Nifty
:
24008.00
Sensex
:
79454.47
-265.80 (-1.09%)
-880.34 (-1.10%)
Nifty
Sensex
:
:
24008.00
79454.47
-265.80 (-1.09%)
-880.34 (-1.10%)

Jay Bharat Maruti Ltd.

Auto Ancillary

Rating :
N/A

BSE: 520066 | NSE: JAYBARMARU

NSE BSE
77.30
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  78.80
  •  78.80
  •  76.10
  •  77.32
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  29654
  •  23.05
  •  124.80
  •  55.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 654.15
  • 27.74
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,095.81
  • 1.16%
  • 1.20

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 59.35%
  • 19.03%
  • 18.14%
  • FII
  • DII
  • Others
  • 0.86%
  • 0.02%
  • 2.60%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.88
  • 6.68
  • 3.32

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.68
  • 3.38
  • 2.12

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.40
  • 2.87
  • 4.61

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.86
  • 27.75
  • 32.42

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.61
  • 1.69
  • 1.86

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.43
  • 7.77
  • 7.91

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
590.66
547.51
7.88%
555.43
613.33
-9.44%
533.37
533.17
0.04%
598.10
673.36
-11.18%
Expenses
555.49
506.95
9.57%
521.35
568.08
-8.23%
495.68
495.73
-0.01%
554.84
622.00
-10.80%
EBITDA
35.17
40.56
-13.29%
34.08
45.25
-24.69%
37.69
37.44
0.67%
43.26
51.35
-15.75%
EBIDTM
5.95%
7.41%
6.14%
7.38%
7.07%
7.02%
7.23%
7.63%
Other Income
1.16
0.92
26.09%
0.55
0.32
71.88%
0.49
0.51
-3.92%
1.99
0.41
385.37%
Interest
9.28
10.53
-11.87%
9.18
10.48
-12.40%
9.15
9.40
-2.66%
9.15
9.82
-6.82%
Depreciation
21.26
20.92
1.63%
20.94
21.46
-2.42%
20.97
21.08
-0.52%
20.87
20.31
2.76%
PBT
5.79
10.03
-42.27%
4.51
13.64
-66.94%
8.05
7.47
7.76%
15.23
21.63
-29.59%
Tax
2.00
3.61
-44.60%
1.54
5.10
-69.80%
2.70
2.46
9.76%
4.16
7.67
-45.76%
PAT
3.79
6.41
-40.87%
2.96
8.54
-65.34%
5.35
5.01
6.79%
11.08
13.96
-20.63%
PATM
0.64%
1.17%
0.53%
1.39%
1.00%
0.94%
1.85%
2.07%
EPS
0.36
0.62
-41.94%
0.28
0.34
-17.65%
0.50
0.48
4.17%
1.04
1.32
-21.21%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
2,277.56
2,292.11
2,344.20
2,078.38
1,498.81
1,658.52
1,994.00
Net Sales Growth
-3.79%
-2.22%
12.79%
38.67%
-9.63%
-16.82%
 
Cost Of Goods Sold
1,780.44
1,783.51
1,853.95
1,646.32
1,132.83
1,268.85
1,534.65
Gross Profit
497.12
508.60
490.26
432.06
365.98
389.67
459.35
GP Margin
21.83%
22.19%
20.91%
20.79%
24.42%
23.50%
23.04%
Total Expenditure
2,127.36
2,125.60
2,170.90
1,928.45
1,362.89
1,517.48
1,819.47
Power & Fuel Cost
-
45.30
41.51
38.12
29.99
32.70
39.95
% Of Sales
-
1.98%
1.77%
1.83%
2.00%
1.97%
2.00%
Employee Cost
-
196.82
184.03
162.38
135.96
142.08
154.98
% Of Sales
-
8.59%
7.85%
7.81%
9.07%
8.57%
7.77%
Manufacturing Exp.
-
65.09
62.73
53.52
44.24
46.59
54.04
% Of Sales
-
2.84%
2.68%
2.58%
2.95%
2.81%
2.71%
General & Admin Exp.
-
3.71
3.63
3.74
3.15
3.11
4.81
% Of Sales
-
0.16%
0.15%
0.18%
0.21%
0.19%
0.24%
Selling & Distn. Exp.
-
17.05
12.91
12.68
8.25
11.69
13.23
% Of Sales
-
0.74%
0.55%
0.61%
0.55%
0.70%
0.66%
Miscellaneous Exp.
-
14.12
12.14
11.70
8.47
12.46
17.80
% Of Sales
-
0.62%
0.52%
0.56%
0.57%
0.75%
0.89%
EBITDA
150.20
166.51
173.30
149.93
135.92
141.04
174.53
EBITDA Margin
6.59%
7.26%
7.39%
7.21%
9.07%
8.50%
8.75%
Other Income
4.19
3.75
1.28
0.44
4.53
1.70
2.97
Interest
36.76
39.56
36.83
32.73
32.96
38.08
34.33
Depreciation
84.04
84.33
80.07
75.49
65.94
62.52
61.49
PBT
33.58
46.37
57.67
42.15
41.54
42.14
81.68
Tax
10.40
15.34
20.59
14.90
15.58
14.17
29.51
Tax Rate
30.97%
33.08%
35.70%
35.35%
37.51%
33.63%
36.13%
PAT
23.18
32.21
37.90
28.14
26.23
27.96
52.17
PAT before Minority Interest
23.18
32.21
37.90
28.14
26.23
27.96
52.17
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
1.02%
1.41%
1.62%
1.35%
1.75%
1.69%
2.62%
PAT Growth
-31.66%
-15.01%
34.68%
7.28%
-6.19%
-46.41%
 
EPS
2.14
2.98
3.50
2.60
2.42
2.58
4.82

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Shareholder's Funds
538.70
508.09
474.27
449.92
423.16
403.94
Share Capital
21.65
21.65
21.65
10.82
10.82
10.82
Total Reserves
517.05
486.44
452.62
439.10
412.34
393.11
Non-Current Liabilities
334.46
255.60
317.19
341.09
396.60
377.40
Secured Loans
113.85
140.50
201.89
230.51
274.53
269.24
Unsecured Loans
0.00
0.00
0.00
0.00
4.58
0.00
Long Term Provisions
9.48
8.65
8.85
9.04
11.98
11.39
Current Liabilities
682.61
535.56
535.64
442.15
387.07
424.09
Trade Payables
331.36
256.95
269.68
205.99
164.85
204.83
Other Current Liabilities
236.87
188.91
182.59
188.48
107.53
137.77
Short Term Borrowings
112.81
88.00
82.00
46.00
112.69
79.40
Short Term Provisions
1.57
1.71
1.37
1.68
1.99
2.09
Total Liabilities
1,555.77
1,299.25
1,327.10
1,233.16
1,206.83
1,205.43
Net Block
906.40
881.17
856.44
859.78
817.37
831.78
Gross Block
1,455.01
1,346.52
1,246.40
1,175.25
1,067.64
1,021.14
Accumulated Depreciation
548.60
465.35
389.96
315.47
250.27
189.37
Non Current Assets
1,123.68
939.72
1,010.40
1,009.91
1,020.85
940.90
Capital Work in Progress
162.44
23.17
62.40
83.41
143.12
51.22
Non Current Investment
34.29
27.09
26.42
24.26
20.82
17.04
Long Term Loans & Adv.
20.41
8.17
65.13
42.46
39.54
39.04
Other Non Current Assets
0.13
0.12
0.00
0.00
0.00
1.83
Current Assets
432.09
359.54
316.70
223.24
185.98
264.52
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
266.73
203.27
210.92
152.87
122.58
169.22
Sundry Debtors
124.83
82.19
90.29
61.52
51.92
74.15
Cash & Bank
2.45
6.35
3.74
2.60
1.93
1.32
Other Current Assets
38.08
5.12
3.45
3.42
9.56
19.84
Short Term Loans & Adv.
32.29
62.62
8.31
2.83
5.13
16.59
Net Current Assets
-250.52
-176.02
-218.94
-218.90
-201.09
-159.56
Total Assets
1,555.77
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 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
187.71
154.36
105.54
163.40
154.05
127.62
PBT
47.55
58.49
43.04
41.81
42.40
81.56
Adjustment
119.38
115.19
107.21
96.23
100.94
93.60
Changes in Working Capital
0.06
-4.04
-13.79
32.89
29.92
-19.09
Cash after chg. in Working capital
166.98
169.65
136.46
170.93
173.26
156.08
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
20.73
-15.29
-30.92
-7.53
-19.21
-28.46
Other Direct Exp. Paid
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
Cash From Investing Activity
-140.49
-64.98
-75.84
-49.90
-143.84
-195.03
Net Fixed Assets
-247.76
-60.89
-50.14
-47.90
-138.40
Net Investments
-6.33
-0.14
-1.50
-3.27
-3.57
Others
113.60
-3.95
-24.20
1.27
-1.87
Cash from Financing Activity
-51.14
-86.75
-28.61
-112.82
-9.61
65.99
Net Cash Inflow / Outflow
-3.92
2.63
1.09
0.68
0.60
-1.43
Opening Cash & Equivalents
5.92
3.29
2.20
1.52
0.91
2.34
Closing Cash & Equivalent
2.00
5.92
3.29
2.20
1.52
0.91

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
49.76
46.94
43.81
103.91
97.73
186.58
ROA
2.26%
2.89%
2.20%
2.15%
2.32%
4.33%
ROE
6.15%
7.72%
6.09%
6.01%
6.76%
12.92%
ROCE
10.13%
11.30%
9.11%
8.89%
9.57%
14.36%
Fixed Asset Turnover
1.64
1.81
1.72
1.34
1.59
1.95
Receivable days
16.48
13.43
13.33
13.81
13.87
13.57
Inventory Days
37.42
32.25
31.94
33.54
32.11
30.97
Payable days
60.20
51.84
52.73
59.74
43.15
40.18
Cash Conversion Cycle
-6.30
-6.17
-7.46
-12.39
2.83
4.37
Total Debt/Equity
0.63
0.65
0.79
0.81
1.05
1.00
Interest Cover
2.20
2.59
2.32
2.27
2.11
3.38

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • Jay Bharat Maruti hikes stake in JBM Ogihara Die-Tech
    7th Mar 2025, 11:48 AM

    The cost of acquisition is at book value of Rs 12.55 per equity share totaling to Rs 3.14 crore

    Read More
  • Jay Bharat Maruti - Quarterly Results
    30th Jan 2025, 15:43 PM

    Read More

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.