Nifty
Sensex
:
:
26205.30
85609.51
320.50 (1.24%)
1022.50 (1.21%)

Auto Ancillary

Rating :
53/99

BSE: 533272 | NSE: JWL

291.95
26-Nov-2025
  • Open
  • High
  • Low
  • Previous Close
  •  290.2
  •  293
  •  289.05
  •  289.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  458108
  •  133645355.4
  •  588
  •  270.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 12,397.47
  • 44.30
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 12,594.58
  • 0.34%
  • 4.44

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 68.09%
  • 0.78%
  • 14.95%
  • FII
  • DII
  • Others
  • 4.42%
  • 1.03%
  • 10.73%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 43.01
  • 31.82
  • 24.21

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 40.28
  • 18.03

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 48.24
  • 46.82

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 58.86
  • 58.86
  • 59.12

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.95
  • 7.95
  • 8.19

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 32.79
  • 32.79
  • 33.26

Earnings Forecasts:

(Updated: 22-11-2025)
Description
2024
2025
2026
2027
Adj EPS
9.08
7.2
9.92
13
P/E Ratio
32.15
40.55
29.43
22.46
Revenue
3933.69
3675.92
4628.76
5357.05
EBITDA
577.53
515.73
657.58
809
Net Income
382.26
334.85
416.72
544.5
ROA
11.02
P/B Ratio
4.50
3.40
2.87
1.68
ROE
17.49
11.52
13.2
14.6
FCFF
-385.08
167.43
-341.37
-25.3
FCFF Yield
-3.04
1.32
-2.7
-0.2
Net Debt
-222.22
-574.9
-586.6
-725.9
BVPS
64.88
85.97
101.75
173.7

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Net Sales
785.85
1,009.04
-22.12%
459.34
879.86
-47.79%
1,044.55
1,115.41
-6.35%
1,029.83
895.84
14.96%
Expenses
682.27
869.59
-21.54%
399.52
743.17
-46.24%
891.81
968.03
-7.87%
881.18
771.47
14.22%
EBITDA
103.58
139.45
-25.72%
59.83
136.69
-56.23%
152.74
147.38
3.64%
148.66
124.37
19.53%
EBIDTM
13.18%
13.82%
13.02%
15.54%
14.62%
13.21%
14.44%
13.88%
Other Income
10.26
9.71
5.66%
16.88
7.85
115.03%
11.97
11.57
3.46%
14.82
4.97
198.19%
Interest
18.63
16.68
11.69%
15.94
12.63
26.21%
16.65
10.76
54.74%
14.47
11.46
26.27%
Depreciation
16.42
12.77
28.58%
16.23
12.46
30.26%
14.89
7.63
95.15%
13.53
6.85
97.52%
PBT
68.39
119.71
-42.87%
44.53
119.45
-62.72%
133.17
140.56
-5.26%
135.49
111.03
22.03%
Tax
22.56
29.82
-24.35%
12.88
27.76
-53.60%
24.88
34.33
-27.53%
33.17
28.08
18.13%
PAT
45.83
89.90
-49.02%
31.66
91.69
-65.47%
108.29
106.23
1.94%
102.32
82.95
23.35%
PATM
5.83%
8.91%
6.89%
10.42%
10.37%
9.52%
9.94%
9.26%
EPS
1.10
2.11
-47.87%
0.77
2.23
-65.47%
2.43
2.55
-4.71%
2.29
1.98
15.66%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Net Sales
3,319.57
3,963.28
3,643.73
2,068.25
1,178.35
995.75
Net Sales Growth
-14.89%
8.77%
76.17%
75.52%
18.34%
 
Cost Of Goods Sold
2,419.87
2,975.84
2,829.00
1,574.47
896.85
741.62
Gross Profit
899.70
987.44
814.74
493.78
281.51
254.13
GP Margin
27.10%
24.91%
22.36%
23.87%
23.89%
25.52%
Total Expenditure
2,854.78
3,385.75
3,154.49
1,816.18
1,064.25
889.42
Power & Fuel Cost
-
51.40
47.94
33.51
25.18
23.70
% Of Sales
-
1.30%
1.32%
1.62%
2.14%
2.38%
Employee Cost
-
76.64
51.41
41.95
33.83
26.20
% Of Sales
-
1.93%
1.41%
2.03%
2.87%
2.63%
Manufacturing Exp.
-
186.91
164.21
118.02
76.63
66.00
% Of Sales
-
4.72%
4.51%
5.71%
6.50%
6.63%
General & Admin Exp.
-
56.42
38.18
29.58
17.78
17.38
% Of Sales
-
1.42%
1.05%
1.43%
1.51%
1.75%
Selling & Distn. Exp.
-
18.82
11.13
7.05
10.73
10.26
% Of Sales
-
0.47%
0.31%
0.34%
0.91%
1.03%
Miscellaneous Exp.
-
19.73
12.61
11.60
3.26
4.24
% Of Sales
-
0.50%
0.35%
0.56%
0.28%
0.43%
EBITDA
464.81
577.53
489.24
252.07
114.10
106.33
EBITDA Margin
14.00%
14.57%
13.43%
12.19%
9.68%
10.68%
Other Income
53.93
44.36
24.55
5.09
3.39
1.83
Interest
65.69
60.42
41.00
28.89
18.17
21.12
Depreciation
61.07
53.64
28.16
24.98
23.38
21.18
PBT
381.58
507.82
444.63
203.29
75.95
65.86
Tax
93.49
115.63
110.89
79.82
25.99
12.40
Tax Rate
24.50%
22.77%
24.94%
39.26%
34.22%
18.83%
PAT
288.10
382.26
331.56
120.79
49.67
53.40
PAT before Minority Interest
292.54
380.27
331.02
120.68
49.65
53.40
Minority Interest
4.44
1.99
0.54
0.11
0.02
0.00
PAT Margin
8.68%
9.65%
9.10%
5.84%
4.22%
5.36%
PAT Growth
-22.30%
15.29%
174.49%
143.19%
-6.99%
 
EPS
6.79
9.00
7.81
2.85
1.17
1.26

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Shareholder's Funds
2,754.30
1,616.16
803.38
682.69
633.00
Share Capital
424.50
412.29
387.45
387.45
387.45
Total Reserves
2,296.06
1,203.86
415.94
295.25
245.55
Non-Current Liabilities
70.90
53.79
53.67
3.83
-17.04
Secured Loans
27.08
7.64
18.79
27.50
32.67
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
4.98
3.65
4.44
3.01
2.97
Current Liabilities
1,160.63
1,254.61
776.92
358.61
321.90
Trade Payables
407.80
553.04
198.10
143.69
141.50
Other Current Liabilities
267.68
347.48
298.06
110.02
78.74
Short Term Borrowings
451.64
325.02
259.15
96.53
93.08
Short Term Provisions
33.52
29.07
21.61
8.38
8.57
Total Liabilities
3,999.11
2,939.98
1,634.03
1,045.31
938.05
Net Block
972.40
830.96
464.46
427.64
418.17
Gross Block
1,224.52
1,031.56
578.98
519.44
486.86
Accumulated Depreciation
252.12
200.60
114.52
91.80
68.69
Non Current Assets
1,441.24
976.85
550.23
476.73
451.80
Capital Work in Progress
66.11
53.77
27.48
22.20
20.72
Non Current Investment
33.63
39.53
11.32
8.02
2.03
Long Term Loans & Adv.
350.07
32.09
12.92
10.50
7.50
Other Non Current Assets
19.03
20.49
34.05
8.37
3.38
Current Assets
2,557.87
1,963.13
1,083.81
568.58
485.56
Current Investments
130.25
53.33
0.00
0.00
0.00
Inventories
769.40
983.50
491.23
319.43
244.30
Sundry Debtors
814.86
490.80
213.27
70.99
72.12
Cash & Bank
593.59
212.96
167.39
68.90
71.36
Other Current Assets
249.77
14.74
36.24
23.17
97.78
Short Term Loans & Adv.
228.96
207.81
175.67
86.10
84.59
Net Current Assets
1,397.24
708.52
306.89
209.96
163.66
Total Assets
3,999.11
2,939.98
1,634.04
1,045.31
937.36

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Cash From Operating Activity
104.19
-19.10
77.65
59.52
67.38
PBT
495.90
441.91
203.29
75.95
65.86
Adjustment
87.00
57.45
51.51
38.77
43.21
Changes in Working Capital
-364.07
-409.90
-167.79
-53.63
-38.37
Cash after chg. in Working capital
218.84
89.46
87.00
61.10
70.70
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-114.64
-108.56
-9.35
-1.58
-3.33
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-627.56
-464.62
-122.44
-49.11
-60.20
Net Fixed Assets
-108.32
-85.17
-63.68
-34.06
Net Investments
-640.96
-435.79
-6.41
-6.15
Others
121.72
56.34
-52.35
-8.90
Cash from Financing Activity
841.59
488.92
121.22
-16.76
22.39
Net Cash Inflow / Outflow
318.22
5.20
76.43
-6.35
29.57
Opening Cash & Equivalents
122.52
117.13
40.70
47.05
17.48
Closing Cash & Equivalent
440.74
122.52
117.13
40.70
47.05

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Book Value (Rs.)
64.09
39.20
20.74
17.62
16.34
ROA
10.96%
14.47%
9.01%
5.01%
5.69%
ROE
17.54%
27.36%
16.24%
7.55%
8.44%
ROCE
21.43%
31.72%
23.99%
11.79%
11.28%
Fixed Asset Turnover
3.51
4.52
3.77
2.34
2.05
Receivable days
60.12
35.26
25.08
22.16
26.44
Inventory Days
80.72
73.86
71.53
87.31
89.55
Payable days
58.93
48.46
39.62
58.03
69.64
Cash Conversion Cycle
81.91
60.67
57.00
51.44
46.34
Total Debt/Equity
0.18
0.21
0.36
0.20
0.22
Interest Cover
9.21
11.78
7.94
5.16
4.12

News Update:


  • Jupiter Wagons - Quarterly Results
    12th Nov 2025, 00:00 AM

    Read More
  • Jupiter Wagons’ arm inaugurates five new showrooms across strategic markets in India
    8th Nov 2025, 13:00 PM

    This synchronized multi-city expansion marks a significant milestone in JEM's mission to democratise sustainable commercial mobility

    Read More
  • Jupiter Wagons’ arm secures LoA worth Rs 113 crore
    11th Sep 2025, 10:23 AM

    The company’s material subsidiary has received a Letter of Acceptance from Ministry of Railways

    Read More
  • Jupiter Wagons’ arm launches first showroom in Hyderabad
    22nd Aug 2025, 15:44 PM

    With this strategic expansion JEM has underscored its commitment to provide purpose built sustainable mobility solutions to accelerate electrification of Indian logistic industry

    Read More
  • Jupiter Wagons’ arm bags LoI worth Rs 215 crore
    20th Aug 2025, 16:44 PM

    The LoI is for the supply of total 5,376 wheelsets for Vande Bharat Train

    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.