Jindal Worldwide Limited

JINW IS

JINW ISJindal Worldwide Limited

NATL INDIA

368.80

INR

+10.75

(+3.00%)

3.77EPS Dil.

97.82P/E

74.13BMarket Cap

Upgrade to Unlock Non-US CompaniesTo view real-time data and analysis of companies outside of the United States, upgrade your account to our premium subscription.

Upgrade

Jindal Worldwide Limited

JINW:IS

(NATL INDIA)

Recent

price

368.80

P/E

ratio

- -

div

yld

- -

ROIC.AI

Legends:

Stock price

Beta (1.0 Market)

% total return 06/15

Stock

S&P500

2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	TTM
9.26	14.5	18.3	25.08	30.21	39.01	41.9	50.32	57.49	81.07	109.47	109.47	84.26	126.45	103.22	90.41	90.41	Revenue per Share
- -	0.37	0.67	0.75	0.68	1.27	1.33	2.01	3.32	2.92	1.5	1.42	2.2	5.45	5.77	3.77	3.77	Basic EPS, GAAP
0.31	0.49	-0.66	1.92	-1.17	-7.21	-0.06	3.8	-1.68	-5.6	9.9	0.83	4.02	-4.93	4.81	-1.42	- -	Free Cash Flow per Basic Share
0.06	0.03	0.09	0.06	0.06	0.06	0.06	0.06	0.06	0.06	0.06	0.11	- -	0.15	0.1	0.2	- -	Dividend per Share
1	1	1	1	1	1	7.89	9.84	13.46	15.88	17.32	18.65	20.85	26.15	1	1	1	Book Value per Share
3.52	3.74	4.33	5.01	5.76	6.97	8.61	10.59	14.16	16.26	17.4	18.73	20.94	26.69	32.17	35.17	35.17	Tangible Book Value per Share
201	201	201	201	201	201	201	201	201	201	201	201	201	200	201	201	201	Basic Weighted Avg Shares
1,857	2,908	3,669	5,030	6,060	7,824	8,401	10,091	11,529	16,257	21,950	21,950	16,895	25,335	20,700	18,141	18,141	Sales/Revenue/Turnover
7.83	6.77	8.57	7.19	6.4	5.98	7.4	9.29	7.31	8.07	5.06	4.51	8.08	7.11	9.87	8.25	8.25	Operating Margin (%)
38	44	48	55	65	178	320	473	488	531	882	455	293	304	339	335	335	Depreciation Expense
-1	74	135	151	136	254	267	403	666	586	300	285	442	1,092	1,157	756	756	Net Income, GAAP
102.44	32.41	29.18	12.37	30.64	21.28	24.35	20.61	17.83	31.24	30.3	27.54	29.17	25.03	24.88	26.19	26.19	Effective Tax Rate (%)
-0.04	2.53	3.68	3.01	2.25	3.25	3.17	3.99	5.77	3.6	1.37	1.3	2.62	4.31	5.59	4.17	4.17	Profit Margin (%)
778	870	1,255	452	559	758	807	1,042	1,888	2,055	1,472	2,275	3,059	4,303	5,349	5,319	5,319	Working Capital
919	918	1,245	401	809	1,979	2,183	2,137	2,172	2,875	3,509	1,508	1,118	1,073	2,783	2,073	2,073	LT Debt
706	751	869	1,005	1,155	1,397	1,727	2,124	2,839	3,260	3,504	3,762	4,204	5,357	6,500	7,191	7,191	Total Equity
-0.21	8.08	11.77	14.83	11.27	10.57	10.02	14.32	11.34	11.24	8.07	7.96	11.58	13.45	11.66	7.15	7.15	Return on Invested Capital (%)
-0.31	11.9	17.37	22.62	0.3	2.96	11.71	13.42	15.61	12.17	8.58	8.14	9.58	14.11	15.62	12.73	12.73	Return on Capital (%)
-0.36	36.68	67.38	75.46	67.92	126.73	29.92	22.67	28.5	19.92	9.02	7.9	11.16	23.17	42.51	377.26	377.26	Return on Common Equity (%)

Capital Structure

•

in mil. unless spec.

Working Capital

•

in mil. unless spec.

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)	10 years	5 years	1 year
Sales/Revenue/Turnover	- -	- -	-12.36%
Net Income, GAAP	22.9%	33.68%	-34.63%
Free Cash Flow	-728.6%	-51.73%	-129.63%
Total Cash Common Dividend	- -	- -	100%
Total Equity	18.11%	15.7%	10.63%

Growth Rates

•

in mil. unless spec.

Quarterly Revenue

•

in mil. unless spec.

Quarterly Earnings Per Share

•

in mil. unless spec.

Quarterly Dividends Per Share

•

in mil. unless spec.

Business: Jindal Worldwide Limited, together with its subsidiaries, manufactures and sells textile products in India and internationally. The company offers denim products, bottom weight fabrics, shirting fabrics, yarn dyed fabrics, and bed sheets. It also engages in electric two-wheeler business. The company was incorporated in 1986 and is based in Ahmedabad, India.

2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	TTM
9.26	14.5	18.3	25.08	30.21	39.01	41.9	50.32	57.49	81.07	109.47	109.47	84.26	126.45	103.22	90.41	90.41	Revenue per Share
- -	0.37	0.67	0.75	0.68	1.27	1.33	2.01	3.32	2.92	1.5	1.42	2.2	5.45	5.77	3.77	3.77	Basic EPS, GAAP
0.31	0.49	-0.66	1.92	-1.17	-7.21	-0.06	3.8	-1.68	-5.6	9.9	0.83	4.02	-4.93	4.81	-1.42	- -	Free Cash Flow per Basic Share
0.06	0.03	0.09	0.06	0.06	0.06	0.06	0.06	0.06	0.06	0.06	0.11	- -	0.15	0.1	0.2	- -	Dividend per Share
1	1	1	1	1	1	7.89	9.84	13.46	15.88	17.32	18.65	20.85	26.15	1	1	1	Book Value per Share
3.52	3.74	4.33	5.01	5.76	6.97	8.61	10.59	14.16	16.26	17.4	18.73	20.94	26.69	32.17	35.17	35.17	Tangible Book Value per Share
201	201	201	201	201	201	201	201	201	201	201	201	201	200	201	201	201	Basic Weighted Avg Shares
1,857	2,908	3,669	5,030	6,060	7,824	8,401	10,091	11,529	16,257	21,950	21,950	16,895	25,335	20,700	18,141	18,141	Sales/Revenue/Turnover
7.83	6.77	8.57	7.19	6.4	5.98	7.4	9.29	7.31	8.07	5.06	4.51	8.08	7.11	9.87	8.25	8.25	Operating Margin (%)
38	44	48	55	65	178	320	473	488	531	882	455	293	304	339	335	335	Depreciation Expense
-1	74	135	151	136	254	267	403	666	586	300	285	442	1,092	1,157	756	756	Net Income, GAAP
102.44	32.41	29.18	12.37	30.64	21.28	24.35	20.61	17.83	31.24	30.3	27.54	29.17	25.03	24.88	26.19	26.19	Effective Tax Rate (%)
-0.04	2.53	3.68	3.01	2.25	3.25	3.17	3.99	5.77	3.6	1.37	1.3	2.62	4.31	5.59	4.17	4.17	Profit Margin (%)
778	870	1,255	452	559	758	807	1,042	1,888	2,055	1,472	2,275	3,059	4,303	5,349	5,319	5,319	Working Capital
919	918	1,245	401	809	1,979	2,183	2,137	2,172	2,875	3,509	1,508	1,118	1,073	2,783	2,073	2,073	LT Debt
706	751	869	1,005	1,155	1,397	1,727	2,124	2,839	3,260	3,504	3,762	4,204	5,357	6,500	7,191	7,191	Total Equity
-0.21	8.08	11.77	14.83	11.27	10.57	10.02	14.32	11.34	11.24	8.07	7.96	11.58	13.45	11.66	7.15	7.15	Return on Invested Capital (%)
-0.31	11.9	17.37	22.62	0.3	2.96	11.71	13.42	15.61	12.17	8.58	8.14	9.58	14.11	15.62	12.73	12.73	Return on Capital (%)
-0.36	36.68	67.38	75.46	67.92	126.73	29.92	22.67	28.5	19.92	9.02	7.9	11.16	23.17	42.51	377.26	377.26	Return on Common Equity (%)

Year	Q1	Q2	Q3	Q4	FY
2022	0.94	1.25	1.53	1.73	5.45
2023	2.08	1.63	0.74	1.32	5.77
2024	0.68	0.64	1.05	1.4	3.77

	Sep'24	Dec'24	Mar'24
ST Debt	4,777	- -	6,758
LT Borrowings	2,366	- -	2,073
LT Finance Leases	- -	- -	- -
Preferred Equity and Hybrid Capital	- -	- -	- -
Shares Outstanding	201	201	201
Market Capitalization	75,596	59,394	62,683

	Sep'24	Dec'24	Mar'24
Total Current Assets	11,365	- -	13,362
Accounts Receivable, Net	3,556	- -	5,257
Cash, Cash Equivalents & STI	3,335	- -	3,093
Inventories	2,644	- -	3,321
Total Current Liabilities	6,191	- -	8,042
Payables & Accruals	1,249	- -	1,101
ST Debt	4,777	- -	6,758
Deferred Revenue	- -	- -	- -

Year	Q1	Q2	Q3	Q4	FY
2022	5,244	6,305	6,757	7,028	25,335
2023	6,393	4,775	4,038	5,495	20,700
2024	4,107	3,918	4,378	5,738	18,141