Nifty
Sensex
:
:
16266.15
54326.39
456.75 (2.89%)
1534.16 (2.91%)

Auto Ancillary

Rating :
61/99

BSE: 520051 | NSE: JAMNAAUTO

113.75
20-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  112.50
  •  117.90
  •  112.50
  •  111.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1699790
  •  1960.84
  •  125.00
  •  70.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,536.33
  • 34.51
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,495.15
  • 0.66%
  • 7.04

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 49.98%
  • 1.59%
  • 26.25%
  • FII
  • DII
  • Others
  • 5.55%
  • 13.40%
  • 3.23%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.36
  • -3.54
  • -20.33

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.15
  • -7.86
  • -13.65

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.63
  • -7.02
  • -19.03

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.96
  • 26.63
  • 32.67

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.99
  • 5.36
  • 4.47

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.09
  • 15.36
  • 17.54

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
444.75
343.26
29.57%
351.90
186.57
88.62%
295.33
65.25
352.61%
484.40
237.49
103.97%
Expenses
385.04
292.28
31.74%
307.48
169.94
80.93%
260.05
72.45
258.94%
412.33
209.50
96.82%
EBITDA
59.71
50.98
17.12%
44.42
16.62
167.27%
35.28
-7.21
-
72.07
27.99
157.48%
EBIDTM
13.43%
14.85%
12.62%
8.91%
11.95%
-11.05%
14.88%
11.79%
Other Income
0.70
1.46
-52.05%
2.20
4.79
-54.07%
0.68
0.83
-18.07%
3.04
4.50
-32.44%
Interest
0.55
1.28
-57.03%
0.63
1.23
-48.78%
1.00
2.06
-51.46%
1.55
3.67
-57.77%
Depreciation
8.76
9.64
-9.13%
9.14
8.19
11.60%
8.28
7.83
5.75%
9.93
9.16
8.41%
PBT
51.10
41.52
23.07%
36.86
11.99
207.42%
26.68
-16.26
-
63.63
19.66
223.65%
Tax
13.70
11.46
19.55%
9.79
3.87
152.97%
7.18
-3.55
-
16.13
8.63
86.91%
PAT
37.40
30.05
24.46%
27.07
8.12
233.37%
19.49
-12.71
-
47.50
11.03
330.64%
PATM
8.41%
8.76%
7.69%
4.35%
6.60%
-19.48%
9.81%
4.64%
EPS
0.94
0.75
25.33%
0.68
0.20
240.00%
0.49
-0.32
-
1.19
0.28
325.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
1,576.38
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
1,119.65
Net Sales Growth
89.34%
-4.38%
-47.12%
22.82%
34.48%
2.92%
14.68%
31.41%
-14.98%
-12.46%
 
Cost Of Goods Sold
1,002.55
658.04
712.25
1,359.31
1,091.09
771.22
794.11
737.60
563.19
644.15
771.58
Gross Profit
573.83
421.43
416.70
775.50
647.03
521.23
461.69
357.48
270.11
335.99
348.07
GP Margin
36.40%
39.04%
36.91%
36.33%
37.23%
40.33%
36.76%
32.64%
32.41%
34.28%
31.09%
Total Expenditure
1,364.90
945.81
1,014.40
1,856.31
1,498.95
1,091.15
1,093.58
1,000.58
786.19
894.65
1,021.62
Power & Fuel Cost
-
67.95
69.17
131.87
89.29
64.02
62.39
80.26
67.90
83.00
79.63
% Of Sales
-
6.29%
6.13%
6.18%
5.14%
4.95%
4.97%
7.33%
8.15%
8.47%
7.11%
Employee Cost
-
111.76
112.94
158.03
127.51
107.57
94.06
69.14
59.82
60.14
52.29
% Of Sales
-
10.35%
10.00%
7.40%
7.34%
8.32%
7.49%
6.31%
7.18%
6.14%
4.67%
Manufacturing Exp.
-
47.40
44.05
101.89
94.38
77.10
70.54
55.84
39.88
44.49
44.99
% Of Sales
-
4.39%
3.90%
4.77%
5.43%
5.97%
5.62%
5.10%
4.79%
4.54%
4.02%
General & Admin Exp.
-
15.43
25.81
42.60
38.32
28.43
24.30
18.89
15.75
13.91
8.47
% Of Sales
-
1.43%
2.29%
2.00%
2.20%
2.20%
1.94%
1.72%
1.89%
1.42%
0.76%
Selling & Distn. Exp.
-
33.15
34.91
53.78
48.85
37.18
37.46
33.99
31.27
36.39
39.37
% Of Sales
-
3.07%
3.09%
2.52%
2.81%
2.88%
2.98%
3.10%
3.75%
3.71%
3.52%
Miscellaneous Exp.
-
12.07
15.26
8.83
9.52
5.64
10.74
4.87
8.38
12.56
39.37
% Of Sales
-
1.12%
1.35%
0.41%
0.55%
0.44%
0.86%
0.44%
1.01%
1.28%
2.26%
EBITDA
211.48
133.67
114.55
278.50
239.17
201.29
162.22
94.50
47.11
85.50
98.03
EBITDA Margin
13.42%
12.38%
10.15%
13.05%
13.76%
15.57%
12.92%
8.63%
5.65%
8.72%
8.76%
Other Income
6.62
10.12
16.69
10.97
8.71
6.09
8.35
2.01
2.02
2.34
4.15
Interest
3.73
7.33
18.22
27.53
20.42
14.38
20.34
18.02
24.07
26.74
18.82
Depreciation
36.11
35.58
41.37
46.45
41.37
47.73
45.23
31.10
25.91
28.95
32.15
PBT
178.27
100.88
71.64
215.50
186.09
145.28
104.99
47.38
-0.85
32.15
51.22
Tax
46.80
27.92
23.76
78.05
60.79
40.32
33.48
18.00
2.87
4.43
9.03
Tax Rate
26.25%
27.68%
33.17%
36.22%
32.67%
27.75%
31.89%
37.99%
17.18%
13.78%
17.63%
PAT
131.46
72.96
47.88
137.45
125.31
104.96
71.50
29.38
13.84
27.73
42.19
PAT before Minority Interest
131.46
72.96
47.88
137.45
125.31
104.96
71.50
29.38
13.84
27.73
42.19
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
8.34%
6.76%
4.24%
6.44%
7.21%
8.12%
5.69%
2.68%
1.66%
2.83%
3.77%
PAT Growth
260.26%
52.38%
-65.17%
9.69%
19.39%
46.80%
143.36%
112.28%
-50.09%
-34.27%
 
EPS
3.30
1.83
1.20
3.45
3.14
2.63
1.79
0.74
0.35
0.70
1.06

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
580.01
516.71
509.55
423.89
332.69
242.54
196.43
181.61
174.50
156.09
Share Capital
39.83
39.83
39.83
39.83
39.83
39.72
39.62
41.25
43.00
42.90
Total Reserves
539.51
476.87
469.72
384.06
292.87
202.46
156.80
140.35
131.50
113.17
Non-Current Liabilities
36.93
87.55
24.22
43.58
28.03
17.27
46.53
84.72
61.13
82.36
Secured Loans
0.00
50.77
3.60
24.57
9.54
4.44
23.74
58.25
34.05
51.22
Unsecured Loans
0.00
0.00
0.00
0.00
0.35
1.03
1.62
7.41
7.83
17.25
Long Term Provisions
18.61
13.86
15.78
11.29
7.71
5.73
4.43
3.43
2.61
1.61
Current Liabilities
259.55
183.10
525.44
314.57
195.00
223.80
251.59
272.71
365.76
393.78
Trade Payables
184.73
37.86
436.53
203.73
77.27
131.67
182.74
191.28
217.83
238.61
Other Current Liabilities
50.52
31.52
57.51
53.74
34.42
21.09
56.42
52.27
52.49
57.93
Short Term Borrowings
0.00
86.07
0.00
22.61
52.28
4.35
0.97
22.81
80.59
74.05
Short Term Provisions
24.30
27.65
31.40
34.49
31.03
66.70
11.47
6.35
14.85
23.19
Total Liabilities
876.49
787.36
1,059.21
782.04
555.72
483.61
494.55
539.04
601.39
632.23
Net Block
350.92
368.69
372.76
301.41
281.30
210.66
241.95
259.35
265.39
185.20
Gross Block
525.76
517.85
491.25
373.46
320.91
487.98
478.60
467.06
463.25
363.95
Accumulated Depreciation
174.84
149.16
118.49
72.04
39.62
277.32
236.65
207.71
197.86
178.75
Non Current Assets
512.73
543.63
467.12
366.10
360.28
316.54
289.57
294.04
322.61
320.40
Capital Work in Progress
133.76
132.17
39.65
30.85
19.93
65.49
7.77
2.23
17.15
88.53
Non Current Investment
0.47
0.47
0.47
0.47
0.47
0.00
0.00
0.00
0.00
5.25
Long Term Loans & Adv.
22.98
37.53
45.74
27.96
39.09
40.07
39.43
32.22
38.99
40.96
Other Non Current Assets
4.60
4.77
8.49
5.41
19.49
0.32
0.42
0.24
1.07
0.46
Current Assets
363.75
243.73
592.09
415.94
195.44
166.73
204.89
244.86
278.79
310.29
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5.25
0.00
Inventories
209.56
129.98
228.92
158.47
112.75
107.45
109.12
100.74
131.65
136.34
Sundry Debtors
55.82
80.08
304.10
191.22
34.19
37.61
56.37
108.36
106.86
128.79
Cash & Bank
41.18
3.61
24.60
12.31
14.54
8.02
10.73
13.71
14.81
15.06
Other Current Assets
57.20
14.08
18.13
19.91
33.96
13.66
28.67
22.06
20.23
30.09
Short Term Loans & Adv.
47.85
15.97
16.33
34.01
22.10
12.36
19.64
12.96
17.51
12.46
Net Current Assets
104.21
60.63
66.65
101.37
0.44
-57.07
-46.70
-27.85
-86.97
-83.49
Total Assets
876.48
787.36
1,059.21
782.04
555.72
483.62
494.54
539.04
601.40
632.23

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
214.75
-1.38
281.35
126.21
80.76
137.92
98.06
44.73
86.74
71.15
PBT
100.88
71.64
215.50
186.09
145.28
104.99
47.38
16.71
32.15
51.22
Adjustment
37.24
51.93
66.99
51.10
56.40
55.80
42.63
23.81
60.42
62.84
Changes in Working Capital
104.33
-102.35
77.96
-49.36
-63.24
-3.03
18.76
10.24
0.38
-24.84
Cash after chg. in Working capital
242.45
21.22
360.46
187.84
138.43
157.75
108.77
50.76
92.95
89.22
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-27.71
-22.60
-79.11
-61.63
-57.67
-19.83
-10.71
-6.03
-6.21
-18.07
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
-17.94
-96.86
-130.19
-71.55
-82.68
-75.11
-22.07
24.23
-32.39
-85.98
Net Fixed Assets
-7.76
-108.01
-115.59
-60.40
216.73
-58.28
-16.13
5.74
-24.13
-98.37
Net Investments
-11.20
-18.90
-6.59
13.27
-10.71
5.92
-0.22
0.59
0.41
4.52
Others
1.02
30.05
-8.01
-24.42
-288.70
-22.75
-5.72
17.90
-8.67
7.87
Cash from Financing Activity
-159.50
79.59
-139.00
-56.65
6.14
-65.50
-78.43
-66.41
-54.87
13.48
Net Cash Inflow / Outflow
37.31
-18.64
12.16
-1.98
4.22
-2.68
-2.45
2.54
-0.52
-1.36
Opening Cash & Equivalents
0.71
19.36
7.19
9.18
4.96
8.65
11.09
8.55
9.07
9.68
Closing Cash & Equivalent
38.02
0.71
19.36
7.19
9.18
5.96
8.65
11.09
8.55
8.32

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
14.54
12.97
12.79
10.64
8.35
6.09
4.96
4.55
4.33
3.83
ROA
8.77%
5.19%
14.93%
18.73%
20.20%
14.62%
5.69%
2.43%
4.50%
7.31%
ROE
13.31%
9.33%
29.45%
33.12%
36.54%
32.64%
15.63%
7.89%
17.22%
29.93%
ROCE
17.46%
15.33%
48.62%
46.29%
48.11%
48.34%
23.05%
12.60%
17.37%
22.97%
Fixed Asset Turnover
2.07
2.24
4.94
5.06
3.49
2.82
2.51
1.92
2.55
3.52
Receivable days
22.98
62.11
42.34
23.41
9.30
12.58
25.36
43.94
40.74
39.38
Inventory Days
57.40
58.02
33.12
28.17
28.51
28.99
32.31
47.45
46.32
36.82
Payable days
61.73
90.84
60.75
34.80
24.09
41.71
66.46
92.50
93.04
81.75
Cash Conversion Cycle
18.65
29.29
14.71
16.78
13.71
-0.14
-8.79
-1.11
-5.98
-5.55
Total Debt/Equity
0.00
0.28
0.01
0.15
0.22
0.07
0.33
0.69
0.95
1.18
Interest Cover
14.77
4.93
8.83
10.11
11.10
6.16
3.63
1.69
2.20
3.72

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.