | 19.00 | 98.10 | 64.30 |
| Announcement Date | 27/08/18 | 29/08/19 | 07/09/20 | 26/08/21 | 31/08/22 | 09/09/23 |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 430.6 | 473.3 | 449.3 | 396.6 | 409.3 | 365 |
| EBITDA 1 | 32.28 | 36.71 | 39.59 | 35.85 | 32.77 | 32.38 |
| EBIT 1 | 26.07 | 30.99 | 33.57 | 30.55 | 26.93 | 27.67 |
| Operating Margin | 6.05% | 6.55% | 7.47% | 7.7% | 6.58% | 7.58% |
| Earnings before Tax (EBT) 1 | 16.22 | 20.07 | 21.51 | 21.21 | 16.13 | 16.48 |
| Net income 1 | 12 | 14.53 | 15.28 | 16.6 | 11.5 | 12.11 |
| Net margin | 2.79% | 3.07% | 3.4% | 4.19% | 2.81% | 3.32% |
| EPS 2 | 2.890 | 3.300 | 3.470 | 3.770 | 2.610 | 2.750 |
| Free Cash Flow 1 | -35.73 | -9.314 | 20.55 | -34.64 | -11.14 | 19.11 |
| FCF margin | -8.3% | -1.97% | 4.57% | -8.73% | -2.72% | 5.24% |
| FCF Conversion (EBITDA) | - | - | 51.9% | - | - | 59.03% |
| FCF Conversion (Net income) | - | - | 134.51% | - | - | 157.78% |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 27/08/18 | 29/08/19 | 07/09/20 | 26/08/21 | 31/08/22 | 09/09/23 |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 87 | 94.5 | 72.2 | 111 | 122 | 97.8 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 2.696 x | 2.574 x | 1.823 x | 3.11 x | 3.723 x | 3.02 x |
| Free Cash Flow 1 | -35.7 | -9.31 | 20.5 | -34.6 | -11.1 | 19.1 |
| ROE (net income / shareholders' equity) | 8.93% | 9.28% | 8.91% | 8.86% | 5.71% | 5.68% |
| ROA (Net income/ Total Assets) | 5.9% | 6.02% | 6.11% | 5.28% | 4.26% | 4.26% |
| Assets 1 | 203.5 | 241.3 | 249.9 | 314.7 | 269.6 | 284.2 |
| Book Value Per Share 2 | 33.90 | 37.20 | 40.60 | 44.40 | 47.00 | 49.80 |
| Cash Flow per Share 2 | 3.260 | 1.650 | 6.360 | 4.530 | 3.210 | 9.520 |
| Capex 1 | 9.81 | 5.1 | 4.26 | 3.27 | 2.04 | 5.43 |
| Capex / Sales | 2.28% | 1.08% | 0.95% | 0.82% | 0.5% | 1.49% |
| Announcement Date | 27/08/18 | 29/08/19 | 07/09/20 | 26/08/21 | 31/08/22 | 09/09/23 |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -8.90% | 63.58L | |
| -4.91% | 1.47TCr | |
| -4.28% | 58Cr | |
| +8.91% | 51Cr | |
| -30.54% | 25Cr | |
| +54.00% | 22Cr | |
| -.--% | 12Cr | |
| -46.39% | 7.23Cr |
- Stock Market
- Equities
- JETKNIT Stock
- Financials Jet Knitwears Limited
