Nifty
:
21995.85
Sensex
:
72488.99
-152.05 (-0.69%)
-454.69 (-0.62%)
Nifty
Sensex
:
:
21995.85
72488.99
-152.05 (-0.69%)
-454.69 (-0.62%)

JBM Auto Ltd.

Auto Ancillary

Rating :
64/99

BSE: 532605 | NSE: JBMA

NSE BSE
1758.85
18-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1773.20
  •  1796.00
  •  1751.25
  •  1744.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  130913
  •  2316.83
  •  2428.35
  •  741.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 20,822.73
  • 136.38
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 22,768.66
  • 0.07%
  • 18.48

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.53%
  • 16.33%
  • 10.97%
  • FII
  • DII
  • Others
  • 3.34%
  • 0.05%
  • 1.78%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.96
  • 11.81
  • 24.85

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.93
  • 9.10
  • 14.30

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.50
  • 5.28
  • 36.13

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 27.52
  • 39.58
  • 48.60

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.01
  • 6.08
  • 8.86

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.48
  • 17.77
  • 23.81

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
1,346.17
953.05
41.25%
1,231.01
1,029.24
19.60%
946.22
865.03
9.39%
1,010.06
1,072.29
-5.80%
Expenses
1,189.65
847.37
40.39%
1,091.35
927.69
17.64%
830.77
781.40
6.32%
902.67
949.24
-4.91%
EBITDA
156.52
105.68
48.11%
139.66
101.55
37.53%
115.45
83.63
38.05%
107.39
123.05
-12.73%
EBIDTM
11.63%
11.09%
11.35%
9.87%
12.20%
9.67%
10.63%
11.48%
Other Income
3.78
9.07
-58.32%
7.81
10.74
-27.28%
3.83
4.50
-14.89%
2.69
4.93
-45.44%
Interest
54.28
37.94
43.07%
47.93
29.34
63.36%
39.23
23.37
67.86%
35.06
20.74
69.05%
Depreciation
42.70
32.10
33.02%
41.22
31.19
32.16%
39.88
28.95
37.75%
38.07
25.53
49.12%
PBT
63.32
44.71
41.62%
58.32
51.76
12.67%
40.17
35.81
12.18%
36.95
81.71
-54.78%
Tax
13.85
13.02
6.37%
11.34
13.96
-18.77%
8.06
9.08
-11.23%
8.33
-11.68
-
PAT
49.47
31.69
56.11%
46.98
37.80
24.29%
32.11
26.73
20.13%
28.62
93.39
-69.35%
PATM
3.67%
3.33%
3.82%
3.67%
3.39%
3.09%
2.83%
8.71%
EPS
4.12
2.90
42.07%
3.74
3.06
22.22%
2.55
2.18
16.97%
2.37
7.24
-67.27%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
4,533.46
3,857.38
3,193.05
1,982.04
1,946.73
2,206.96
1,632.88
1,500.92
1,517.76
1,556.95
1,363.89
Net Sales Growth
15.66%
20.81%
61.10%
1.81%
-11.79%
35.16%
8.79%
-1.11%
-2.52%
14.16%
 
Cost Of Goods Sold
3,182.97
2,715.68
2,285.23
1,382.00
1,355.68
1,546.08
1,139.09
1,052.39
1,021.91
1,105.41
987.67
Gross Profit
1,350.49
1,141.71
907.81
600.04
591.05
660.88
493.79
448.54
495.86
451.54
376.22
GP Margin
29.79%
29.60%
28.43%
30.27%
30.36%
29.95%
30.24%
29.88%
32.67%
29.00%
27.58%
Total Expenditure
4,014.44
3,459.13
2,849.89
1,777.92
1,716.54
1,949.36
1,429.20
1,336.42
1,327.62
1,366.15
1,209.32
Power & Fuel Cost
-
58.51
45.01
32.64
33.53
39.64
29.15
28.21
29.28
25.74
21.86
% Of Sales
-
1.52%
1.41%
1.65%
1.72%
1.80%
1.79%
1.88%
1.93%
1.65%
1.60%
Employee Cost
-
384.40
302.02
204.70
203.99
216.55
165.50
163.94
171.02
139.30
112.98
% Of Sales
-
9.97%
9.46%
10.33%
10.48%
9.81%
10.14%
10.92%
11.27%
8.95%
8.28%
Manufacturing Exp.
-
178.91
134.83
105.33
84.72
100.04
60.19
54.98
57.95
54.56
55.05
% Of Sales
-
4.64%
4.22%
5.31%
4.35%
4.53%
3.69%
3.66%
3.82%
3.50%
4.04%
General & Admin Exp.
-
73.96
40.90
26.84
19.93
22.26
20.93
24.50
6.51
6.73
3.63
% Of Sales
-
1.92%
1.28%
1.35%
1.02%
1.01%
1.28%
1.63%
0.43%
0.43%
0.27%
Selling & Distn. Exp.
-
46.06
37.72
22.54
18.10
23.49
14.30
11.75
10.88
11.96
9.21
% Of Sales
-
1.19%
1.18%
1.14%
0.93%
1.06%
0.88%
0.78%
0.72%
0.77%
0.68%
Miscellaneous Exp.
-
1.61
4.18
3.88
0.60
1.30
0.05
0.64
30.07
22.46
9.21
% Of Sales
-
0.04%
0.13%
0.20%
0.03%
0.06%
0.00%
0.04%
1.98%
1.44%
1.58%
EBITDA
519.02
398.25
343.16
204.12
230.19
257.60
203.68
164.50
190.14
190.80
154.57
EBITDA Margin
11.45%
10.32%
10.75%
10.30%
11.82%
11.67%
12.47%
10.96%
12.53%
12.25%
11.33%
Other Income
18.11
27.01
20.99
11.97
15.41
24.97
10.90
15.12
6.40
4.23
5.59
Interest
176.50
125.72
75.71
55.38
64.27
59.40
48.58
52.75
52.75
34.92
35.98
Depreciation
161.87
130.31
91.43
75.73
73.85
74.83
55.57
50.05
58.95
39.76
40.16
PBT
198.76
169.23
197.00
84.98
107.48
148.34
110.43
76.82
84.84
120.35
84.02
Tax
41.58
44.40
30.65
28.75
38.43
52.16
42.75
25.46
21.90
29.73
27.03
Tax Rate
20.92%
26.24%
15.56%
33.83%
35.76%
35.16%
38.71%
28.97%
25.81%
24.30%
32.17%
PAT
157.18
124.38
156.19
49.30
69.05
96.18
57.01
55.85
52.38
76.41
50.20
PAT before Minority Interest
148.69
125.13
156.38
49.30
69.05
96.18
67.68
62.41
62.94
92.64
56.99
Minority Interest
-8.49
-0.75
-0.19
0.00
0.00
0.00
-10.67
-6.56
-10.56
-16.23
-6.79
PAT Margin
3.47%
3.22%
4.89%
2.49%
3.55%
4.36%
3.49%
3.72%
3.45%
4.91%
3.68%
PAT Growth
-17.10%
-20.37%
216.82%
-28.60%
-28.21%
68.71%
2.08%
6.62%
-31.45%
52.21%
 
EPS
13.30
10.52
13.21
4.17
5.84
8.14
4.82
4.73
4.43
6.46
4.25

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
1,029.76
896.21
745.62
703.52
645.39
417.36
356.62
353.67
310.63
247.26
Share Capital
23.65
23.65
23.65
23.65
20.40
20.40
20.40
30.40
30.40
20.20
Total Reserves
1,006.11
872.56
721.97
679.87
624.99
396.96
336.22
323.27
280.23
227.06
Non-Current Liabilities
770.32
609.17
346.55
305.91
327.56
273.32
224.08
235.96
263.27
137.22
Secured Loans
626.85
470.04
207.08
165.30
214.92
164.06
109.27
148.92
186.03
75.47
Unsecured Loans
5.44
8.46
5.63
31.41
21.84
61.24
70.71
0.00
0.00
5.05
Long Term Provisions
22.11
17.25
12.93
10.68
8.30
5.03
3.76
3.05
0.71
0.64
Current Liabilities
1,736.67
1,723.13
1,371.79
999.55
1,032.98
670.74
706.35
854.28
614.29
619.68
Trade Payables
436.41
561.43
584.01
400.15
409.02
256.89
319.99
387.80
221.44
224.28
Other Current Liabilities
406.95
413.18
301.62
245.36
193.70
132.61
110.05
148.71
121.29
204.78
Short Term Borrowings
873.81
729.40
481.71
349.15
427.06
275.64
274.00
304.58
255.35
183.07
Short Term Provisions
19.50
19.12
4.45
4.89
3.20
5.61
2.32
13.19
16.20
7.54
Total Liabilities
3,537.82
3,228.80
2,463.96
2,008.98
2,005.93
1,434.79
1,349.75
1,518.54
1,254.37
1,055.42
Net Block
1,540.37
1,212.68
930.45
861.13
834.32
557.84
582.74
711.19
692.34
469.94
Gross Block
2,128.37
1,662.12
1,285.74
1,142.87
1,044.55
663.10
632.58
1,104.49
1,029.38
767.08
Accumulated Depreciation
588.00
449.44
355.28
281.75
210.24
105.26
49.85
393.30
337.04
297.14
Non Current Assets
1,967.32
1,532.72
1,342.08
1,047.33
990.35
734.83
718.96
793.63
736.18
594.06
Capital Work in Progress
268.27
179.50
300.46
89.99
69.78
63.30
34.76
27.10
11.97
78.93
Non Current Investment
74.42
48.68
54.29
53.81
48.06
90.70
76.05
16.00
16.00
13.00
Long Term Loans & Adv.
29.12
68.30
55.04
40.56
31.06
17.19
19.39
15.79
7.84
27.70
Other Non Current Assets
55.15
23.55
1.83
1.84
7.13
5.80
6.02
23.55
8.03
4.49
Current Assets
1,570.50
1,696.08
1,121.88
961.65
1,015.58
699.95
630.80
724.92
518.19
461.35
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
423.90
413.48
362.03
295.55
289.83
235.18
216.36
288.04
178.35
158.45
Sundry Debtors
469.13
579.95
495.96
494.59
609.61
354.97
307.98
291.28
230.27
240.75
Cash & Bank
44.74
34.61
18.42
22.48
11.30
2.48
2.56
7.50
11.28
7.39
Other Current Assets
632.73
95.28
45.84
37.61
104.84
107.32
103.90
138.10
98.29
54.76
Short Term Loans & Adv.
463.46
572.76
199.63
111.42
71.02
81.62
79.71
133.67
94.11
53.14
Net Current Assets
-166.17
-27.04
-249.92
-37.90
-17.40
29.21
-75.56
-129.36
-96.10
-158.33
Total Assets
3,537.82
3,228.80
2,463.96
2,008.98
2,005.93
1,434.78
1,349.76
1,518.55
1,254.37
1,055.41

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
484.15
-141.89
215.94
369.81
152.02
69.24
118.90
145.27
66.36
202.65
PBT
169.53
187.04
78.05
107.65
150.25
123.88
97.38
84.84
122.36
84.02
Adjustment
236.95
172.97
134.61
130.01
127.55
86.43
89.05
110.39
73.66
75.10
Changes in Working Capital
128.55
-481.80
18.70
153.17
-86.72
-112.79
-47.43
-20.34
-108.92
63.60
Cash after chg. in Working capital
535.03
-121.79
231.36
390.83
191.08
97.52
139.00
174.89
87.10
222.71
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-50.88
-20.10
-15.42
-21.01
-39.06
-28.28
-20.10
-29.63
-20.74
-20.06
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
-645.60
-295.42
-362.67
-122.99
-189.87
-61.48
-65.25
-115.67
-200.22
-130.64
Net Fixed Assets
-112.88
-78.76
-100.52
-118.53
-738.82
-39.31
90.10
-36.15
-57.94
-97.54
Net Investments
-77.06
-75.66
-28.34
-7.03
35.51
-4.80
-0.01
0.00
0.00
0.00
Others
-455.66
-141.00
-233.81
2.57
513.44
-17.37
-155.34
-79.52
-142.28
-33.10
Cash from Financing Activity
159.12
453.70
139.78
-235.68
46.46
-7.92
-57.41
-34.05
137.74
-70.24
Net Cash Inflow / Outflow
-2.33
16.39
-6.96
11.15
8.61
-0.16
-3.75
-4.45
3.89
1.77
Opening Cash & Equivalents
31.36
14.97
21.93
10.78
2.17
2.08
5.84
11.28
7.39
5.62
Closing Cash & Equivalent
29.03
31.36
14.97
21.93
10.78
1.92
2.08
6.83
11.28
7.39

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
87.09
75.79
63.06
148.74
158.20
102.30
87.42
84.24
73.69
58.16
ROA
3.70%
5.49%
2.20%
3.44%
5.59%
4.86%
4.35%
4.54%
8.02%
5.89%
ROE
12.99%
19.05%
6.80%
10.24%
18.10%
17.49%
17.82%
19.54%
34.45%
28.07%
ROCE
11.86%
13.67%
9.18%
12.46%
17.19%
17.01%
15.98%
16.34%
23.08%
21.66%
Fixed Asset Turnover
2.04
2.17
1.63
1.78
2.58
2.60
1.95
1.60
1.94
2.15
Receivable days
49.63
61.49
91.21
103.52
79.76
71.72
64.58
55.62
49.20
52.66
Inventory Days
39.62
44.32
60.55
54.88
43.42
48.85
54.36
49.74
35.18
34.30
Payable days
67.06
91.47
129.96
83.42
60.72
71.82
94.89
82.28
59.03
57.49
Cash Conversion Cycle
22.19
14.34
21.79
74.97
62.46
48.75
24.04
23.08
25.35
29.47
Total Debt/Equity
1.63
1.53
1.11
0.89
1.21
1.37
1.46
1.49
1.58
1.26
Interest Cover
2.35
3.47
2.41
2.67
3.50
3.27
2.67
2.61
4.50
3.33

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


  • JBM Auto’s arm bags order worth Rs 7500 crore
    19th Mar 2024, 11:52 AM

    The company has on March 19, 2024 acknowledged the Letter of Confirmation of Quantities eligible for award as issued by Convergence Energy Services

    Read More
  • JBM Auto reports 51% rise in Q3 consolidated net profit
    31st Jan 2024, 10:39 AM

    Consolidated total income of the company increased by 40.31% at Rs 1,349.95 crore for Q3FY24

    Read More
  • JBM Auto - Quarterly Results
    30th Jan 2024, 18:17 PM

    Read More

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.