Nifty
Sensex
:
:
17274.30
58065.47
386.95 (2.29%)
1276.66 (2.25%)

Auto Ancillary

Rating :
67/99

BSE: 520051 | NSE: JAMNAAUTO

111.20
04-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 112.20
  • 113.35
  • 110.85
  • 111.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  375745
  •  419.90
  •  135.50
  •  85.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,434.68
  • 27.94
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,585.97
  • 1.35%
  • 6.16

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 49.98%
  • 0.00%
  • 24.75%
  • FII
  • DII
  • Others
  • 6.63%
  • 13.58%
  • 5.06%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.77
  • -0.23
  • 15.02

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.27
  • -1.02
  • 14.69

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.64
  • 2.36
  • 43.27

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.63
  • 28.85
  • 33.48

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.19
  • 5.42
  • 4.88

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.45
  • 15.97
  • 19.12

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
547.69
295.33
85.45%
625.89
484.40
29.21%
444.75
343.26
29.57%
351.90
186.57
88.62%
Expenses
487.62
260.05
87.51%
539.02
412.33
30.73%
385.04
292.28
31.74%
307.48
169.94
80.93%
EBITDA
60.07
35.28
70.27%
86.87
72.07
20.54%
59.71
50.98
17.12%
44.42
16.62
167.27%
EBIDTM
10.97%
11.95%
13.88%
14.88%
13.43%
14.85%
12.62%
8.91%
Other Income
1.54
0.68
126.47%
1.33
3.04
-56.25%
0.70
1.46
-52.05%
2.20
4.79
-54.07%
Interest
0.60
1.00
-40.00%
1.01
1.55
-34.84%
0.55
1.28
-57.03%
0.63
1.23
-48.78%
Depreciation
10.29
8.28
24.28%
10.55
9.93
6.24%
8.76
9.64
-9.13%
9.14
8.19
11.60%
PBT
50.72
26.68
90.10%
76.64
63.63
20.45%
51.10
41.52
23.07%
36.86
11.99
207.42%
Tax
13.30
7.18
85.24%
19.80
16.13
22.75%
13.70
11.46
19.55%
9.79
3.87
152.97%
PAT
37.43
19.49
92.05%
56.85
47.50
19.68%
37.40
30.05
24.46%
27.07
8.12
233.37%
PATM
6.83%
6.60%
9.08%
9.81%
8.41%
8.76%
7.69%
4.35%
EPS
0.94
0.49
91.84%
1.43
1.19
20.17%
0.94
0.75
25.33%
0.68
0.20
240.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
1,970.23
1,717.88
1,079.48
1,128.95
2,134.81
1,738.12
1,292.44
1,255.80
1,095.08
833.30
980.15
Net Sales Growth
50.45%
59.14%
-4.38%
-47.12%
22.82%
34.48%
2.92%
14.68%
31.41%
-14.98%
 
Cost Of Goods Sold
1,296.55
1,123.59
658.04
712.25
1,359.31
1,091.09
771.22
794.11
737.60
563.19
644.15
Gross Profit
673.68
594.29
421.43
416.70
775.50
647.03
521.23
461.69
357.48
270.11
335.99
GP Margin
34.19%
34.59%
39.04%
36.91%
36.33%
37.23%
40.33%
36.76%
32.64%
32.41%
34.28%
Total Expenditure
1,719.16
1,490.61
945.81
1,014.40
1,856.31
1,498.95
1,091.15
1,093.58
1,000.58
786.19
894.65
Power & Fuel Cost
-
110.38
67.95
69.17
131.87
89.29
64.02
62.39
80.26
67.90
83.00
% Of Sales
-
6.43%
6.29%
6.13%
6.18%
5.14%
4.95%
4.97%
7.33%
8.15%
8.47%
Employee Cost
-
124.57
111.76
112.94
158.03
127.51
107.57
94.06
69.14
59.82
60.14
% Of Sales
-
7.25%
10.35%
10.00%
7.40%
7.34%
8.32%
7.49%
6.31%
7.18%
6.14%
Manufacturing Exp.
-
63.72
47.40
44.05
101.89
94.38
77.10
70.54
55.84
39.88
44.49
% Of Sales
-
3.71%
4.39%
3.90%
4.77%
5.43%
5.97%
5.62%
5.10%
4.79%
4.54%
General & Admin Exp.
-
17.59
15.43
25.81
42.60
38.32
28.43
24.30
18.89
15.75
13.91
% Of Sales
-
1.02%
1.43%
2.29%
2.00%
2.20%
2.20%
1.94%
1.72%
1.89%
1.42%
Selling & Distn. Exp.
-
40.89
33.15
34.91
53.78
48.85
37.18
37.46
33.99
31.27
36.39
% Of Sales
-
2.38%
3.07%
3.09%
2.52%
2.81%
2.88%
2.98%
3.10%
3.75%
3.71%
Miscellaneous Exp.
-
9.86
12.07
15.26
8.83
9.52
5.64
10.74
4.87
8.38
36.39
% Of Sales
-
0.57%
1.12%
1.35%
0.41%
0.55%
0.44%
0.86%
0.44%
1.01%
1.28%
EBITDA
251.07
227.27
133.67
114.55
278.50
239.17
201.29
162.22
94.50
47.11
85.50
EBITDA Margin
12.74%
13.23%
12.38%
10.15%
13.05%
13.76%
15.57%
12.92%
8.63%
5.65%
8.72%
Other Income
5.77
4.91
10.12
16.69
10.97
8.71
6.09
8.35
2.01
2.02
2.34
Interest
2.79
4.17
7.33
18.22
27.53
20.42
14.38
20.34
18.02
24.07
26.74
Depreciation
38.74
36.73
35.58
41.37
46.45
41.37
47.73
45.23
31.10
25.91
28.95
PBT
215.32
191.27
100.88
71.64
215.50
186.09
145.28
104.99
47.38
-0.85
32.15
Tax
56.59
50.47
27.92
23.76
78.05
60.79
40.32
33.48
18.00
2.87
4.43
Tax Rate
26.28%
26.39%
27.68%
33.17%
36.22%
32.67%
27.75%
31.89%
37.99%
17.18%
13.78%
PAT
158.75
140.80
72.96
47.88
137.45
125.31
104.96
71.50
29.38
13.84
27.73
PAT before Minority Interest
158.75
140.80
72.96
47.88
137.45
125.31
104.96
71.50
29.38
13.84
27.73
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
8.06%
8.20%
6.76%
4.24%
6.44%
7.21%
8.12%
5.69%
2.68%
1.66%
2.83%
PAT Growth
50.96%
92.98%
52.38%
-65.17%
9.69%
19.39%
46.80%
143.36%
112.28%
-50.09%
 
EPS
3.98
3.53
1.83
1.20
3.45
3.14
2.63
1.79
0.74
0.35
0.70

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
684.68
580.01
516.71
509.55
423.89
332.69
242.54
196.43
181.61
174.50
Share Capital
39.85
39.83
39.83
39.83
39.83
39.83
39.72
39.62
41.25
43.00
Total Reserves
642.35
539.51
476.87
469.72
384.06
292.87
202.46
156.80
140.35
131.50
Non-Current Liabilities
34.93
36.93
87.55
24.22
43.58
28.03
17.27
46.53
84.72
61.13
Secured Loans
0.00
0.00
50.77
3.60
24.57
9.54
4.44
23.74
58.25
34.05
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.35
1.03
1.62
7.41
7.83
Long Term Provisions
18.53
18.61
13.86
15.78
11.29
7.71
5.73
4.43
3.43
2.61
Current Liabilities
464.81
374.23
183.10
525.44
314.57
195.00
223.80
251.59
272.71
365.76
Trade Payables
202.53
184.73
37.86
436.53
203.73
77.27
131.67
182.74
191.28
217.83
Other Current Liabilities
48.17
50.52
31.52
57.51
53.74
34.42
21.09
56.42
52.27
52.49
Short Term Borrowings
177.88
114.68
86.07
0.00
22.61
52.28
4.35
0.97
22.81
80.59
Short Term Provisions
36.23
24.30
27.65
31.40
34.49
31.03
66.70
11.47
6.35
14.85
Total Liabilities
1,184.42
991.17
787.36
1,059.21
782.04
555.72
483.61
494.55
539.04
601.39
Net Block
436.07
350.92
368.69
372.76
301.41
281.30
210.66
241.95
259.35
265.39
Gross Block
648.36
529.48
517.85
491.25
373.46
320.91
487.98
478.60
467.06
463.25
Accumulated Depreciation
212.29
178.56
149.16
118.49
72.04
39.62
277.32
236.65
207.71
197.86
Non Current Assets
515.80
512.73
543.63
467.12
366.10
360.28
316.54
289.57
294.04
322.61
Capital Work in Progress
53.43
133.76
132.17
39.65
30.85
19.93
65.49
7.77
2.23
17.15
Non Current Investment
0.47
0.47
0.47
0.47
0.47
0.47
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
21.00
22.98
37.53
45.74
27.96
39.09
40.07
39.43
32.22
38.99
Other Non Current Assets
4.83
4.60
4.77
8.49
5.41
19.49
0.32
0.42
0.24
1.07
Current Assets
668.62
478.43
243.73
592.09
415.94
195.44
166.73
204.89
244.86
278.79
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5.25
Inventories
313.24
209.56
129.98
228.92
158.47
112.75
107.45
109.12
100.74
131.65
Sundry Debtors
288.57
170.50
80.08
304.10
191.22
34.19
37.61
56.37
108.36
106.86
Cash & Bank
26.59
41.18
3.61
24.60
12.31
14.54
8.02
10.73
13.71
14.81
Other Current Assets
40.23
9.35
14.08
18.13
53.92
33.96
13.66
28.67
22.06
20.23
Short Term Loans & Adv.
30.39
47.85
15.97
16.33
34.01
22.10
12.36
19.64
12.96
17.51
Net Current Assets
203.81
104.21
60.63
66.65
101.37
0.44
-57.07
-46.70
-27.85
-86.97
Total Assets
1,184.42
991.16
787.36
1,059.21
782.04
555.72
483.62
494.54
539.04
601.40

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
1.09
100.05
-1.38
281.35
126.21
80.76
137.92
98.06
44.73
86.74
PBT
191.27
100.88
71.64
215.50
186.09
145.28
104.99
47.38
16.71
32.15
Adjustment
40.39
37.23
51.93
66.99
51.10
56.40
55.80
42.63
23.81
60.42
Changes in Working Capital
-176.38
-10.35
-102.35
77.96
-49.36
-63.24
-3.03
18.76
10.24
0.38
Cash after chg. in Working capital
55.29
127.76
21.22
360.46
187.84
138.43
157.75
108.77
50.76
92.95
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-54.20
-27.71
-22.60
-79.11
-61.63
-57.67
-19.83
-10.71
-6.03
-6.21
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
-36.16
-17.94
-96.86
-130.19
-71.55
-82.68
-75.11
-22.07
24.23
-32.39
Net Fixed Assets
-16.14
-10.68
-108.01
-115.59
-60.40
216.73
-58.28
-16.13
5.74
-24.13
Net Investments
-25.45
-11.20
-18.90
-6.59
13.27
-10.71
5.92
-0.22
0.59
0.41
Others
5.43
3.94
30.05
-8.01
-24.42
-288.70
-22.75
-5.72
17.90
-8.67
Cash from Financing Activity
19.59
-44.81
79.59
-139.00
-56.65
6.14
-65.50
-78.43
-66.41
-54.87
Net Cash Inflow / Outflow
-15.49
37.31
-18.64
12.16
-1.98
4.22
-2.68
-2.45
2.54
-0.52
Opening Cash & Equivalents
38.02
0.71
19.36
7.19
9.18
4.96
8.65
11.09
8.55
9.07
Closing Cash & Equivalent
22.53
38.02
0.71
19.36
7.19
9.18
5.96
8.65
11.09
8.55

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
17.12
14.54
12.97
12.79
10.64
8.35
6.09
4.96
4.55
4.33
ROA
12.94%
8.20%
5.19%
14.93%
18.73%
20.20%
14.62%
5.69%
2.43%
4.50%
ROE
22.32%
13.31%
9.33%
29.45%
33.12%
36.54%
32.64%
15.63%
7.89%
17.22%
ROCE
25.10%
15.99%
15.33%
48.62%
46.29%
48.11%
48.34%
23.05%
12.60%
17.37%
Fixed Asset Turnover
2.92
2.06
2.24
4.94
5.06
3.49
2.82
2.51
1.92
2.55
Receivable days
48.77
42.36
62.11
42.34
23.41
9.30
12.58
25.36
43.94
40.74
Inventory Days
55.54
57.40
58.02
33.12
28.17
28.51
28.99
32.31
47.45
46.32
Payable days
62.90
61.73
90.84
60.75
34.80
24.09
41.71
66.46
92.50
93.04
Cash Conversion Cycle
41.41
38.04
29.29
14.71
16.78
13.71
-0.14
-8.79
-1.11
-5.98
Total Debt/Equity
0.26
0.20
0.28
0.01
0.15
0.22
0.07
0.33
0.69
0.95
Interest Cover
46.85
14.77
4.93
8.83
10.11
11.10
6.16
3.63
1.69
2.20

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.