Nifty
Sensex
:
:
18696.10
62868.50
-116.40 (-0.62%)
-415.69 (-0.66%)

Auto Ancillary

Rating :
61/99

BSE: 532605 | NSE: JBMA

431.05
01-Dec-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 431.15
  • 437.00
  • 425.00
  • 427.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  89451
  •  385.31
  •  674.80
  •  361.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,091.13
  • 28.07
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,429.56
  • 0.23%
  • 5.29

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.53%
  • 17.64%
  • 12.74%
  • FII
  • DII
  • Others
  • 1.24%
  • 0.00%
  • 0.85%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.55
  • 14.35
  • 17.93

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.00
  • 11.00
  • 8.31

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.96
  • 22.33
  • 31.27

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.58
  • 26.83
  • 33.96

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.11
  • 3.38
  • 3.65

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.77
  • 11.24
  • 13.06

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
1,029.24
752.72
36.74%
865.03
546.80
58.20%
1,072.29
744.88
43.95%
821.24
590.73
39.02%
Expenses
927.69
674.48
37.54%
781.40
490.43
59.33%
949.24
660.70
43.67%
735.75
524.13
40.38%
EBITDA
101.55
78.24
29.79%
83.63
56.37
48.36%
123.05
84.18
46.17%
85.49
66.60
28.36%
EBIDTM
9.87%
10.39%
9.67%
10.31%
11.48%
11.30%
10.41%
11.27%
Other Income
10.74
4.59
133.99%
4.50
2.82
59.57%
4.93
4.18
17.94%
8.64
3.42
152.63%
Interest
29.34
18.83
55.82%
23.37
17.28
35.24%
20.74
15.00
38.27%
18.85
14.39
30.99%
Depreciation
31.19
21.85
42.75%
28.95
20.44
41.63%
25.53
21.24
20.20%
23.61
20.86
13.18%
PBT
51.76
42.15
22.80%
35.81
21.47
66.79%
81.71
52.12
56.77%
51.67
34.77
48.61%
Tax
13.96
16.84
-17.10%
9.08
7.88
15.23%
-11.68
18.58
-
17.62
11.62
51.64%
PAT
37.80
25.31
49.35%
26.73
13.59
96.69%
93.39
33.54
178.44%
34.05
23.15
47.08%
PATM
3.67%
3.36%
3.09%
2.49%
8.71%
4.50%
4.15%
3.92%
EPS
3.06
2.14
42.99%
2.18
1.03
111.65%
7.24
2.77
161.37%
2.80
1.86
50.54%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
3,787.80
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
1,170.96
Net Sales Growth
43.74%
61.10%
1.81%
-11.79%
35.16%
8.79%
-1.11%
-2.52%
14.16%
16.48%
 
Cost Of Goods Sold
2,712.82
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
845.76
Gross Profit
1,074.98
907.81
600.04
591.05
660.88
493.79
448.54
495.86
451.54
376.22
325.20
GP Margin
28.38%
28.43%
30.27%
30.36%
29.95%
30.24%
29.88%
32.67%
29.00%
27.58%
27.77%
Total Expenditure
3,394.08
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
1,038.63
Power & Fuel Cost
-
45.01
32.64
33.53
39.64
29.15
28.21
29.28
25.74
21.86
20.77
% Of Sales
-
1.41%
1.65%
1.72%
1.80%
1.79%
1.88%
1.93%
1.65%
1.60%
1.77%
Employee Cost
-
302.02
204.70
203.99
216.55
165.50
163.94
171.02
139.30
112.98
97.03
% Of Sales
-
9.46%
10.33%
10.48%
9.81%
10.14%
10.92%
11.27%
8.95%
8.28%
8.29%
Manufacturing Exp.
-
134.83
105.33
84.72
100.04
60.19
54.98
57.95
54.56
55.05
48.32
% Of Sales
-
4.22%
5.31%
4.35%
4.53%
3.69%
3.66%
3.82%
3.50%
4.04%
4.13%
General & Admin Exp.
-
40.90
26.84
19.93
22.26
20.93
24.50
6.51
6.73
3.63
4.26
% Of Sales
-
1.28%
1.35%
1.02%
1.01%
1.28%
1.63%
0.43%
0.43%
0.27%
0.36%
Selling & Distn. Exp.
-
37.72
22.54
18.10
23.49
14.30
11.75
10.88
11.96
9.21
8.07
% Of Sales
-
1.18%
1.14%
0.93%
1.06%
0.88%
0.78%
0.72%
0.77%
0.68%
0.69%
Miscellaneous Exp.
-
4.18
3.88
0.60
1.30
0.05
0.64
30.07
22.46
21.61
8.07
% Of Sales
-
0.13%
0.20%
0.03%
0.06%
0.00%
0.04%
1.98%
1.44%
1.58%
1.23%
EBITDA
393.72
343.16
204.12
230.19
257.60
203.68
164.50
190.14
190.80
154.57
132.33
EBITDA Margin
10.39%
10.75%
10.30%
11.82%
11.67%
12.47%
10.96%
12.53%
12.25%
11.33%
11.30%
Other Income
28.81
20.99
11.97
15.41
24.97
10.90
15.12
6.40
4.23
5.59
3.81
Interest
92.30
75.71
55.38
64.27
59.40
48.58
52.75
52.75
34.92
35.98
43.48
Depreciation
109.28
91.43
75.73
73.85
74.83
55.57
50.05
58.95
39.76
40.16
33.11
PBT
220.95
197.00
84.98
107.48
148.34
110.43
76.82
84.84
120.35
84.02
59.55
Tax
28.98
30.65
28.75
38.43
52.16
42.75
25.46
21.90
29.73
27.03
21.89
Tax Rate
13.12%
15.56%
33.83%
35.76%
35.16%
38.71%
28.97%
25.81%
24.30%
32.17%
36.58%
PAT
191.97
156.19
49.30
69.05
96.18
57.01
55.85
52.38
76.41
50.20
32.61
PAT before Minority Interest
191.58
156.38
49.30
69.05
96.18
67.68
62.41
62.94
92.64
56.99
37.95
Minority Interest
-0.39
-0.19
0.00
0.00
0.00
-10.67
-6.56
-10.56
-16.23
-6.79
-5.34
PAT Margin
5.07%
4.89%
2.49%
3.55%
4.36%
3.49%
3.72%
3.45%
4.91%
3.68%
2.78%
PAT Growth
100.83%
216.82%
-28.60%
-28.21%
68.71%
2.08%
6.62%
-31.45%
52.21%
53.94%
 
EPS
16.24
13.21
4.17
5.84
8.14
4.82
4.73
4.43
6.46
4.25
2.76

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
896.21
745.62
703.52
645.39
417.36
356.62
353.67
310.63
247.26
173.74
Share Capital
23.65
23.65
23.65
20.40
20.40
20.40
30.40
30.40
20.20
15.20
Total Reserves
872.56
721.97
679.87
624.99
396.96
336.22
323.27
280.23
227.06
158.54
Non-Current Liabilities
609.17
346.55
305.91
327.56
273.32
224.08
235.96
263.27
137.22
169.46
Secured Loans
470.04
207.08
165.30
214.92
164.06
109.27
148.92
186.03
75.47
114.78
Unsecured Loans
8.46
5.63
31.41
21.84
61.24
70.71
0.00
0.00
5.05
34.18
Long Term Provisions
17.25
12.93
10.68
8.30
5.03
3.76
3.05
0.71
0.64
0.57
Current Liabilities
1,723.13
1,371.79
999.55
1,032.98
670.74
706.35
854.28
614.29
619.68
491.21
Trade Payables
561.43
584.01
400.15
409.02
256.89
319.99
387.80
221.44
224.28
160.97
Other Current Liabilities
413.18
301.62
245.36
193.70
132.61
110.05
148.71
121.29
204.78
145.73
Short Term Borrowings
729.40
481.71
349.15
427.06
275.64
274.00
304.58
255.35
183.07
178.20
Short Term Provisions
19.12
4.45
4.89
3.20
5.61
2.32
13.19
16.20
7.54
6.31
Total Liabilities
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
878.88
Net Block
1,212.68
930.45
861.13
834.32
557.84
582.74
711.19
692.34
469.94
410.96
Gross Block
1,662.12
1,285.74
1,142.87
1,044.55
663.10
632.58
1,104.49
1,029.38
767.08
668.36
Accumulated Depreciation
449.44
355.28
281.75
210.24
105.26
49.85
393.30
337.04
297.14
257.40
Non Current Assets
1,532.72
1,342.08
1,047.33
990.35
734.83
718.96
793.63
736.18
594.06
490.18
Capital Work in Progress
179.50
300.46
89.99
69.78
63.30
34.76
27.10
11.97
78.93
39.75
Non Current Investment
48.68
54.29
53.81
48.06
90.70
76.05
16.00
16.00
13.00
13.00
Long Term Loans & Adv.
68.30
55.04
40.56
31.06
17.19
19.39
15.79
7.84
27.70
16.62
Other Non Current Assets
23.55
1.83
1.84
7.13
5.80
6.02
23.55
8.03
4.49
9.85
Current Assets
1,696.08
1,121.88
961.65
1,015.58
699.95
630.80
724.92
518.19
461.35
388.70
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
413.48
362.03
295.55
289.83
235.18
216.36
288.04
178.35
158.45
131.11
Sundry Debtors
579.95
495.96
494.59
609.61
354.97
307.98
291.28
230.27
240.75
203.76
Cash & Bank
34.61
18.42
22.48
11.30
2.48
2.56
7.50
11.28
7.39
5.62
Other Current Assets
668.05
45.84
37.61
33.82
107.32
103.90
138.10
98.29
54.76
48.22
Short Term Loans & Adv.
572.57
199.63
111.42
71.02
81.62
79.71
133.67
94.11
53.14
47.12
Net Current Assets
-27.04
-249.92
-37.90
-17.40
29.21
-75.56
-129.36
-96.10
-158.33
-102.51
Total Assets
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
878.88

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
-141.89
215.94
369.81
152.02
69.24
118.90
145.27
66.36
202.65
117.10
PBT
187.04
78.05
107.65
150.25
123.88
97.38
84.84
122.36
84.02
59.84
Adjustment
172.97
134.61
130.01
127.55
86.43
89.05
110.39
73.66
75.10
75.71
Changes in Working Capital
-481.80
18.70
153.17
-86.72
-112.79
-47.43
-20.34
-108.92
63.60
-8.55
Cash after chg. in Working capital
-121.79
231.36
390.83
191.08
97.52
139.00
174.89
87.10
222.71
127.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-20.10
-15.42
-21.01
-39.06
-28.28
-20.10
-29.63
-20.74
-20.06
-9.90
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
-295.42
-362.67
-122.99
-189.87
-61.48
-65.25
-115.67
-200.22
-130.64
-95.92
Net Fixed Assets
-78.76
-100.52
-118.53
-738.82
-39.31
90.10
-36.15
-57.94
-97.54
-35.01
Net Investments
-75.66
-28.34
-7.03
35.51
-4.80
-0.01
0.00
0.00
0.00
0.00
Others
-141.00
-233.81
2.57
513.44
-17.37
-155.34
-79.52
-142.28
-33.10
-60.91
Cash from Financing Activity
453.70
139.78
-235.68
46.46
-7.92
-57.41
-34.05
137.74
-70.24
-23.09
Net Cash Inflow / Outflow
16.39
-6.96
11.15
8.61
-0.16
-3.75
-4.45
3.89
1.77
-1.91
Opening Cash & Equivalents
14.97
21.93
10.78
2.17
2.08
5.84
11.28
7.39
5.62
7.53
Closing Cash & Equivalent
31.36
14.97
21.93
10.78
1.92
2.08
6.83
11.28
7.39
5.62

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
75.79
63.06
148.74
158.20
102.30
87.42
84.24
73.69
58.16
41.36
ROA
5.49%
2.20%
3.44%
5.59%
4.86%
4.35%
4.54%
8.02%
5.89%
4.51%
ROE
19.05%
6.80%
10.24%
18.10%
17.49%
17.82%
19.54%
34.45%
28.07%
24.60%
ROCE
13.67%
9.18%
12.46%
17.19%
17.01%
15.98%
16.34%
23.08%
21.66%
19.86%
Fixed Asset Turnover
2.17
1.63
1.78
2.58
2.60
1.95
1.60
1.94
2.15
2.13
Receivable days
61.49
91.21
103.52
79.76
71.72
64.58
55.62
49.20
52.66
54.18
Inventory Days
44.32
60.55
54.88
43.42
48.85
54.36
49.74
35.18
34.30
35.95
Payable days
91.47
129.96
83.42
60.72
71.82
94.89
82.28
59.03
57.49
49.69
Cash Conversion Cycle
14.34
21.79
74.97
62.46
48.75
24.04
23.08
25.35
29.47
40.43
Total Debt/Equity
1.53
1.11
0.89
1.21
1.37
1.46
1.49
1.58
1.26
2.16
Interest Cover
3.47
2.41
2.67
3.50
3.27
2.67
2.61
4.50
3.33
2.38

News Update:


  • JBM Auto’s arm acquires entire stake in Ecolife Indraprastha Mobility
    21st Nov 2022, 10:30 AM

    After the aforesaid acquisition, Ecolife Indraprastha Mobility has become wholly owned subsidiary of JBM Ecolife Mobility

    Read More
  • JBM Auto reports 43% rise in Q2 consolidated net profit
    7th Nov 2022, 11:08 AM

    Total consolidated income of the company increased by 37.33% to Rs 1,039.98 crore for Q2FY23

    Read More
  • JBM Auto - Quarterly Results
    5th Nov 2022, 19:58 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.