Nifty
Sensex
:
:
18268.40
61350.26
143.00 (0.79%)
383.21 (0.63%)

Auto Ancillary

Rating :
49/99

BSE: 520066 | NSE: JAYBARMARU

196.85
26-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  190.45
  •  199.70
  •  190.05
  •  189.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  42854
  •  83.47
  •  268.95
  •  98.58

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 820.10
  • 16.27
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,186.34
  • 0.33%
  • 1.77

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 59.35%
  • 0.00%
  • 15.83%
  • FII
  • DII
  • Others
  • 3.59%
  • 0.66%
  • 20.57%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.44
  • -0.37
  • -9.08

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.66
  • 0.42
  • -4.88

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.87
  • -13.49
  • -20.75

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 16.08
  • 16.08

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.54
  • 1.26
  • 1.26

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.96
  • 6.95
  • 6.95

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
411.55
70.22
486.09%
540.98
401.08
34.88%
496.03
402.74
23.16%
391.83
410.97
-4.66%
Expenses
380.80
80.43
373.46%
482.80
363.56
32.80%
445.59
368.17
21.03%
354.33
380.96
-6.99%
EBITDA
30.74
-10.21
-
58.18
37.52
55.06%
50.44
34.57
45.91%
37.50
30.01
24.96%
EBIDTM
7.47%
-14.53%
10.75%
9.35%
10.17%
8.58%
9.57%
7.30%
Other Income
0.10
0.55
-81.82%
0.58
0.57
1.75%
2.68
0.69
288.41%
0.72
0.14
414.29%
Interest
8.09
8.06
0.37%
7.79
9.07
-14.11%
8.44
9.39
-10.12%
8.68
9.46
-8.25%
Depreciation
18.38
13.84
32.80%
19.64
14.60
34.52%
17.02
15.46
10.09%
15.45
15.42
0.19%
PBT
4.37
-31.55
-
31.33
14.42
117.27%
27.66
10.42
165.45%
14.10
5.27
167.55%
Tax
1.44
-11.08
-
11.48
4.23
171.39%
10.08
3.75
168.80%
5.10
2.02
152.48%
PAT
2.93
-20.46
-
19.84
10.19
94.70%
17.58
6.67
163.57%
9.01
3.26
176.38%
PATM
0.71%
-29.14%
3.67%
2.54%
3.54%
1.65%
2.30%
0.79%
EPS
0.70
-4.86
-
4.66
2.27
105.29%
4.14
1.57
163.69%
2.12
0.87
143.68%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Net Sales
1,840.39
1,498.81
1,658.52
1,994.00
Net Sales Growth
43.22%
-9.63%
-16.82%
 
Cost Of Goods Sold
1,396.84
1,132.83
1,268.85
1,534.65
Gross Profit
443.55
365.98
389.67
459.35
GP Margin
24.10%
24.42%
23.50%
23.04%
Total Expenditure
1,663.52
1,362.89
1,517.48
1,819.47
Power & Fuel Cost
-
29.99
32.70
39.95
% Of Sales
-
2.00%
1.97%
2.00%
Employee Cost
-
135.96
142.08
154.98
% Of Sales
-
9.07%
8.57%
7.77%
Manufacturing Exp.
-
44.24
46.59
54.04
% Of Sales
-
2.95%
2.81%
2.71%
General & Admin Exp.
-
3.15
3.11
4.81
% Of Sales
-
0.21%
0.19%
0.24%
Selling & Distn. Exp.
-
8.25
11.69
13.23
% Of Sales
-
0.55%
0.70%
0.66%
Miscellaneous Exp.
-
8.47
12.46
17.80
% Of Sales
-
0.57%
0.75%
0.89%
EBITDA
176.86
135.92
141.04
174.53
EBITDA Margin
9.61%
9.07%
8.50%
8.75%
Other Income
4.08
4.53
1.70
2.97
Interest
33.00
32.96
38.08
34.33
Depreciation
70.49
65.94
62.52
61.49
PBT
77.46
41.54
42.14
81.68
Tax
28.10
15.58
14.17
29.51
Tax Rate
36.28%
37.51%
33.63%
36.13%
PAT
49.36
25.97
27.96
52.17
PAT before Minority Interest
49.36
25.97
27.96
52.17
Minority Interest
0.00
0.00
0.00
0.00
PAT Margin
2.68%
1.73%
1.69%
2.62%
PAT Growth
14,617.65%
-7.12%
-46.41%
 
EPS
11.40
6.00
6.46
12.05

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Shareholder's Funds
449.92
423.16
403.94
Share Capital
10.82
10.82
10.82
Total Reserves
439.10
412.34
393.11
Non-Current Liabilities
341.09
396.60
377.40
Secured Loans
230.51
274.53
269.24
Unsecured Loans
3.72
4.58
0.00
Long Term Provisions
9.04
11.98
11.39
Current Liabilities
442.15
387.07
424.09
Trade Payables
205.99
164.85
204.83
Other Current Liabilities
188.48
107.53
137.77
Short Term Borrowings
46.00
112.69
79.40
Short Term Provisions
1.68
1.99
2.09
Total Liabilities
1,233.16
1,206.83
1,205.43
Net Block
859.78
817.37
831.78
Gross Block
1,175.25
1,067.64
1,021.14
Accumulated Depreciation
315.47
250.27
189.37
Non Current Assets
1,009.91
1,020.85
940.90
Capital Work in Progress
83.41
143.12
51.22
Non Current Investment
24.26
20.82
17.04
Long Term Loans & Adv.
42.46
39.54
39.04
Other Non Current Assets
0.00
0.00
1.83
Current Assets
223.24
185.98
264.52
Current Investments
0.00
0.00
0.00
Inventories
152.87
122.58
169.22
Sundry Debtors
61.52
51.92
74.15
Cash & Bank
2.60
1.93
1.32
Other Current Assets
6.25
4.43
3.25
Short Term Loans & Adv.
2.83
5.13
16.59
Net Current Assets
-218.90
-201.09
-159.56
Total Assets
1,233.15
1,206.83
1,205.42

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
163.40
154.05
127.62
PBT
41.81
42.40
81.56
Adjustment
96.23
100.94
93.60
Changes in Working Capital
32.89
29.92
-19.09
Cash after chg. in Working capital
170.93
173.26
156.08
Interest Paid
0.00
0.00
0.00
Tax Paid
-7.53
-19.21
-28.46
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
Cash From Investing Activity
-49.90
-143.84
-195.03
Net Fixed Assets
-47.90
-138.40
Net Investments
-3.27
-3.57
Others
1.27
-1.87
Cash from Financing Activity
-112.82
-9.61
65.99
Net Cash Inflow / Outflow
0.68
0.60
-1.43
Opening Cash & Equivalents
1.52
0.91
2.34
Closing Cash & Equivalent
2.20
1.52
0.91

Financial Ratios

Standalone /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
103.91
97.73
186.58
ROA
2.13%
2.32%
4.33%
ROE
5.95%
6.76%
12.92%
ROCE
8.83%
9.57%
14.36%
Fixed Asset Turnover
1.34
1.59
1.95
Receivable days
13.81
13.87
13.57
Inventory Days
33.54
32.11
30.97
Payable days
47.50
43.15
40.18
Cash Conversion Cycle
-0.15
2.83
4.37
Total Debt/Equity
0.82
1.05
1.00
Interest Cover
2.26
2.11
3.38

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.