Nifty
:
16992.55
Sensex
:
57720.37
47.50 (0.28%)
193.27 (0.34%)
Nifty
Sensex
:
:
16992.55
57720.37
47.50 (0.28%)
193.27 (0.34%)

JBM Auto Ltd.

Auto Ancillary

Rating :
69/99

BSE: 532605 | NSE: JBMA

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,317.13
  • 40.26
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,655.56
  • 0.16%
  • 7.39

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.53%
  • 17.66%
  • 12.60%
  • FII
  • DII
  • Others
  • 1.37%
  • 0.02%
  • 0.82%

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
  • 18.28
  • 27.14
  • 36.42

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.26
  • 3.48
  • 4.13

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.26
  • 11.61
  • 14.14

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
953.05
821.24
16.05%
1,029.24
752.72
36.74%
865.03
546.80
58.20%
1,072.29
744.88
43.95%
Expenses
847.37
735.75
15.17%
927.69
674.48
37.54%
781.40
490.43
59.33%
949.24
660.70
43.67%
EBITDA
105.68
85.49
23.62%
101.55
78.24
29.79%
83.63
56.37
48.36%
123.05
84.18
46.17%
EBIDTM
11.09%
10.41%
9.87%
10.39%
9.67%
10.31%
11.48%
11.30%
Other Income
9.07
8.64
4.98%
10.74
4.59
133.99%
4.50
2.82
59.57%
4.93
4.18
17.94%
Interest
37.94
18.85
101.27%
29.34
18.83
55.82%
23.37
17.28
35.24%
20.74
15.00
38.27%
Depreciation
32.10
23.61
35.96%
31.19
21.85
42.75%
28.95
20.44
41.63%
25.53
21.24
20.20%
PBT
44.71
51.67
-13.47%
51.76
42.15
22.80%
35.81
21.47
66.79%
81.71
52.12
56.77%
Tax
13.02
17.62
-26.11%
13.96
16.84
-17.10%
9.08
7.88
15.23%
-11.68
18.58
-
PAT
31.69
34.05
-6.93%
37.80
25.31
49.35%
26.73
13.59
96.69%
93.39
33.54
178.44%
PATM
3.33%
4.15%
3.67%
3.36%
3.09%
2.49%
8.71%
4.50%
EPS
2.90
2.80
3.57%
3.06
2.14
42.99%
2.18
1.03
111.65%
7.24
2.77
161.37%

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
3,919.61
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
36.78%
61.10%
1.81%
-11.79%
35.16%
8.79%
-1.11%
-2.52%
14.16%
16.48%
 
Cost Of Goods Sold
2,776.23
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
1,143.38
907.81
600.04
591.05
660.88
493.79
448.54
495.86
451.54
376.22
325.20
GP Margin
29.17%
28.43%
30.27%
30.36%
29.95%
30.24%
29.88%
32.67%
29.00%
27.58%
27.77%
Total Expenditure
3,505.70
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
413.91
343.16
204.12
230.19
257.60
203.68
164.50
190.14
190.80
154.57
132.33
EBITDA Margin
10.56%
10.75%
10.30%
11.82%
11.67%
12.47%
10.96%
12.53%
12.25%
11.33%
11.30%
Other Income
29.24
20.99
11.97
15.41
24.97
10.90
15.12
6.40
4.23
5.59
3.81
Interest
111.39
75.71
55.38
64.27
59.40
48.58
52.75
52.75
34.92
35.98
43.48
Depreciation
117.77
91.43
75.73
73.85
74.83
55.57
50.05
58.95
39.76
40.16
33.11
PBT
213.99
197.00
84.98
107.48
148.34
110.43
76.82
84.84
120.35
84.02
59.55
Tax
24.38
30.65
28.75
38.43
52.16
42.75
25.46
21.90
29.73
27.03
21.89
Tax Rate
11.39%
15.56%
33.83%
35.76%
35.16%
38.71%
28.97%
25.81%
24.30%
32.17%
36.58%
PAT
189.61
156.19
49.30
69.05
96.18
57.01
55.85
52.38
76.41
50.20
32.61
PAT before Minority Interest
189.01
156.38
49.30
69.05
96.18
67.68
62.41
62.94
92.64
56.99
37.95
Minority Interest
-0.60
-0.19
0.00
0.00
0.00
-10.67
-6.56
-10.56
-16.23
-6.79
-5.34
PAT Margin
4.84%
4.89%
2.49%
3.55%
4.36%
3.49%
3.72%
3.45%
4.91%
3.68%
2.78%
PAT Growth
78.05%
216.82%
-28.60%
-28.21%
68.71%
2.08%
6.62%
-31.45%
52.21%
53.94%
 
EPS
16.04
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

Annual Reports:

FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013

News Update:


  • JBM Auto reports marginal rise in Q3 consolidated net profit
    13th Feb 2023, 11:12 AM

    Total consolidated income of the company increased by 15.93% to Rs 962.12 crore for Q3FY23

    Read More
  • JBM Auto - Quarterly Results
    11th Feb 2023, 17:11 PM

    Read More
  • JBM Auto launches first self-designed & self-manufactured electric luxury coach
    12th Jan 2023, 15:28 PM

    The company also showcased its new series of e-buses, including city bus, staff bus and school bus

    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.