Nifty
Sensex
:
:
10569.30
35225.33
-7.00 (-0.07%)
83.34 (0.24%)

Auto Ancillary

Rating :
57/99

BSE: 520057 | NSE: JTEKTINDIA

113.40
0.45 (0.40%)
15-Nov-2018 | 9:07AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  113.40
  •  113.40
  •  113.40
  •  112.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  10
  •  0.01
  •  146.40
  •  89.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,259.69
  • 54.48
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,482.34
  • 0.44%
  • 6.55

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.25%
  • 1.93%
  • 18.71%
  • FII
  • DII
  • Others
  • 0.12%
  • 3.70%
  • 6.29%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.75
  • 3.05
  • 4.01

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 34.06
  • 7.30
  • 3.88

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -8.89
  • 9.07

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.01
  • 54.10
  • 56.45

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.34
  • 4.67
  • 5.61

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.23
  • 12.24
  • 14.17

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
0.00
0.00
0.00
0.00
452.36
-100.00%
0.00
395.17
-100.00%
0.00
387.39
-100.00%
Expenses
0.00
0.00
0.00
0.00
390.02
-100.00%
0.00
343.98
-100.00%
0.00
340.11
-100.00%
EBITDA
0.00
0.00
0.00
0.00
62.35
-100.00%
0.00
51.19
-100.00%
0.00
47.27
-100.00%
EBIDTM
0.00%
0.00%
0.00%
13.78%
0.00%
12.95%
0.00%
12.20%
Other Income
0.00
0.00
0.00
0.00
4.00
-100.00%
0.00
1.78
-100.00%
0.00
1.79
-100.00%
Interest
0.00
0.00
0.00
0.00
6.15
-100.00%
0.00
6.82
-100.00%
0.00
7.62
-100.00%
Depreciation
0.00
0.00
0.00
0.00
26.95
-100.00%
0.00
25.55
-100.00%
0.00
25.20
-100.00%
PBT
0.00
0.00
0.00
0.00
33.25
-100.00%
0.00
20.60
-100.00%
0.00
16.24
-100.00%
Tax
0.00
0.00
0.00
0.00
10.00
-100.00%
0.00
7.70
-100.00%
0.00
6.34
-100.00%
PAT
0.00
0.00
0.00
0.00
23.25
-100.00%
0.00
12.90
-100.00%
0.00
9.90
-100.00%
PATM
0.00%
0.00%
0.00%
5.14%
0.00%
3.26%
0.00%
2.56%
EPS
0.00
0.00
0.00
0.00
0.82
-100.00%
0.00
0.45
-100.00%
0.00
0.31
-100.00%

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
-
1,254.52
1,211.44
1,518.30
1,552.97
1,492.31
1,460.02
1,421.25
1,206.78
852.80
692.00
Net Sales Growth
-
3.56%
-20.21%
-2.23%
4.06%
2.21%
2.73%
17.77%
41.51%
23.24%
 
Cost Of Goods Sold
-
810.04
787.55
999.79
1,033.50
1,026.07
1,024.60
999.65
855.44
638.41
559.66
Gross Profit
-
444.48
423.89
518.52
519.47
466.24
435.42
421.61
351.34
214.39
132.33
GP Margin
-
35.43%
34.99%
34.15%
33.45%
31.24%
29.82%
29.66%
29.11%
25.14%
19.12%
Total Expenditure
-
1,095.95
1,065.85
1,324.34
1,337.31
1,313.79
1,295.48
1,246.58
1,060.87
770.16
685.54
Power & Fuel Cost
-
23.41
22.32
25.42
25.84
25.37
25.04
20.64
18.58
12.17
10.13
% Of Sales
-
1.87%
1.84%
1.67%
1.66%
1.70%
1.72%
1.45%
1.54%
1.43%
1.46%
Employee Cost
-
155.61
144.98
166.66
145.77
134.19
125.90
112.76
88.75
57.44
55.09
% Of Sales
-
12.40%
11.97%
10.98%
9.39%
8.99%
8.62%
7.93%
7.35%
6.74%
7.96%
Manufacturing Exp.
-
65.10
58.86
75.02
72.87
69.15
65.21
57.07
49.18
30.56
26.41
% Of Sales
-
5.19%
4.86%
4.94%
4.69%
4.63%
4.47%
4.02%
4.08%
3.58%
3.82%
General & Admin Exp.
-
20.75
25.40
33.10
32.26
30.86
33.33
30.23
25.16
16.04
14.18
% Of Sales
-
1.65%
2.10%
2.18%
2.08%
2.07%
2.28%
2.13%
2.08%
1.88%
2.05%
Selling & Distn. Exp.
-
11.75
13.84
17.72
20.20
18.16
14.68
12.62
15.94
10.66
11.05
% Of Sales
-
0.94%
1.14%
1.17%
1.30%
1.22%
1.01%
0.89%
1.32%
1.25%
1.60%
Miscellaneous Exp.
-
9.29
12.91
6.64
6.85
10.00
6.72
13.61
7.83
4.88
11.05
% Of Sales
-
0.74%
1.07%
0.44%
0.44%
0.67%
0.46%
0.96%
0.65%
0.57%
1.30%
EBITDA
-
158.57
145.59
193.96
215.66
178.52
164.54
174.67
145.91
82.64
6.46
EBITDA Margin
-
12.64%
12.02%
12.77%
13.89%
11.96%
11.27%
12.29%
12.09%
9.69%
0.93%
Other Income
-
2.73
6.34
15.97
4.88
39.70
9.35
3.09
3.35
7.54
4.94
Interest
-
20.85
25.22
31.73
31.14
39.23
41.09
45.93
43.67
36.33
32.41
Depreciation
-
77.23
78.83
98.75
103.68
67.95
58.50
45.75
37.74
28.45
25.08
PBT
-
63.22
47.86
79.45
85.71
111.04
74.31
86.08
67.86
25.40
-46.09
Tax
-
23.28
15.45
25.30
26.71
24.73
26.34
25.86
24.56
9.63
-14.49
Tax Rate
-
36.82%
32.28%
31.84%
31.16%
22.27%
35.45%
30.04%
33.35%
37.91%
31.44%
PAT
-
35.29
28.93
37.18
38.54
68.53
38.09
48.71
44.64
16.95
-31.74
PAT before Minority Interest
-
39.94
32.42
54.15
58.99
86.30
47.97
60.22
49.10
15.77
-31.60
Minority Interest
-
-4.65
-3.49
-16.97
-20.45
-17.77
-9.88
-11.51
-4.46
1.18
-0.14
PAT Margin
-
2.81%
2.39%
2.45%
2.48%
4.59%
2.61%
3.43%
3.70%
1.99%
-4.59%
PAT Growth
-
21.98%
-22.19%
-3.53%
-43.76%
79.92%
-21.80%
9.12%
163.36%
-
 
Unadjusted EPS
-
2.66
2.04
1.86
1.91
3.41
1.92
2.45
2.25
0.85
-1.59

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
417.72
383.00
347.30
323.42
308.90
262.19
239.22
205.64
176.07
166.71
Share Capital
19.87
19.87
19.87
19.87
19.87
19.87
19.87
19.87
19.87
19.87
Total Reserves
397.85
363.12
327.43
303.55
289.03
242.32
219.35
185.77
156.19
146.25
Non-Current Liabilities
198.22
202.04
197.08
291.37
247.94
315.80
319.56
294.39
345.59
285.37
Secured Loans
98.57
120.29
146.21
151.35
165.20
205.27
193.08
179.41
243.79
196.28
Unsecured Loans
0.00
0.00
9.68
16.13
4.37
35.06
69.29
75.31
81.16
77.82
Long Term Provisions
84.39
60.23
7.32
82.12
25.46
23.43
17.44
4.06
0.00
0.00
Current Liabilities
315.58
336.44
452.95
376.51
448.48
474.49
394.94
352.06
158.02
177.63
Trade Payables
150.24
166.83
194.42
192.55
195.09
193.48
203.29
193.69
135.65
162.90
Other Current Liabilities
82.85
101.67
114.02
120.23
139.82
144.24
99.57
80.95
11.54
12.91
Short Term Borrowings
74.17
60.65
67.60
42.36
65.38
70.33
35.22
32.28
0.00
0.00
Short Term Provisions
8.32
7.30
76.91
21.37
48.19
66.45
56.86
45.13
10.84
1.82
Total Liabilities
952.11
937.84
1,108.92
1,089.90
1,083.84
1,113.22
1,004.58
890.30
713.43
664.71
Net Block
446.82
476.53
599.63
584.15
601.79
609.43
546.41
469.54
448.76
325.61
Gross Block
596.57
554.68
1,162.10
1,055.83
960.00
902.44
781.25
664.43
609.65
461.12
Accumulated Depreciation
149.76
78.15
562.47
471.67
358.21
293.01
234.84
194.89
160.89
135.51
Non Current Assets
658.14
663.19
654.31
731.45
708.32
702.96
660.63
544.84
501.15
465.52
Capital Work in Progress
11.66
22.60
40.49
63.19
75.36
31.96
46.10
23.97
19.87
101.67
Non Current Investment
115.35
102.26
0.85
1.18
0.98
29.52
29.52
29.52
32.52
32.52
Long Term Loans & Adv.
83.87
61.48
12.63
82.30
29.63
31.56
38.20
21.34
0.00
0.00
Other Non Current Assets
0.45
0.32
0.71
0.63
0.57
0.50
0.40
0.48
0.00
0.00
Current Assets
293.97
274.65
454.62
358.45
375.52
410.26
343.95
345.47
212.29
199.20
Current Investments
0.00
0.75
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
83.30
83.83
99.12
100.40
93.58
81.37
60.70
75.19
50.84
29.88
Sundry Debtors
184.84
154.77
215.26
189.19
208.18
227.45
175.19
161.77
93.23
79.47
Cash & Bank
6.13
2.61
36.29
17.98
2.82
2.54
12.30
11.90
5.88
3.76
Other Current Assets
19.69
20.37
25.90
20.83
70.93
98.90
95.75
96.61
62.34
86.08
Short Term Loans & Adv.
8.53
12.32
78.04
30.05
58.79
75.04
70.85
79.31
61.80
85.72
Net Current Assets
-21.61
-61.80
1.67
-18.06
-72.96
-64.23
-50.99
-6.59
54.26
21.57
Total Assets
952.11
937.84
1,108.93
1,089.90
1,083.84
1,113.22
1,004.58
890.31
713.44
664.72

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
93.32
161.94
131.47
198.63
163.41
99.19
180.84
81.13
39.40
45.35
PBT
63.22
47.86
79.45
85.71
111.04
74.31
86.08
73.65
25.40
-46.09
Adjustment
98.45
98.92
116.38
131.77
74.22
96.73
83.05
65.24
51.57
58.77
Changes in Working Capital
-42.00
39.19
-35.75
7.25
4.53
-56.75
35.35
-48.24
-36.76
34.33
Cash after chg. in Working capital
119.68
185.97
160.08
224.72
189.79
114.29
204.48
90.65
40.22
47.01
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-26.35
-24.03
-28.62
-26.09
-26.38
-15.10
-23.65
-9.53
-0.82
-1.66
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
-35.13
-63.73
-78.71
-81.32
-41.59
-96.17
-138.88
-54.07
-63.78
-158.18
Net Fixed Assets
-25.80
389.78
-72.56
-65.25
-84.04
-81.15
-108.88
-39.22
-14.98
-51.72
Net Investments
0.85
1.55
0.20
-0.85
34.14
-0.89
0.00
3.46
-12.59
-7.40
Others
-10.18
-455.06
-6.35
-15.22
8.31
-14.13
-30.00
-18.31
-36.21
-99.06
Cash from Financing Activity
-54.67
-100.18
-34.71
-102.50
-121.88
-12.57
-42.22
-21.07
26.50
50.64
Net Cash Inflow / Outflow
3.52
-1.97
18.05
14.82
-0.05
-9.55
-0.27
5.99
2.12
-62.19
Opening Cash & Equivalents
2.61
4.57
16.42
1.60
1.66
11.21
11.48
5.88
3.76
27.30
Closing Cash & Equivalent
6.13
2.61
34.47
16.42
1.60
1.66
11.21
11.87
5.88
-34.89

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.)
21.02
19.27
17.48
16.27
15.54
13.19
12.04
10.35
8.86
8.36
ROA
4.23%
3.17%
4.93%
5.43%
7.86%
4.53%
6.36%
6.12%
2.29%
-5.27%
ROE
9.98%
8.88%
16.15%
18.66%
30.22%
19.13%
27.07%
25.72%
9.22%
-18.34%
ROCE
13.15%
11.36%
17.51%
18.46%
22.73%
18.19%
23.03%
22.33%
13.11%
-3.40%
Fixed Asset Turnover
2.25
1.61
1.54
1.74
1.80
1.95
2.18
2.11
1.74
1.90
Receivable days
47.83
48.89
43.09
41.39
47.43
44.69
39.02
34.59
33.83
33.89
Inventory Days
23.54
24.17
21.26
20.21
19.05
15.77
15.74
17.10
15.81
12.50
Payable days
50.42
59.41
50.87
50.40
52.41
54.93
57.94
56.25
69.66
70.19
Cash Conversion Cycle
20.94
13.64
13.48
11.19
14.06
5.53
-3.19
-4.56
-20.01
-23.80
Total Debt/Equity
0.55
0.65
0.88
0.90
1.11
1.56
1.49
1.67
1.85
1.65
Interest Cover
4.03
2.90
3.50
3.75
3.83
2.81
2.87
2.69
1.70
-0.42

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.