Jupiter Wagons, 533272, JWL Share Price, Rating, Research, Analysis, Fundamental & Historical Data

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

15,310.52
57.65
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

15,522.84
0.13%
9.96

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

31.01
57.15
27.59

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
84.43
18.84

PAT CAGR (%)

10 Years
5 Years
3 Years

-
7.17
31.27

P:E (Median)

8 Years
5 Years
3 Years

59.33
64.12
64.12

P:BV (Average)

8 Years
5 Years
3 Years

6.18
7.98
7.98

EV:EBITDA (Average)

8 Years
5 Years
3 Years

25.31
32.92
32.92

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 895.84 644.43 39.01% 879.30 416.72 111.00% 753.19 295.40 154.97% 711.70 362.61 96.27%
Expenses 771.04 563.74 36.77% 758.13 366.77 106.70% 655.85 265.13 147.37% 618.67 331.33 86.72%
EBITDA 124.80 80.70 54.65% 121.17 49.94 142.63% 97.34 30.27 221.57% 93.03 31.28 197.41%
EBIDTM 13.93% 12.52% 13.78% 11.98% 12.92% 10.25% 13.07% 8.63%
Other Income 4.97 1.92 158.85% 5.38 0.99 443.43% 2.22 1.17 89.74% 1.01 1.03 -1.94%
Interest 11.46 7.43 54.24% 10.42 7.15 45.73% 8.37 5.58 50.00% 8.72 4.83 80.54%
Depreciation 6.84 6.14 11.40% 7.12 6.58 8.21% 6.54 6.03 8.46% 6.19 5.90 4.92%
PBT 111.47 69.04 61.46% 109.02 37.20 193.06% 84.65 19.83 326.88% 79.13 21.59 266.51%
Tax 28.08 22.66 23.92% 27.44 12.39 121.47% 21.05 6.42 227.88% 38.35 7.59 405.27%
PAT 83.40 46.38 79.82% 81.58 24.80 228.95% 63.60 13.41 374.27% 40.78 13.99 191.49%
PATM 9.31% 7.20% 9.28% 5.95% 8.44% 4.54% 5.73% 3.86%
EPS 2.02 1.12 80.36% 1.98 0.60 230.00% 1.54 0.33 366.67% 0.99 0.34 191.18%

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 895.84 644.43 39.01% 879.30 416.72 111.00% 753.19 295.40 154.97% 711.70 362.61 96.27%
Expenses 771.47 564.28 36.72% 758.61 367.08 106.66% 656.38 265.35 147.36% 619.48 331.37 86.95%
EBITDA 124.37 80.15 55.17% 120.69 49.64 143.13% 96.81 30.05 222.16% 92.23 31.24 195.23%
EBIDTM 13.88% 12.44% 13.73% 11.91% 12.85% 10.17% 12.96% 8.62%
Other Income 4.97 1.92 158.85% 5.79 0.99 484.85% 2.22 1.17 89.74% 1.01 1.03 -1.94%
Interest 11.46 7.43 54.24% 10.42 7.15 45.73% 8.37 5.58 50.00% 8.72 4.83 80.54%
Depreciation 6.85 6.15 11.38% 7.13 6.59 8.19% 6.55 6.04 8.44% 6.19 5.90 4.92%
PBT 111.03 68.48 62.13% 108.93 36.89 195.28% 84.11 19.60 329.13% 78.32 21.54 263.60%
Tax 28.08 22.66 23.92% 27.44 12.39 121.47% 21.05 6.42 227.88% 38.35 7.59 405.27%
PAT 82.95 45.82 81.03% 81.49 24.49 232.75% 63.06 13.19 378.09% 39.97 13.95 186.52%
PATM 9.26% 7.11% 9.27% 5.88% 8.37% 4.46% 5.62% 3.85%
EPS 1.98 1.15 72.17% 2.05 0.62 230.65% 1.57 0.33 375.76% 1.01 0.36 180.56%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 3,240.03 2,068.25 1,178.35 995.75 125.74 215.80 97.17 105.34 108.16 118.44 138.86 Net Sales Growth 88.47% 75.52% 18.34% 691.91% -41.73% 122.09% -7.76% -2.61% -8.68% -14.71% Cost Of Goods Sold 2,508.81 1,574.47 896.85 741.62 99.82 177.94 77.84 84.63 84.41 105.54 132.41 Gross Profit 731.22 493.78 281.51 254.13 25.92 37.86 19.32 20.70 23.75 12.91 6.44 GP Margin 22.57% 23.87% 23.89% 25.52% 20.61% 17.54% 19.88% 19.65% 21.96% 10.90% 4.64% Total Expenditure 2,803.69 1,814.31 1,064.21 889.42 123.66 203.90 97.11 103.72 121.01 139.37 160.12 Power & Fuel Cost - 33.51 25.18 23.70 2.21 2.59 1.51 1.72 1.96 1.85 1.96 % Of Sales - 1.62% 2.14% 2.38% 1.76% 1.20% 1.55% 1.63% 1.81% 1.56% 1.41% Employee Cost - 41.17 33.80 26.20 9.02 6.79 4.95 5.84 7.21 8.53 10.52 % Of Sales - 1.99% 2.87% 2.63% 7.17% 3.15% 5.09% 5.54% 6.67% 7.20% 7.58% Manufacturing Exp. - 117.96 76.63 66.00 7.44 11.11 5.68 6.46 6.29 6.04 6.23 % Of Sales - 5.70% 6.50% 6.63% 5.92% 5.15% 5.85% 6.13% 5.82% 5.10% 4.49% General & Admin Exp. - 29.22 17.78 17.38 3.78 4.15 3.92 3.54 4.04 12.15 4.33 % Of Sales - 1.41% 1.51% 1.75% 3.01% 1.92% 4.03% 3.36% 3.74% 10.26% 3.12% Selling & Distn. Exp. - 6.39 10.73 10.26 0.10 0.49 0.45 0.61 1.89 4.27 1.88 % Of Sales - 0.31% 0.91% 1.03% 0.08% 0.23% 0.46% 0.58% 1.75% 3.61% 1.35% Miscellaneous Exp. - 11.59 3.25 4.24 1.28 0.83 2.76 0.92 15.21 1.00 1.88 % Of Sales - 0.56% 0.28% 0.43% 1.02% 0.38% 2.84% 0.87% 14.06% 0.84% 2.01% EBITDA 436.34 253.94 114.14 106.33 2.08 11.90 0.06 1.62 -12.85 -20.93 -21.26 EBITDA Margin 13.47% 12.28% 9.69% 10.68% 1.65% 5.51% 0.06% 1.54% -11.88% -17.67% -15.31% Other Income 13.58 5.09 3.39 1.83 3.29 0.76 1.16 0.44 1.13 2.40 2.69 Interest 38.97 28.89 18.17 21.12 6.17 22.14 27.78 27.30 20.95 21.57 19.10 Depreciation 26.69 24.94 23.35 21.14 8.32 10.38 10.35 10.36 14.51 20.26 30.06 PBT 384.27 205.19 76.02 65.90 -9.11 -19.86 -36.91 -35.60 -47.19 -60.36 -67.73 Tax 114.92 79.82 25.99 12.40 -2.42 0.00 0.00 0.00 3.90 -20.81 2.70 Tax Rate 29.91% 38.90% 34.19% 18.82% 94.53% 0.00% 0.00% 0.00% -3.87% 16.87% -3.99% PAT 269.36 125.38 50.03 53.50 -0.14 88.67 -36.91 -35.60 -104.76 -102.55 -70.43 PAT before Minority Interest 269.36 125.38 50.03 53.50 -0.14 88.67 -36.91 -35.60 -104.76 -102.55 -70.43 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 8.31% 6.06% 4.25% 5.37% -0.11% 41.09% -37.98% -33.80% -96.86% -86.58% -50.72% PAT Growth 173.24% 150.61% -6.49% - - - - - - - EPS 6.53 3.04 1.21 1.30 0.00 2.15 -0.90 -0.86 -2.54 -2.49 -1.71

Description TTM Mar 23 Mar 22 Mar 21
Net Sales 3,240.03 2,068.25 1,178.35 995.75 Net Sales Growth 88.47% 75.52% 18.34% Cost Of Goods Sold 2,508.81 1,574.47 896.85 741.62 Gross Profit 731.22 493.78 281.51 254.13 GP Margin 22.57% 23.87% 23.89% 25.52% Total Expenditure 2,805.94 1,816.18 1,064.25 889.42 Power & Fuel Cost - 33.51 25.18 23.70 % Of Sales - 1.62% 2.14% 2.38% Employee Cost - 41.95 33.83 26.20 % Of Sales - 2.03% 2.87% 2.63% Manufacturing Exp. - 118.02 76.63 66.00 % Of Sales - 5.71% 6.50% 6.63% General & Admin Exp. - 29.58 17.78 17.38 % Of Sales - 1.43% 1.51% 1.75% Selling & Distn. Exp. - 7.05 10.73 10.26 % Of Sales - 0.34% 0.91% 1.03% Miscellaneous Exp. - 11.60 3.26 4.24 % Of Sales - 0.56% 0.28% 0.43% EBITDA 434.10 252.07 114.10 106.33 EBITDA Margin 13.40% 12.19% 9.68% 10.68% Other Income 13.99 5.09 3.39 1.83 Interest 38.97 28.89 18.17 21.12 Depreciation 26.72 24.98 23.38 21.18 PBT 382.39 203.29 75.95 65.86 Tax 114.92 79.82 25.99 12.40 Tax Rate 30.05% 39.26% 34.22% 18.83% PAT 267.47 120.79 49.67 53.40 PAT before Minority Interest 267.45 120.68 49.65 53.40 Minority Interest -0.02 0.11 0.02 0.00 PAT Margin 8.26% 5.84% 4.22% 5.36% PAT Growth 174.47% 143.19% -6.99% EPS 6.49 2.93 1.20 1.30

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 808.60 683.32 633.27 95.44 95.86 -67.18 -30.32 11.86 112.63 206.17 Share Capital 387.45 387.45 387.45 89.48 89.48 54.94 54.94 67.94 63.94 54.94 Total Reserves 421.15 295.87 245.83 5.96 6.37 -122.12 -85.26 -56.08 48.68 151.23 Non-Current Liabilities 53.67 3.83 -17.04 28.63 62.89 39.98 76.62 85.99 87.14 76.17 Secured Loans 18.79 27.50 32.67 18.54 20.36 0.00 43.34 61.74 68.88 54.98 Unsecured Loans 0.00 0.00 0.00 8.36 13.67 5.71 0.00 0.00 0.00 0.00 Long Term Provisions 4.44 3.01 2.97 1.25 0.24 0.34 0.33 0.00 0.00 0.00 Current Liabilities 776.51 358.57 321.90 75.82 56.66 242.55 185.57 137.66 129.61 141.12 Trade Payables 198.10 143.67 141.50 34.41 25.30 25.59 35.50 34.78 36.81 32.41 Other Current Liabilities 297.64 110.02 78.74 19.06 15.52 160.78 100.78 60.16 33.58 37.22 Short Term Borrowings 259.15 96.50 93.08 20.84 4.63 45.21 39.71 39.53 49.34 66.30 Short Term Provisions 21.61 8.38 8.57 1.52 11.21 10.97 9.59 3.19 9.89 5.18 Total Liabilities 1,638.78 1,045.72 938.13 199.89 215.41 215.35 231.87 235.51 329.38 423.46 Net Block 462.59 425.74 416.24 111.05 112.97 134.53 144.68 158.52 214.96 289.30 Gross Block 576.99 517.45 484.87 146.36 139.97 155.22 155.04 366.03 366.01 357.13 Accumulated Depreciation 114.39 91.71 68.63 35.31 27.00 20.69 10.36 102.52 88.05 67.83 Non Current Assets 549.76 476.63 451.73 119.45 141.62 164.72 174.88 180.27 256.08 308.87 Capital Work in Progress 26.34 22.20 20.72 5.75 0.13 1.98 1.99 2.00 13.82 14.26 Non Current Investment 16.45 10.04 3.89 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 10.33 10.47 7.50 2.59 28.45 28.20 28.20 19.10 26.65 5.30 Other Non Current Assets 34.05 8.17 3.38 0.06 0.07 0.01 0.01 0.64 0.66 0.00 Current Assets 1,089.01 569.09 485.71 80.44 73.78 50.63 57.00 55.24 73.30 114.59 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 491.23 319.43 244.30 47.57 14.44 9.27 6.97 9.80 16.57 37.62 Sundry Debtors 213.27 70.97 72.12 11.11 17.75 6.85 15.70 12.34 16.04 23.52 Cash & Bank 166.07 68.88 71.36 4.50 23.90 4.41 1.68 0.05 4.69 11.30 Other Current Assets 218.44 23.68 13.35 5.09 17.69 30.10 32.64 33.06 36.01 42.14 Short Term Loans & Adv. 175.37 86.12 84.59 12.17 10.83 22.81 27.51 21.65 32.65 38.57 Net Current Assets 312.51 210.52 163.81 4.62 17.12 -191.92 -128.58 -82.42 -56.32 -26.53 Total Assets 1,638.77 1,045.72 937.44 199.89 215.40 215.35 231.88 235.51 329.38 423.46

Description Mar 23 Mar 22 Mar 21
Shareholder's Funds 803.38 682.69 633.00 Share Capital 387.45 387.45 387.45 Total Reserves 415.94 295.25 245.55 Non-Current Liabilities 53.67 3.83 -17.04 Secured Loans 18.79 27.50 32.67 Unsecured Loans 0.00 0.00 0.00 Long Term Provisions 4.44 3.01 2.97 Current Liabilities 776.92 358.61 321.90 Trade Payables 198.10 143.69 141.50 Other Current Liabilities 298.06 110.02 78.74 Short Term Borrowings 259.15 96.53 93.08 Short Term Provisions 21.61 8.38 8.57 Total Liabilities 1,634.03 1,045.31 938.05 Net Block 464.46 427.64 418.17 Gross Block 578.98 519.44 486.86 Accumulated Depreciation 114.52 91.80 68.69 Non Current Assets 550.79 476.73 451.80 Capital Work in Progress 27.48 22.20 20.72 Non Current Investment 11.32 8.02 2.03 Long Term Loans & Adv. 12.78 10.50 7.50 Other Non Current Assets 34.75 8.37 3.38 Current Assets 1,083.24 568.58 485.56 Current Investments 0.00 0.00 0.00 Inventories 491.23 319.43 244.30 Sundry Debtors 213.27 70.99 72.12 Cash & Bank 167.39 68.90 71.36 Other Current Assets 211.35 23.17 13.19 Short Term Loans & Adv. 175.65 86.10 84.59 Net Current Assets 306.32 209.96 163.66 Total Assets 1,634.03 1,045.31 937.36

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity 72.90 59.51 67.38 -14.75 9.22 -0.75 5.66 4.43 8.85 70.63 PBT 205.19 76.02 65.90 -2.56 88.67 -36.91 -35.60 -100.86 -123.36 -67.73 Adjustment 51.47 38.74 43.18 4.98 -76.38 39.55 37.95 103.11 104.31 49.02 Changes in Working Capital -174.41 -53.67 -38.38 -17.08 -2.97 -3.36 3.45 2.25 29.61 89.82 Cash after chg. in Working capital 82.25 61.09 70.70 -14.66 9.32 -0.73 5.80 4.50 10.56 71.11 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -9.35 -1.58 -3.33 -0.09 -0.10 -0.02 -0.14 -0.07 -1.71 -0.48 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -118.99 -49.11 -60.20 -12.54 -1.10 0.06 0.04 0.05 -8.51 -47.63 Net Fixed Assets -63.68 -34.06 -353.48 -12.01 17.10 -0.17 211.00 11.80 -8.44 -12.31 Net Investments -6.41 -6.15 -3.89 0.00 0.00 0.00 0.00 0.00 0.00 0.60 Others -48.90 -8.90 297.17 -0.53 -18.20 0.23 -210.96 -11.75 -0.07 -35.92 Cash from Financing Activity 121.22 -16.76 22.39 7.08 11.56 3.60 -5.33 -9.12 -6.96 -45.68 Net Cash Inflow / Outflow 75.13 -6.36 29.57 -20.21 19.69 2.91 0.38 -4.64 -6.61 -22.68 Opening Cash & Equivalents 40.69 47.05 17.48 23.03 3.34 0.43 0.05 4.69 11.30 33.98 Closing Cash & Equivalent 115.82 40.69 47.05 2.82 23.03 3.34 0.43 0.05 4.69 11.30

Description Mar 23 Mar 22 Mar 21
Cash From Operating Activity 77.65 59.52 67.38 PBT 203.29 75.95 65.86 Adjustment 51.51 38.77 43.21 Changes in Working Capital -167.79 -53.63 -38.37 Cash after chg. in Working capital 87.00 61.10 70.70 Interest Paid 0.00 0.00 0.00 Tax Paid -9.35 -1.58 -3.33 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity -122.44 -49.11 -60.20 Net Fixed Assets -63.68 -34.06 Net Investments -6.41 -6.15 Others -52.35 -8.90 Cash from Financing Activity 121.22 -16.76 22.39 Net Cash Inflow / Outflow 76.43 -6.35 29.57 Opening Cash & Equivalents 40.70 47.05 17.48 Closing Cash & Equivalent 117.13 40.70 47.05

Financial Ratios

Standalone /

Consolidated

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 20.87 17.64 16.34 10.67 10.71 -12.23 -5.52 -0.21 18.86 37.52 ROA 9.34% 5.04% 9.40% -0.07% 41.17% -16.51% -15.23% -37.09% -27.24% -13.45% ROE 16.81% 7.60% 14.68% -0.15% 618.41% 0.00% 0.00% -204.43% -66.20% -29.33% ROCE 24.40% 11.83% 19.00% 2.56% 91.45% -7.69% -5.69% -38.81% -34.26% -12.49% Fixed Asset Turnover 3.78 2.35 3.15 0.88 1.46 0.64 0.58 0.41 0.42 0.52 Receivable days 25.08 22.16 15.25 41.88 20.80 41.30 33.99 34.78 47.38 167.63 Inventory Days 71.53 87.31 53.49 90.01 20.05 29.74 20.33 32.32 64.90 103.02 Payable days 39.62 58.03 43.29 85.71 44.32 110.24 117.18 121.53 86.37 147.24 Cash Conversion Cycle 57.00 51.44 25.46 46.17 -3.47 -39.20 -62.85 -54.43 25.91 123.41 Total Debt/Equity 0.36 0.20 0.22 0.52 0.43 -2.56 -5.37 12.43 1.24 0.66 Interest Cover 8.10 5.18 4.12 0.59 5.00 -0.33 -0.30 -3.81 -4.72 -2.55

Description Mar 23 Mar 22 Mar 21
Book Value (Rs.) 20.74 17.62 16.34 ROA 9.01% 5.01% 5.69% ROE 16.24% 7.55% 8.44% ROCE 23.99% 11.79% 11.28% Fixed Asset Turnover 3.77 2.34 2.05 Receivable days 25.08 22.16 26.44 Inventory Days 71.53 87.31 89.55 Payable days 39.62 58.03 69.64 Cash Conversion Cycle 57.00 51.44 46.34 Total Debt/Equity 0.36 0.20 0.22 Interest Cover 7.94 5.16 4.12

Top Investors:

vanderbilt university

gothic corporation

atyant capital india fund - i

the duke endowment

gothic hsp corporation

tata retirement savings fund-conservative plan

Annual Reports:

News Update:

Jupiter Wagons completes acquisition of Bonatrans India
21st Mar 2024, 09:19 AM

Post acquisition, the Bonatrans India has become the Subsidiary Company of Jupiter Wagons
Read More
Jupiter Wagons bags Rs 957 crore contract from Ministry of Railways
12th Mar 2024, 09:25 AM

The Ministry of Railways has awarded Jupiter Wagons the manufacturing and supply contract for 2,237 units of BOSM wagons
Read More
Jupiter Wagons - Quarterly Results
1st Feb 2024, 18:56 PM

Read More

Jupiter Wagons Ltd.

Auto Ancillary

BSE: 533272 | NSE: JWL

Stock Summary

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores /

Results Balance Sheet

Standalone Figures in Rs. Crores /

Cash Flow

Standalone Figures in Rs. Crores /

Financial Ratios

Standalone /

Top Investors:

Annual Reports:

News Update:

Jupiter Wagons Ltd.

Auto Ancillary

BSE: 533272 | NSE: JWL

Stock Summary

Shareholding Pattern

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores /

Results Balance Sheet

Standalone Figures in Rs. Crores /

Cash Flow

Standalone Figures in Rs. Crores /

Financial Ratios

Standalone /

Top Investors:

Annual Reports:

News Update: