Nifty
Sensex
:
:
16945.05
57527.10
-131.85 (-0.77%)
-398.18 (-0.69%)

Auto Ancillary

Rating :
64/99

BSE: 520051 | NSE: JAMNAAUTO

98.65
24-Mar-2023
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 99.45
  • 99.45
  • 97.70
  • 99.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  356656
  •  351.18
  •  135.50
  •  96.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,928.43
  • 22.74
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,079.72
  • 1.52%
  • 5.16

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 49.98%
  • 1.56%
  • 24.55%
  • FII
  • DII
  • Others
  • 6.47%
  • 13.61%
  • 3.83%

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
  • 23.45
  • 27.61
  • 33.38

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.32
  • 5.24
  • 5.30

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.69
  • 16.10
  • 20.44

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
590.99
444.75
32.88%
552.74
351.90
57.07%
547.69
295.33
85.45%
625.89
484.40
29.21%
Expenses
525.29
385.04
36.42%
496.60
307.48
61.51%
487.62
260.05
87.51%
539.02
412.33
30.73%
EBITDA
65.71
59.71
10.05%
56.14
44.42
26.38%
60.07
35.28
70.27%
86.87
72.07
20.54%
EBIDTM
11.12%
13.43%
10.16%
12.62%
10.97%
11.95%
13.88%
14.88%
Other Income
0.94
0.70
34.29%
6.66
2.20
202.73%
1.54
0.68
126.47%
1.33
3.04
-56.25%
Interest
0.67
0.55
21.82%
0.67
0.63
6.35%
0.60
1.00
-40.00%
1.01
1.55
-34.84%
Depreciation
10.01
8.76
14.27%
10.16
9.14
11.16%
10.29
8.28
24.28%
10.55
9.93
6.24%
PBT
55.97
51.10
9.53%
51.96
36.86
40.97%
50.72
26.68
90.10%
76.64
63.63
20.45%
Tax
14.85
13.70
8.39%
14.63
9.79
49.44%
13.30
7.18
85.24%
19.80
16.13
22.75%
PAT
41.12
37.40
9.95%
37.33
27.07
37.90%
37.43
19.49
92.05%
56.85
47.50
19.68%
PATM
6.96%
8.41%
6.75%
7.69%
6.83%
6.60%
9.08%
9.81%
EPS
1.03
0.94
9.57%
0.94
0.68
38.24%
0.94
0.49
91.84%
1.43
1.19
20.17%

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
2,317.31
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
47.00%
59.14%
-4.38%
-47.12%
22.82%
34.48%
2.92%
14.68%
31.41%
-14.98%
 
Cost Of Goods Sold
1,554.33
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
762.98
594.29
421.43
416.70
775.50
647.03
521.23
461.69
357.48
270.11
335.99
GP Margin
32.93%
34.59%
39.04%
36.91%
36.33%
37.23%
40.33%
36.76%
32.64%
32.41%
34.28%
Total Expenditure
2,048.53
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
268.79
227.27
133.67
114.55
278.50
239.17
201.29
162.22
94.50
47.11
85.50
EBITDA Margin
11.60%
13.23%
12.38%
10.15%
13.05%
13.76%
15.57%
12.92%
8.63%
5.65%
8.72%
Other Income
10.47
4.91
10.12
16.69
10.97
8.71
6.09
8.35
2.01
2.02
2.34
Interest
2.95
4.17
7.33
18.22
27.53
20.42
14.38
20.34
18.02
24.07
26.74
Depreciation
41.01
36.73
35.58
41.37
46.45
41.37
47.73
45.23
31.10
25.91
28.95
PBT
235.29
191.27
100.88
71.64
215.50
186.09
145.28
104.99
47.38
-0.85
32.15
Tax
62.58
50.47
27.92
23.76
78.05
60.79
40.32
33.48
18.00
2.87
4.43
Tax Rate
26.60%
26.39%
27.68%
33.17%
36.22%
32.67%
27.75%
31.89%
37.99%
17.18%
13.78%
PAT
172.73
140.80
72.96
47.88
137.45
125.31
104.96
71.50
29.38
13.84
27.73
PAT before Minority Interest
172.73
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
7.45%
8.20%
6.76%
4.24%
6.44%
7.21%
8.12%
5.69%
2.68%
1.66%
2.83%
PAT Growth
31.39%
92.98%
52.38%
-65.17%
9.69%
19.39%
46.80%
143.36%
112.28%
-50.09%
 
EPS
4.33
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.