Nifty
Sensex
:
:
15752.05
52907.93
-28.20 (-0.18%)
-111.01 (-0.21%)

Auto Ancillary

Rating :
62/99

BSE: 532605 | NSE: JBMA

435.55
01-Jul-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 425.00
  • 437.90
  • 421.25
  • 425.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  53659
  •  231.57
  •  674.80
  •  172.48

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,155.57
  • 33.13
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,982.23
  • 0.23%
  • 5.77

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.53%
  • 17.71%
  • 12.33%
  • FII
  • DII
  • Others
  • 1.25%
  • 0.00%
  • 1.18%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.44
  • 5.72
  • -3.52

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.22
  • 4.41
  • -4.55

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.07
  • 0.14
  • -16.38

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.24
  • 24.49
  • 33.19

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.97
  • 3.30
  • 3.14

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.27
  • 10.90
  • 11.81

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
1,072.29
744.88
43.95%
821.24
590.73
39.02%
752.72
517.35
45.50%
546.80
129.08
323.61%
Expenses
949.24
660.70
43.67%
735.75
524.13
40.38%
674.48
456.10
47.88%
490.43
137.00
257.98%
EBITDA
123.05
84.18
46.17%
85.49
66.60
28.36%
78.24
61.25
27.74%
56.37
-7.92
-
EBIDTM
11.48%
11.30%
10.41%
11.27%
10.39%
11.84%
10.31%
-6.14%
Other Income
4.93
4.18
17.94%
8.64
3.42
152.63%
4.59
2.97
54.55%
2.82
1.40
101.43%
Interest
20.74
15.00
38.27%
18.85
14.39
30.99%
18.83
13.46
39.90%
17.28
12.53
37.91%
Depreciation
25.53
21.24
20.20%
23.61
20.86
13.18%
21.85
17.51
24.79%
20.44
16.11
26.88%
PBT
81.71
52.12
56.77%
51.67
34.77
48.61%
42.15
33.25
26.77%
21.47
-35.16
-
Tax
-11.68
18.58
-
17.62
11.62
51.64%
16.84
11.03
52.67%
7.88
-12.48
-
PAT
93.39
33.54
178.44%
34.05
23.15
47.08%
25.31
22.22
13.91%
13.59
-22.68
-
PATM
8.71%
4.50%
4.15%
3.92%
3.36%
4.29%
2.49%
-17.57%
EPS
7.24
2.77
161.37%
2.80
1.86
50.54%
2.14
1.73
23.70%
1.03
-2.19
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
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
967.32
Net Sales Growth
61.10%
1.81%
-11.79%
35.16%
8.79%
-1.11%
-2.52%
14.16%
16.48%
21.05%
 
Cost Of Goods Sold
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
699.54
Gross Profit
907.82
600.04
591.05
660.88
493.79
448.54
495.86
451.54
376.22
325.20
267.77
GP Margin
28.43%
30.27%
30.36%
29.95%
30.24%
29.88%
32.67%
29.00%
27.58%
27.77%
27.68%
Total Expenditure
2,849.90
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
855.69
Power & Fuel Cost
-
32.64
33.53
39.64
29.15
28.21
29.28
25.74
21.86
20.77
15.37
% Of Sales
-
1.65%
1.72%
1.80%
1.79%
1.88%
1.93%
1.65%
1.60%
1.77%
1.59%
Employee Cost
-
204.70
203.99
216.55
165.50
163.94
171.02
139.30
112.98
97.03
80.04
% Of Sales
-
10.33%
10.48%
9.81%
10.14%
10.92%
11.27%
8.95%
8.28%
8.29%
8.27%
Manufacturing Exp.
-
105.33
84.72
100.04
60.19
54.98
57.95
54.56
55.05
48.32
38.07
% Of Sales
-
5.31%
4.35%
4.53%
3.69%
3.66%
3.82%
3.50%
4.04%
4.13%
3.94%
General & Admin Exp.
-
26.84
19.93
22.26
20.93
24.50
6.51
6.73
3.63
4.26
13.30
% Of Sales
-
1.35%
1.02%
1.01%
1.28%
1.63%
0.43%
0.43%
0.27%
0.36%
1.37%
Selling & Distn. Exp.
-
22.54
18.10
23.49
14.30
11.75
10.88
11.96
9.21
8.07
7.14
% Of Sales
-
1.14%
0.93%
1.06%
0.88%
0.78%
0.72%
0.77%
0.68%
0.69%
0.74%
Miscellaneous Exp.
-
3.88
0.60
1.30
0.05
0.64
30.07
22.46
21.61
14.41
7.14
% Of Sales
-
0.20%
0.03%
0.06%
0.00%
0.04%
1.98%
1.44%
1.58%
1.23%
0.23%
EBITDA
343.15
204.12
230.19
257.60
203.68
164.50
190.14
190.80
154.57
132.33
111.63
EBITDA Margin
10.75%
10.30%
11.82%
11.67%
12.47%
10.96%
12.53%
12.25%
11.33%
11.30%
11.54%
Other Income
20.98
11.97
15.41
24.97
10.90
15.12
6.40
4.23
5.59
3.81
5.78
Interest
75.70
55.38
64.27
59.40
48.58
52.75
52.75
34.92
35.98
43.48
39.23
Depreciation
91.43
75.73
73.85
74.83
55.57
50.05
58.95
39.76
40.16
33.11
30.34
PBT
197.00
84.98
107.48
148.34
110.43
76.82
84.84
120.35
84.02
59.55
47.84
Tax
30.66
28.75
38.43
52.16
42.75
25.46
21.90
29.73
27.03
21.89
15.85
Tax Rate
15.56%
33.83%
35.76%
35.16%
38.71%
28.97%
25.81%
24.30%
32.17%
36.58%
33.13%
PAT
166.34
56.23
69.05
96.18
57.01
55.85
52.38
76.41
50.20
32.61
25.87
PAT before Minority Interest
166.15
56.23
69.05
96.18
67.68
62.41
62.94
92.64
56.99
37.95
31.99
Minority Interest
-0.19
0.00
0.00
0.00
-10.67
-6.56
-10.56
-16.23
-6.79
-5.34
-6.12
PAT Margin
5.21%
2.84%
3.55%
4.36%
3.49%
3.72%
3.45%
4.91%
3.68%
2.78%
2.67%
PAT Growth
195.82%
-18.57%
-28.21%
68.71%
2.08%
6.62%
-31.45%
52.21%
53.94%
26.05%
 
EPS
14.07
4.76
5.84
8.14
4.82
4.73
4.43
6.46
4.25
2.76
2.19

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
745.62
703.52
645.39
417.36
356.62
353.67
310.63
247.26
173.74
144.74
Share Capital
23.65
23.65
20.40
20.40
20.40
30.40
30.40
20.20
15.20
15.20
Total Reserves
721.97
679.87
624.99
396.96
336.22
323.27
280.23
227.06
158.54
129.54
Non-Current Liabilities
346.55
305.91
327.56
273.32
224.08
235.96
263.27
137.22
169.46
203.62
Secured Loans
207.08
165.30
214.92
164.06
109.27
148.92
186.03
75.47
114.78
155.03
Unsecured Loans
21.11
31.41
21.84
61.24
70.71
0.00
0.00
5.05
34.18
19.00
Long Term Provisions
12.93
10.68
8.30
5.03
3.76
3.05
0.71
0.64
0.57
0.26
Current Liabilities
1,371.79
999.55
1,032.98
670.74
706.35
854.28
614.29
619.68
491.21
417.49
Trade Payables
584.01
400.15
409.02
256.89
319.99
387.80
221.44
224.28
160.97
126.34
Other Current Liabilities
301.62
245.36
193.70
132.61
110.05
148.71
121.29
204.78
145.73
149.80
Short Term Borrowings
481.71
349.15
427.06
275.64
274.00
304.58
255.35
183.07
178.20
137.47
Short Term Provisions
4.45
4.89
3.20
5.61
2.32
13.19
16.20
7.54
6.31
3.88
Total Liabilities
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
804.98
Net Block
930.45
861.13
834.32
557.84
582.74
711.19
692.34
469.94
410.96
345.91
Gross Block
1,285.74
1,142.87
1,044.55
663.10
632.58
1,104.49
1,029.38
767.08
668.36
571.72
Accumulated Depreciation
355.28
281.75
210.24
105.26
49.85
393.30
337.04
297.14
257.40
225.81
Non Current Assets
1,342.08
1,047.33
990.35
734.83
718.96
793.63
736.18
594.06
490.18
414.61
Capital Work in Progress
300.46
89.99
69.78
63.30
34.76
27.10
11.97
78.93
39.75
31.53
Non Current Investment
54.29
53.81
48.06
90.70
76.05
16.00
16.00
13.00
13.00
13.00
Long Term Loans & Adv.
55.04
40.56
31.06
17.19
19.39
15.79
7.84
27.70
16.62
8.17
Other Non Current Assets
1.83
1.84
7.13
5.80
6.02
23.55
8.03
4.49
9.85
16.00
Current Assets
1,121.88
961.65
1,015.58
699.95
630.80
724.92
518.19
461.35
388.70
390.36
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
362.03
295.55
289.83
235.18
216.36
288.04
178.35
158.45
131.11
129.26
Sundry Debtors
495.96
494.59
609.61
354.97
307.98
291.28
230.27
240.75
203.76
188.64
Cash & Bank
18.42
22.48
11.30
2.48
2.56
7.50
11.28
7.39
5.62
7.53
Other Current Assets
245.47
37.61
33.82
25.70
103.90
138.10
98.29
54.76
48.22
64.94
Short Term Loans & Adv.
199.63
111.42
71.02
81.62
79.71
133.67
94.11
53.14
47.12
62.08
Net Current Assets
-249.92
-37.90
-17.40
29.21
-75.56
-129.36
-96.10
-158.33
-102.51
-27.13
Total Assets
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
804.97

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
215.94
369.81
152.02
69.24
118.90
145.27
66.36
202.65
117.10
92.41
PBT
78.05
107.65
150.25
123.88
97.38
84.84
122.36
84.02
59.84
47.84
Adjustment
134.61
130.01
127.55
86.43
89.05
110.39
73.66
75.10
75.71
65.86
Changes in Working Capital
18.70
153.17
-86.72
-112.79
-47.43
-20.34
-108.92
63.60
-8.55
-5.62
Cash after chg. in Working capital
231.36
390.83
191.08
97.52
139.00
174.89
87.10
222.71
127.00
108.08
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-15.42
-21.01
-39.06
-28.28
-20.10
-29.63
-20.74
-20.06
-9.90
-15.67
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
-362.67
-122.99
-189.87
-61.48
-65.25
-115.67
-200.22
-130.64
-95.92
-85.86
Net Fixed Assets
-100.52
-118.53
-738.82
-39.31
90.10
-36.15
-57.94
-97.54
-35.01
-21.93
Net Investments
-28.34
-7.03
35.51
-4.80
-0.01
0.00
0.00
0.00
0.00
-2.25
Others
-233.81
2.57
513.44
-17.37
-155.34
-79.52
-142.28
-33.10
-60.91
-61.68
Cash from Financing Activity
139.78
-235.68
46.46
-7.92
-57.41
-34.05
137.74
-70.24
-23.09
-9.67
Net Cash Inflow / Outflow
-6.96
11.15
8.61
-0.16
-3.75
-4.45
3.89
1.77
-1.91
-3.11
Opening Cash & Equivalents
21.93
10.78
2.17
2.08
5.84
11.28
7.39
5.62
7.53
10.64
Closing Cash & Equivalent
14.97
21.93
10.78
1.92
2.08
6.83
11.28
7.39
5.62
7.53

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
63.06
148.74
158.20
102.30
87.42
84.24
73.69
58.16
41.36
34.25
ROA
2.51%
3.44%
5.59%
4.86%
4.35%
4.54%
8.02%
5.89%
4.51%
4.31%
ROE
7.76%
10.24%
18.10%
17.49%
17.82%
19.54%
34.45%
28.07%
24.60%
25.14%
ROCE
9.61%
12.46%
17.19%
17.01%
15.98%
16.34%
23.08%
21.66%
19.86%
18.70%
Fixed Asset Turnover
1.63
1.78
2.58
2.60
1.95
1.60
1.94
2.15
2.13
2.01
Receivable days
91.21
103.52
79.76
71.72
64.58
55.62
49.20
52.66
54.18
55.16
Inventory Days
60.55
54.88
43.42
48.85
54.36
49.74
35.18
34.30
35.95
40.21
Payable days
129.96
83.42
60.72
71.82
94.89
82.28
59.03
57.49
49.69
49.57
Cash Conversion Cycle
21.79
74.97
62.46
48.75
24.04
23.08
25.35
29.47
40.43
45.80
Total Debt/Equity
1.13
0.89
1.21
1.37
1.46
1.49
1.58
1.26
2.16
2.40
Interest Cover
2.53
2.67
3.50
3.27
2.67
2.61
4.50
3.33
2.38
2.22

News Update:


  • JBM Auto - Quarterly Results
    2nd May 2022, 17:46 PM

    Read More
  • JBM Auto inks pact to acquire balance 20.10% stake in JBM Solaris Electric Vehicles
    23rd Apr 2022, 09:42 AM

    The company for its future business operations and expansion in EV business has decided to acquire 100% stake in its subsidiary company

    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.