Nifty
Sensex
:
:
11504.95
38845.82
-11.15 (-0.10%)
-134.03 (-0.34%)

Auto Ancillary

Rating :
56/99

BSE: 520051 | NSE: JAMNAAUTO

50.90
18-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  49.40
  •  52.15
  •  48.65
  •  49.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3645706
  •  1861.36
  •  52.15
  •  21.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,026.19
  • 137.27
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,165.04
  • 0.79%
  • 4.02

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 49.37%
  • 1.84%
  • 32.89%
  • FII
  • DII
  • Others
  • 6.77%
  • 5.02%
  • 4.11%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.26
  • -2.11
  • -13.40

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.74
  • -6.72
  • -13.69

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.56
  • -7.71
  • -27.44

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.37
  • 18.84
  • 19.90

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.21
  • 5.16
  • 5.12

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.22
  • 9.71
  • 10.61

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
65.25
420.51
-84.48%
237.49
542.84
-56.25%
228.59
486.29
-52.99%
242.35
548.37
-55.81%
Expenses
72.45
374.58
-80.66%
209.50
473.81
-55.78%
207.28
422.74
-50.97%
223.46
480.33
-53.48%
EBITDA
-7.21
45.94
-
27.99
69.02
-59.45%
21.31
63.56
-66.47%
18.89
68.04
-72.24%
EBIDTM
-11.05%
10.92%
14.01%
12.72%
9.32%
13.07%
7.79%
12.41%
Other Income
0.83
1.36
-38.97%
4.50
1.59
183.02%
4.31
3.90
10.51%
6.29
3.16
99.05%
Interest
2.06
4.30
-52.09%
3.67
4.94
-25.71%
3.09
8.99
-65.63%
6.52
6.25
4.32%
Depreciation
7.83
13.11
-40.27%
9.16
12.11
-24.36%
9.10
12.25
-25.71%
10.00
10.51
-4.85%
PBT
-16.26
29.89
-
19.66
53.57
-63.30%
13.43
46.21
-70.94%
8.66
54.43
-84.09%
Tax
-3.55
9.49
-
8.63
20.20
-57.28%
3.35
17.65
-81.02%
2.29
18.91
-87.89%
PAT
-12.71
20.41
-
11.03
33.37
-66.95%
10.07
28.55
-64.73%
6.37
35.52
-82.07%
PATM
-19.48%
4.85%
7.11%
6.15%
4.41%
5.87%
2.63%
6.48%
EPS
-0.32
0.51
-
0.28
0.84
-66.67%
0.25
0.72
-65.28%
0.16
0.89
-82.02%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
773.68
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
903.25
Net Sales Growth
-61.28%
-47.12%
22.82%
34.48%
2.92%
14.68%
31.41%
-14.98%
-12.46%
23.96%
 
Cost Of Goods Sold
4,980.60
712.25
1,359.31
1,091.09
771.22
794.11
737.60
563.19
644.15
771.58
614.09
Gross Profit
-4,206.92
416.70
775.50
647.03
521.23
461.69
357.48
270.11
335.99
348.07
289.16
GP Margin
-543.75%
36.91%
36.33%
37.23%
40.33%
36.76%
32.64%
32.41%
34.28%
31.09%
32.01%
Total Expenditure
712.69
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
796.83
Power & Fuel Cost
-
69.17
131.87
89.29
64.02
62.39
80.26
67.90
83.00
79.63
56.14
% Of Sales
-
6.13%
6.18%
5.14%
4.95%
4.97%
7.33%
8.15%
8.47%
7.11%
6.22%
Employee Cost
-
112.94
158.03
127.51
107.57
94.06
69.14
59.82
60.14
52.29
43.46
% Of Sales
-
10.00%
7.40%
7.34%
8.32%
7.49%
6.31%
7.18%
6.14%
4.67%
4.81%
Manufacturing Exp.
-
44.05
101.89
94.38
77.10
70.54
55.84
39.88
44.49
44.99
36.18
% Of Sales
-
3.90%
4.77%
5.43%
5.97%
5.62%
5.10%
4.79%
4.54%
4.02%
4.01%
General & Admin Exp.
-
25.81
42.60
38.32
28.43
24.30
18.89
15.75
13.91
8.47
6.88
% Of Sales
-
2.29%
2.00%
2.20%
2.20%
1.94%
1.72%
1.89%
1.42%
0.76%
0.76%
Selling & Distn. Exp.
-
34.91
53.78
48.85
37.18
37.46
33.99
31.27
36.39
39.37
32.28
% Of Sales
-
3.09%
2.52%
2.81%
2.88%
2.98%
3.10%
3.75%
3.71%
3.52%
3.57%
Miscellaneous Exp.
-
15.26
8.83
9.52
5.64
10.74
4.87
8.38
12.56
25.28
32.28
% Of Sales
-
1.35%
0.41%
0.55%
0.44%
0.86%
0.44%
1.01%
1.28%
2.26%
0.86%
EBITDA
60.98
114.55
278.50
239.17
201.29
162.22
94.50
47.11
85.50
98.03
106.42
EBITDA Margin
7.88%
10.15%
13.05%
13.76%
15.57%
12.92%
8.63%
5.65%
8.72%
8.76%
11.78%
Other Income
15.93
16.69
10.97
8.71
6.09
8.35
2.01
2.02
2.34
4.15
1.74
Interest
15.34
18.22
27.53
20.42
14.38
20.34
18.02
24.07
26.74
18.82
21.70
Depreciation
36.09
41.37
46.45
41.37
47.73
45.23
31.10
25.91
28.95
32.15
32.01
PBT
25.49
71.64
215.50
186.09
145.28
104.99
47.38
-0.85
32.15
51.22
54.46
Tax
10.72
23.76
78.05
60.79
40.32
33.48
18.00
2.87
4.43
9.03
17.26
Tax Rate
42.06%
33.17%
36.22%
32.67%
27.75%
31.89%
37.99%
17.18%
13.78%
17.63%
31.69%
PAT
14.76
47.88
137.45
125.31
104.96
71.50
29.38
13.84
27.73
42.19
37.20
PAT before Minority Interest
14.76
47.88
137.45
125.31
104.96
71.50
29.38
13.84
27.73
42.19
37.20
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
1.91%
4.24%
6.44%
7.21%
8.12%
5.69%
2.68%
1.66%
2.83%
3.77%
4.12%
PAT Growth
-87.48%
-65.17%
9.69%
19.39%
46.80%
143.36%
112.28%
-50.09%
-34.27%
13.41%
 
EPS
0.37
1.20
3.45
3.14
2.63
1.79
0.74
0.35
0.70
1.06
0.93

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
516.71
509.55
423.89
332.69
242.54
196.43
181.61
174.50
156.09
134.36
Share Capital
39.83
39.83
39.83
39.83
39.72
39.62
41.25
43.00
42.90
42.78
Total Reserves
476.87
469.72
384.06
292.87
202.46
156.80
140.35
131.50
113.17
91.58
Non-Current Liabilities
87.55
24.22
43.58
28.03
17.27
46.53
84.72
61.13
82.36
62.84
Secured Loans
50.77
3.60
24.57
9.54
4.44
23.74
58.25
34.05
51.22
32.63
Unsecured Loans
0.00
0.00
0.00
0.35
1.03
1.62
7.41
7.83
17.25
16.47
Long Term Provisions
13.86
15.78
11.29
7.71
5.73
4.43
3.43
2.61
1.61
10.58
Current Liabilities
183.10
525.44
314.57
195.00
223.80
251.59
272.71
365.76
393.78
324.69
Trade Payables
37.86
436.53
203.73
77.27
131.67
182.74
191.28
217.83
238.61
217.57
Other Current Liabilities
31.52
57.51
53.74
34.42
21.09
56.42
52.27
52.49
57.93
29.36
Short Term Borrowings
86.07
0.00
22.61
52.28
4.35
0.97
22.81
80.59
74.05
72.51
Short Term Provisions
27.65
31.40
34.49
31.03
66.70
11.47
6.35
14.85
23.19
5.25
Total Liabilities
787.36
1,059.21
782.04
555.72
483.61
494.55
539.04
601.39
632.23
521.89
Net Block
368.69
372.76
301.41
281.30
210.66
241.95
259.35
265.39
185.20
173.51
Gross Block
517.85
491.25
373.46
320.91
487.98
478.60
467.06
463.25
363.95
321.26
Accumulated Depreciation
149.16
118.50
72.04
39.62
277.32
236.65
207.71
197.86
178.75
147.75
Non Current Assets
543.63
467.12
366.10
360.28
316.54
289.57
294.04
322.61
320.40
253.39
Capital Work in Progress
132.17
39.65
30.85
19.93
65.49
7.77
2.23
17.15
88.53
30.48
Non Current Investment
0.47
0.47
0.47
0.47
0.00
0.00
0.00
0.00
5.25
5.25
Long Term Loans & Adv.
34.50
48.90
27.96
39.09
40.07
39.43
32.22
38.99
40.96
38.71
Other Non Current Assets
7.80
5.34
5.41
19.49
0.32
0.42
0.24
1.07
0.46
5.44
Current Assets
243.73
592.09
415.94
195.44
166.73
204.89
244.86
278.79
310.29
268.50
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5.25
0.00
0.00
Inventories
129.98
228.92
158.47
112.75
107.45
109.12
100.74
131.65
136.34
106.62
Sundry Debtors
80.08
304.10
191.22
34.19
37.61
56.37
108.36
106.86
128.79
131.09
Cash & Bank
3.61
24.60
12.31
14.54
8.02
10.73
13.71
14.81
15.06
11.53
Other Current Assets
30.05
18.13
19.91
11.86
13.66
28.67
22.06
20.23
30.09
19.26
Short Term Loans & Adv.
15.88
16.33
34.01
22.10
12.36
19.64
12.96
17.51
12.46
8.77
Net Current Assets
60.63
66.65
101.37
0.44
-57.07
-46.70
-27.85
-86.97
-83.49
-56.18
Total Assets
787.36
1,059.21
782.04
555.72
483.62
494.54
539.04
601.40
632.23
521.89

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
4.10
281.35
126.21
80.76
137.92
98.06
44.73
86.74
71.15
124.30
PBT
71.64
215.50
186.09
145.28
104.99
47.38
16.71
32.15
51.22
54.46
Adjustment
51.93
66.99
51.10
56.40
55.80
42.63
23.81
60.42
62.84
55.98
Changes in Working Capital
-96.87
77.96
-49.36
-63.24
-3.03
18.76
10.24
0.38
-24.84
15.71
Cash after chg. in Working capital
26.71
360.46
187.84
138.43
157.75
108.77
50.76
92.95
89.22
126.15
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-22.60
-79.11
-61.63
-57.67
-19.83
-10.71
-6.03
-6.21
-18.07
-1.85
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
-102.34
-130.19
-71.55
-82.68
-75.11
-22.07
24.23
-32.39
-85.98
-52.92
Net Fixed Assets
-108.01
-115.59
-60.40
216.73
-58.28
-16.13
5.74
-24.13
-98.37
-69.12
Net Investments
-18.90
-6.59
13.27
-10.71
5.92
-0.22
0.59
0.41
4.52
-19.21
Others
24.57
-8.01
-24.42
-288.70
-22.75
-5.72
17.90
-8.67
7.87
35.41
Cash from Financing Activity
79.59
-139.00
-56.65
6.14
-65.50
-78.43
-66.41
-54.87
13.48
-64.38
Net Cash Inflow / Outflow
-18.64
12.16
-1.98
4.22
-2.68
-2.45
2.54
-0.52
-1.36
7.00
Opening Cash & Equivalents
19.36
7.19
9.18
4.96
8.65
11.09
8.55
9.07
9.68
2.69
Closing Cash & Equivalent
0.71
19.36
7.19
9.18
5.96
8.65
11.09
8.55
8.32
9.68

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
12.97
12.79
10.64
8.35
6.09
4.96
4.55
4.33
3.83
3.33
ROA
5.19%
14.93%
18.73%
20.20%
14.62%
5.69%
2.43%
4.50%
7.31%
8.29%
ROE
9.33%
29.45%
33.12%
36.54%
32.64%
15.63%
7.89%
17.22%
29.93%
40.93%
ROCE
15.33%
48.62%
46.29%
48.11%
48.34%
23.05%
12.60%
17.37%
22.97%
34.17%
Fixed Asset Turnover
2.24
4.94
5.06
3.49
2.82
2.51
1.92
2.55
3.52
3.47
Receivable days
62.11
42.34
23.41
9.30
12.58
25.36
43.94
40.74
39.38
33.76
Inventory Days
58.02
33.12
28.17
28.51
28.99
32.31
47.45
46.32
36.82
33.97
Payable days
90.83
60.75
34.80
24.09
41.71
66.46
92.50
93.04
81.75
85.85
Cash Conversion Cycle
29.29
14.71
16.78
13.71
-0.14
-8.79
-1.11
-5.98
-5.55
-18.13
Total Debt/Equity
0.28
0.01
0.15
0.22
0.07
0.33
0.69
0.95
1.18
1.03
Interest Cover
4.93
8.83
10.11
11.10
6.16
3.63
1.69
2.20
3.72
3.51

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.