Nifty
Sensex
:
:
15746.45
52578.76
-78.00 (-0.49%)
-316.65 (-0.60%)

Auto Ancillary

Rating :
57/99

BSE: 532605 | NSE: JBMA

483.15
27-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  482.00
  •  492.00
  •  475.45
  •  476.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  89496
  •  433.65
  •  535.75
  •  183.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,263.49
  • 45.91
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,868.36
  • 0.37%
  • 3.04

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.54%
  • 0.00%
  • 12.41%
  • FII
  • DII
  • Others
  • 0.89%
  • 0.01%
  • 19.15%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.28
  • 5.10
  • 6.04

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.38
  • 3.90
  • 2.48

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.37
  • 5.68
  • 6.60

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.98
  • 17.91
  • 15.47

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.40
  • 2.70
  • 2.14

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.69
  • 9.12
  • 8.79

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
744.88
475.21
56.75%
590.73
467.04
26.48%
517.35
484.09
6.87%
129.08
520.39
-75.20%
Expenses
660.70
420.22
57.23%
524.13
410.30
27.74%
456.10
423.91
7.59%
137.00
462.11
-70.35%
EBITDA
84.18
54.99
53.08%
66.60
56.74
17.38%
61.25
60.18
1.78%
-7.92
58.28
-
EBIDTM
11.30%
11.57%
11.27%
12.15%
11.84%
12.43%
-6.14%
11.20%
Other Income
4.18
3.69
13.28%
3.42
3.30
3.64%
2.96
4.53
-34.66%
1.40
3.89
-64.01%
Interest
15.00
15.62
-3.97%
14.39
15.58
-7.64%
13.46
16.35
-17.68%
12.53
16.72
-25.06%
Depreciation
21.24
17.74
19.73%
20.86
18.53
12.57%
17.51
18.31
-4.37%
16.11
19.27
-16.40%
PBT
52.12
25.32
105.85%
34.77
25.93
34.09%
33.25
30.05
10.65%
-35.16
26.18
-
Tax
18.58
8.83
110.42%
11.62
9.46
22.83%
11.02
10.77
2.32%
-12.48
9.38
-
PAT
33.54
16.49
103.40%
23.15
16.47
40.56%
22.23
19.28
15.30%
-22.68
16.80
-
PATM
4.50%
3.47%
3.92%
3.53%
4.30%
3.98%
-17.57%
3.23%
EPS
6.92
3.30
109.70%
4.64
3.48
33.33%
4.33
4.24
2.12%
-5.47
3.62
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
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
967.32
731.79
Net Sales Growth
1.81%
-11.79%
35.16%
8.79%
-1.11%
-2.52%
14.16%
16.48%
21.05%
32.19%
 
Cost Of Goods Sold
1,381.98
1,355.68
1,546.08
1,139.09
1,052.39
1,021.91
1,105.41
987.67
845.76
699.54
523.11
Gross Profit
600.06
591.05
660.88
493.79
448.54
495.86
451.54
376.22
325.20
267.77
208.69
GP Margin
30.27%
30.36%
29.95%
30.24%
29.88%
32.67%
29.00%
27.58%
27.77%
27.68%
28.52%
Total Expenditure
1,777.93
1,716.54
1,949.36
1,429.20
1,336.42
1,327.62
1,366.15
1,209.32
1,038.63
855.69
653.44
Power & Fuel Cost
-
33.53
39.64
29.15
28.21
29.28
25.74
21.86
20.77
15.37
11.82
% Of Sales
-
1.72%
1.80%
1.79%
1.88%
1.93%
1.65%
1.60%
1.77%
1.59%
1.62%
Employee Cost
-
203.99
216.55
165.50
163.94
171.02
139.30
112.98
97.03
80.04
51.73
% Of Sales
-
10.48%
9.81%
10.14%
10.92%
11.27%
8.95%
8.28%
8.29%
8.27%
7.07%
Manufacturing Exp.
-
84.72
100.04
60.19
54.98
57.95
54.56
55.05
48.32
38.07
45.32
% Of Sales
-
4.35%
4.53%
3.69%
3.66%
3.82%
3.50%
4.04%
4.13%
3.94%
6.19%
General & Admin Exp.
-
19.93
22.26
20.93
24.50
6.51
6.73
3.63
4.26
13.30
2.14
% Of Sales
-
1.02%
1.01%
1.28%
1.63%
0.43%
0.43%
0.27%
0.36%
1.37%
0.29%
Selling & Distn. Exp.
-
18.10
23.49
14.30
11.75
10.88
11.96
9.21
8.07
7.14
9.92
% Of Sales
-
0.93%
1.06%
0.88%
0.78%
0.72%
0.77%
0.68%
0.69%
0.74%
1.36%
Miscellaneous Exp.
-
0.60
1.30
0.05
0.64
30.07
22.46
21.61
14.41
2.21
9.92
% Of Sales
-
0.03%
0.06%
0.00%
0.04%
1.98%
1.44%
1.58%
1.23%
0.23%
1.28%
EBITDA
204.11
230.19
257.60
203.68
164.50
190.14
190.80
154.57
132.33
111.63
78.35
EBITDA Margin
10.30%
11.82%
11.67%
12.47%
10.96%
12.53%
12.25%
11.33%
11.30%
11.54%
10.71%
Other Income
11.96
15.41
24.97
10.90
15.12
6.40
4.23
5.59
3.81
5.78
2.10
Interest
55.38
64.27
59.40
48.58
52.75
52.75
34.92
35.98
43.48
39.23
20.38
Depreciation
75.72
73.85
74.83
55.57
50.05
58.95
39.76
40.16
33.11
30.34
22.66
PBT
84.98
107.48
148.34
110.43
76.82
84.84
120.35
84.02
59.55
47.84
37.41
Tax
28.74
38.43
52.16
42.75
25.46
21.90
29.73
27.03
21.89
15.85
12.57
Tax Rate
33.82%
35.76%
35.16%
38.71%
28.97%
25.81%
24.30%
32.17%
36.58%
33.13%
33.60%
PAT
56.24
69.05
96.18
57.01
55.85
52.38
76.41
50.20
32.61
25.87
21.52
PAT before Minority Interest
56.24
69.05
96.18
67.68
62.41
62.94
92.64
56.99
37.95
31.99
24.85
Minority Interest
0.00
0.00
0.00
-10.67
-6.56
-10.56
-16.23
-6.79
-5.34
-6.12
-3.33
PAT Margin
2.84%
3.55%
4.36%
3.49%
3.72%
3.45%
4.91%
3.68%
2.78%
2.67%
2.94%
PAT Growth
-18.54%
-28.21%
68.71%
2.08%
6.62%
-31.45%
52.21%
53.94%
26.05%
20.21%
 
EPS
11.89
14.60
20.33
12.05
11.81
11.07
16.15
10.61
6.89
5.47
4.55

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
703.52
645.39
417.36
356.62
353.67
310.63
247.26
173.74
144.74
119.75
Share Capital
23.65
20.40
20.40
20.40
30.40
30.40
20.20
15.20
15.20
15.20
Total Reserves
679.87
624.99
396.96
336.22
323.27
280.23
227.06
158.54
129.54
104.55
Non-Current Liabilities
305.91
327.56
273.32
224.08
235.96
263.27
137.22
169.46
203.62
134.14
Secured Loans
165.30
214.92
164.06
109.27
148.92
186.03
75.47
114.78
155.03
103.40
Unsecured Loans
31.41
21.84
61.24
70.71
0.00
0.00
5.05
34.18
19.00
19.10
Long Term Provisions
10.68
8.30
5.03
3.76
3.05
0.71
0.64
0.57
0.26
0.00
Current Liabilities
999.55
1,032.98
670.74
706.35
854.28
614.29
619.68
491.21
417.49
396.24
Trade Payables
400.63
409.02
256.89
319.99
387.80
221.44
224.28
160.97
126.34
111.26
Other Current Liabilities
245.36
193.70
132.61
110.05
148.71
121.29
204.78
145.73
149.80
99.48
Short Term Borrowings
349.15
427.06
275.64
274.00
304.58
255.35
183.07
178.20
137.47
181.03
Short Term Provisions
4.42
3.20
5.61
2.32
13.19
16.20
7.54
6.31
3.88
4.47
Total Liabilities
2,008.98
2,005.93
1,434.79
1,349.75
1,518.54
1,254.37
1,055.42
878.88
804.98
680.99
Net Block
861.13
834.32
557.84
582.74
711.19
692.34
469.94
410.96
345.91
307.17
Gross Block
1,142.87
1,044.55
663.10
632.58
1,104.49
1,029.38
767.08
668.36
571.72
506.37
Accumulated Depreciation
281.75
210.24
105.26
49.85
393.30
337.04
297.14
257.40
225.81
199.20
Non Current Assets
1,047.33
990.35
734.83
718.96
793.63
736.18
594.06
490.18
414.61
376.32
Capital Work in Progress
89.99
69.78
63.30
34.76
27.10
11.97
78.93
39.75
31.53
19.11
Non Current Investment
53.81
48.06
90.70
76.05
16.00
16.00
13.00
13.00
13.00
5.20
Long Term Loans & Adv.
42.12
31.06
17.19
19.39
15.79
7.84
27.70
16.62
8.17
26.55
Other Non Current Assets
0.28
7.13
5.80
6.02
23.55
8.03
4.49
9.85
16.00
18.28
Current Assets
961.65
1,015.58
699.95
630.80
724.92
518.19
461.35
388.70
390.36
304.66
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
295.55
289.83
235.18
216.36
288.04
178.35
158.45
131.11
129.26
109.22
Sundry Debtors
494.59
609.61
354.97
307.98
291.28
230.27
240.75
203.76
188.64
138.48
Cash & Bank
22.48
11.30
2.48
2.56
7.50
11.28
7.39
5.62
7.53
10.64
Other Current Assets
149.03
33.82
25.70
24.19
138.10
98.29
54.76
48.22
64.94
46.32
Short Term Loans & Adv.
111.42
71.02
81.62
79.71
133.67
94.11
53.14
47.12
62.08
45.44
Net Current Assets
-37.90
-17.40
29.21
-75.56
-129.36
-96.10
-158.33
-102.51
-27.13
-91.58
Total Assets
2,008.98
2,005.93
1,434.78
1,349.76
1,518.55
1,254.37
1,055.41
878.88
804.97
680.98

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
369.81
152.02
69.24
118.90
145.27
66.36
202.65
117.10
92.41
49.27
PBT
107.65
150.25
123.88
97.38
84.84
122.36
84.02
59.84
47.84
37.41
Adjustment
130.01
127.55
86.43
89.05
110.39
73.66
75.10
75.71
65.86
42.31
Changes in Working Capital
153.17
-86.72
-112.79
-47.43
-20.34
-108.92
63.60
-8.55
-5.62
-16.85
Cash after chg. in Working capital
390.83
191.08
97.52
139.00
174.89
87.10
222.71
127.00
108.08
62.87
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-21.01
-39.06
-28.28
-20.10
-29.63
-20.74
-20.06
-9.90
-15.67
-13.60
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
-122.99
-189.87
-61.48
-65.25
-115.67
-200.22
-130.64
-95.92
-85.86
-116.40
Net Fixed Assets
-118.53
-738.82
-39.31
90.10
-36.15
-57.94
-97.54
-35.01
-21.93
-37.99
Net Investments
-7.03
35.51
-4.80
-0.01
0.00
0.00
0.00
0.00
-2.25
-2.85
Others
2.57
513.44
-17.37
-155.34
-79.52
-142.28
-33.10
-60.91
-61.68
-75.56
Cash from Financing Activity
-235.68
46.46
-7.92
-57.41
-34.05
137.74
-70.24
-23.09
-9.67
63.56
Net Cash Inflow / Outflow
11.15
8.61
-0.16
-3.75
-4.45
3.89
1.77
-1.91
-3.11
-3.58
Opening Cash & Equivalents
10.78
2.17
2.08
5.84
11.28
7.39
5.62
7.53
10.64
14.21
Closing Cash & Equivalent
21.93
10.78
1.92
2.08
6.83
11.28
7.39
5.62
7.53
10.64

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
148.74
158.20
102.30
87.42
84.24
73.69
58.16
41.36
34.25
28.13
ROA
3.44%
5.59%
4.86%
4.35%
4.54%
8.02%
5.89%
4.51%
4.31%
4.11%
ROE
10.24%
18.10%
17.49%
17.82%
19.54%
34.45%
28.07%
24.60%
25.14%
23.76%
ROCE
12.46%
17.19%
17.01%
15.98%
16.34%
23.08%
21.66%
19.86%
18.70%
14.90%
Fixed Asset Turnover
1.78
2.58
2.60
1.95
1.60
1.94
2.15
2.13
2.01
1.82
Receivable days
103.52
79.76
71.72
64.58
55.62
49.20
52.66
54.18
55.16
48.62
Inventory Days
54.88
43.42
48.85
54.36
49.74
35.18
34.30
35.95
40.21
44.67
Payable days
83.47
60.72
71.82
94.89
82.28
59.03
57.49
49.69
49.57
55.46
Cash Conversion Cycle
74.92
62.46
48.75
24.04
23.08
25.35
29.47
40.43
45.80
37.83
Total Debt/Equity
0.89
1.21
1.37
1.46
1.49
1.58
1.26
2.16
2.40
2.67
Interest Cover
2.67
3.50
3.27
2.67
2.61
4.50
3.33
2.38
2.22
2.84

News Update:


  • JBM Auto reports 2-fold jump in Q4 consolidated net profit
    18th May 2021, 16:56 PM

    Total income of the company increased by 56.41% at Rs 749.06 crore for Q4FY21

    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.