Nifty
Sensex
:
:
11456.90
38164.61
-64.15 (-0.56%)
-222.14 (-0.58%)

Auto Ancillary

Rating :
43/99

BSE: 532605 | NSE: JBMA

264.90
0.55 (0.21%)
22-Mar-2019 | 3:58PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  262.50
  •  272.60
  •  262.50
  •  264.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  26422
  •  69.99
  •  454.10
  •  241.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,090.66
  • 13.70
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,660.85
  • 0.75%
  • 2.33

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.96%
  • 1.67%
  • 15.34%
  • FII
  • DII
  • Others
  • 0.01%
  • 0.09%
  • 20.93%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.47
  • 3.67
  • 2.47

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.50
  • 5.67
  • 1.39

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.59
  • 2.58
  • 2.86

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.05
  • 14.67
  • 18.09

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.98
  • 2.80
  • 3.17

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.13
  • 7.50
  • 8.81

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
429.89
396.35
8.46%
454.62
412.59
10.19%
419.42
430.62
-2.60%
447.45
433.74
3.16%
Expenses
381.00
348.76
9.24%
399.93
361.67
10.58%
368.16
383.80
-4.08%
389.12
390.24
-0.29%
EBITDA
48.89
47.59
2.73%
54.69
50.92
7.40%
51.26
46.82
9.48%
58.33
43.50
34.09%
EBIDTM
11.37%
12.01%
12.03%
12.34%
12.22%
10.87%
13.04%
10.03%
Other Income
6.74
2.63
156.27%
4.77
3.43
39.07%
5.02
4.23
18.68%
0.62
2.96
-79.05%
Interest
12.00
11.67
2.83%
12.21
11.27
8.34%
12.18
12.85
-5.21%
12.79
12.24
4.49%
Depreciation
14.34
13.92
3.02%
14.78
13.95
5.95%
14.02
13.79
1.67%
13.91
13.70
1.53%
PBT
29.29
24.63
18.92%
32.47
29.13
11.47%
30.08
24.41
23.23%
32.26
20.53
57.14%
Tax
11.25
9.48
18.67%
12.48
11.68
6.85%
12.20
8.55
42.69%
13.05
8.69
50.17%
PAT
18.04
15.15
19.08%
19.99
17.45
14.56%
17.88
15.86
12.74%
19.21
11.84
62.25%
PATM
4.20%
3.82%
4.40%
4.23%
4.26%
3.68%
4.29%
2.73%
EPS
4.42
3.71
19.14%
5.12
4.62
10.82%
5.03
4.00
25.75%
4.94
3.31
49.24%

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
Net Sales
1,751.38
1,632.88
1,500.92
1,517.76
1,556.95
1,363.89
1,170.96
967.32
731.79
414.69
Net Sales Growth
4.67%
8.79%
-1.11%
-2.52%
14.16%
16.48%
21.05%
32.19%
76.47%
 
Cost Of Goods Sold
1,229.35
1,143.42
1,052.39
1,021.91
1,105.41
987.67
845.76
699.54
523.11
283.69
Gross Profit
522.03
489.46
448.54
495.86
451.54
376.22
325.20
267.77
208.69
131.00
GP Margin
29.81%
29.98%
29.88%
32.67%
29.00%
27.58%
27.77%
27.68%
28.52%
31.59%
Total Expenditure
1,538.21
1,429.20
1,336.42
1,327.62
1,366.15
1,209.32
1,038.63
855.69
653.44
365.93
Power & Fuel Cost
-
29.15
28.21
29.28
25.74
21.86
20.77
15.37
11.82
7.74
% Of Sales
-
1.79%
1.88%
1.93%
1.65%
1.60%
1.77%
1.59%
1.62%
1.87%
Employee Cost
-
165.50
163.94
171.02
139.30
112.98
97.03
80.04
51.73
26.69
% Of Sales
-
10.14%
10.92%
11.27%
8.95%
8.28%
8.29%
8.27%
7.07%
6.44%
Manufacturing Exp.
-
55.86
54.98
57.95
54.56
55.05
48.32
38.07
45.32
33.81
% Of Sales
-
3.42%
3.66%
3.82%
3.50%
4.04%
4.13%
3.94%
6.19%
8.15%
General & Admin Exp.
-
20.93
24.50
6.51
6.73
3.63
4.26
13.30
2.14
6.10
% Of Sales
-
1.28%
1.63%
0.43%
0.43%
0.27%
0.36%
1.37%
0.29%
1.47%
Selling & Distn. Exp.
-
14.30
11.75
10.88
11.96
9.21
8.07
7.14
9.92
6.56
% Of Sales
-
0.88%
0.78%
0.72%
0.77%
0.68%
0.69%
0.74%
1.36%
1.58%
Miscellaneous Exp.
-
0.05
0.64
30.07
22.46
21.61
14.41
2.21
9.40
1.33
% Of Sales
-
0.00%
0.04%
1.98%
1.44%
1.58%
1.23%
0.23%
1.28%
0.32%
EBITDA
213.17
203.68
164.50
190.14
190.80
154.57
132.33
111.63
78.35
48.76
EBITDA Margin
12.17%
12.47%
10.96%
12.53%
12.25%
11.33%
11.30%
11.54%
10.71%
11.76%
Other Income
17.15
10.90
15.12
6.40
4.23
5.59
3.81
5.78
2.10
3.51
Interest
49.18
48.58
52.75
52.75
34.92
35.98
43.48
39.23
20.38
16.19
Depreciation
57.05
55.57
50.05
58.95
39.76
40.16
33.11
30.34
22.66
20.95
PBT
124.10
110.43
76.82
84.84
120.35
84.02
59.55
47.84
37.41
15.13
Tax
48.98
42.75
25.46
21.90
29.73
27.03
21.89
15.85
12.57
5.68
Tax Rate
39.47%
38.71%
28.97%
25.81%
24.30%
32.17%
36.58%
33.13%
33.60%
37.54%
PAT
75.12
57.01
55.85
52.38
76.41
50.20
32.61
25.87
21.52
8.33
PAT before Minority Interest
65.29
67.68
62.41
62.94
92.64
56.99
37.95
31.99
24.85
9.46
Minority Interest
-9.83
-10.67
-6.56
-10.56
-16.23
-6.79
-5.34
-6.12
-3.33
-1.13
PAT Margin
4.29%
3.49%
3.72%
3.45%
4.91%
3.68%
2.78%
2.67%
2.94%
2.01%
PAT Growth
24.58%
2.08%
6.62%
-31.45%
52.21%
53.94%
26.05%
20.21%
158.34%
 
Unadjusted EPS
19.51
17.27
16.02
12.39
18.25
12.19
31.51
24.92
20.64
7.84

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
Shareholder's Funds
417.36
356.62
353.67
310.63
247.26
173.74
144.74
119.75
99.41
Share Capital
20.40
20.40
30.40
30.40
20.20
15.20
15.20
15.20
15.20
Total Reserves
396.96
336.22
323.27
280.23
227.06
158.54
129.54
104.55
84.21
Non-Current Liabilities
273.32
224.08
235.96
263.27
137.22
169.46
203.62
134.14
248.32
Secured Loans
164.06
109.27
148.92
186.03
75.47
114.78
155.03
103.40
218.26
Unsecured Loans
61.24
70.71
0.00
0.00
5.05
34.18
19.00
19.10
19.10
Long Term Provisions
5.03
3.76
3.05
0.71
0.64
0.57
0.26
0.00
0.00
Current Liabilities
670.74
706.35
854.28
614.29
619.68
491.21
417.49
396.24
156.97
Trade Payables
256.89
319.99
387.80
221.44
224.28
160.97
126.34
111.26
91.23
Other Current Liabilities
132.61
110.05
148.71
121.29
204.78
145.73
149.80
99.48
62.43
Short Term Borrowings
275.64
274.00
304.58
255.35
183.07
178.20
137.47
181.03
0.00
Short Term Provisions
5.61
2.32
13.19
16.20
7.54
6.31
3.88
4.47
3.31
Total Liabilities
1,434.79
1,349.75
1,518.54
1,254.37
1,055.42
878.88
804.98
680.99
527.28
Net Block
557.84
582.74
711.19
692.34
469.94
410.96
345.91
307.17
216.14
Gross Block
663.10
632.58
1,104.49
1,029.38
767.08
668.36
571.72
506.37
396.28
Accumulated Depreciation
105.26
49.85
393.30
337.04
297.14
257.40
225.81
199.20
180.14
Non Current Assets
734.83
718.96
793.63
736.18
594.06
490.18
414.61
376.32
255.23
Capital Work in Progress
63.30
34.76
27.10
11.97
78.93
39.75
31.53
19.11
36.09
Non Current Investment
90.70
76.05
16.00
16.00
13.00
13.00
13.00
5.20
3.00
Long Term Loans & Adv.
17.19
19.39
15.79
7.84
27.70
16.62
8.17
26.55
0.00
Other Non Current Assets
5.80
6.02
23.55
8.03
4.49
9.85
16.00
18.28
0.00
Current Assets
699.95
630.80
724.92
518.19
461.35
388.70
390.36
304.66
272.05
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
235.18
216.36
288.04
178.35
158.45
131.11
129.26
109.22
91.61
Sundry Debtors
354.97
307.98
291.28
230.27
240.75
203.76
188.64
138.48
80.10
Cash & Bank
2.48
2.56
7.50
11.28
7.39
5.62
7.53
10.64
14.21
Other Current Assets
107.32
24.19
4.43
4.18
54.76
48.22
64.94
46.32
86.12
Short Term Loans & Adv.
81.62
79.71
133.67
94.11
53.14
47.12
62.08
45.44
86.02
Net Current Assets
29.21
-75.56
-129.36
-96.10
-158.33
-102.51
-27.13
-91.58
115.08
Total Assets
1,434.78
1,349.76
1,518.55
1,254.37
1,055.41
878.88
804.97
680.98
527.28

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
Cash From Operating Activity
69.24
118.90
145.27
66.36
202.65
117.10
92.41
49.27
11.89
PBT
123.88
97.38
84.84
122.36
84.02
59.84
47.84
37.41
15.13
Adjustment
86.48
89.05
110.39
73.66
75.10
75.71
65.86
42.31
34.50
Changes in Working Capital
-112.84
-47.43
-20.34
-108.92
63.60
-8.55
-5.62
-16.85
-31.14
Cash after chg. in Working capital
97.52
139.00
174.89
87.10
222.71
127.00
108.08
62.87
18.49
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-28.28
-20.10
-29.63
-20.74
-20.06
-9.90
-15.67
-13.60
-6.60
Other Direct Exp. Paid
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
Cash From Investing Activity
-61.48
-65.25
-115.67
-200.22
-130.64
-95.92
-85.86
-116.40
-32.69
Net Fixed Assets
-39.31
90.10
-36.15
-57.94
-97.54
-35.01
-21.93
-37.99
Net Investments
-4.80
-0.01
0.00
0.00
0.00
0.00
-2.25
-2.85
Others
-17.37
-155.34
-79.52
-142.28
-33.10
-60.91
-61.68
-75.56
Cash from Financing Activity
-7.92
-57.41
-34.05
137.74
-70.24
-23.09
-9.67
63.56
13.70
Net Cash Inflow / Outflow
-0.16
-3.75
-4.45
3.89
1.77
-1.91
-3.11
-3.58
-7.10
Opening Cash & Equivalents
2.08
5.84
11.28
7.39
5.62
7.53
10.64
14.21
21.31
Closing Cash & Equivalent
1.92
2.08
6.83
11.28
7.39
5.62
7.53
10.64
14.21

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
102.30
87.42
84.24
73.69
58.16
41.36
34.25
28.13
23.14
ROA
4.86%
4.35%
4.54%
8.02%
5.89%
4.51%
4.31%
4.11%
1.79%
ROE
17.49%
17.82%
19.54%
34.45%
28.07%
24.60%
25.14%
23.76%
10.02%
ROCE
17.01%
15.98%
16.34%
23.08%
21.66%
19.86%
18.70%
14.90%
9.30%
Fixed Asset Turnover
2.60
1.95
1.60
1.94
2.15
2.13
2.01
1.82
1.13
Receivable days
71.72
64.58
55.62
49.20
52.66
54.18
55.16
48.62
65.14
Inventory Days
48.85
54.36
49.74
35.18
34.30
35.95
40.21
44.67
74.49
Payable days
71.82
94.89
82.28
59.03
57.49
49.69
49.57
55.46
86.90
Cash Conversion Cycle
48.75
24.04
23.08
25.35
29.47
40.43
45.80
37.83
52.73
Total Debt/Equity
1.37
1.46
1.49
1.58
1.26
2.16
2.40
2.67
2.39
Interest Cover
3.27
2.67
2.61
4.50
3.33
2.38
2.22
2.84
1.93

News Update:


  • JBM Group acquires major shareholding in Linde-Wiemann
    25th Feb 2019, 10:36 AM

    The acquisition brings to the foray a plethora of synergies for JBM Group

    Read More
  • JBM Auto - Quarterly Results
    11th Feb 2019, 16:06 PM

    Read More

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.