Nifty
Sensex
:
:
16266.15
54326.39
456.75 (2.89%)
1534.16 (2.91%)

Auto Ancillary

Rating :
38/99

BSE: 520066 | NSE: JAYBARMARU

136.15
20-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  133.60
  •  137.95
  •  133.40
  •  132.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  19325
  •  26.20
  •  268.95
  •  125.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 592.13
  • 21.04
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 958.37
  • 0.91%
  • 1.25

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 59.35%
  • 0.00%
  • 15.83%
  • FII
  • DII
  • Others
  • 3.5%
  • 0.02%
  • 21.30%

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
  • 7.14
  • 17.42
  • 17.42

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.72
  • 1.33
  • 1.33

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.70
  • 6.88
  • 6.88

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
695.12
540.98
28.49%
505.71
496.03
1.95%
467.55
391.83
19.32%
411.55
70.22
486.09%
Expenses
647.44
482.80
34.10%
466.11
445.59
4.61%
435.66
354.33
22.95%
380.80
80.43
373.46%
EBITDA
47.68
58.18
-18.05%
39.61
50.44
-21.47%
31.89
37.50
-14.96%
30.74
-10.21
-
EBIDTM
6.86%
10.75%
7.83%
10.17%
6.82%
9.57%
7.47%
-14.53%
Other Income
0.13
0.58
-77.59%
0.04
2.68
-98.51%
0.16
0.72
-77.78%
0.10
0.55
-81.82%
Interest
8.05
7.79
3.34%
8.11
8.44
-3.91%
8.48
8.68
-2.30%
8.09
8.06
0.37%
Depreciation
19.66
19.64
0.10%
19.48
17.02
14.45%
17.97
15.45
16.31%
18.38
13.84
32.80%
PBT
20.11
31.33
-35.81%
12.06
27.66
-56.40%
5.60
14.10
-60.28%
4.37
-31.55
-
Tax
6.37
11.48
-44.51%
4.89
10.08
-51.49%
2.20
5.10
-56.86%
1.44
-11.08
-
PAT
13.74
19.84
-30.75%
7.17
17.58
-59.22%
3.41
9.01
-62.15%
2.93
-20.46
-
PATM
1.98%
3.67%
1.42%
3.54%
0.73%
2.30%
0.71%
-29.14%
EPS
3.23
4.66
-30.69%
1.71
4.14
-58.70%
0.85
2.12
-59.91%
0.70
-4.86
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Net Sales
2,079.93
1,498.81
1,658.52
1,994.00
Net Sales Growth
38.75%
-9.63%
-16.82%
 
Cost Of Goods Sold
1,647.86
1,132.83
1,268.85
1,534.65
Gross Profit
432.07
365.98
389.67
459.35
GP Margin
20.77%
24.42%
23.50%
23.04%
Total Expenditure
1,930.01
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
149.92
135.92
141.04
174.53
EBITDA Margin
7.21%
9.07%
8.50%
8.75%
Other Income
0.43
4.53
1.70
2.97
Interest
32.73
32.96
38.08
34.33
Depreciation
75.49
65.94
62.52
61.49
PBT
42.14
41.54
42.14
81.68
Tax
14.90
15.58
14.17
29.51
Tax Rate
35.36%
37.51%
33.63%
36.13%
PAT
27.25
25.97
27.96
52.17
PAT before Minority Interest
27.25
25.97
27.96
52.17
Minority Interest
0.00
0.00
0.00
0.00
PAT Margin
1.31%
1.73%
1.69%
2.62%
PAT Growth
4.93%
-7.12%
-46.41%
 
EPS
6.29
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
59.74
43.15
40.18
Cash Conversion Cycle
-12.39
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.