Jagsonpal Pharmaceuticals Limited, Fundamental analysis

Industry Industry name	Pharmaceuticals
Variance Full Year Net Profit Variance	41
Equity Latest Equity	13.21
Face Value Latest Face Value	2
Reserves Total Reserve	230.59
Dividend Full Year Dividend %	200
Sales Turnover Full Year Net Sales	287.23
Net Profit Full Year Net Profit	44.64
Full Year CPS Full Year Cash Per Share	8.2
Earning Per Share Full Year Earning Per Share	6.8
Quarter CPS Latest quarter Cash Per Share	0
Latest Quarter Date Latest Quarter Yrc	Sep 1, 2026
Latest Quarter Sales Latest Quarter Net Sales	81.38
Previous EPS Previous earnings per share	0
Book Value Book value	36.9
Networth Full Year Return on Networth	16.69
Price/Book Value Price to Book value	5.934959
Yearly PE ratio Full Year Price to Earning per share	32.4
Yearly PC ratio Full Year Price to Cash Per Share	26.7
Bse value BSE Value in lakhs	6.16
Nse value NSE Value in lakhs	108.37
High 52 week high	265
Low 52 week low	155
Price NSE Current market price	220
CPM Current market price	219

Market cap BSE / NSE Market Cap	1449.34
Net profit Latest Quarter Net Profit	12.77
Net profit variance Latest Quarter Net Profit variance	2
Result year Trailing latest month	Sep 1, 2026
TTM Sales Trailing Twelve 12 month Net Sales	226.85
TTM OP Trailing Twelve 12 month Operating Profit	31.62
TTM OPM Trailing Twelve 12 month Operating Profit Margin	13.94
TTM GP Trailing Twelve 12 month Gross Profit	69.32
TTM GPM Trailing Twelve 12 month Gross Profit Margin	23.05
TTM NP Trailing Twelve 12 month Net Profit	26.76
TTM NPV Trailing Twelve 12 month Net Profit Variane	7.91
TTM EPS Trailing Twelve 12 month EPS	7.15
TTM PE Trailing Twelve 12 month PE	30.69
TTM CPS Trailing Twelve 12 month CPS	0
Month CPS Month Cash Per Share	0
TTM Depreciation Trailing Twelve 12 month Depreciation	4.23
Equity Latest Equity	13.21
LTP Latest Price (BSE/NSE)	219
Gross block Latest Gross Block	102
Loans Total loans	8.17
Advances Latest Advances for Banks	0
Net profit asset Latest Assets	0
Year OPM Full Year Operating Profit Margin	20.2
Year GPM Full Year Gross Profit Margin	24
Quarter OPM Latest quater Operation Profit Margin	20.6

	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026	Sep 2026
+ Sales	74	59	76	74	73	64	82	96
YOY Sales Growth %	57%	35%	23%	-0%	-1%	10%	9%	29%
Gross Sales	74	59	76	74	73	64	82	96
+ Expenses	58	50	61	58	59	53	65	80
Material Cost %	7%	5%	8%	6%	6%	3%	9%	4%
Raw Material Cost	5	3	5	4	4	3	5	5
Change in Inventory	0	-1	1	0	0	-1	2	0
Manufacturing Cost %	18%	20%	20%	17%	20%	21%	17%	16%
Employee Cost %	24%	28%	26%	24%	24%	24%	28%	24%
Other Cost %	29%	32%	27%	31%	30%	34%	26%	38%
Raw Materials %	7%	6%	7%	5%	5%	5%	6%	5%
Purchase of Finished Goods %	29%	30%	30%	32%	31%	31%	32%	37%
Stock Adjustments %	0%	1%	-1%	-1%	-0%	1%	-3%	0%
Other Manufacturing Expenses %	18%	20%	20%	17%	20%	21%	17%	16%
Operating Profit	16	9	14	16	14	11	17	17
OPM %	21%	15%	19%	22%	19%	17%	21%	17%
+ Other Income	26	3	3	3	3	3	3	2
Miscellaneous Income	26	3	3	3	3	3	3	2
Exceptional Income	23	0	0	0	0	0	0	0
Interest	0	0	0	0	0	0	0	0
Depreciation	2	2	2	2	2	2	2	2
Profit before tax	39	9	14	17	15	12	18	16
+ Tax %	17%	24%	25%	25%	25%	25%	25%	25%
Current Tax	8	1	3	4	4	2	4	4
Deferred Tax	-1	1	0	0	0	1	0	0
+ Net Profit	32	7	11	13	11	9	13	12
Extraordinary Income / Expense	23	0	0	0	-2	0	0	0
Exceptional Item	23	0	0	0	-2	0	0	0
Net Profit After Minority Interest							13	12
EPS in Rs							2.00	1.86

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
+ Sales	145	127	167	159	188	218	237	209	269	287
Sales Growth %		-13%	32%	-5%	19%	16%	9%	-12%	29%	7%
Gross Sales	143	126	167	159	188	219	237	209	269	287
Excise Duty	1	0	0	0	0	0	0	0	0	0
Other Operating Income	0	0	0	0	0	0	0	0	0	0
+ Expenses	139	138	158	150	169	193	206	186	221	231
Material Cost %	41%	48%	44%	35%	43%	41%	39%	38%	36%	36%
Raw Material Cost	67	65	53	55	76	83	88	76	99	105
Change in Inventory	-8	-4	19	1	5	6	4	4	-2	-1
Manufacturing Cost %	2%	2%	1%	1%	1%	1%	0%	0%	1%	1%
Employee Cost %	28%	33%	28%	32%	29%	27%	28%	30%	26%	25%
Other Cost %	25%	26%	22%	27%	18%	20%	20%	20%	20%	19%
Raw Materials %	46%	51%	32%	35%	40%	38%	37%	36%	37%	37%
Purchase of Finished Goods %	9%	23%	9%	11%	20%	23%	24%	26%	30%	31%
Stock Adjustments %	6%	3%	-12%	-1%	-3%	-3%	-2%	-2%	1%	0%
Power & Fuel %	1%	1%	1%	0%	0%	0%	0%	0%	0%	0%
Other Manufacturing Expenses %	1%	1%	0%	0%	0%	0%	0%	0%	0%	1%
Selling & Administration %	21%	22%	19%	24%	17%	20%	18%	20%	18%	18%
Miscellaneous Expenses %	3%	4%	2%	3%	1%	1%	3%	1%	2%	1%
Operating Profit	6	-11	9	9	19	25	31	23	47	56
OPM %	4%	-9%	6%	5%	10%	12%	13%	11%	18%	19%
+ Other Income	13	0	1	3	4	3	6	9	32	12
Miscellaneous Income	13	0	1	3	4	3	6	9	31	12
Exceptional Income	13	0	0	0	0	0	0	0	23	0
Interest	3	1	1	1	1	0	0	1	1	1
Depreciation	2	0	1	1	1	2	1	2	8	9
Profit before tax	14	-12	9	9	22	27	35	30	70	58
+ Tax %	18%	1%	20%	16%	22%	29%	23%	25%	21%	25%
Current Tax	3	0	2	2	6	7	8	8	14	13
Deferred Tax	0	0	0	0	-1	0	0	0	1	1
+ Net Profit	12	-12	7	8	17	19	27	22	55	43
Profit Growth %		-197%	-162%	9%	117%	12%	40%	-16%	146%	-22%
Extraordinary Income / Expense	13	0	0	0	0	0	-3	0	20	-2
Exceptional Item	13	0	0	0	0	0	-3	0	20	-2
EPS in Rs

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	13	13	13	13	13	13	13	13	13	13
Reserves	97	85	91	98	109	120	146	174	226	261
+ Borrowings	8	8	4	5	7	0	6	9	9	8
Secured Borrowings	0	0	-2	-2	0	0	0	0	0	0
Unsecured Borrowings	8	8	6	6	7	0	6	9	9	8
+ Other Liabilities	25	23	28	31	35	31	30	21	29	34
Current Liabilities	25	23	28	31	36	31	31	22	30	34
Provisions	5	5	7	8	5	1	0	1	1	2
Equity Application Money	0	0	0	0	0	0	0	0	0	2
Other liability items	0	0	0	0	0	1	1	1	2	1
Total Liabilities	143	130	136	147	164	164	195	217	278	317
+ Fixed Assets	22	21	22	22	26	23	24	9	94	85
Gross Block	53	54	55	56	60	58	33	12	103	102
Accumulated Depreciation	31	32	33	34	34	36	9	2	9	17
CWIP	0	3	4	4	0	0	0	0	0	0
Investments	0	0	0	11	15	51	1	0	0	0
+ Other Assets	121	105	110	109	123	91	170	208	184	231
Inventories	48	51	33	29	30	30	21	15	15	15
Trade receivables	39	25	21	21	13	16	21	11	13	17
Cash Equivalents	20	15	39	38	60	25	115	148	129	106
Loans n Advances	3	4	6	6	15	18	10	25	6	8
Other asset items	11	11	13	14	6	3	3	9	20	86
Total Assets	143	130	136	147	164	164	195	217	278	317

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
+ Cash from Operating Activity	-3	-2	31	11	28	7	47	35	55	47
Profit Before Tax & Extraordinary Items	14	-12	9	9	22	27	35	30	70	58
Depreciation	2	1	1	1	1	2	1	2	8	9
Interest (Net)	3	1	1	1	-2	-1	-3	-8	-7	-11
Profit / Loss on Sale of Assets	0	0	0	0	0	0	0	0	0	0
Profit / Loss on Sale of Investments	0	0	0	0	0	-1	-1	0	0	0
Provisions & Write-offs (Net)	-13	0	0	0	0	0	0	1	-1	0
Receivables	2	14	4	-1	9	-3	-6	9	-2	-4
Inventories	-8	-4	19	3	0	0	9	5	0	1
Trade Payables	-1	0	3	0	6	-1	-2	-9	2	2
Direct Taxes Paid	-3	0	2	-2	-3	-7	-7	-9	-8	-12
+ Cash from Investing Activity	41	-3	-1	-11	-2	-26	-58	-25	-45	-36
Purchase of Fixed Assets	0	-4	-2	-2	0	-1	0	0	0	0
Sale of Fixed Assets	43	0	1	3	0	1	1	0	36	0
Purchase of Investments	0	0	0	-11	-4	-25	0	0	0	0
Sale of Investments	0	0	0	0	0	0	41	1	0	0
Interest Received	0	0	0	0	2	2	3	7	8	10
Others	-2	0	0	0	0	-1	-103	-33	-88	-46
+ Cash from Financing Activity	-34	-1	-6	-1	-7	-18	0	-9	-12	-12
Proceeds from Issue of Shares	0	0	0	0	0	0	0	6	3	7
Proceeds from Other Long-Term Borrowings	0	0	0	1	0	0	0	0	0	0
Proceeds from Short-Term Borrowings	0	0	0	0	0	0	0	0	0	0
Repayment of Long-Term Borrowings	0	0	-2	0	0	-7	0	0	0	0
Repayment of Short-Term Borrowings	0	0	-2	0	0	0	0	0	0	0
Repayment of Financial Liabilities	0	0	0	0	0	0	0	-1	-1	-1
Dividend Paid	0	0	-1	-1	-3	-10	0	-13	-13	-17
Others	-30	0	0	0	-4	0	0	0	0	0
Net Cash Flow	5	-6	24	0	19	-36	-11	2	-2	-1