Nifty
Sensex
:
:
10710.80
36093.47
-129.85 (-1.20%)
-470.41 (-1.29%)

Auto Ancillary

Rating :
37/99

BSE: 532605 | NSE: JBMA

151.25
18-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  155.00
  •  155.00
  •  150.15
  •  152.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  9863
  •  15.01
  •  349.30
  •  135.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 616.42
  • 8.02
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,229.74
  • 1.49%
  • 1.20

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.96%
  • 0.00%
  • 15.92%
  • FII
  • DII
  • Others
  • 0.02%
  • 0.01%
  • 22.09%

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.72
  • 2.79
  • 5.98

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.74
  • 1.97
  • 5.04

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.60
  • -1.92
  • 7.48

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.56
  • 14.72
  • 18.12

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.06
  • 2.85
  • 3.19

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.24
  • 7.75
  • 8.86

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
397.57
419.42
-5.21%
482.50
447.45
7.83%
429.89
396.35
8.46%
454.62
412.59
10.19%
Expenses
349.65
368.16
-5.03%
426.94
389.12
9.72%
381.00
348.76
9.24%
399.93
361.67
10.58%
EBITDA
47.92
51.26
-6.52%
55.56
58.33
-4.75%
48.89
47.59
2.73%
54.69
50.92
7.40%
EBIDTM
12.05%
12.22%
11.52%
13.04%
11.37%
12.01%
12.03%
12.34%
Other Income
3.52
5.02
-29.88%
6.98
0.62
1,025.81%
6.74
2.63
156.27%
4.77
3.43
39.07%
Interest
12.81
12.18
5.17%
12.36
12.79
-3.36%
12.00
11.67
2.83%
12.21
11.27
8.34%
Depreciation
14.37
14.02
2.50%
15.12
13.91
8.70%
14.34
13.92
3.02%
14.78
13.95
5.95%
PBT
24.26
30.08
-19.35%
35.06
32.26
8.68%
29.29
24.63
18.92%
32.47
29.13
11.47%
Tax
9.09
12.20
-25.49%
12.94
13.05
-0.84%
11.25
9.48
18.67%
12.48
11.68
6.85%
PAT
15.17
17.88
-15.16%
22.12
19.21
15.15%
18.04
15.15
19.08%
19.99
17.45
14.56%
PATM
3.82%
4.26%
4.58%
4.29%
4.20%
3.82%
4.40%
4.23%
EPS
3.70
5.03
-26.44%
5.60
4.94
13.36%
4.42
3.71
19.14%
5.12
4.62
10.82%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
1,764.58
1,786.43
1,632.88
1,500.92
1,517.76
1,556.95
1,363.89
1,170.96
967.32
731.79
414.69
Net Sales Growth
5.30%
9.40%
8.79%
-1.11%
-2.52%
14.16%
16.48%
21.05%
32.19%
76.47%
 
Cost Of Goods Sold
1,253.06
1,266.57
1,143.42
1,052.39
1,021.91
1,105.41
987.67
845.76
699.54
523.11
283.69
Gross Profit
511.52
519.86
489.46
448.54
495.86
451.54
376.22
325.20
267.77
208.69
131.00
GP Margin
28.99%
29.10%
29.98%
29.88%
32.67%
29.00%
27.58%
27.77%
27.68%
28.52%
31.59%
Total Expenditure
1,557.52
1,576.04
1,429.20
1,336.42
1,327.62
1,366.15
1,209.32
1,038.63
855.69
653.44
365.93
Power & Fuel Cost
-
28.63
29.15
28.21
29.28
25.74
21.86
20.77
15.37
11.82
7.74
% Of Sales
-
1.60%
1.79%
1.88%
1.93%
1.65%
1.60%
1.77%
1.59%
1.62%
1.87%
Employee Cost
-
171.33
165.50
163.94
171.02
139.30
112.98
97.03
80.04
51.73
26.69
% Of Sales
-
9.59%
10.14%
10.92%
11.27%
8.95%
8.28%
8.29%
8.27%
7.07%
6.44%
Manufacturing Exp.
-
71.10
55.86
54.98
57.95
54.56
55.05
48.32
38.07
45.32
33.81
% Of Sales
-
3.98%
3.42%
3.66%
3.82%
3.50%
4.04%
4.13%
3.94%
6.19%
8.15%
General & Admin Exp.
-
21.75
20.93
24.50
6.51
6.73
3.63
4.26
13.30
2.14
6.10
% Of Sales
-
1.22%
1.28%
1.63%
0.43%
0.43%
0.27%
0.36%
1.37%
0.29%
1.47%
Selling & Distn. Exp.
-
14.74
14.30
11.75
10.88
11.96
9.21
8.07
7.14
9.92
6.56
% Of Sales
-
0.83%
0.88%
0.78%
0.72%
0.77%
0.68%
0.69%
0.74%
1.36%
1.58%
Miscellaneous Exp.
-
1.92
0.05
0.64
30.07
22.46
21.61
14.41
2.21
9.40
6.56
% Of Sales
-
0.11%
0.00%
0.04%
1.98%
1.44%
1.58%
1.23%
0.23%
1.28%
0.32%
EBITDA
207.06
210.39
203.68
164.50
190.14
190.80
154.57
132.33
111.63
78.35
48.76
EBITDA Margin
11.73%
11.78%
12.47%
10.96%
12.53%
12.25%
11.33%
11.30%
11.54%
10.71%
11.76%
Other Income
22.01
23.52
10.90
15.12
6.40
4.23
5.59
3.81
5.78
2.10
3.51
Interest
49.38
48.76
48.58
52.75
52.75
34.92
35.98
43.48
39.23
20.38
16.19
Depreciation
58.61
58.25
55.57
50.05
58.95
39.76
40.16
33.11
30.34
22.66
20.95
PBT
121.08
126.90
110.43
76.82
84.84
120.35
84.02
59.55
47.84
37.41
15.13
Tax
45.76
48.86
42.75
25.46
21.90
29.73
27.03
21.89
15.85
12.57
5.68
Tax Rate
37.79%
38.50%
38.71%
28.97%
25.81%
24.30%
32.17%
36.58%
33.13%
33.60%
37.54%
PAT
75.32
69.34
57.01
55.85
52.38
76.41
50.20
32.61
25.87
21.52
8.33
PAT before Minority Interest
67.58
78.04
67.68
62.41
62.94
92.64
56.99
37.95
31.99
24.85
9.46
Minority Interest
-7.74
-8.70
-10.67
-6.56
-10.56
-16.23
-6.79
-5.34
-6.12
-3.33
-1.13
PAT Margin
4.27%
3.88%
3.49%
3.72%
3.45%
4.91%
3.68%
2.78%
2.67%
2.94%
2.01%
PAT Growth
8.08%
21.63%
2.08%
6.62%
-31.45%
52.21%
53.94%
26.05%
20.21%
158.34%
 
Unadjusted EPS
18.84
20.17
17.27
16.02
12.39
18.25
12.19
31.51
24.92
20.64
7.84

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
497.33
417.36
356.62
353.67
310.63
247.26
173.74
144.74
119.75
99.41
Share Capital
20.40
20.40
20.40
30.40
30.40
20.20
15.20
15.20
15.20
15.20
Total Reserves
476.93
396.96
336.22
323.27
280.23
227.06
158.54
129.54
104.55
84.21
Non-Current Liabilities
240.71
273.32
224.08
235.96
263.27
137.22
169.46
203.62
134.14
248.32
Secured Loans
157.47
164.06
109.27
148.92
186.03
75.47
114.78
155.03
103.40
218.26
Unsecured Loans
21.84
61.24
70.71
0.00
0.00
5.05
34.18
19.00
19.10
19.10
Long Term Provisions
7.02
5.03
3.76
3.05
0.71
0.64
0.57
0.26
0.00
0.00
Current Liabilities
813.51
670.74
706.35
854.28
614.29
619.68
491.21
417.49
396.24
156.97
Trade Payables
321.99
256.89
319.99
387.80
221.44
224.28
160.97
126.34
111.26
91.23
Other Current Liabilities
129.15
132.61
110.05
148.71
121.29
204.78
145.73
149.80
99.48
62.43
Short Term Borrowings
357.68
275.64
274.00
304.58
255.35
183.07
178.20
137.47
181.03
0.00
Short Term Provisions
4.69
5.61
2.32
13.19
16.20
7.54
6.31
3.88
4.47
3.31
Total Liabilities
1,633.56
1,434.79
1,349.75
1,518.54
1,254.37
1,055.42
878.88
804.98
680.99
527.28
Net Block
595.95
557.84
582.74
711.19
692.34
469.94
410.96
345.91
307.17
216.14
Gross Block
757.99
663.10
632.58
1,104.49
1,029.38
767.08
668.36
571.72
506.37
396.28
Accumulated Depreciation
162.03
105.26
49.85
393.30
337.04
297.14
257.40
225.81
199.20
180.14
Non Current Assets
792.00
734.83
718.96
793.63
736.18
594.06
490.18
414.61
376.32
255.23
Capital Work in Progress
61.13
63.30
34.76
27.10
11.97
78.93
39.75
31.53
19.11
36.09
Non Current Investment
110.02
90.70
76.05
16.00
16.00
13.00
13.00
13.00
5.20
3.00
Long Term Loans & Adv.
17.76
17.19
19.39
15.79
7.84
27.70
16.62
8.17
26.55
0.00
Other Non Current Assets
7.13
5.80
6.02
23.55
8.03
4.49
9.85
16.00
18.28
0.00
Current Assets
841.56
699.95
630.80
724.92
518.19
461.35
388.70
390.36
304.66
272.05
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
231.11
235.18
216.36
288.04
178.35
158.45
131.11
129.26
109.22
91.61
Sundry Debtors
501.72
354.97
307.98
291.28
230.27
240.75
203.76
188.64
138.48
80.10
Cash & Bank
11.13
2.48
2.56
7.50
11.28
7.39
5.62
7.53
10.64
14.21
Other Current Assets
97.60
25.70
24.19
4.43
98.29
54.76
48.22
64.94
46.32
86.12
Short Term Loans & Adv.
36.35
81.62
79.71
133.67
94.11
53.14
47.12
62.08
45.44
86.02
Net Current Assets
28.05
29.21
-75.56
-129.36
-96.10
-158.33
-102.51
-27.13
-91.58
115.08
Total Assets
1,633.56
1,434.78
1,349.76
1,518.55
1,254.37
1,055.41
878.88
804.97
680.98
527.28

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
118.94
69.24
118.90
145.27
66.36
202.65
117.10
92.41
49.27
11.89
PBT
139.85
123.88
97.38
84.84
122.36
84.02
59.84
47.84
37.41
15.13
Adjustment
90.43
86.48
89.05
110.39
73.66
75.10
75.71
65.86
42.31
34.50
Changes in Working Capital
-74.98
-112.84
-47.43
-20.34
-108.92
63.60
-8.55
-5.62
-16.85
-31.14
Cash after chg. in Working capital
155.30
97.52
139.00
174.89
87.10
222.71
127.00
108.08
62.87
18.49
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-36.36
-28.28
-20.10
-29.63
-20.74
-20.06
-9.90
-15.67
-13.60
-6.60
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
-103.90
-61.48
-65.25
-115.67
-200.22
-130.64
-95.92
-85.86
-116.40
-32.69
Net Fixed Assets
-79.18
-39.31
90.10
-36.15
-57.94
-97.54
-35.01
-21.93
-37.99
Net Investments
-11.40
-4.80
-0.01
0.00
0.00
0.00
0.00
-2.25
-2.85
Others
-13.32
-17.37
-155.34
-79.52
-142.28
-33.10
-60.91
-61.68
-75.56
Cash from Financing Activity
-6.34
-7.92
-57.41
-34.05
137.74
-70.24
-23.09
-9.67
63.56
13.70
Net Cash Inflow / Outflow
8.69
-0.16
-3.75
-4.45
3.89
1.77
-1.91
-3.11
-3.58
-7.10
Opening Cash & Equivalents
1.92
2.08
5.84
11.28
7.39
5.62
7.53
10.64
14.21
21.31
Closing Cash & Equivalent
10.61
1.92
2.08
6.83
11.28
7.39
5.62
7.53
10.64
14.21

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
121.91
102.30
87.42
84.24
73.69
58.16
41.36
34.25
28.13
23.14
ROA
5.09%
4.86%
4.35%
4.54%
8.02%
5.89%
4.51%
4.31%
4.11%
1.79%
ROE
17.06%
17.49%
17.82%
19.54%
34.45%
28.07%
24.60%
25.14%
23.76%
10.02%
ROCE
16.64%
17.01%
15.98%
16.34%
23.08%
21.66%
19.86%
18.70%
14.90%
9.30%
Fixed Asset Turnover
2.51
2.60
1.95
1.60
1.94
2.15
2.13
2.01
1.82
1.13
Receivable days
87.52
71.72
64.58
55.62
49.20
52.66
54.18
55.16
48.62
65.14
Inventory Days
47.64
48.85
54.36
49.74
35.18
34.30
35.95
40.21
44.67
74.49
Payable days
65.58
71.82
94.89
82.28
59.03
57.49
49.69
49.57
55.46
86.90
Cash Conversion Cycle
69.57
48.75
24.04
23.08
25.35
29.47
40.43
45.80
37.83
52.73
Total Debt/Equity
1.26
1.37
1.46
1.49
1.58
1.26
2.16
2.40
2.67
2.39
Interest Cover
3.60
3.27
2.67
2.61
4.50
3.33
2.38
2.22
2.84
1.93

News Update:


  • JBM Auto - Quarterly Results
    12th Aug 2019, 13:55 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.