Nifty
Sensex
:
:
22482.25
74005.94
16.15 (0.07%)
88.91 (0.12%)

Auto Ancillary

Rating :
66/99

BSE: 532605 | NSE: JBMA

1833.05
18-May-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1833.05
  •  1841.70
  •  1826.00
  •  1833.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  23655
  •  433.62
  •  2428.35
  •  750.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 21,693.62
  • 121.31
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 23,727.87
  • 0.08%
  • 18.58

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.53%
  • 16.33%
  • 10.97%
  • FII
  • DII
  • Others
  • 3.34%
  • 0.05%
  • 1.78%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.96
  • 11.81
  • 24.85

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.93
  • 9.10
  • 14.30

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.50
  • 5.28
  • 36.13

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 27.84
  • 40.88
  • 48.66

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.20
  • 6.35
  • 9.33

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.87
  • 18.31
  • 24.61

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
1,485.95
1,010.06
47.12%
1,346.17
953.05
41.25%
1,231.01
1,029.24
19.60%
946.22
865.03
9.39%
Expenses
1,313.67
902.67
45.53%
1,189.65
847.37
40.39%
1,091.35
927.69
17.64%
830.77
781.40
6.32%
EBITDA
172.28
107.39
60.42%
156.52
105.68
48.11%
139.66
101.55
37.53%
115.45
83.63
38.05%
EBIDTM
11.59%
10.63%
11.63%
11.09%
11.35%
9.87%
12.20%
9.67%
Other Income
4.90
2.69
82.16%
3.78
9.07
-58.32%
7.81
10.74
-27.28%
3.83
4.50
-14.89%
Interest
55.31
35.06
57.76%
54.28
37.94
43.07%
47.93
29.34
63.36%
39.23
23.37
67.86%
Depreciation
47.67
38.07
25.22%
42.70
32.10
33.02%
41.22
31.19
32.16%
39.88
28.95
37.75%
PBT
74.20
36.95
100.81%
63.32
44.71
41.62%
58.32
51.76
12.67%
40.17
35.81
12.18%
Tax
19.12
8.33
129.53%
13.85
13.02
6.37%
11.34
13.96
-18.77%
8.06
9.08
-11.23%
PAT
55.08
28.62
92.45%
49.47
31.69
56.11%
46.98
37.80
24.29%
32.11
26.73
20.13%
PATM
3.71%
2.83%
3.67%
3.33%
3.82%
3.67%
3.39%
3.09%
EPS
4.71
2.37
98.73%
4.12
2.90
42.07%
3.74
3.06
22.22%
2.55
2.18
16.97%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
5,009.35
3,857.38
3,193.05
1,982.04
1,946.73
2,206.96
1,632.88
1,500.92
1,517.76
1,556.95
1,363.89
Net Sales Growth
29.86%
20.81%
61.10%
1.81%
-11.79%
35.16%
8.79%
-1.11%
-2.52%
14.16%
 
Cost Of Goods Sold
3,551.53
2,715.68
2,285.23
1,382.00
1,355.68
1,546.08
1,139.09
1,052.39
1,021.91
1,105.41
987.67
Gross Profit
1,457.82
1,141.71
907.81
600.04
591.05
660.88
493.79
448.54
495.86
451.54
376.22
GP Margin
29.10%
29.60%
28.43%
30.27%
30.36%
29.95%
30.24%
29.88%
32.67%
29.00%
27.58%
Total Expenditure
4,425.44
3,459.13
2,849.89
1,777.92
1,716.54
1,949.36
1,429.20
1,336.42
1,327.62
1,366.15
1,209.32
Power & Fuel Cost
-
58.51
45.01
32.64
33.53
39.64
29.15
28.21
29.28
25.74
21.86
% Of Sales
-
1.52%
1.41%
1.65%
1.72%
1.80%
1.79%
1.88%
1.93%
1.65%
1.60%
Employee Cost
-
384.40
302.02
204.70
203.99
216.55
165.50
163.94
171.02
139.30
112.98
% Of Sales
-
9.97%
9.46%
10.33%
10.48%
9.81%
10.14%
10.92%
11.27%
8.95%
8.28%
Manufacturing Exp.
-
178.91
134.83
105.33
84.72
100.04
60.19
54.98
57.95
54.56
55.05
% Of Sales
-
4.64%
4.22%
5.31%
4.35%
4.53%
3.69%
3.66%
3.82%
3.50%
4.04%
General & Admin Exp.
-
73.96
40.90
26.84
19.93
22.26
20.93
24.50
6.51
6.73
3.63
% Of Sales
-
1.92%
1.28%
1.35%
1.02%
1.01%
1.28%
1.63%
0.43%
0.43%
0.27%
Selling & Distn. Exp.
-
46.06
37.72
22.54
18.10
23.49
14.30
11.75
10.88
11.96
9.21
% Of Sales
-
1.19%
1.18%
1.14%
0.93%
1.06%
0.88%
0.78%
0.72%
0.77%
0.68%
Miscellaneous Exp.
-
1.61
4.18
3.88
0.60
1.30
0.05
0.64
30.07
22.46
9.21
% Of Sales
-
0.04%
0.13%
0.20%
0.03%
0.06%
0.00%
0.04%
1.98%
1.44%
1.58%
EBITDA
583.91
398.25
343.16
204.12
230.19
257.60
203.68
164.50
190.14
190.80
154.57
EBITDA Margin
11.66%
10.32%
10.75%
10.30%
11.82%
11.67%
12.47%
10.96%
12.53%
12.25%
11.33%
Other Income
20.32
27.01
20.99
11.97
15.41
24.97
10.90
15.12
6.40
4.23
5.59
Interest
196.75
125.72
75.71
55.38
64.27
59.40
48.58
52.75
52.75
34.92
35.98
Depreciation
171.47
130.31
91.43
75.73
73.85
74.83
55.57
50.05
58.95
39.76
40.16
PBT
236.01
169.23
197.00
84.98
107.48
148.34
110.43
76.82
84.84
120.35
84.02
Tax
52.37
44.40
30.65
28.75
38.43
52.16
42.75
25.46
21.90
29.73
27.03
Tax Rate
22.19%
26.24%
15.56%
33.83%
35.76%
35.16%
38.71%
28.97%
25.81%
24.30%
32.17%
PAT
183.64
124.38
156.19
49.30
69.05
96.18
57.01
55.85
52.38
76.41
50.20
PAT before Minority Interest
168.74
125.13
156.38
49.30
69.05
96.18
67.68
62.41
62.94
92.64
56.99
Minority Interest
-14.90
-0.75
-0.19
0.00
0.00
0.00
-10.67
-6.56
-10.56
-16.23
-6.79
PAT Margin
3.67%
3.22%
4.89%
2.49%
3.55%
4.36%
3.49%
3.72%
3.45%
4.91%
3.68%
PAT Growth
47.10%
-20.37%
216.82%
-28.60%
-28.21%
68.71%
2.08%
6.62%
-31.45%
52.21%
 
EPS
15.54
10.52
13.21
4.17
5.84
8.14
4.82
4.73
4.43
6.46
4.25

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
1,029.76
896.21
745.62
703.52
645.39
417.36
356.62
353.67
310.63
247.26
Share Capital
23.65
23.65
23.65
23.65
20.40
20.40
20.40
30.40
30.40
20.20
Total Reserves
1,006.11
872.56
721.97
679.87
624.99
396.96
336.22
323.27
280.23
227.06
Non-Current Liabilities
770.32
609.17
346.55
305.91
327.56
273.32
224.08
235.96
263.27
137.22
Secured Loans
626.85
470.04
207.08
165.30
214.92
164.06
109.27
148.92
186.03
75.47
Unsecured Loans
5.44
8.46
5.63
31.41
21.84
61.24
70.71
0.00
0.00
5.05
Long Term Provisions
22.11
17.25
12.93
10.68
8.30
5.03
3.76
3.05
0.71
0.64
Current Liabilities
1,736.67
1,723.13
1,371.79
999.55
1,032.98
670.74
706.35
854.28
614.29
619.68
Trade Payables
436.41
561.43
584.01
400.15
409.02
256.89
319.99
387.80
221.44
224.28
Other Current Liabilities
406.95
413.18
301.62
245.36
193.70
132.61
110.05
148.71
121.29
204.78
Short Term Borrowings
873.81
729.40
481.71
349.15
427.06
275.64
274.00
304.58
255.35
183.07
Short Term Provisions
19.50
19.12
4.45
4.89
3.20
5.61
2.32
13.19
16.20
7.54
Total Liabilities
3,537.82
3,228.80
2,463.96
2,008.98
2,005.93
1,434.79
1,349.75
1,518.54
1,254.37
1,055.42
Net Block
1,540.37
1,212.68
930.45
861.13
834.32
557.84
582.74
711.19
692.34
469.94
Gross Block
2,128.37
1,662.12
1,285.74
1,142.87
1,044.55
663.10
632.58
1,104.49
1,029.38
767.08
Accumulated Depreciation
588.00
449.44
355.28
281.75
210.24
105.26
49.85
393.30
337.04
297.14
Non Current Assets
1,967.32
1,532.72
1,342.08
1,047.33
990.35
734.83
718.96
793.63
736.18
594.06
Capital Work in Progress
268.27
179.50
300.46
89.99
69.78
63.30
34.76
27.10
11.97
78.93
Non Current Investment
74.42
48.68
54.29
53.81
48.06
90.70
76.05
16.00
16.00
13.00
Long Term Loans & Adv.
29.12
68.30
55.04
40.56
31.06
17.19
19.39
15.79
7.84
27.70
Other Non Current Assets
55.15
23.55
1.83
1.84
7.13
5.80
6.02
23.55
8.03
4.49
Current Assets
1,570.50
1,696.08
1,121.88
961.65
1,015.58
699.95
630.80
724.92
518.19
461.35
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
423.90
413.48
362.03
295.55
289.83
235.18
216.36
288.04
178.35
158.45
Sundry Debtors
469.13
579.95
495.96
494.59
609.61
354.97
307.98
291.28
230.27
240.75
Cash & Bank
44.74
34.61
18.42
22.48
11.30
2.48
2.56
7.50
11.28
7.39
Other Current Assets
632.73
95.28
45.84
37.61
104.84
107.32
103.90
138.10
98.29
54.76
Short Term Loans & Adv.
463.46
572.76
199.63
111.42
71.02
81.62
79.71
133.67
94.11
53.14
Net Current Assets
-166.17
-27.04
-249.92
-37.90
-17.40
29.21
-75.56
-129.36
-96.10
-158.33
Total Assets
3,537.82
3,228.80
2,463.96
2,008.98
2,005.93
1,434.78
1,349.76
1,518.55
1,254.37
1,055.41

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
484.15
-141.89
215.94
369.81
152.02
69.24
118.90
145.27
66.36
202.65
PBT
169.53
187.04
78.05
107.65
150.25
123.88
97.38
84.84
122.36
84.02
Adjustment
236.95
172.97
134.61
130.01
127.55
86.43
89.05
110.39
73.66
75.10
Changes in Working Capital
128.55
-481.80
18.70
153.17
-86.72
-112.79
-47.43
-20.34
-108.92
63.60
Cash after chg. in Working capital
535.03
-121.79
231.36
390.83
191.08
97.52
139.00
174.89
87.10
222.71
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-50.88
-20.10
-15.42
-21.01
-39.06
-28.28
-20.10
-29.63
-20.74
-20.06
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
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
0.00
0.00
0.00
0.00
Cash From Investing Activity
-645.60
-295.42
-362.67
-122.99
-189.87
-61.48
-65.25
-115.67
-200.22
-130.64
Net Fixed Assets
-112.88
-78.76
-100.52
-118.53
-738.82
-39.31
90.10
-36.15
-57.94
-97.54
Net Investments
-77.06
-75.66
-28.34
-7.03
35.51
-4.80
-0.01
0.00
0.00
0.00
Others
-455.66
-141.00
-233.81
2.57
513.44
-17.37
-155.34
-79.52
-142.28
-33.10
Cash from Financing Activity
159.12
453.70
139.78
-235.68
46.46
-7.92
-57.41
-34.05
137.74
-70.24
Net Cash Inflow / Outflow
-2.33
16.39
-6.96
11.15
8.61
-0.16
-3.75
-4.45
3.89
1.77
Opening Cash & Equivalents
31.36
14.97
21.93
10.78
2.17
2.08
5.84
11.28
7.39
5.62
Closing Cash & Equivalent
29.03
31.36
14.97
21.93
10.78
1.92
2.08
6.83
11.28
7.39

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
87.09
75.79
63.06
148.74
158.20
102.30
87.42
84.24
73.69
58.16
ROA
3.70%
5.49%
2.20%
3.44%
5.59%
4.86%
4.35%
4.54%
8.02%
5.89%
ROE
12.99%
19.05%
6.80%
10.24%
18.10%
17.49%
17.82%
19.54%
34.45%
28.07%
ROCE
11.86%
13.67%
9.18%
12.46%
17.19%
17.01%
15.98%
16.34%
23.08%
21.66%
Fixed Asset Turnover
2.04
2.17
1.63
1.78
2.58
2.60
1.95
1.60
1.94
2.15
Receivable days
49.63
61.49
91.21
103.52
79.76
71.72
64.58
55.62
49.20
52.66
Inventory Days
39.62
44.32
60.55
54.88
43.42
48.85
54.36
49.74
35.18
34.30
Payable days
67.06
91.47
129.96
83.42
60.72
71.82
94.89
82.28
59.03
57.49
Cash Conversion Cycle
22.19
14.34
21.79
74.97
62.46
48.75
24.04
23.08
25.35
29.47
Total Debt/Equity
1.63
1.53
1.11
0.89
1.21
1.37
1.46
1.49
1.58
1.26
Interest Cover
2.35
3.47
2.41
2.67
3.50
3.27
2.67
2.61
4.50
3.33

News Update:


  • JBM Auto’s arm bags order worth Rs 7500 crore
    19th Mar 2024, 11:52 AM

    The company has on March 19, 2024 acknowledged the Letter of Confirmation of Quantities eligible for award as issued by Convergence Energy Services

    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.