Nifty
Sensex
:
:
16266.15
54326.39
456.75 (2.89%)
1534.16 (2.91%)

Auto Ancillary

Rating :
41/99

BSE: 520057 | NSE: JTEKTINDIA

80.00
20-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  81.00
  •  82.70
  •  78.05
  •  80.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  254125
  •  204.16
  •  132.90
  •  66.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,961.96
  • 40.79
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,931.80
  • 0.50%
  • 3.17

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 0.70%
  • 13.77%
  • FII
  • DII
  • Others
  • 4.59%
  • 2.49%
  • 3.45%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.64
  • 1.93
  • -8.74

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -5.17
  • -6.74
  • -14.25

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -13.27
  • -16.52
  • -45.57

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 33.16
  • 41.99
  • 29.66

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.89
  • 4.23
  • 3.51

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.84
  • 14.85
  • 16.07

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
470.02
470.49
-0.10%
412.67
431.87
-4.45%
385.13
354.62
8.60%
320.97
75.99
322.38%
Expenses
427.96
414.34
3.29%
375.54
387.91
-3.19%
355.02
321.14
10.55%
302.95
106.85
183.53%
EBITDA
42.06
56.15
-25.09%
37.14
43.97
-15.53%
30.11
33.48
-10.07%
18.02
-30.87
-
EBIDTM
8.95%
11.93%
9.00%
10.18%
7.82%
9.44%
5.62%
-40.62%
Other Income
2.37
1.00
137.00%
2.36
1.30
81.54%
3.40
1.45
134.48%
2.09
1.71
22.22%
Interest
1.20
1.03
16.50%
0.83
1.17
-29.06%
0.89
1.25
-28.80%
0.81
1.27
-36.22%
Depreciation
16.68
20.03
-16.72%
17.26
20.67
-16.50%
18.32
21.60
-15.19%
18.62
20.66
-9.87%
PBT
21.31
36.09
-40.95%
21.41
23.43
-8.62%
14.31
12.08
18.46%
-0.85
-51.09
-
Tax
5.82
9.42
-38.22%
5.57
6.57
-15.22%
3.73
3.31
12.69%
-0.05
-12.48
-
PAT
15.48
26.67
-41.96%
15.85
16.86
-5.99%
10.58
8.77
20.64%
-0.79
-38.61
-
PATM
3.29%
5.67%
3.84%
3.90%
2.75%
2.47%
-0.25%
-50.81%
EPS
0.58
1.04
-44.23%
0.59
0.64
-7.81%
0.39
0.33
18.18%
-0.05
-1.53
-

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
1,588.79
1,332.97
1,510.55
1,753.97
1,519.27
1,211.44
1,518.30
1,552.97
1,492.31
1,460.02
1,421.25
Net Sales Growth
19.19%
-11.76%
-13.88%
15.45%
25.41%
-20.21%
-2.23%
4.06%
2.21%
2.73%
 
Cost Of Goods Sold
1,106.99
917.02
1,014.85
1,156.45
975.66
787.55
999.79
1,033.50
1,026.07
1,024.60
999.65
Gross Profit
481.80
415.94
495.70
597.52
543.61
423.89
518.52
519.47
466.24
435.42
421.61
GP Margin
30.33%
31.20%
32.82%
34.07%
35.78%
34.99%
34.15%
33.45%
31.24%
29.82%
29.66%
Total Expenditure
1,461.47
1,230.24
1,373.68
1,532.33
1,306.40
1,065.85
1,324.34
1,337.31
1,313.79
1,295.48
1,246.58
Power & Fuel Cost
-
18.05
20.66
26.08
24.99
22.32
25.42
25.84
25.37
25.04
20.64
% Of Sales
-
1.35%
1.37%
1.49%
1.64%
1.84%
1.67%
1.66%
1.70%
1.72%
1.45%
Employee Cost
-
194.70
213.58
193.88
177.51
144.98
166.66
145.77
134.19
125.90
112.76
% Of Sales
-
14.61%
14.14%
11.05%
11.68%
11.97%
10.98%
9.39%
8.99%
8.62%
7.93%
Manufacturing Exp.
-
69.56
82.48
95.38
78.65
58.86
75.02
72.87
69.15
65.21
57.07
% Of Sales
-
5.22%
5.46%
5.44%
5.18%
4.86%
4.94%
4.69%
4.63%
4.47%
4.02%
General & Admin Exp.
-
18.34
23.86
30.08
24.79
25.40
33.10
32.26
30.86
33.33
30.23
% Of Sales
-
1.38%
1.58%
1.71%
1.63%
2.10%
2.18%
2.08%
2.07%
2.28%
2.13%
Selling & Distn. Exp.
-
8.89
11.13
24.79
14.24
13.84
17.72
20.20
18.16
14.68
12.62
% Of Sales
-
0.67%
0.74%
1.41%
0.94%
1.14%
1.17%
1.30%
1.22%
1.01%
0.89%
Miscellaneous Exp.
-
3.68
7.13
5.68
10.56
12.91
6.64
6.85
10.00
6.72
12.62
% Of Sales
-
0.28%
0.47%
0.32%
0.70%
1.07%
0.44%
0.44%
0.67%
0.46%
0.96%
EBITDA
127.33
102.73
136.87
221.64
212.87
145.59
193.96
215.66
178.52
164.54
174.67
EBITDA Margin
8.01%
7.71%
9.06%
12.64%
14.01%
12.02%
12.77%
13.89%
11.96%
11.27%
12.29%
Other Income
10.22
5.46
8.80
11.64
7.01
6.34
15.97
4.88
39.70
9.35
3.09
Interest
3.73
4.72
9.93
15.55
21.45
25.22
31.73
31.14
39.23
41.09
45.93
Depreciation
70.88
82.95
92.78
95.95
96.05
78.83
98.75
103.68
67.95
58.50
45.75
PBT
56.18
20.51
42.96
121.79
102.38
47.86
79.45
85.71
111.04
74.31
86.08
Tax
15.07
6.82
7.84
43.52
35.93
15.45
25.30
26.71
24.73
26.34
25.86
Tax Rate
26.82%
33.25%
18.25%
35.73%
35.09%
32.28%
31.84%
31.16%
22.27%
35.45%
30.04%
PAT
41.12
11.73
30.26
72.74
61.80
28.93
37.18
38.54
68.53
38.09
48.71
PAT before Minority Interest
36.90
13.69
35.12
78.26
66.45
32.42
54.15
58.99
86.30
47.97
60.22
Minority Interest
-4.22
-1.96
-4.86
-5.52
-4.65
-3.49
-16.97
-20.45
-17.77
-9.88
-11.51
PAT Margin
2.59%
0.88%
2.00%
4.15%
4.07%
2.39%
2.45%
2.48%
4.59%
2.61%
3.43%
PAT Growth
200.37%
-61.24%
-58.40%
17.70%
113.62%
-22.19%
-3.53%
-43.76%
79.92%
-21.80%
 
EPS
1.68
0.48
1.24
2.98
2.53
1.18
1.52
1.58
2.80
1.56
1.99

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
598.53
595.63
592.91
544.42
383.00
347.30
323.42
308.90
262.19
239.22
Share Capital
24.45
24.45
24.45
19.87
19.87
19.87
19.87
19.87
19.87
19.87
Total Reserves
574.09
571.18
568.46
524.55
363.12
327.43
303.55
289.03
242.32
219.35
Non-Current Liabilities
129.27
132.51
192.09
198.33
202.04
197.08
291.37
247.94
315.80
319.56
Secured Loans
4.71
16.09
47.45
98.57
120.29
146.21
151.35
165.20
205.27
193.08
Unsecured Loans
12.55
0.00
0.00
0.00
0.00
9.68
16.13
4.37
35.06
69.29
Long Term Provisions
111.19
110.57
133.51
85.30
60.23
7.32
82.12
25.46
23.43
17.44
Current Liabilities
285.47
236.78
466.05
431.82
336.44
452.95
376.51
448.48
474.49
394.94
Trade Payables
203.97
143.58
207.73
181.69
166.83
194.42
192.55
195.09
193.48
203.29
Other Current Liabilities
48.93
56.89
95.37
95.87
101.67
114.02
120.23
139.82
144.24
99.57
Short Term Borrowings
17.97
33.18
88.88
74.17
60.65
67.60
42.36
65.38
70.33
35.22
Short Term Provisions
14.60
3.13
74.07
80.09
7.30
76.91
21.37
48.19
66.45
56.86
Total Liabilities
1,039.03
991.11
1,275.39
1,195.15
937.84
1,108.92
1,089.90
1,083.84
1,113.22
1,004.58
Net Block
424.73
486.80
532.73
549.29
476.53
599.63
584.15
601.79
609.43
546.41
Gross Block
846.16
865.37
821.30
747.61
554.68
1,162.10
1,055.83
960.00
902.44
781.25
Accumulated Depreciation
421.42
378.57
288.57
198.32
78.15
562.47
471.67
358.21
293.01
234.84
Non Current Assets
552.10
603.85
677.78
663.19
663.19
654.31
731.45
708.32
702.96
660.63
Capital Work in Progress
10.32
2.71
9.93
25.09
22.60
40.49
63.19
75.36
31.96
46.10
Non Current Investment
0.00
0.00
0.00
0.00
102.26
0.85
1.18
0.98
29.52
29.52
Long Term Loans & Adv.
116.95
113.97
133.93
88.02
61.48
12.63
82.30
29.63
31.56
38.20
Other Non Current Assets
0.10
0.37
1.19
0.78
0.32
0.71
0.63
0.57
0.50
0.40
Current Assets
486.93
387.26
597.61
531.97
274.65
454.62
358.45
375.52
410.26
343.95
Current Investments
0.00
0.00
0.00
0.00
0.75
0.00
0.00
0.00
0.00
0.00
Inventories
130.46
114.51
112.05
100.80
83.83
99.12
100.40
93.58
81.37
60.70
Sundry Debtors
253.85
194.11
268.29
257.96
154.77
215.26
189.19
208.18
227.45
175.19
Cash & Bank
74.77
62.21
123.69
84.15
2.61
36.29
17.98
2.82
2.54
12.30
Other Current Assets
27.84
9.76
16.71
13.00
32.69
103.94
50.88
70.93
98.90
95.75
Short Term Loans & Adv.
18.97
6.66
76.87
76.06
12.32
78.04
30.05
58.79
75.04
70.85
Net Current Assets
201.46
150.48
131.56
100.15
-61.80
1.67
-18.06
-72.96
-64.23
-50.99
Total Assets
1,039.03
991.11
1,275.39
1,195.16
937.84
1,108.93
1,089.90
1,083.84
1,113.22
1,004.58

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
91.26
125.08
183.79
177.55
161.94
131.47
198.63
163.41
99.19
180.84
PBT
20.51
42.96
121.79
102.38
47.86
79.45
85.71
111.04
74.31
86.08
Adjustment
86.38
98.58
102.10
114.14
98.92
116.38
131.77
74.22
96.73
83.05
Changes in Working Capital
-6.63
2.99
9.09
6.03
39.19
-35.75
7.25
4.53
-56.75
35.35
Cash after chg. in Working capital
100.26
144.53
232.97
222.56
185.97
160.08
224.72
189.79
114.29
204.48
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.00
-19.45
-49.18
-45.02
-24.03
-28.62
-26.09
-26.38
-15.10
-23.65
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
-40.20
-33.58
16.40
-122.32
-63.73
-78.71
-81.32
-41.59
-96.17
-138.88
Net Fixed Assets
16.51
-31.04
-49.94
-190.35
389.78
-72.56
-65.25
-84.04
-81.15
-108.88
Net Investments
0.00
0.00
0.00
28.63
1.55
0.20
-0.85
34.14
-0.89
0.00
Others
-56.71
-2.54
66.34
39.40
-455.06
-6.35
-15.22
8.31
-14.13
-30.00
Cash from Financing Activity
-44.46
-152.70
-85.42
-54.65
-100.18
-34.71
-102.50
-121.88
-12.57
-42.22
Net Cash Inflow / Outflow
6.60
-61.20
114.77
0.57
-1.97
18.05
14.82
-0.05
-9.55
-0.27
Opening Cash & Equivalents
60.92
122.12
7.35
2.61
4.57
16.42
1.60
1.66
11.21
11.48
Closing Cash & Equivalent
67.52
60.92
122.12
7.35
2.61
34.47
16.42
1.60
1.66
11.21

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.)
24.48
24.36
24.25
27.39
19.27
17.48
16.27
15.54
13.19
12.04
ROA
1.35%
3.10%
6.34%
6.23%
3.17%
4.93%
5.43%
7.86%
4.53%
6.36%
ROE
2.29%
5.91%
13.76%
14.33%
8.88%
16.15%
18.66%
30.22%
19.13%
27.07%
ROCE
3.84%
7.29%
17.63%
17.58%
11.36%
17.51%
18.46%
22.73%
18.19%
23.03%
Fixed Asset Turnover
1.56
1.79
2.24
2.40
1.61
1.54
1.74
1.80
1.95
2.18
Receivable days
61.33
55.87
54.76
48.27
48.89
43.09
41.39
47.43
44.69
39.02
Inventory Days
33.54
27.37
22.15
21.60
24.17
21.26
20.21
19.05
15.77
15.74
Payable days
69.17
44.77
44.46
46.36
59.41
50.87
50.40
52.41
54.93
57.94
Cash Conversion Cycle
25.70
38.47
32.44
23.51
13.64
13.48
11.19
14.06
5.53
-3.19
Total Debt/Equity
0.07
0.12
0.32
0.43
0.65
0.88
0.90
1.11
1.56
1.49
Interest Cover
5.34
5.32
8.83
5.77
2.90
3.50
3.75
3.83
2.81
2.87

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.