Nifty
Sensex
:
:
22212.70
73142.80
-4.75 (-0.02%)
-15.44 (-0.02%)

Auto Ancillary

Rating :
60/99

BSE: 520066 | NSE: JAYBARMARU

127.10
23-Feb-2024
  • Open
  • High
  • Low
  • Previous Close
  •  130.95
  •  131.40
  •  124.55
  •  129.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  93761
  •  120.75
  •  144.00
  •  51.22

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,367.74
  • 38.72
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,692.16
  • 0.55%
  • 2.61

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 59.35%
  • 18.68%
  • 14.59%
  • FII
  • DII
  • Others
  • 3.63%
  • 0.02%
  • 3.73%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.83
  • 3.29
  • 16.08

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.02
  • -0.14
  • 4.98

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.50
  • -6.19
  • 13.05

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.44
  • 19.56
  • 22.40

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.35
  • 1.53
  • 1.76

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.31
  • 7.15
  • 7.51

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
547.51
535.97
2.15%
613.33
580.64
5.63%
533.17
554.24
-3.80%
673.36
694.57
-3.05%
Expenses
506.95
496.32
2.14%
568.08
537.44
5.70%
495.73
515.14
-3.77%
622.00
646.89
-3.85%
EBITDA
40.56
39.65
2.30%
45.25
43.20
4.75%
37.44
39.10
-4.25%
51.35
47.68
7.70%
EBIDTM
7.41%
7.40%
7.38%
7.44%
7.02%
7.05%
7.63%
6.86%
Other Income
0.92
0.10
820.00%
0.32
0.62
-48.39%
0.51
0.15
240.00%
0.41
0.13
215.38%
Interest
10.53
9.28
13.47%
10.48
9.53
9.97%
9.40
8.21
14.49%
9.82
8.05
21.99%
Depreciation
20.92
19.86
5.34%
21.46
20.28
5.82%
21.08
19.61
7.50%
20.31
19.66
3.31%
PBT
10.03
10.61
-5.47%
13.64
14.01
-2.64%
7.47
11.43
-34.65%
21.63
20.11
7.56%
Tax
3.61
4.01
-9.98%
5.10
5.13
-0.58%
2.46
3.78
-34.92%
7.67
6.37
20.41%
PAT
6.41
6.59
-2.73%
8.54
8.88
-3.83%
5.01
7.65
-34.51%
13.96
13.74
1.60%
PATM
1.17%
1.23%
1.39%
1.53%
0.94%
1.38%
2.07%
1.98%
EPS
0.62
0.62
0.00%
0.34
0.83
-59.04%
0.48
0.73
-34.25%
1.32
1.29
2.33%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
2,367.37
2,344.20
2,078.38
1,498.81
1,658.52
1,994.00
Net Sales Growth
0.08%
12.79%
38.67%
-9.63%
-16.82%
 
Cost Of Goods Sold
1,854.96
1,853.95
1,646.32
1,132.83
1,268.85
1,534.65
Gross Profit
512.41
490.26
432.06
365.98
389.67
459.35
GP Margin
21.64%
20.91%
20.79%
24.42%
23.50%
23.04%
Total Expenditure
2,192.76
2,170.90
1,928.45
1,362.89
1,517.48
1,819.47
Power & Fuel Cost
-
41.51
38.12
29.99
32.70
39.95
% Of Sales
-
1.77%
1.83%
2.00%
1.97%
2.00%
Employee Cost
-
184.03
162.38
135.96
142.08
154.98
% Of Sales
-
7.85%
7.81%
9.07%
8.57%
7.77%
Manufacturing Exp.
-
62.73
53.52
44.24
46.59
54.04
% Of Sales
-
2.68%
2.58%
2.95%
2.81%
2.71%
General & Admin Exp.
-
3.63
3.74
3.15
3.11
4.81
% Of Sales
-
0.15%
0.18%
0.21%
0.19%
0.24%
Selling & Distn. Exp.
-
12.91
12.68
8.25
11.69
13.23
% Of Sales
-
0.55%
0.61%
0.55%
0.70%
0.66%
Miscellaneous Exp.
-
12.14
11.70
8.47
12.46
17.80
% Of Sales
-
0.52%
0.56%
0.57%
0.75%
0.89%
EBITDA
174.60
173.30
149.93
135.92
141.04
174.53
EBITDA Margin
7.38%
7.39%
7.21%
9.07%
8.50%
8.75%
Other Income
2.16
1.28
0.44
4.53
1.70
2.97
Interest
40.23
36.83
32.73
32.96
38.08
34.33
Depreciation
83.77
80.07
75.49
65.94
62.52
61.49
PBT
52.77
57.67
42.15
41.54
42.14
81.68
Tax
18.84
20.59
14.90
15.58
14.17
29.51
Tax Rate
35.70%
35.70%
35.35%
37.51%
33.63%
36.13%
PAT
33.92
37.90
28.14
26.23
27.96
52.17
PAT before Minority Interest
33.92
37.90
28.14
26.23
27.96
52.17
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
1.43%
1.62%
1.35%
1.75%
1.69%
2.62%
PAT Growth
-7.98%
34.68%
7.28%
-6.19%
-46.41%
 
EPS
3.13
3.50
2.60
2.42
2.58
4.82

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Shareholder's Funds
508.09
474.27
449.92
423.16
403.94
Share Capital
21.65
21.65
10.82
10.82
10.82
Total Reserves
486.44
452.62
439.10
412.34
393.11
Non-Current Liabilities
255.60
317.19
341.09
396.60
377.40
Secured Loans
140.50
201.89
230.51
274.53
269.24
Unsecured Loans
0.00
0.00
0.00
4.58
0.00
Long Term Provisions
8.65
8.85
9.04
11.98
11.39
Current Liabilities
535.56
535.64
442.15
387.07
424.09
Trade Payables
256.95
269.68
205.99
164.85
204.83
Other Current Liabilities
188.91
182.59
188.48
107.53
137.77
Short Term Borrowings
88.00
82.00
46.00
112.69
79.40
Short Term Provisions
1.71
1.37
1.68
1.99
2.09
Total Liabilities
1,299.25
1,327.10
1,233.16
1,206.83
1,205.43
Net Block
881.17
856.44
859.78
817.37
831.78
Gross Block
1,346.52
1,246.40
1,175.25
1,067.64
1,021.14
Accumulated Depreciation
465.35
389.96
315.47
250.27
189.37
Non Current Assets
939.72
1,010.40
1,009.91
1,020.85
940.90
Capital Work in Progress
23.17
62.40
83.41
143.12
51.22
Non Current Investment
27.09
26.42
24.26
20.82
17.04
Long Term Loans & Adv.
8.17
65.13
42.46
39.54
39.04
Other Non Current Assets
0.12
0.00
0.00
0.00
1.83
Current Assets
359.54
316.70
223.24
185.98
264.52
Current Investments
0.00
0.00
0.00
0.00
0.00
Inventories
203.27
210.92
152.87
122.58
169.22
Sundry Debtors
82.19
90.29
61.52
51.92
74.15
Cash & Bank
6.35
3.74
2.60
1.93
1.32
Other Current Assets
67.73
3.45
3.42
4.43
19.84
Short Term Loans & Adv.
64.82
8.31
2.83
5.13
16.59
Net Current Assets
-176.02
-218.94
-218.90
-201.09
-159.56
Total Assets
1,299.26
1,327.10
1,233.15
1,206.83
1,205.42

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
154.36
105.54
163.40
154.05
127.62
PBT
58.49
43.04
41.81
42.40
81.56
Adjustment
115.19
107.21
96.23
100.94
93.60
Changes in Working Capital
-4.04
-13.79
32.89
29.92
-19.09
Cash after chg. in Working capital
169.65
136.46
170.93
173.26
156.08
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-15.29
-30.92
-7.53
-19.21
-28.46
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-64.98
-75.84
-49.90
-143.84
-195.03
Net Fixed Assets
-60.89
-50.14
-47.90
-138.40
Net Investments
-0.14
-1.50
-3.27
-3.57
Others
-3.95
-24.20
1.27
-1.87
Cash from Financing Activity
-86.75
-28.61
-112.82
-9.61
65.99
Net Cash Inflow / Outflow
2.63
1.09
0.68
0.60
-1.43
Opening Cash & Equivalents
3.29
2.20
1.52
0.91
2.34
Closing Cash & Equivalent
5.92
3.29
2.20
1.52
0.91

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
46.94
43.81
103.91
97.73
186.58
ROA
2.89%
2.20%
2.15%
2.32%
4.33%
ROE
7.72%
6.09%
6.01%
6.76%
12.92%
ROCE
11.30%
9.11%
8.89%
9.57%
14.36%
Fixed Asset Turnover
1.81
1.72
1.34
1.59
1.95
Receivable days
13.43
13.33
13.81
13.87
13.57
Inventory Days
32.25
31.94
33.54
32.11
30.97
Payable days
51.84
52.73
59.74
43.15
40.18
Cash Conversion Cycle
-6.17
-7.46
-12.39
2.83
4.37
Total Debt/Equity
0.65
0.79
0.81
1.05
1.00
Interest Cover
2.59
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.