Nifty
Sensex
:
:
25377.55
82948.23
-41.00 (-0.16%)
-131.43 (-0.16%)

Auto Ancillary

Rating :
N/A

BSE: 520051 | NSE: JAMNAAUTO

127.90
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  127.95
  •  128.50
  •  126.50
  •  127.69
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1758245
  •  2244.01
  •  149.66
  •  102.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,938.97
  • 24.04
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,017.04
  • 1.94%
  • 5.50

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 49.94%
  • 1.32%
  • 30.17%
  • FII
  • DII
  • Others
  • 8.96%
  • 6.23%
  • 3.38%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.28
  • 16.54
  • 12.20

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.21
  • 23.33
  • 7.54

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.47
  • 33.81
  • 13.42

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.75
  • 26.52
  • 26.04

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.50
  • 5.14
  • 5.96

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.05
  • 17.64
  • 17.00

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
640.14
633.89
0.99%
604.01
590.99
2.20%
607.36
552.74
9.88%
575.26
547.69
5.03%
Expenses
551.43
554.40
-0.54%
517.69
525.29
-1.45%
528.22
496.60
6.37%
502.15
487.62
2.98%
EBITDA
88.72
79.49
11.61%
86.32
65.71
31.37%
79.13
56.14
40.95%
73.12
60.07
21.72%
EBIDTM
13.86%
12.54%
14.29%
11.12%
13.03%
10.16%
12.71%
10.97%
Other Income
0.66
2.63
-74.90%
1.21
0.94
28.72%
1.54
6.66
-76.88%
1.45
1.54
-5.84%
Interest
1.33
0.84
58.33%
1.52
0.67
126.87%
1.00
0.67
49.25%
0.78
0.60
30.00%
Depreciation
10.07
10.56
-4.64%
12.20
10.01
21.88%
10.94
10.16
7.68%
11.03
10.29
7.19%
PBT
77.97
70.72
10.25%
73.80
55.97
31.86%
68.73
51.96
32.27%
62.76
50.72
23.74%
Tax
23.19
18.23
27.21%
18.86
14.85
27.00%
18.63
14.63
27.34%
17.17
13.30
29.10%
PAT
54.77
52.49
4.34%
54.94
41.12
33.61%
50.11
37.33
34.24%
45.59
37.43
21.80%
PATM
8.56%
8.28%
9.10%
6.96%
8.25%
6.75%
7.93%
6.83%
EPS
1.37
1.32
3.79%
1.38
1.03
33.98%
1.26
0.94
34.04%
1.14
0.94
21.28%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
-
2,426.77
2,325.32
1,717.88
1,079.48
1,128.95
2,134.81
1,738.12
1,292.44
1,255.80
1,095.08
Net Sales Growth
-
4.36%
35.36%
59.14%
-4.38%
-47.12%
22.82%
34.48%
2.92%
14.68%
 
Cost Of Goods Sold
-
1,549.18
1,550.00
1,123.58
658.04
712.25
1,359.31
1,091.09
771.22
794.11
737.60
Gross Profit
-
877.59
775.31
594.29
421.43
416.70
775.50
647.03
521.23
461.69
357.48
GP Margin
-
36.16%
33.34%
34.59%
39.04%
36.91%
36.33%
37.23%
40.33%
36.76%
32.64%
Total Expenditure
-
2,099.95
2,063.24
1,490.61
945.81
1,014.40
1,856.31
1,498.95
1,091.15
1,093.58
1,000.58
Power & Fuel Cost
-
180.74
170.10
110.38
67.95
69.17
131.87
89.29
64.02
62.39
80.26
% Of Sales
-
7.45%
7.32%
6.43%
6.29%
6.13%
6.18%
5.14%
4.95%
4.97%
7.33%
Employee Cost
-
168.64
145.09
124.57
111.76
112.94
158.03
127.51
107.57
94.06
69.14
% Of Sales
-
6.95%
6.24%
7.25%
10.35%
10.00%
7.40%
7.34%
8.32%
7.49%
6.31%
Manufacturing Exp.
-
96.33
89.43
63.72
47.40
44.05
101.89
94.38
77.10
70.54
55.84
% Of Sales
-
3.97%
3.85%
3.71%
4.39%
3.90%
4.77%
5.43%
5.97%
5.62%
5.10%
General & Admin Exp.
-
32.28
43.13
17.59
15.43
25.81
42.60
38.32
28.43
24.30
18.89
% Of Sales
-
1.33%
1.85%
1.02%
1.43%
2.29%
2.00%
2.20%
2.20%
1.94%
1.72%
Selling & Distn. Exp.
-
57.94
53.23
40.89
33.15
34.91
53.78
48.85
37.18
37.46
33.99
% Of Sales
-
2.39%
2.29%
2.38%
3.07%
3.09%
2.52%
2.81%
2.88%
2.98%
3.10%
Miscellaneous Exp.
-
14.84
12.25
9.86
12.07
15.26
8.83
9.52
5.64
10.74
33.99
% Of Sales
-
0.61%
0.53%
0.57%
1.12%
1.35%
0.41%
0.55%
0.44%
0.86%
0.44%
EBITDA
-
326.82
262.08
227.27
133.67
114.55
278.50
239.17
201.29
162.22
94.50
EBITDA Margin
-
13.47%
11.27%
13.23%
12.38%
10.15%
13.05%
13.76%
15.57%
12.92%
8.63%
Other Income
-
5.89
11.77
4.91
10.12
16.69
10.97
8.71
6.09
8.35
2.01
Interest
-
5.20
3.45
4.17
7.33
18.22
27.53
20.42
14.38
20.34
18.02
Depreciation
-
44.24
41.01
36.73
35.58
41.37
46.45
41.37
47.73
45.23
31.10
PBT
-
283.26
229.38
191.27
100.88
71.64
215.50
186.09
145.28
104.99
47.38
Tax
-
77.85
61.01
50.47
27.92
23.76
78.05
60.79
40.32
33.48
18.00
Tax Rate
-
27.48%
26.60%
26.39%
27.68%
33.17%
36.22%
32.67%
27.75%
31.89%
37.99%
PAT
-
205.41
168.37
140.80
72.96
47.88
137.45
125.31
104.96
71.50
29.38
PAT before Minority Interest
-
205.41
168.37
140.80
72.96
47.88
137.45
125.31
104.96
71.50
29.38
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
8.46%
7.24%
8.20%
6.76%
4.24%
6.44%
7.21%
8.12%
5.69%
2.68%
PAT Growth
-
22.00%
19.58%
92.98%
52.38%
-65.17%
9.69%
19.39%
46.80%
143.36%
 
EPS
-
5.15
4.22
3.53
1.83
1.20
3.45
3.14
2.63
1.79
0.74

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
903.18
784.27
684.68
580.01
516.71
509.55
423.89
332.69
242.54
196.43
Share Capital
39.88
39.87
39.85
39.83
39.83
39.83
39.83
39.83
39.72
39.62
Total Reserves
858.89
740.95
642.35
539.51
476.87
469.72
384.06
292.87
202.46
156.80
Non-Current Liabilities
27.02
28.56
34.93
36.93
87.55
24.22
43.58
28.03
17.27
46.53
Secured Loans
0.00
0.00
0.00
0.00
50.77
3.60
24.57
9.54
4.44
23.74
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.35
1.03
1.62
Long Term Provisions
17.05
14.12
18.53
18.61
13.86
15.78
11.29
7.71
5.73
4.43
Current Liabilities
13,068.65
267.50
464.81
374.23
183.10
525.44
314.57
195.00
223.80
251.59
Trade Payables
188.07
137.45
202.53
184.73
37.86
436.53
203.73
77.27
131.67
182.74
Other Current Liabilities
46.88
52.63
48.17
50.52
31.52
57.51
53.74
34.42
21.09
56.42
Short Term Borrowings
158.50
19.22
177.88
114.68
86.07
0.00
22.61
52.28
4.35
0.97
Short Term Provisions
12,675.20
58.21
36.23
24.30
27.65
31.40
34.49
31.03
66.70
11.47
Total Liabilities
13,998.85
1,080.33
1,184.42
991.17
787.36
1,059.21
782.04
555.72
483.61
494.55
Net Block
468.05
433.99
436.07
350.92
368.69
372.76
301.41
281.30
210.66
241.95
Gross Block
737.18
676.77
648.36
529.48
517.85
491.25
373.46
320.91
487.98
478.60
Accumulated Depreciation
269.13
242.78
212.29
178.56
149.16
118.49
72.04
39.62
277.32
236.65
Non Current Assets
686.21
558.12
515.80
512.73
543.63
467.12
366.10
360.28
316.54
289.57
Capital Work in Progress
121.00
56.14
53.43
133.76
132.17
39.65
30.85
19.93
65.49
7.77
Non Current Investment
0.01
0.01
0.47
0.47
0.47
0.47
0.47
0.47
0.00
0.00
Long Term Loans & Adv.
94.21
62.79
21.00
22.98
37.53
45.74
27.96
39.09
40.07
39.43
Other Non Current Assets
2.75
5.19
4.83
4.60
4.77
8.49
5.41
19.49
0.32
0.42
Current Assets
13,312.65
522.22
668.62
478.43
243.73
592.09
415.94
195.44
166.73
204.89
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
357.93
325.17
313.24
209.56
129.98
228.92
158.47
112.75
107.45
109.12
Sundry Debtors
185.29
61.40
288.57
170.50
80.08
304.10
191.22
34.19
37.61
56.37
Cash & Bank
80.44
56.59
26.59
41.18
3.61
24.60
12.31
14.54
8.02
10.73
Other Current Assets
12,688.99
7.88
9.84
9.35
30.05
34.46
53.92
33.96
13.66
28.67
Short Term Loans & Adv.
12,684.71
71.18
30.39
47.85
15.97
16.33
34.01
22.10
12.36
19.64
Net Current Assets
244.00
254.72
203.81
104.21
60.63
66.65
101.37
0.44
-57.07
-46.70
Total Assets
13,998.86
1,080.34
1,184.42
991.16
787.36
1,059.21
782.04
555.72
483.62
494.54

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
89.99
373.81
1.09
100.05
-1.38
281.35
126.21
80.76
137.92
98.06
PBT
283.26
229.38
191.27
100.88
71.64
215.50
186.09
145.28
104.99
47.38
Adjustment
49.61
38.38
40.39
37.23
51.93
66.99
51.10
56.40
55.80
42.63
Changes in Working Capital
-165.75
162.92
-176.38
-10.35
-102.35
77.96
-49.36
-63.24
-3.03
18.76
Cash after chg. in Working capital
167.13
430.68
55.29
127.76
21.22
360.46
187.84
138.43
157.75
108.77
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-77.14
-56.87
-54.20
-27.71
-22.60
-79.11
-61.63
-57.67
-19.83
-10.71
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
-159.99
-88.12
-36.16
-17.94
-96.86
-130.19
-71.55
-82.68
-75.11
-22.07
Net Fixed Assets
-108.06
-12.23
-16.14
-10.68
-108.01
-115.59
-60.40
216.73
-58.28
-16.13
Net Investments
-3.31
-3.54
-25.45
-11.20
-18.90
-6.59
13.27
-10.71
5.92
-0.22
Others
-48.62
-72.35
5.43
3.94
30.05
-8.01
-24.42
-288.70
-22.75
-5.72
Cash from Financing Activity
92.39
-257.20
19.59
-44.81
79.59
-139.00
-56.65
6.14
-65.50
-78.43
Net Cash Inflow / Outflow
22.39
28.48
-15.49
37.31
-18.64
12.16
-1.98
4.22
-2.68
-2.45
Opening Cash & Equivalents
51.01
22.53
38.02
0.71
19.36
7.19
9.18
4.96
8.65
11.09
Closing Cash & Equivalent
73.40
51.01
22.53
38.02
0.71
19.36
7.19
9.18
5.96
8.65

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
22.54
19.58
17.12
14.54
12.97
12.79
10.64
8.35
6.09
4.96
ROA
2.72%
14.87%
12.94%
8.20%
5.19%
14.93%
18.73%
20.20%
14.62%
5.69%
ROE
24.46%
23.02%
22.32%
13.31%
9.33%
29.45%
33.12%
36.54%
32.64%
15.63%
ROCE
30.93%
27.95%
25.10%
15.99%
15.33%
48.62%
46.29%
48.11%
48.34%
23.05%
Fixed Asset Turnover
3.53
3.56
2.92
2.06
2.24
4.94
5.06
3.49
2.82
2.51
Receivable days
18.05
27.10
48.77
42.36
62.11
42.34
23.41
9.30
12.58
25.36
Inventory Days
49.98
49.43
55.54
57.40
58.02
33.12
28.17
28.51
28.99
32.31
Payable days
15.19
19.20
62.90
61.73
90.84
60.75
34.80
24.09
41.71
66.46
Cash Conversion Cycle
52.85
57.33
41.41
38.04
29.29
14.71
16.78
13.71
-0.14
-8.79
Total Debt/Equity
0.18
0.02
0.26
0.20
0.28
0.01
0.15
0.22
0.07
0.33
Interest Cover
55.45
67.45
46.85
14.77
4.93
8.83
10.11
11.10
6.16
3.63

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.