Nifty
Sensex
:
:
17196.70
57696.46
-204.95 (-1.18%)
-764.83 (-1.31%)

Auto Ancillary

Rating :
64/99

BSE: 532605 | NSE: JBMA

1039.20
03-Dec-2021
  • Open
  • High
  • Low
  • Previous Close
  •  940.00
  •  1069.95
  •  922.50
  •  938.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  654670
  •  6662.12
  •  1069.95
  •  224.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,909.62
  • 53.27
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,736.28
  • 0.14%
  • 6.33

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.54%
  • 0.00%
  • 12.40%
  • FII
  • DII
  • Others
  • 0.93%
  • 0.01%
  • 19.12%

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
  • 15.08
  • 18.49
  • 15.72

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.51
  • 2.79
  • 2.22

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.04
  • 9.48
  • 9.30

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
752.72
517.35
45.50%
546.80
129.08
323.61%
744.88
475.21
56.75%
590.73
467.04
26.48%
Expenses
674.48
456.10
47.88%
490.43
137.00
257.98%
660.70
420.22
57.23%
524.13
410.30
27.74%
EBITDA
78.24
61.25
27.74%
56.37
-7.92
-
84.18
54.99
53.08%
66.60
56.74
17.38%
EBIDTM
10.39%
11.84%
10.31%
-6.14%
11.30%
11.57%
11.27%
12.15%
Other Income
4.59
2.97
54.55%
2.82
1.40
101.43%
4.18
3.69
13.28%
3.42
3.30
3.64%
Interest
18.83
13.46
39.90%
17.28
12.53
37.91%
15.00
15.62
-3.97%
14.39
15.58
-7.64%
Depreciation
21.85
17.51
24.79%
20.44
16.11
26.88%
21.24
17.74
19.73%
20.86
18.53
12.57%
PBT
42.15
33.25
26.77%
21.47
-35.16
-
52.12
25.32
105.85%
34.77
25.93
34.09%
Tax
16.84
11.03
52.67%
7.88
-12.48
-
18.58
8.83
110.42%
11.62
9.46
22.83%
PAT
25.31
22.22
13.91%
13.59
-22.68
-
33.54
16.49
103.40%
23.15
16.47
40.56%
PATM
3.36%
4.29%
2.49%
-17.57%
4.50%
3.47%
3.92%
3.53%
EPS
5.35
4.33
23.56%
2.58
-5.47
-
6.92
3.30
109.70%
4.64
3.48
33.33%

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
2,635.13
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
65.87%
1.81%
-11.79%
35.16%
8.79%
-1.11%
-2.52%
14.16%
16.48%
21.05%
 
Cost Of Goods Sold
1,846.43
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
788.70
600.04
591.05
660.88
493.79
448.54
495.86
451.54
376.22
325.20
267.77
GP Margin
29.93%
30.27%
30.36%
29.95%
30.24%
29.88%
32.67%
29.00%
27.58%
27.77%
27.68%
Total Expenditure
2,349.74
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
285.39
204.12
230.19
257.60
203.68
164.50
190.14
190.80
154.57
132.33
111.63
EBITDA Margin
10.83%
10.30%
11.82%
11.67%
12.47%
10.96%
12.53%
12.25%
11.33%
11.30%
11.54%
Other Income
15.01
11.97
15.41
24.97
10.90
15.12
6.40
4.23
5.59
3.81
5.78
Interest
65.50
55.38
64.27
59.40
48.58
52.75
52.75
34.92
35.98
43.48
39.23
Depreciation
84.39
75.73
73.85
74.83
55.57
50.05
58.95
39.76
40.16
33.11
30.34
PBT
150.51
84.98
107.48
148.34
110.43
76.82
84.84
120.35
84.02
59.55
47.84
Tax
54.92
28.75
38.43
52.16
42.75
25.46
21.90
29.73
27.03
21.89
15.85
Tax Rate
36.49%
33.83%
35.76%
35.16%
38.71%
28.97%
25.81%
24.30%
32.17%
36.58%
33.13%
PAT
95.59
56.23
69.05
96.18
57.01
55.85
52.38
76.41
50.20
32.61
25.87
PAT before Minority Interest
95.59
56.23
69.05
96.18
67.68
62.41
62.94
92.64
56.99
37.95
31.99
Minority Interest
0.00
0.00
0.00
0.00
-10.67
-6.56
-10.56
-16.23
-6.79
-5.34
-6.12
PAT Margin
3.63%
2.84%
3.55%
4.36%
3.49%
3.72%
3.45%
4.91%
3.68%
2.78%
2.67%
PAT Growth
194.12%
-18.57%
-28.21%
68.71%
2.08%
6.62%
-31.45%
52.21%
53.94%
26.05%
 
EPS
20.21
11.89
14.60
20.33
12.05
11.81
11.07
16.15
10.61
6.89
5.47

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.)
157.64
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
97.95
83.42
60.72
71.82
94.89
82.28
59.03
57.49
49.69
49.57
Cash Conversion Cycle
53.80
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 reports 23% rise in Q2 consolidated net profit
    12th Nov 2021, 12:24 PM

    Total consolidated income of the company increased by 45.55% at Rs 757.31 crore for Q2FY22

    Read More
  • JBM Auto - Quarterly Results
    11th Nov 2021, 18:02 PM

    Read More
  • JBM Auto bags prestigious order from Delhi Transport Corporation
    8th Nov 2021, 15:55 PM

    The company has received order for supply, operation and maintenance of 200 Air Conditioned Fully Built Low Floor Electric Buses

    Read More
  • JBM Auto receives orders for supply of 500 CNG/ Electric Buses
    23rd Sep 2021, 11:39 AM

    These orders will be executed in the current financial year

    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.