Nifty
Sensex
:
:
15746.45
52578.76
-78.00 (-0.49%)
-316.65 (-0.60%)

Auto Ancillary

Rating :
50/99

BSE: 520057 | NSE: JTEKTINDIA

108.95
27-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  109.85
  •  111.85
  •  108.00
  •  109.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  209140
  •  229.89
  •  122.95
  •  61.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,663.61
  • 227.15
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,675.37
  • 0.14%
  • 4.45

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 0.73%
  • 13.74%
  • FII
  • DII
  • Others
  • 4.69%
  • 2.45%
  • 3.39%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.27
  • -0.10
  • -0.19

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.64
  • -6.73
  • -8.45

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.81
  • -4.04
  • -21.18

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 30.32
  • 38.39
  • 29.36

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.61
  • 4.25
  • 3.93

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.69
  • 13.79
  • 16.18

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
470.49
365.41
28.76%
431.87
363.52
18.80%
354.62
391.19
-9.35%
75.99
390.44
-80.54%
Expenses
414.34
331.87
24.85%
387.91
333.19
16.42%
321.14
352.61
-8.92%
106.85
356.01
-69.99%
EBITDA
56.15
33.54
67.41%
43.97
30.32
45.02%
33.48
38.58
-13.22%
-30.87
34.42
-
EBIDTM
11.93%
9.18%
10.18%
8.34%
9.44%
9.86%
-40.62%
8.82%
Other Income
1.00
1.60
-37.50%
1.30
2.52
-48.41%
1.45
2.08
-30.29%
1.71
2.61
-34.48%
Interest
1.03
1.61
-36.02%
1.17
2.44
-52.05%
1.25
2.59
-51.74%
1.27
3.29
-61.40%
Depreciation
20.03
21.85
-8.33%
20.67
23.69
-12.75%
21.60
23.54
-8.24%
20.66
23.69
-12.79%
PBT
36.09
11.68
208.99%
23.43
6.71
249.18%
12.08
14.53
-16.86%
-51.09
10.05
-
Tax
9.42
1.06
788.68%
6.57
0.39
1,584.62%
3.31
2.83
16.96%
-12.48
3.57
-
PAT
26.67
10.62
151.13%
16.86
6.32
166.77%
8.77
11.70
-25.04%
-38.61
6.48
-
PATM
5.67%
2.91%
3.90%
1.74%
2.47%
2.99%
-50.81%
1.66%
EPS
1.04
0.37
181.08%
0.64
0.22
190.91%
0.33
0.43
-23.26%
-1.53
0.22
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
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
1,206.78
Net Sales Growth
-11.76%
-13.88%
15.45%
25.41%
-20.21%
-2.23%
4.06%
2.21%
2.73%
17.77%
 
Cost Of Goods Sold
916.62
1,014.85
1,156.45
975.66
787.55
999.79
1,033.50
1,026.07
1,024.60
999.65
855.44
Gross Profit
416.35
495.70
597.52
543.61
423.89
518.52
519.47
466.24
435.42
421.61
351.34
GP Margin
31.23%
32.82%
34.07%
35.78%
34.99%
34.15%
33.45%
31.24%
29.82%
29.66%
29.11%
Total Expenditure
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
1,060.87
Power & Fuel Cost
-
20.66
26.08
24.99
22.32
25.42
25.84
25.37
25.04
20.64
18.58
% Of Sales
-
1.37%
1.49%
1.64%
1.84%
1.67%
1.66%
1.70%
1.72%
1.45%
1.54%
Employee Cost
-
213.58
193.88
177.51
144.98
166.66
145.77
134.19
125.90
112.76
88.75
% Of Sales
-
14.14%
11.05%
11.68%
11.97%
10.98%
9.39%
8.99%
8.62%
7.93%
7.35%
Manufacturing Exp.
-
82.48
95.38
78.65
58.86
75.02
72.87
69.15
65.21
57.07
49.18
% Of Sales
-
5.46%
5.44%
5.18%
4.86%
4.94%
4.69%
4.63%
4.47%
4.02%
4.08%
General & Admin Exp.
-
23.86
30.08
24.79
25.40
33.10
32.26
30.86
33.33
30.23
25.16
% Of Sales
-
1.58%
1.71%
1.63%
2.10%
2.18%
2.08%
2.07%
2.28%
2.13%
2.08%
Selling & Distn. Exp.
-
11.13
24.79
14.24
13.84
17.72
20.20
18.16
14.68
12.62
15.94
% Of Sales
-
0.74%
1.41%
0.94%
1.14%
1.17%
1.30%
1.22%
1.01%
0.89%
1.32%
Miscellaneous Exp.
-
7.13
5.68
10.56
12.91
6.64
6.85
10.00
6.72
13.61
15.94
% Of Sales
-
0.47%
0.32%
0.70%
1.07%
0.44%
0.44%
0.67%
0.46%
0.96%
0.65%
EBITDA
102.73
136.87
221.64
212.87
145.59
193.96
215.66
178.52
164.54
174.67
145.91
EBITDA Margin
7.71%
9.06%
12.64%
14.01%
12.02%
12.77%
13.89%
11.96%
11.27%
12.29%
12.09%
Other Income
5.46
8.80
11.64
7.01
6.34
15.97
4.88
39.70
9.35
3.09
3.35
Interest
4.72
9.93
15.55
21.45
25.22
31.73
31.14
39.23
41.09
45.93
43.67
Depreciation
82.96
92.78
95.95
96.05
78.83
98.75
103.68
67.95
58.50
45.75
37.74
PBT
20.51
42.96
121.79
102.38
47.86
79.45
85.71
111.04
74.31
86.08
67.86
Tax
6.82
7.84
43.52
35.93
15.45
25.30
26.71
24.73
26.34
25.86
24.56
Tax Rate
33.25%
18.25%
35.73%
35.09%
32.28%
31.84%
31.16%
22.27%
35.45%
30.04%
33.35%
PAT
13.69
30.26
72.74
61.80
28.93
37.18
38.54
68.53
38.09
48.71
44.64
PAT before Minority Interest
11.73
35.12
78.26
66.45
32.42
54.15
58.99
86.30
47.97
60.22
49.10
Minority Interest
-1.96
-4.86
-5.52
-4.65
-3.49
-16.97
-20.45
-17.77
-9.88
-11.51
-4.46
PAT Margin
1.03%
2.00%
4.15%
4.07%
2.39%
2.45%
2.48%
4.59%
2.61%
3.43%
3.70%
PAT Growth
-61.02%
-58.40%
17.70%
113.62%
-22.19%
-3.53%
-43.76%
79.92%
-21.80%
9.12%
 
EPS
0.56
1.24
2.98
2.53
1.18
1.52
1.58
2.80
1.56
1.99
1.83

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
595.63
592.91
544.42
383.00
347.30
323.42
308.90
262.19
239.22
205.64
Share Capital
24.45
24.45
19.87
19.87
19.87
19.87
19.87
19.87
19.87
19.87
Total Reserves
571.18
568.46
524.55
363.12
327.43
303.55
289.03
242.32
219.35
185.77
Non-Current Liabilities
132.51
192.09
198.33
202.04
197.08
291.37
247.94
315.80
319.56
294.39
Secured Loans
16.09
47.45
98.57
120.29
146.21
151.35
165.20
205.27
193.08
179.41
Unsecured Loans
0.00
0.00
0.00
0.00
9.68
16.13
4.37
35.06
69.29
75.31
Long Term Provisions
110.57
133.51
85.30
60.23
7.32
82.12
25.46
23.43
17.44
4.06
Current Liabilities
236.78
466.05
431.82
336.44
452.95
376.51
448.48
474.49
394.94
352.06
Trade Payables
143.58
207.73
181.69
166.83
194.42
192.55
195.09
193.48
203.29
193.69
Other Current Liabilities
56.89
95.37
95.87
101.67
114.02
120.23
139.82
144.24
99.57
80.95
Short Term Borrowings
33.18
88.88
74.17
60.65
67.60
42.36
65.38
70.33
35.22
32.28
Short Term Provisions
3.13
74.07
80.09
7.30
76.91
21.37
48.19
66.45
56.86
45.13
Total Liabilities
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
890.30
Net Block
486.80
532.73
549.29
476.53
599.63
584.15
601.79
609.43
546.41
469.54
Gross Block
865.37
821.30
747.61
554.68
1,162.10
1,055.83
960.00
902.44
781.25
664.43
Accumulated Depreciation
378.57
288.57
198.32
78.15
562.47
471.67
358.21
293.01
234.84
194.89
Non Current Assets
603.85
677.78
663.19
663.19
654.31
731.45
708.32
702.96
660.63
544.84
Capital Work in Progress
2.71
9.93
25.09
22.60
40.49
63.19
75.36
31.96
46.10
23.97
Non Current Investment
0.00
0.00
0.00
102.26
0.85
1.18
0.98
29.52
29.52
29.52
Long Term Loans & Adv.
113.97
133.93
88.02
61.48
12.63
82.30
29.63
31.56
38.20
21.34
Other Non Current Assets
0.37
1.19
0.78
0.32
0.71
0.63
0.57
0.50
0.40
0.48
Current Assets
387.26
597.61
531.97
274.65
454.62
358.45
375.52
410.26
343.95
345.47
Current Investments
0.00
0.00
0.00
0.75
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
114.51
112.05
100.80
83.83
99.12
100.40
93.58
81.37
60.70
75.19
Sundry Debtors
194.11
268.29
257.96
154.77
215.26
189.19
208.18
227.45
175.19
161.77
Cash & Bank
62.21
123.69
84.15
2.61
36.29
17.98
2.82
2.54
12.30
11.90
Other Current Assets
16.42
16.71
13.00
20.37
103.94
50.88
70.93
98.90
95.75
96.61
Short Term Loans & Adv.
6.66
76.87
76.06
12.32
78.04
30.05
58.79
75.04
70.85
79.31
Net Current Assets
150.48
131.56
100.15
-61.80
1.67
-18.06
-72.96
-64.23
-50.99
-6.59
Total Assets
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
890.31

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
124.37
183.79
177.55
161.94
131.47
198.63
163.41
99.19
180.84
81.13
PBT
42.96
121.79
102.38
47.86
79.45
85.71
111.04
74.31
86.08
73.65
Adjustment
98.58
102.10
114.14
98.92
116.38
131.77
74.22
96.73
83.05
65.24
Changes in Working Capital
3.07
9.09
6.03
39.19
-35.75
7.25
4.53
-56.75
35.35
-48.24
Cash after chg. in Working capital
144.61
232.97
222.56
185.97
160.08
224.72
189.79
114.29
204.48
90.65
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-20.24
-49.18
-45.02
-24.03
-28.62
-26.09
-26.38
-15.10
-23.65
-9.53
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
-33.58
16.40
-122.32
-63.73
-78.71
-81.32
-41.59
-96.17
-138.88
-54.07
Net Fixed Assets
-31.04
-49.94
-190.35
389.78
-72.56
-65.25
-84.04
-81.15
-108.88
-39.22
Net Investments
0.00
0.00
28.63
1.55
0.20
-0.85
34.14
-0.89
0.00
3.46
Others
-2.54
66.34
39.40
-455.06
-6.35
-15.22
8.31
-14.13
-30.00
-18.31
Cash from Financing Activity
-151.99
-85.42
-54.65
-100.18
-34.71
-102.50
-121.88
-12.57
-42.22
-21.07
Net Cash Inflow / Outflow
-61.20
114.77
0.57
-1.97
18.05
14.82
-0.05
-9.55
-0.27
5.99
Opening Cash & Equivalents
122.12
7.35
2.61
4.57
16.42
1.60
1.66
11.21
11.48
5.88
Closing Cash & Equivalent
60.92
122.12
7.35
2.61
34.47
16.42
1.60
1.66
11.21
11.87

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
24.36
24.25
27.39
19.27
17.48
16.27
15.54
13.19
12.04
10.35
ROA
3.10%
6.34%
6.23%
3.17%
4.93%
5.43%
7.86%
4.53%
6.36%
6.12%
ROE
5.91%
13.76%
14.33%
8.88%
16.15%
18.66%
30.22%
19.13%
27.07%
25.72%
ROCE
7.29%
17.63%
17.58%
11.36%
17.51%
18.46%
22.73%
18.19%
23.03%
22.33%
Fixed Asset Turnover
1.79
2.24
2.40
1.61
1.54
1.74
1.80
1.95
2.18
2.11
Receivable days
55.87
54.76
48.27
48.89
43.09
41.39
47.43
44.69
39.02
34.59
Inventory Days
27.37
22.15
21.60
24.17
21.26
20.21
19.05
15.77
15.74
17.10
Payable days
44.77
44.46
46.36
59.41
50.87
50.40
52.41
54.93
57.94
56.25
Cash Conversion Cycle
38.47
32.44
23.51
13.64
13.48
11.19
14.06
5.53
-3.19
-4.56
Total Debt/Equity
0.12
0.32
0.43
0.65
0.88
0.90
1.11
1.56
1.49
1.67
Interest Cover
5.32
8.83
5.77
2.90
3.50
3.75
3.83
2.81
2.87
2.69

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.