Nifty
Sensex
:
:
11778.80
39296.69
121.75 (1.04%)
485.30 (1.25%)

Auto Ancillary

Rating :
52/99

BSE: 520051 | NSE: JAMNAAUTO

58.05
2.65 (4.78%)
24-May-2019 | 1:19PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  56.80
  •  58.10
  •  55.40
  •  55.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  432291
  •  250.94
  •  97.50
  •  48.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,205.50
  • 16.05
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,255.79
  • 1.54%
  • 4.33

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 47.88%
  • 2.19%
  • 32.46%
  • FII
  • DII
  • Others
  • 0.35%
  • 7.93%
  • 9.19%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.24
  • 15.84
  • 11.44

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 27.57
  • 38.39
  • 8.07

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 55.37
  • 20.57

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.67
  • 20.08
  • 19.74

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.23
  • 5.31
  • 6.35

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.72
  • 10.35
  • 10.68

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Net Sales
542.84
595.81
-8.89%
486.29
470.27
3.41%
548.37
386.10
42.03%
562.19
301.28
86.60%
Expenses
473.81
506.39
-6.43%
422.74
408.83
3.40%
480.33
335.81
43.04%
486.92
270.76
79.83%
EBITDA
69.02
89.42
-22.81%
63.56
61.44
3.45%
68.04
50.30
35.27%
75.27
30.52
146.63%
EBIDTM
12.72%
15.01%
13.07%
13.06%
12.41%
13.03%
13.39%
10.13%
Other Income
1.59
1.39
14.39%
3.90
1.72
126.74%
3.16
6.14
-48.53%
3.35
5.95
-43.70%
Interest
4.94
6.66
-25.83%
8.99
5.96
50.84%
6.25
4.29
45.69%
5.74
2.51
128.69%
Depreciation
12.11
14.46
-16.25%
12.25
10.07
21.65%
10.51
8.45
24.38%
11.59
8.39
38.14%
PBT
53.57
69.70
-23.14%
46.21
47.13
-1.95%
54.43
43.70
24.55%
61.29
25.57
139.69%
Tax
20.20
22.98
-12.10%
17.65
15.41
14.54%
18.91
14.25
32.70%
21.28
8.15
161.10%
PAT
33.37
46.72
-28.57%
28.55
31.72
-9.99%
35.52
29.45
20.61%
40.01
17.41
129.81%
PATM
6.15%
7.84%
5.87%
6.75%
6.48%
7.63%
7.12%
5.78%
EPS
0.84
1.17
-28.21%
0.72
0.80
-10.00%
0.89
0.15
493.33%
1.00
0.44
127.27%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
2,139.69
1,738.12
1,292.44
1,255.80
1,095.08
833.30
980.15
1,119.65
903.25
613.06
459.29
Net Sales Growth
22.03%
34.48%
2.92%
14.68%
31.41%
-14.98%
-12.46%
23.96%
47.33%
33.48%
 
Cost Of Goods Sold
1,359.74
1,091.09
771.22
794.11
737.60
563.19
644.15
771.58
614.09
386.25
310.21
Gross Profit
779.95
647.03
521.23
461.69
357.48
270.11
335.99
348.07
289.16
226.81
149.08
GP Margin
36.45%
37.23%
40.33%
36.76%
32.64%
32.41%
34.28%
31.09%
32.01%
37.00%
32.46%
Total Expenditure
1,863.80
1,498.95
1,091.15
1,093.58
1,000.58
786.19
894.65
1,021.62
796.83
550.98
438.33
Power & Fuel Cost
-
89.29
64.02
62.39
80.26
67.90
83.00
79.63
56.14
31.07
22.51
% Of Sales
-
5.14%
4.95%
4.97%
7.33%
8.15%
8.47%
7.11%
6.22%
5.07%
4.90%
Employee Cost
-
127.51
107.57
94.06
69.14
59.82
60.14
52.29
43.46
27.52
19.71
% Of Sales
-
7.34%
8.32%
7.49%
6.31%
7.18%
6.14%
4.67%
4.81%
4.49%
4.29%
Manufacturing Exp.
-
94.38
77.10
70.54
55.84
39.88
44.49
44.99
36.18
50.92
38.70
% Of Sales
-
5.43%
5.97%
5.62%
5.10%
4.79%
4.54%
4.02%
4.01%
8.31%
8.43%
General & Admin Exp.
-
38.32
28.43
24.30
18.89
15.75
13.91
8.47
6.88
11.62
10.52
% Of Sales
-
2.20%
2.20%
1.94%
1.72%
1.89%
1.42%
0.76%
0.76%
1.90%
2.29%
Selling & Distn. Exp.
-
48.85
37.18
37.46
33.99
31.27
36.39
39.37
32.28
27.97
21.96
% Of Sales
-
2.81%
2.88%
2.98%
3.10%
3.75%
3.71%
3.52%
3.57%
4.56%
4.78%
Miscellaneous Exp.
-
9.52
5.64
10.74
4.87
8.38
12.56
25.28
7.80
15.62
21.96
% Of Sales
-
0.55%
0.44%
0.86%
0.44%
1.01%
1.28%
2.26%
0.86%
2.55%
3.20%
EBITDA
275.89
239.17
201.29
162.22
94.50
47.11
85.50
98.03
106.42
62.08
20.96
EBITDA Margin
12.89%
13.76%
15.57%
12.92%
8.63%
5.65%
8.72%
8.76%
11.78%
10.13%
4.56%
Other Income
12.00
8.71
6.09
8.35
2.01
2.02
2.34
4.15
1.74
2.68
7.97
Interest
25.92
20.42
14.38
20.34
18.02
24.07
26.74
18.82
21.70
26.17
35.54
Depreciation
46.46
41.37
47.73
45.23
31.10
25.91
28.95
32.15
32.01
14.35
9.47
PBT
215.50
186.09
145.28
104.99
47.38
-0.85
32.15
51.22
54.46
24.25
-16.08
Tax
78.04
60.79
40.32
33.48
18.00
2.87
4.43
9.03
17.26
5.50
-3.51
Tax Rate
36.21%
32.67%
27.75%
31.89%
37.99%
17.18%
13.78%
17.63%
31.69%
22.35%
21.83%
PAT
137.45
125.31
104.96
71.50
29.38
13.84
27.73
42.19
37.20
19.11
-12.57
PAT before Minority Interest
137.45
125.31
104.96
71.50
29.38
13.84
27.73
42.19
37.20
19.11
-12.57
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
6.42%
7.21%
8.12%
5.69%
2.68%
1.66%
2.83%
3.77%
4.12%
3.12%
-2.74%
PAT Growth
9.70%
19.39%
46.80%
143.36%
112.28%
-50.09%
-34.27%
13.41%
94.66%
-
 
Unadjusted EPS
3.45
3.15
2.64
9.00
7.40
3.41
6.89
10.71
9.73
3.02
-3.59

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
423.89
332.69
242.54
196.43
181.61
174.50
156.09
134.36
81.56
71.01
Share Capital
39.83
39.83
39.72
39.62
41.25
43.00
42.90
42.78
40.04
40.03
Total Reserves
384.06
292.87
202.46
156.80
140.35
131.50
113.17
91.58
41.53
30.98
Non-Current Liabilities
43.58
28.03
17.27
46.53
84.72
61.13
82.36
62.84
108.68
145.65
Secured Loans
24.57
9.54
4.44
23.74
58.25
34.05
51.22
32.63
96.32
138.22
Unsecured Loans
0.00
0.35
1.03
1.62
7.41
7.83
17.25
16.47
22.50
22.96
Long Term Provisions
11.29
7.71
5.73
4.43
3.43
2.61
1.61
10.58
0.00
0.00
Current Liabilities
314.57
195.00
223.80
251.59
272.71
365.76
393.78
324.69
185.53
127.93
Trade Payables
203.73
77.27
131.67
182.74
191.28
217.83
238.61
217.57
166.68
107.82
Other Current Liabilities
53.74
34.42
21.09
56.42
52.27
52.49
57.93
29.36
15.54
17.14
Short Term Borrowings
22.61
52.28
4.35
0.97
22.81
80.59
74.05
72.51
0.00
0.00
Short Term Provisions
34.49
31.03
66.70
11.47
6.35
14.85
23.19
5.25
3.31
2.97
Total Liabilities
782.04
555.72
483.61
494.55
539.04
601.39
632.23
521.89
375.77
344.59
Net Block
301.41
281.30
210.66
241.95
259.35
265.39
185.20
173.51
146.00
100.94
Gross Block
373.46
320.91
487.98
478.60
467.06
463.25
363.95
321.26
254.38
193.61
Accumulated Depreciation
72.04
39.62
277.32
236.65
207.71
197.86
178.75
147.75
108.38
92.67
Non Current Assets
366.10
360.28
316.54
289.57
294.04
322.61
320.40
253.39
172.79
162.19
Capital Work in Progress
30.85
19.93
65.49
7.77
2.23
17.15
88.53
30.48
21.54
56.00
Non Current Investment
0.47
0.47
0.00
0.00
0.00
0.00
5.25
5.25
5.25
5.25
Long Term Loans & Adv.
27.78
39.09
40.07
39.43
32.22
38.99
40.96
38.71
0.00
0.00
Other Non Current Assets
5.59
19.49
0.32
0.42
0.24
1.07
0.46
5.44
0.00
0.00
Current Assets
415.94
195.44
166.73
204.89
244.86
278.79
310.29
268.50
175.86
154.50
Current Investments
0.00
0.00
0.00
0.00
0.00
5.25
0.00
0.00
0.00
0.00
Inventories
158.47
112.75
107.45
109.12
100.74
131.65
136.34
106.62
79.12
64.68
Sundry Debtors
191.22
34.19
37.61
56.37
108.36
106.86
128.79
131.09
53.52
59.25
Cash & Bank
12.31
14.54
8.02
10.73
13.71
14.81
15.06
11.53
16.67
13.96
Other Current Assets
53.92
11.86
1.30
9.03
22.06
20.23
30.09
19.26
26.55
16.61
Short Term Loans & Adv.
34.01
22.10
12.36
19.64
12.96
17.51
12.46
8.77
26.55
16.61
Net Current Assets
101.37
0.44
-57.07
-46.70
-27.85
-86.97
-83.49
-56.18
-9.67
26.57
Total Assets
782.04
555.72
483.62
494.54
539.04
601.40
632.23
521.89
375.77
344.59

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
126.21
80.76
137.92
98.06
44.73
86.74
71.15
124.30
82.64
41.71
PBT
186.09
145.28
104.99
47.38
16.71
32.15
51.22
54.46
22.76
-16.08
Adjustment
51.10
56.40
55.80
42.63
23.81
60.42
62.84
55.98
55.79
53.55
Changes in Working Capital
-49.36
-63.24
-3.03
18.76
10.24
0.38
-24.84
15.71
38.95
47.31
Cash after chg. in Working capital
187.84
138.43
157.75
108.77
50.76
92.95
89.22
126.15
117.49
84.78
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-61.63
-57.67
-19.83
-10.71
-6.03
-6.21
-18.07
-1.85
-0.29
-0.46
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
-71.55
-82.68
-75.11
-22.07
24.23
-32.39
-85.98
-52.92
-39.43
-50.61
Net Fixed Assets
-60.40
216.73
-58.28
-16.13
5.74
-24.13
-98.37
-69.12
-25.45
-30.03
Net Investments
13.27
-10.71
5.92
-0.22
0.59
0.41
4.52
-19.21
0.00
-1.95
Others
-24.42
-288.70
-22.75
-5.72
17.90
-8.67
7.87
35.41
-13.98
-18.63
Cash from Financing Activity
-56.65
6.14
-65.50
-78.43
-66.41
-54.87
13.48
-64.38
-40.50
5.50
Net Cash Inflow / Outflow
-1.98
4.22
-2.68
-2.45
2.54
-0.52
-1.36
7.00
2.71
-3.40
Opening Cash & Equivalents
9.18
4.96
8.65
11.09
8.55
9.07
9.68
2.69
13.96
17.36
Closing Cash & Equivalent
7.19
9.18
5.96
8.65
11.09
8.55
8.32
9.68
16.67
13.96

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
10.64
8.35
6.09
4.96
4.55
4.33
3.83
3.33
1.39
1.08
ROA
18.73%
20.20%
14.62%
5.69%
2.43%
4.50%
7.31%
8.29%
5.31%
-3.64%
ROE
33.12%
36.54%
32.64%
15.63%
7.89%
17.22%
29.93%
40.93%
42.22%
-28.81%
ROCE
46.29%
48.11%
48.34%
23.05%
12.60%
17.37%
22.97%
34.17%
26.90%
9.03%
Fixed Asset Turnover
5.06
3.49
2.82
2.51
1.92
2.55
3.52
3.47
2.95
2.80
Receivable days
23.41
9.30
12.58
25.36
43.94
40.74
39.38
33.76
31.11
48.03
Inventory Days
28.17
28.51
28.99
32.31
47.45
46.32
36.82
33.97
39.67
48.34
Payable days
34.80
24.09
41.71
66.46
92.50
93.04
81.75
85.85
92.03
83.01
Cash Conversion Cycle
16.78
13.71
-0.14
-8.79
-1.11
-5.98
-5.55
-18.13
-21.25
13.36
Total Debt/Equity
0.15
0.22
0.07
0.33
0.69
0.95
1.18
1.03
2.18
3.74
Interest Cover
10.11
11.10
6.16
3.63
1.69
2.20
3.72
3.51
1.94
0.55

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

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