Nifty
Sensex
:
:
17331.80
58222.10
57.50 (0.33%)
156.63 (0.27%)

Auto Ancillary

Rating :
52/99

BSE: 520066 | NSE: JAYBARMARU

190.90
06-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 193.90
  • 194.45
  • 189.50
  • 193.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  82922
  •  158.86
  •  227.45
  •  123.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 828.11
  • 25.10
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,198.95
  • 0.65%
  • 1.72

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 59.35%
  • 0.00%
  • 15.97%
  • FII
  • DII
  • Others
  • 3.43%
  • 0.02%
  • 21.23%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.82
  • 3.73
  • 7.81

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.82
  • -0.75
  • 1.23

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.47
  • -14.15
  • 0.21

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.81
  • 18.23
  • 18.35

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.83
  • 1.34
  • 1.36

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.21
  • 6.88
  • 6.97

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
554.33
411.55
34.69%
695.12
540.98
28.49%
505.71
496.03
1.95%
467.55
391.83
19.32%
Expenses
515.24
380.80
35.30%
647.44
482.80
34.10%
466.11
445.59
4.61%
435.66
354.33
22.95%
EBITDA
39.10
30.74
27.20%
47.68
58.18
-18.05%
39.61
50.44
-21.47%
31.89
37.50
-14.96%
EBIDTM
7.05%
7.47%
6.86%
10.75%
7.83%
10.17%
6.82%
9.57%
Other Income
0.15
0.10
50.00%
0.13
0.58
-77.59%
0.04
2.68
-98.51%
0.16
0.72
-77.78%
Interest
8.21
8.09
1.48%
8.05
7.79
3.34%
8.11
8.44
-3.91%
8.48
8.68
-2.30%
Depreciation
19.61
18.38
6.69%
19.66
19.64
0.10%
19.48
17.02
14.45%
17.97
15.45
16.31%
PBT
11.43
4.37
161.56%
20.11
31.33
-35.81%
12.06
27.66
-56.40%
5.60
14.10
-60.28%
Tax
3.78
1.44
162.50%
6.37
11.48
-44.51%
4.89
10.08
-51.49%
2.20
5.10
-56.86%
PAT
7.65
2.93
161.09%
13.74
19.84
-30.75%
7.17
17.58
-59.22%
3.41
9.01
-62.15%
PATM
1.38%
0.71%
1.98%
3.67%
1.42%
3.54%
0.73%
2.30%
EPS
1.82
0.70
160.00%
3.23
4.66
-30.69%
1.71
4.14
-58.70%
0.85
2.12
-59.91%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
2,222.71
2,078.38
1,498.81
1,658.52
1,994.00
Net Sales Growth
20.77%
38.67%
-9.63%
-16.82%
 
Cost Of Goods Sold
1,769.80
1,646.32
1,132.83
1,268.85
1,534.65
Gross Profit
452.91
432.06
365.98
389.67
459.35
GP Margin
20.38%
20.79%
24.42%
23.50%
23.04%
Total Expenditure
2,064.45
1,928.45
1,362.89
1,517.48
1,819.47
Power & Fuel Cost
-
38.12
29.99
32.70
39.95
% Of Sales
-
1.83%
2.00%
1.97%
2.00%
Employee Cost
-
162.38
135.96
142.08
154.98
% Of Sales
-
7.81%
9.07%
8.57%
7.77%
Manufacturing Exp.
-
53.52
44.24
46.59
54.04
% Of Sales
-
2.58%
2.95%
2.81%
2.71%
General & Admin Exp.
-
3.74
3.15
3.11
4.81
% Of Sales
-
0.18%
0.21%
0.19%
0.24%
Selling & Distn. Exp.
-
12.68
8.25
11.69
13.23
% Of Sales
-
0.61%
0.55%
0.70%
0.66%
Miscellaneous Exp.
-
11.70
8.47
12.46
17.80
% Of Sales
-
0.56%
0.57%
0.75%
0.89%
EBITDA
158.28
149.93
135.92
141.04
174.53
EBITDA Margin
7.12%
7.21%
9.07%
8.50%
8.75%
Other Income
0.48
0.44
4.53
1.70
2.97
Interest
32.85
32.73
32.96
38.08
34.33
Depreciation
76.72
75.49
65.94
62.52
61.49
PBT
49.20
42.15
41.54
42.14
81.68
Tax
17.24
14.90
15.58
14.17
29.51
Tax Rate
35.04%
35.35%
37.51%
33.63%
36.13%
PAT
31.97
28.14
26.23
27.96
52.17
PAT before Minority Interest
31.97
28.14
26.23
27.96
52.17
Minority Interest
0.00
0.00
0.00
0.00
0.00
PAT Margin
1.44%
1.35%
1.75%
1.69%
2.62%
PAT Growth
-35.23%
7.28%
-6.19%
-46.41%
 
EPS
7.38
6.50
6.06
6.46
12.05

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Shareholder's Funds
474.27
449.92
423.16
403.94
Share Capital
21.65
10.82
10.82
10.82
Total Reserves
452.62
439.10
412.34
393.11
Non-Current Liabilities
317.19
341.09
396.60
377.40
Secured Loans
201.89
230.51
274.53
269.24
Unsecured Loans
0.00
0.00
4.58
0.00
Long Term Provisions
8.85
9.04
11.98
11.39
Current Liabilities
535.64
442.15
387.07
424.09
Trade Payables
269.68
205.99
164.85
204.83
Other Current Liabilities
182.59
188.48
107.53
137.77
Short Term Borrowings
82.00
46.00
112.69
79.40
Short Term Provisions
1.37
1.68
1.99
2.09
Total Liabilities
1,327.10
1,233.16
1,206.83
1,205.43
Net Block
856.44
859.78
817.37
831.78
Gross Block
1,246.40
1,175.25
1,067.64
1,021.14
Accumulated Depreciation
389.96
315.47
250.27
189.37
Non Current Assets
1,010.40
1,009.91
1,020.85
940.90
Capital Work in Progress
62.40
83.41
143.12
51.22
Non Current Investment
26.42
24.26
20.82
17.04
Long Term Loans & Adv.
65.13
42.46
39.54
39.04
Other Non Current Assets
0.00
0.00
0.00
1.83
Current Assets
316.70
223.24
185.98
264.52
Current Investments
0.00
0.00
0.00
0.00
Inventories
210.92
152.87
122.58
169.22
Sundry Debtors
90.29
61.52
51.92
74.15
Cash & Bank
3.74
2.60
1.93
1.32
Other Current Assets
11.76
3.42
4.43
3.25
Short Term Loans & Adv.
9.19
2.83
5.13
16.59
Net Current Assets
-218.94
-218.90
-201.09
-159.56
Total Assets
1,327.10
1,233.15
1,206.83
1,205.42

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
105.54
163.40
154.05
127.62
PBT
43.04
41.81
42.40
81.56
Adjustment
107.21
96.23
100.94
93.60
Changes in Working Capital
-13.79
32.89
29.92
-19.09
Cash after chg. in Working capital
136.46
170.93
173.26
156.08
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-30.92
-7.53
-19.21
-28.46
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-75.84
-49.90
-143.84
-195.03
Net Fixed Assets
-50.14
-47.90
-138.40
Net Investments
-1.50
-3.27
-3.57
Others
-24.20
1.27
-1.87
Cash from Financing Activity
-28.61
-112.82
-9.61
65.99
Net Cash Inflow / Outflow
1.09
0.68
0.60
-1.43
Opening Cash & Equivalents
2.20
1.52
0.91
2.34
Closing Cash & Equivalent
3.29
2.20
1.52
0.91

Financial Ratios

Standalone /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
109.53
103.91
97.73
186.58
ROA
2.20%
2.15%
2.32%
4.33%
ROE
6.09%
6.01%
6.76%
12.92%
ROCE
9.11%
8.89%
9.57%
14.36%
Fixed Asset Turnover
1.72
1.34
1.59
1.95
Receivable days
13.33
13.81
13.87
13.57
Inventory Days
31.94
33.54
32.11
30.97
Payable days
52.73
59.74
43.15
40.18
Cash Conversion Cycle
-7.46
-12.39
2.83
4.37
Total Debt/Equity
0.79
0.81
1.05
1.00
Interest Cover
2.32
2.27
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.