Jet Airways India Ltd

JETAIRWAYS
Air Transport Service
โ‚น 34.16
Price
โ‚น 388.06
Market Cap
Small Cap
-
P/E Ratio

๐Ÿ“Š Score Snapshot

-11.05 / 25
Performance
-12.61 / 25
Valuation
0.0 / 20
Growth
7.0 / 30
Profitability
-16.66 / 100
Avoid

๐Ÿข Company Overview

โณ Loading company overview...

๐Ÿค– CARL Insights

โณ Loading CARL insights...

๐Ÿ“ˆ Net Profit (Yearly)

๐Ÿ“Š Sales (Yearly)

๐Ÿ“‰ Quarterly Sales Trend

๐Ÿ“‰ Quarterly Net Profit

๐Ÿ“ˆ Yearly Ratios

Metric Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018 Mar 2017 Mar 2016
Adj Cash EBITDA -618.45 -166.01 158.14 -3,365 1,460 1,925 2,127 2,823
Adj Cash EBITDA Margin -1,048 -87.84 632.56 -461.64 6.12 8.25 9.83 12.97
Adj Cash EBITDA To EBITDA 0.73 0.48 30.77 2.22 -0.43 2.78 0.85 0.96
Adj Cash EPS -68.57 -73.61 6.09 -476.74 -118.49 41.20 143.86 98.96
Adj Cash PAT -779.00 -836.98 69.18 -5,416 -1,346 468.45 1,634 1,124
Adj Cash PAT To PAT 0.78 0.82 -0.83 1.52 0.22 -0.61 0.82 0.89
Adj Cash PE - - 964.64 - - 15.17 5.33 6.18
Adj EPS -88.20 -89.53 -7.38 -314.07 -548.16 -67.24 175.81 110.58
Adj EV To Cash EBITDA - - 24.00 - 6.02 6.96 5.77 5.16
Adj EV To EBITDA - - 738.38 - - 19.36 4.93 4.93
Adj Number Of Shares 11.36 11.37 11.36 11.36 11.36 11.37 11.36 11.36
Adj PE - - - - - - 4.03 5.49
Adj Peg - - - - - - 0.07 -
Bvps -1,541 -1,452 -1,385 -1,371 -1,118 -636.94 -569.98 -265.32
Cash Conversion Cycle 39.00 11.00 242.00 13.00 7.00 20.00 23.00 27.00
Cash ROCE 4.51 0.81 -6.80 56.29 -62.04 55.75 66.65 32.77
Cash Roic 4.23 0.81 -3.89 46.43 -24.76 -71.85 100.95 37.66
Cash Revenue 59.00 189.00 25.00 729.00 23,865 23,344 21,641 21,774
Cash Revenue To Revenue 1.18 1.39 0.64 2.19 1.04 1.00 1.00 0.99
Dso 39.00 11.00 242.00 13.00 7.00 20.00 23.00 27.00
EV 3,172 3,491 3,795 8,014 8,787 13,407 12,283 14,574
EV To EBITDA - - - - - 19.46 6.22 5.07
EV To Fcff - - 9.37 - 9.20 35.18 4.91 7.55
Fcfe -610.88 -642.37 351.00 -3,346 -2,196 -510.92 2,108 282.71
Fcfe Margin -1,035 -339.88 1,404 -458.97 -9.20 -2.19 9.74 1.30
Fcfe To Adj PAT 0.61 0.63 -4.19 0.94 0.35 0.67 1.06 0.23
Fcff -611.88 -109.06 405.14 -3,379 954.78 381.16 2,504 1,932
Fcff Margin -1,037 -57.70 1,621 -463.55 4.00 1.63 11.57 8.87
Fcff To NOPAT 0.61 0.21 -0.93 1.84 -0.23 -0.64 2.92 1.45
Market Cap 654.34 949.39 1,138 170.40 2,909 7,061 5,974 6,435
PB -0.04 -0.06 -0.07 -0.01 -0.23 -0.98 -0.92 -2.14
PE - - - - - - 4.03 5.48
Peg - - - - - - 0.15 -
PS 13.09 6.98 29.19 0.51 0.13 0.30 0.28 0.29
ROCE 7.42 4.15 2.00 30.39 200.70 3.79 35.00 25.11
ROE 5.89 6.32 0.54 25.24 62.47 11.15 -42.10 -35.37
Roic 6.93 3.91 4.17 25.20 106.39 112.54 34.58 26.01
Share Price 57.60 83.50 100.20 15.00 256.10 621.05 525.90 566.50

๐Ÿ“Š Quarterly Results

Metric Jun 2023 Mar 2023 Dec 2022 Sep 2022 Jun 2022 Mar 2022 Dec 2021 Sep 2021 Jun 2021 Mar 2021 Dec 2020 Sep 2020 Jun 2020
Sales 38.00 12.00 12.00 12.00 13.00 11.00 11.00 41.00 74.00 9.00 10.00 10.00 10.00
Interest 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 3.00 4.00 4.00 17.00 4.00
Expenses - 53.00 35.00 222.00 280.00 360.00 202.00 73.00 60.00 156.00 83.00 64.00 23.00 107.00
Other Income - 1.51 3.45 0.46 1.07 0.57 0.63 2.19 3.99 1.18 8.35 70.94 162.69 1.16
Exceptional Items - - - - - - - -244.98 - - - 68.18 -
Depreciation 36.00 35.00 38.00 40.00 42.00 42.00 43.00 45.00 45.00 39.00 56.00 49.00 53.00
Profit Before Tax -51.00 -55.00 -249.00 -308.00 -390.00 -234.00 -104.00 -306.00 -129.00 -107.00 -44.00 152.00 -153.00
Net Profit - -51.00 -55.00 -249.00 -308.00 -390.00 -234.00 -104.00 -306.00 -129.00 -107.00 -44.00 152.00 -153.00
Exceptional Items At - - - - - - - -245.00 - - - 68.00 -
Profit For PE -51.00 -55.00 -249.00 -308.00 -390.00 -234.00 -104.00 -61.00 -129.00 -107.00 -44.00 84.00 -153.00
Profit For EPS -51.00 -55.00 -249.00 -308.00 -390.00 -234.00 -104.00 -306.00 -129.00 -107.00 -44.00 152.00 -153.00
EPS In Rs -4.46 -4.84 -21.90 -27.13 -34.34 -20.57 -9.17 -26.92 -11.35 -9.42 -3.88 13.42 -13.50
PAT Margin % -134.21 -458.33 -2,075 -2,567 -3,000 -2,127 -945.45 -746.34 -174.32 -1,189 -440.00 1,520 -1,530
PBT Margin -134.21 -458.33 -2,075 -2,567 -3,000 -2,127 -945.45 -746.34 -174.32 -1,189 -440.00 1,520 -1,530
Adj Ebit -49.49 -54.55 -247.54 -306.93 -388.43 -232.37 -102.81 -60.01 -125.82 -104.65 -39.06 100.69 -148.84
Adj EBITDA -13.49 -19.55 -209.54 -266.93 -346.43 -190.37 -59.81 -15.01 -80.82 -65.65 16.94 149.69 -95.84
Adj EBITDA Margin -35.50 -162.92 -1,746 -2,224 -2,665 -1,731 -543.73 -36.61 -109.22 -729.44 169.40 1,497 -958.40
Adj Ebit Margin -130.24 -454.58 -2,063 -2,558 -2,988 -2,112 -934.64 -146.37 -170.03 -1,163 -390.60 1,007 -1,488
Adj PAT -51.00 -55.00 -249.00 -308.00 -390.00 -234.00 -104.00 -550.98 -129.00 -107.00 -44.00 220.18 -153.00
Adj PAT Margin -134.21 -458.33 -2,075 -2,567 -3,000 -2,127 -945.45 -1,344 -174.32 -1,189 -440.00 2,202 -1,530
Ebit -49.49 -54.55 -247.54 -306.93 -388.43 -232.37 -102.81 184.97 -125.82 -104.65 -39.06 32.51 -148.84
EBITDA -13.49 -19.55 -209.54 -266.93 -346.43 -190.37 -59.81 229.97 -80.82 -65.65 16.94 81.51 -95.84
EBITDA Margin -35.50 -162.92 -1,746 -2,224 -2,665 -1,731 -543.73 560.90 -109.22 -729.44 169.40 815.10 -958.40
Ebit Margin -130.24 -454.58 -2,063 -2,558 -2,988 -2,112 -934.64 451.15 -170.03 -1,163 -390.60 325.10 -1,488
NOPAT -51.00 -58.00 -248.00 -308.00 -389.00 -233.00 -105.00 -64.00 -127.00 -113.00 -110.00 -62.00 -150.00
NOPAT Margin -134.21 -483.33 -2,067 -2,567 -2,992 -2,118 -954.55 -156.10 -171.62 -1,256 -1,100 -620.00 -1,500
Operating Profit -51.00 -58.00 -248.00 -308.00 -389.00 -233.00 -105.00 -64.00 -127.00 -113.00 -110.00 -62.00 -150.00
Operating Profit Margin -134.21 -483.33 -2,067 -2,567 -2,992 -2,118 -954.55 -156.10 -171.62 -1,256 -1,100 -620.00 -1,500

๐Ÿ’ฐ Profit & Loss

Metric Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Sales 50.00 136.00 39.00 333.00 23,057 23,287 21,552 22,036 19,573 17,302 17,360 14,816
Interest 4.00 7.00 29.00 302.00 982.00 843.00 851.00 868.00 884.00 997.00 1,119 971.00
Expenses - 897.00 491.00 277.00 1,871 26,718 23,263 20,024 19,707 19,688 18,759 16,453 14,797
Other Income - 5.55 7.99 243.14 20.62 239.54 668.39 962.11 626.14 581.81 318.70 216.10 489.67
Exceptional Items - -244.98 68.18 -726.81 -691.09 3.45 513.86 82.21 -634.43 -657.07 436.38 147.53
Depreciation 156.00 174.00 196.00 296.00 442.00 621.00 671.00 995.00 762.00 876.00 927.00 940.00
Profit Before Tax -1,002 -773.00 -152.00 -2,841 -5,536 -768.00 1,482 1,174 -1,814 -3,668 -486.00 -1,255
Tax % - - - - - - -0.07 - - - - 1.51
Net Profit - -1,002 -773.00 -152.00 -2,841 -5,536 -768.00 1,483 1,174 -1,814 -3,668 -486.00 -1,236
Exceptional Items At - -245.00 68.00 727.00 691.00 -3.00 -514.00 -82.00 634.00 657.00 -436.00 -148.00
Profit For PE -1,002 -528.00 -220.00 -2,115 -4,845 -771.00 969.00 1,091 -1,179 -3,011 -922.00 -1,384
Profit For EPS -1,002 -773.00 -152.00 -2,841 -5,536 -768.00 1,483 1,174 -1,814 -3,668 -486.00 -1,236
EPS In Rs -88.21 -68.01 -13.38 -250.13 -487.31 -67.57 130.51 103.31 -159.66 -322.88 -56.24 -143.18
PAT Margin % -2,004 -568.38 -389.74 -853.15 -24.01 -3.30 6.88 5.33 -9.27 -21.20 -2.80 -8.34
PBT Margin -2,004 -568.38 -389.74 -853.15 -24.01 -3.30 6.88 5.33 -9.27 -21.20 -2.80 -8.47
Tax - - - - - - -1.00 - - - - -19.00
Adj Ebit -997.45 -521.01 -190.86 -1,813 -3,863 71.39 1,819 1,960 -295.19 -2,014 196.10 -431.33
Adj EBITDA -841.45 -347.01 5.14 -1,517 -3,421 692.39 2,490 2,955 466.81 -1,138 1,123 508.67
Adj EBITDA Margin -1,683 -255.15 13.18 -455.67 -14.84 2.97 11.55 13.41 2.38 -6.58 6.47 3.43
Adj Ebit Margin -1,995 -383.10 -489.38 -544.56 -16.76 0.31 8.44 8.90 -1.51 -11.64 1.13 -2.91
Adj PAT -1,002 -1,018 -83.82 -3,568 -6,227 -764.55 1,997 1,256 -2,448 -4,325 -49.62 -1,091
Adj PAT Margin -2,004 -748.51 -214.92 -1,071 -27.01 -3.28 9.27 5.70 -12.51 -25.00 -0.29 -7.36
Ebit -997.45 -276.03 -259.04 -1,087 -3,172 67.94 1,305 1,878 339.24 -1,357 -240.28 -578.86
EBITDA -841.45 -102.03 -63.04 -790.57 -2,730 688.94 1,976 2,873 1,101 -481.23 686.72 361.14
EBITDA Margin -1,683 -75.02 -161.64 -237.41 -11.84 2.96 9.17 13.04 5.63 -2.78 3.96 2.44
Ebit Margin -1,995 -202.96 -664.21 -326.30 -13.76 0.29 6.06 8.52 1.73 -7.84 -1.38 -3.91
NOPAT -1,003 -529.00 -434.00 -1,834 -4,103 -597.00 857.60 1,334 -877.00 -2,333 -20.00 -907.09
NOPAT Margin -2,006 -388.97 -1,113 -550.75 -17.80 -2.56 3.98 6.05 -4.48 -13.48 -0.12 -6.12
Operating Profit -1,003 -529.00 -434.00 -1,834 -4,103 -597.00 857.00 1,334 -877.00 -2,333 -20.00 -921.00
Operating Profit Margin -2,006 -388.97 -1,113 -550.75 -17.80 -2.56 3.98 6.05 -4.48 -13.48 -0.12 -6.22

๐Ÿฆ Balance Sheet

Metric Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014
Accumulated Depreciation - - - 2,887 4,054 3,654 5,332 7,907 5,831 5,056
Advance From Customers - - - 612.00 353.00 122.00 132.00 - 162.00 1,449
Average Capital Employed -13,452 -12,552 -9,534 -5,966 -1,925 1,882 5,201 7,806 8,016 9,564
Average Invested Capital -14,476 -13,520 -10,406 -7,278 -3,856 -530.50 2,480 5,128 5,283 6,929
Average Total Assets 5,696 5,976 6,582 9,044 11,818 12,599 16,194 19,543 19,062 18,894
Average Total Equity -17,005 -16,118 -15,656 -14,137 -9,968 -6,858 -4,744 -3,552 -3,158 -1,285
Cwip - - - - - 25.00 709.00 4.00 19.00 -
Capital Employed -13,945 -12,958 -12,147 -6,921 -5,012 1,162 2,603 7,799 7,812 8,221
Cash Equivalents 347.00 308.00 233.00 119.00 1,110 1,360 1,538 1,478 1,985 1,145
Fixed Assets 891.00 1,071 1,244 1,891 3,343 3,608 4,895 8,805 9,231 9,635
Gross Block - - - 4,778 7,397 7,262 10,228 16,711 16,192 15,820
Inventory 371.00 374.00 375.00 432.00 443.00 529.00 527.00 1,601 1,444 1,184
Invested Capital -14,988 -13,963 -13,076 -7,737 -6,818 -895.00 -166.00 5,126 5,131 5,435
Investments 696.00 696.00 696.00 696.00 696.00 697.00 1,231 1,196 696.00 1,641
Long Term Borrowings 20.00 5.00 - - 765.00 5,086 6,968 6,210 6,607 6,546
Net Debt 2,518 2,542 2,657 7,844 5,878 6,346 6,309 8,139 9,222 7,662
Net Working Capital -15,879 -15,034 -14,320 -9,628 -10,161 -4,528 -5,770 -3,683 -4,119 -4,200
Other Asset Items 3,087 3,093 3,412 3,821 5,106 5,023 2,443 5,004 4,619 3,935
Other Borrowings - - - 5,072 5,323 3,108 1,857 1,581 1,651 1,863
Other Liability Items 10,453 10,209 10,093 5,081 6,069 4,832 5,275 6,041 5,965 4,301
Reserves -17,620 -16,618 -15,846 -15,693 -12,809 -7,356 -6,589 -3,128 -4,204 -2,341
Share Capital 114.00 114.00 114.00 114.00 114.00 114.00 114.00 114.00 114.00 114.00
Short Term Borrowings 3,541 3,541 3,586 3,587 1,596 210.00 253.00 3,021 3,644 2,040
Short Term Loans And Advances 235.00 213.00 205.00 - - - - - - -
Total Assets 5,632 5,760 6,191 6,972 11,115 12,521 12,677 19,712 19,374 18,749
Total Borrowings 3,561 3,546 3,586 8,659 7,684 8,403 9,078 10,813 11,903 10,448
Total Equity -17,506 -16,504 -15,732 -15,579 -12,695 -7,242 -6,475 -3,014 -4,090 -2,227
Total Equity And Liabilities 5,632 5,760 6,191 6,972 11,115 12,521 12,677 19,712 19,374 18,749
Total Liabilities 23,138 22,264 21,923 22,551 23,810 19,763 19,152 22,726 23,464 20,976
Trade Payables 9,124 8,509 8,245 8,200 9,705 6,405 4,667 5,872 5,435 4,778
Trade Receivables 5.00 4.00 26.00 12.00 417.00 1,279 1,334 1,625 1,380 1,209

๐Ÿ’ต Cash Flows

Metric Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018 Mar 2017 Mar 2016
Cash From Financing Activity 11.00 -46.00 -456.00 1,606 -1,982 -1,555 -2,379 -2,438
Cash From Investing Activity 14.00 68.00 492.00 917.00 32.00 -359.00 1,645 -739.00
Cash From Operating Activity 14.00 53.00 76.00 -2,620 1,834 1,698 961.00 2,531
Cash Paid For Investment In Subsidaries And Associates - - - - - -0.03 -0.50 -
Cash Paid For Loan Advances -192.00 -69.00 151.00 - - - - -329.00
Cash Paid For Purchase Of Fixed Assets -4.34 -0.80 - -4.11 -286.60 -890.91 -229.32 -267.60
Cash Paid For Purchase Of Investments - - - - -35,668 -13,203 -32,055 -7,944
Cash Paid For Repayment Of Borrowings - -44.33 -404.32 -223.27 -2,914 -1,975 -5,094 -2,370
Cash Received From Borrowings - - - 1,990 1,887 1,250 3,559 798.90
Cash Received From Issue Of Shares - - - - - - - -
Cash Received From Sale Of Fixed Assets 16.46 65.74 490.14 10.83 21.38 15.10 1,568 2.14
Cash Received From Sale Of Investments - - - - 35,678 13,740 32,031 7,447
Change In Inventory - - - 11.00 37.00 9.00 -78.00 -227.00
Change In Other Working Capital Items 405.00 198.00 15.00 468.00 -720.00 -890.00 289.00 686.00
Change In Payables - - - -2,722 4,756 2,057 -663.00 -
Change In Receivables 9.00 53.00 -14.00 396.00 808.00 57.00 89.00 -262.00
Change In Working Capital 223.00 181.00 153.00 -1,848 4,881 1,233 -363.00 -132.00
Direct Taxes Paid - - - 9.00 -78.00 18.00 83.00 2.00
Dividends Paid - - - - - - - -
Dividends Received - - - - 15.53 - - -
Interest Paid -4.28 -7.15 -54.39 -161.00 -955.16 -830.43 -843.52 -866.55
Interest Received 1.91 3.29 2.79 16.29 86.82 69.02 - 150.12
Net Cash Flow 39.00 75.00 113.00 -96.00 -117.00 -216.00 227.00 -645.00
Other Cash Financing Items Paid - - 3.20 - - - - -
Other Cash Investing Items Paid 14.60 4.64 -0.47 894.23 185.03 -89.78 331.40 -126.00
Other Cash Operating Items Paid - 6.00 68.00 - - - - -
Profit From Operations -208.00 -134.00 -145.00 -781.00 -2,968 446.00 1,240 2,661

๐Ÿงพ Shareholding Pattern

Nse Code Date Promoters Fii Dii Public Others
Jetairways 2023-12-31 - 0.21 28.15 46.65 0.00
Jetairways 2023-09-30 - 0.21 28.15 46.66 0.00
Jetairways 2023-06-30 - 0.20 28.15 46.66 0.00
Jetairways 2023-03-31 - 0.22 28.15 46.64 0.00
๐Ÿ’ฌ
Stock Chat