Nifty
Sensex
:
:
25405.30
83239.47
-48.10 (-0.19%)
-170.22 (-0.20%)

Auto Ancillary

Rating :
57/99

BSE: 533272 | NSE: JWL

382.45
03-Jul-2025
  • Open
  • High
  • Low
  • Previous Close
  •  384.7
  •  386.6
  •  381.1
  •  383.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  607369
  •  232782141.85
  •  748.1
  •  270.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 16,228.56
  • 42.59
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 16,119.17
  • N/A
  • 5.91

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 68.11%
  • 0.98%
  • 14.61%
  • FII
  • DII
  • Others
  • 3.86%
  • 1.30%
  • 11.14%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 40.86
  • 96.04
  • 45.69

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 198.27
  • 33.80

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 88.29

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 60.50
  • 60.50
  • 60.50

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.35
  • 8.35
  • 8.35

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 33.94
  • 33.94
  • 33.94

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
8.24
9.08
11.33
12.78
P/E Ratio
46.41
42.12
33.76
29.93
Revenue
3624
3963
4882
5654
EBITDA
489
578
705
845
Net Income
332
382
482
543
ROA
14.5
11
P/B Ratio
9.72
5.89
4.50
ROE
27.41
17.49
15.43
15.05
FCFF
-174
-385
122
-66
FCFF Yield
-1.02
-2.25
0.71
-0.39
Net Debt
83
-222
-453
-625
BVPS
39.34
64.88
85.04

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
1,044.55
1,115.41
-6.35%
1,029.83
895.84
14.96%
1,009.04
879.30
14.75%
879.86
753.19
16.82%
Expenses
891.81
968.03
-7.87%
881.18
771.47
14.22%
869.59
758.61
14.63%
743.17
656.38
13.22%
EBITDA
152.74
147.38
3.64%
148.66
124.37
19.53%
139.45
120.69
15.54%
136.69
96.81
41.19%
EBIDTM
14.62%
13.21%
14.44%
13.88%
13.82%
13.73%
15.54%
12.85%
Other Income
11.97
11.57
3.46%
14.82
4.97
198.19%
9.71
5.79
67.70%
7.85
2.22
253.60%
Interest
16.65
10.76
54.74%
14.47
11.46
26.27%
16.68
10.42
60.08%
12.63
8.37
50.90%
Depreciation
14.89
7.63
95.15%
13.53
6.85
97.52%
12.77
7.13
79.10%
12.46
6.55
90.23%
PBT
133.17
140.56
-5.26%
135.49
111.03
22.03%
119.71
108.93
9.90%
119.45
84.11
42.02%
Tax
24.88
34.33
-27.53%
33.17
28.08
18.13%
29.82
27.44
8.67%
27.76
21.05
31.88%
PAT
108.29
106.23
1.94%
102.32
82.95
23.35%
89.90
81.49
10.32%
91.69
63.06
45.40%
PATM
10.37%
9.52%
9.94%
9.26%
8.91%
9.27%
10.42%
8.37%
EPS
2.43
2.55
-4.71%
2.29
1.98
15.66%
2.11
2.05
2.93%
2.23
1.57
42.04%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Net Sales
3,963.28
3,643.73
2,068.25
1,178.35
995.75
Net Sales Growth
8.77%
76.17%
75.52%
18.34%
 
Cost Of Goods Sold
2,975.84
2,829.00
1,574.47
896.85
741.62
Gross Profit
987.44
814.74
493.78
281.51
254.13
GP Margin
24.91%
22.36%
23.87%
23.89%
25.52%
Total Expenditure
3,385.75
3,154.49
1,816.18
1,064.25
889.42
Power & Fuel Cost
-
47.94
33.51
25.18
23.70
% Of Sales
-
1.32%
1.62%
2.14%
2.38%
Employee Cost
-
51.41
41.95
33.83
26.20
% Of Sales
-
1.41%
2.03%
2.87%
2.63%
Manufacturing Exp.
-
164.21
118.02
76.63
66.00
% Of Sales
-
4.51%
5.71%
6.50%
6.63%
General & Admin Exp.
-
38.18
29.58
17.78
17.38
% Of Sales
-
1.05%
1.43%
1.51%
1.75%
Selling & Distn. Exp.
-
11.13
7.05
10.73
10.26
% Of Sales
-
0.31%
0.34%
0.91%
1.03%
Miscellaneous Exp.
-
12.61
11.60
3.26
4.24
% Of Sales
-
0.35%
0.56%
0.28%
0.43%
EBITDA
577.54
489.24
252.07
114.10
106.33
EBITDA Margin
14.57%
13.43%
12.19%
9.68%
10.68%
Other Income
44.35
24.55
5.09
3.39
1.83
Interest
60.43
41.00
28.89
18.17
21.12
Depreciation
53.65
28.16
24.98
23.38
21.18
PBT
507.82
444.63
203.29
75.95
65.86
Tax
115.63
110.89
79.82
25.99
12.40
Tax Rate
22.77%
24.94%
39.26%
34.22%
18.83%
PAT
392.20
331.56
120.79
49.67
53.40
PAT before Minority Interest
394.19
331.02
120.68
49.65
53.40
Minority Interest
1.99
0.54
0.11
0.02
0.00
PAT Margin
9.90%
9.10%
5.84%
4.22%
5.36%
PAT Growth
17.52%
174.49%
143.19%
-6.99%
 
EPS
9.24
7.81
2.85
1.17
1.26

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Shareholder's Funds
1,616.16
803.38
682.69
633.00
Share Capital
412.29
387.45
387.45
387.45
Total Reserves
1,203.86
415.94
295.25
245.55
Non-Current Liabilities
53.79
53.67
3.83
-17.04
Secured Loans
7.64
18.79
27.50
32.67
Unsecured Loans
0.00
0.00
0.00
0.00
Long Term Provisions
3.65
4.44
3.01
2.97
Current Liabilities
1,254.61
776.92
358.61
321.90
Trade Payables
553.04
198.10
143.69
141.50
Other Current Liabilities
347.48
298.06
110.02
78.74
Short Term Borrowings
325.02
259.15
96.53
93.08
Short Term Provisions
29.07
21.61
8.38
8.57
Total Liabilities
2,939.98
1,634.03
1,045.31
938.05
Net Block
830.96
464.46
427.64
418.17
Gross Block
1,031.56
578.98
519.44
486.86
Accumulated Depreciation
200.60
114.52
91.80
68.69
Non Current Assets
976.85
550.23
476.73
451.80
Capital Work in Progress
53.77
27.48
22.20
20.72
Non Current Investment
39.53
11.32
8.02
2.03
Long Term Loans & Adv.
32.09
12.92
10.50
7.50
Other Non Current Assets
20.49
34.05
8.37
3.38
Current Assets
1,963.13
1,083.81
568.58
485.56
Current Investments
53.33
0.00
0.00
0.00
Inventories
983.50
491.23
319.43
244.30
Sundry Debtors
490.80
213.27
70.99
72.12
Cash & Bank
212.96
167.39
68.90
71.36
Other Current Assets
222.55
36.24
23.17
13.19
Short Term Loans & Adv.
207.81
175.67
86.10
84.59
Net Current Assets
708.52
306.89
209.96
163.66
Total Assets
2,939.98
1,634.04
1,045.31
937.36

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Cash From Operating Activity
-19.10
77.65
59.52
67.38
PBT
444.63
203.29
75.95
65.86
Adjustment
54.72
51.51
38.77
43.21
Changes in Working Capital
-409.90
-167.79
-53.63
-38.37
Cash after chg. in Working capital
89.46
87.00
61.10
70.70
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-108.56
-9.35
-1.58
-3.33
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-464.62
-122.44
-49.11
-60.20
Net Fixed Assets
-85.17
-63.68
-34.06
Net Investments
-435.79
-6.41
-6.15
Others
56.34
-52.35
-8.90
Cash from Financing Activity
488.92
121.22
-16.76
22.39
Net Cash Inflow / Outflow
5.20
76.43
-6.35
29.57
Opening Cash & Equivalents
117.13
40.70
47.05
17.48
Closing Cash & Equivalent
122.52
117.13
40.70
47.05

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Book Value (Rs.)
39.20
20.74
17.62
16.34
ROA
14.47%
9.01%
5.01%
5.69%
ROE
27.36%
16.24%
7.55%
8.44%
ROCE
31.72%
23.99%
11.79%
11.28%
Fixed Asset Turnover
4.52
3.77
2.34
2.05
Receivable days
35.26
25.08
22.16
26.44
Inventory Days
73.86
71.53
87.31
89.55
Payable days
48.46
39.62
58.03
69.64
Cash Conversion Cycle
60.67
57.00
51.44
46.34
Total Debt/Equity
0.21
0.36
0.20
0.22
Interest Cover
11.78
7.94
5.16
4.12

News Update:


  • Jupiter Wagons’ arm inaugurates maiden showroom in Bengaluru
    10th Jun 2025, 09:29 AM

    The newly launched showroom in Jayanagar is designed as a one-stop experience centre for prospective buyers and fleet operators

    Read More
  • Jupiter Wagons’ arm signs MoU with Pickkup
    28th May 2025, 11:19 AM

    The partnership aims to deploy 300 units of JEM TEZ, JEM's top-of-the-line electric light commercial vehicle, in Pickkup's growing EV fleet by the end of this 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.