Nifty
Sensex
:
:
24219.05
77369.11
-32.95 (-0.14%)
-171.72 (-0.22%)

Auto Ancillary

Rating :
54/99

BSE: 533272 | NSE: JWL

247.85
24-Aug-2026
  • Open
  • High
  • Low
  • Previous Close
  •  248.2
  •  251.9
  •  247.1
  •  247.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  667692
  •  166570244.7
  •  358.25
  •  235.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 10,600.92
  • 63.62
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 11,096.41
  • N/A
  • 3.53

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 68.31%
  • 0.96%
  • 15.98%
  • FII
  • DII
  • Others
  • 3.47%
  • 0.79%
  • 10.49%

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
  • 57.90
  • 57.90
  • 54.81

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.21
  • 7.21
  • 7.66

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 31.57
  • 31.57
  • 31.89

Earnings Forecasts:

(Updated: 22-08-2026)
Description
2026
2027
2028
2029
Adj EPS
28
-9
33.18
5.39
P/E Ratio
8.85
-27.54
7.47
45.98
Revenue
36.7
27.87
29.94
3175.6
EBITDA
3775.22
4582.32
5213.8
415.86
Net Income
514.68
662.72
834.4
230.24
ROA
307.36
405.6
380.5
-
P/B Ratio
-0.43
-0.39
-
3.46
ROE
2.78
2.39
2.95
7.88
FCFF
10.07
12.07
10.3
187.35
FCFF Yield
-321.33
-388.65
-
1.6
Net Debt
-2.74
-3.31
-
-573
BVPS
-581.9
-631.3
-
71.6

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 26
Jun 25
Var%
Mar 26
Mar 25
Var%
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Net Sales
670.74
459.34
46.02%
780.15
1,044.55
-25.31%
890.36
1,029.83
-13.54%
785.85
1,009.04
-22.12%
Expenses
605.81
399.52
51.63%
696.86
891.81
-21.86%
774.45
881.18
-12.11%
682.27
869.59
-21.54%
EBITDA
64.92
59.83
8.51%
83.29
152.74
-45.47%
115.92
148.66
-22.02%
103.58
139.45
-25.72%
EBIDTM
9.68%
13.02%
10.68%
14.62%
13.02%
14.44%
13.18%
13.82%
Other Income
9.15
16.88
-45.79%
9.30
11.97
-22.31%
9.22
14.82
-37.79%
10.26
9.71
5.66%
Interest
17.49
15.94
9.72%
16.48
16.65
-1.02%
18.46
14.47
27.57%
18.63
16.68
11.69%
Depreciation
18.67
16.23
15.03%
17.80
14.89
19.54%
16.64
13.53
22.99%
16.42
12.77
28.58%
PBT
37.91
44.53
-14.87%
50.90
133.17
-61.78%
90.04
135.49
-33.54%
68.39
119.71
-42.87%
Tax
12.49
12.88
-3.03%
19.13
24.88
-23.11%
24.47
33.17
-26.23%
22.56
29.82
-24.35%
PAT
25.42
31.66
-19.71%
31.76
108.29
-70.67%
65.57
102.32
-35.92%
45.83
89.90
-49.02%
PATM
3.79%
6.89%
4.07%
10.37%
7.36%
9.94%
5.83%
8.91%
EPS
0.66
0.77
-14.29%
0.67
2.43
-72.43%
1.47
2.29
-35.81%
1.10
2.11
-47.87%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Net Sales
3,127.10
3,963.28
3,643.73
2,068.25
1,178.35
995.75
Net Sales Growth
-11.73%
8.77%
76.17%
75.52%
18.34%
 
Cost Of Goods Sold
2,289.40
2,975.84
2,829.00
1,574.47
896.85
741.62
Gross Profit
837.70
987.44
814.74
493.78
281.51
254.13
GP Margin
26.79%
24.91%
22.36%
23.87%
23.89%
25.52%
Total Expenditure
2,759.39
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
367.71
577.53
489.24
252.07
114.10
106.33
EBITDA Margin
11.76%
14.57%
13.43%
12.19%
9.68%
10.68%
Other Income
37.93
44.36
24.55
5.09
3.39
1.83
Interest
71.06
60.42
41.00
28.89
18.17
21.12
Depreciation
69.53
53.64
28.16
24.98
23.38
21.18
PBT
247.24
507.82
444.63
203.29
75.95
65.86
Tax
78.65
115.63
110.89
79.82
25.99
12.40
Tax Rate
31.81%
22.77%
24.94%
39.26%
34.22%
18.83%
PAT
168.58
382.26
331.56
120.79
49.67
53.40
PAT before Minority Interest
174.14
380.27
331.02
120.68
49.65
53.40
Minority Interest
5.56
1.99
0.54
0.11
0.02
0.00
PAT Margin
5.39%
9.65%
9.10%
5.84%
4.22%
5.36%
PAT Growth
-49.25%
15.29%
174.49%
143.19%
-6.99%
 
EPS
3.94
8.94
7.76
2.83
1.16
1.25

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 bags orders worth Rs 211.27 crore
    11th Aug 2026, 14:09 PM

    The two orders further strengthen its order book while underscoring the growing demand for modern freight transportation solutions across industrial and logistics sectors

    Read More
  • Jupiter Wagons emerges as successful bidder for two standalone BESS projects
    11th Aug 2026, 11:29 AM

    This involves supply and commissioning of an around Rs 400 crore of BESS project and will operate under a 15-year BOO model with WBSEDCL

    Read More
  • Jupiter Wagons partners with Lucchini RS Holding
    4th Aug 2026, 09:14 AM

    The collaboration combines its leadership in India's railway manufacturing ecosystem with Lucchini RS Holding's globally recognised expertise in advanced railwheel technology, engineering and metallurgical excellence

    Read More
  • Jupiter Wagons secures orders worth Rs 264.32 crore
    25th Jun 2026, 15:59 PM

    The company has signed a LoI with JSW (South) Rail Logistics for the manufacture and supply of 5 BFNSM1 rakes along with BVCM wagons

    Read More
  • Jupiter Wagons - Quarterly Results
    31st May 2026, 00:00 AM

    Read More
  • Jupiter Wagons’ arm inks definitive long-term supply agreement with Tatravagonka a.s.
    27th May 2026, 15:59 PM

    The agreement is structured for 10 years, with commercial supplies expected to commence by the end of calendar year 2027

    Read More
  • Jupiter Wagons’ arm signs MoUs with Chalukya Power and Pickrenew Energy
    25th May 2026, 12:00 PM

    The agreements add 110 MWh of Battery Energy Storage System business

    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.