Jupiter Wagons, 533272, JWL Share Price, Rating, Research, Analysis, Fundamental & Historical Data

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

28,120.49
84.81
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

28,245.20
0.09%
17.40

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

31.01
57.15
27.59

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
84.43
18.84

PAT CAGR (%)

10 Years
5 Years
3 Years

-
7.17
31.27

P:E (Median)

8 Years
5 Years
3 Years

62.47
65.29
65.29

P:BV (Average)

8 Years
5 Years
3 Years

7.65
8.69
8.69

EV:EBITDA (Average)

8 Years
5 Years
3 Years

29.99
34.36
34.36

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var%
Net Sales 1,112.93 711.70 56.38% 895.84 644.43 39.01% 879.30 416.72 111.00% 753.19 295.40 154.97%
Expenses 965.21 618.67 56.01% 771.04 563.74 36.77% 758.13 366.77 106.70% 655.85 265.13 147.37%
EBITDA 147.72 93.03 58.79% 124.80 80.70 54.65% 121.17 49.94 142.63% 97.34 30.27 221.57%
EBIDTM 13.27% 13.07% 13.93% 12.52% 13.78% 11.98% 12.92% 10.25%
Other Income 8.41 1.01 732.67% 4.97 1.92 158.85% 5.38 0.99 443.43% 2.22 1.17 89.74%
Interest 10.57 8.72 21.22% 11.46 7.43 54.24% 10.42 7.15 45.73% 8.37 5.58 50.00%
Depreciation 7.02 6.19 13.41% 6.84 6.14 11.40% 7.12 6.58 8.21% 6.54 6.03 8.46%
PBT 138.55 79.13 75.09% 111.47 69.04 61.46% 109.02 37.20 193.06% 84.65 19.83 326.88%
Tax 34.33 38.35 -10.48% 28.08 22.66 23.92% 27.44 12.39 121.47% 21.05 6.42 227.88%
PAT 104.22 40.78 155.57% 83.40 46.38 79.82% 81.58 24.80 228.95% 63.60 13.41 374.27%
PATM 9.36% 5.73% 9.31% 7.20% 9.28% 5.95% 8.44% 4.54%
EPS 2.53 0.99 155.56% 2.02 1.12 80.36% 1.98 0.60 230.00% 1.54 0.33 366.67%

Description Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var%
Net Sales 1,115.41 711.70 56.72% 895.84 644.43 39.01% 879.30 416.72 111.00% 753.19 295.40 154.97%
Expenses 968.03 619.48 56.26% 771.47 564.28 36.72% 758.61 367.08 106.66% 656.38 265.35 147.36%
EBITDA 147.38 92.23 59.80% 124.37 80.15 55.17% 120.69 49.64 143.13% 96.81 30.05 222.16%
EBIDTM 13.21% 12.96% 13.88% 12.44% 13.73% 11.91% 12.85% 10.17%
Other Income 11.57 1.01 1,045.54% 4.97 1.92 158.85% 5.79 0.99 484.85% 2.22 1.17 89.74%
Interest 10.76 8.72 23.39% 11.46 7.43 54.24% 10.42 7.15 45.73% 8.37 5.58 50.00%
Depreciation 7.63 6.19 23.26% 6.85 6.15 11.38% 7.13 6.59 8.19% 6.55 6.04 8.44%
PBT 140.56 78.32 79.47% 111.03 68.48 62.13% 108.93 36.89 195.28% 84.11 19.60 329.13%
Tax 34.33 38.35 -10.48% 28.08 22.66 23.92% 27.44 12.39 121.47% 21.05 6.42 227.88%
PAT 106.23 39.97 165.77% 82.95 45.82 81.03% 81.49 24.49 232.75% 63.06 13.19 378.09%
PATM 9.52% 5.62% 9.26% 7.11% 9.27% 5.88% 8.37% 4.46%
EPS 2.55 1.01 152.48% 1.98 1.15 72.17% 2.05 0.62 230.65% 1.57 0.33 375.76%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 3,641.26 2,068.25 1,178.35 995.75 125.74 215.80 97.17 105.34 108.16 118.44 138.86 Net Sales Growth 76.06% 75.52% 18.34% 691.91% -41.73% 122.09% -7.76% -2.61% -8.68% -14.71% Cost Of Goods Sold 2,828.38 1,574.47 896.85 741.62 99.82 177.94 77.84 84.63 84.41 105.54 132.41 Gross Profit 812.88 493.78 281.51 254.13 25.92 37.86 19.32 20.70 23.75 12.91 6.44 GP Margin 22.32% 23.87% 23.89% 25.52% 20.61% 17.54% 19.88% 19.65% 21.96% 10.90% 4.64% Total Expenditure 3,150.23 1,814.31 1,064.21 889.42 123.66 203.90 97.11 103.72 121.01 139.37 160.12 Power & Fuel Cost - 33.51 25.18 23.70 2.21 2.59 1.51 1.72 1.96 1.85 1.96 % Of Sales - 1.62% 2.14% 2.38% 1.76% 1.20% 1.55% 1.63% 1.81% 1.56% 1.41% Employee Cost - 41.17 33.80 26.20 9.02 6.79 4.95 5.84 7.21 8.53 10.52 % Of Sales - 1.99% 2.87% 2.63% 7.17% 3.15% 5.09% 5.54% 6.67% 7.20% 7.58% Manufacturing Exp. - 117.96 76.63 66.00 7.44 11.11 5.68 6.46 6.29 6.04 6.23 % Of Sales - 5.70% 6.50% 6.63% 5.92% 5.15% 5.85% 6.13% 5.82% 5.10% 4.49% General & Admin Exp. - 29.22 17.78 17.38 3.78 4.15 3.92 3.54 4.04 12.15 4.33 % Of Sales - 1.41% 1.51% 1.75% 3.01% 1.92% 4.03% 3.36% 3.74% 10.26% 3.12% Selling & Distn. Exp. - 6.39 10.73 10.26 0.10 0.49 0.45 0.61 1.89 4.27 1.88 % Of Sales - 0.31% 0.91% 1.03% 0.08% 0.23% 0.46% 0.58% 1.75% 3.61% 1.35% Miscellaneous Exp. - 11.59 3.25 4.24 1.28 0.83 2.76 0.92 15.21 1.00 1.88 % Of Sales - 0.56% 0.28% 0.43% 1.02% 0.38% 2.84% 0.87% 14.06% 0.84% 2.01% EBITDA 491.03 253.94 114.14 106.33 2.08 11.90 0.06 1.62 -12.85 -20.93 -21.26 EBITDA Margin 13.49% 12.28% 9.69% 10.68% 1.65% 5.51% 0.06% 1.54% -11.88% -17.67% -15.31% Other Income 20.98 5.09 3.39 1.83 3.29 0.76 1.16 0.44 1.13 2.40 2.69 Interest 40.82 28.89 18.17 21.12 6.17 22.14 27.78 27.30 20.95 21.57 19.10 Depreciation 27.52 24.94 23.35 21.14 8.32 10.38 10.35 10.36 14.51 20.26 30.06 PBT 443.69 205.19 76.02 65.90 -9.11 -19.86 -36.91 -35.60 -47.19 -60.36 -67.73 Tax 110.90 79.82 25.99 12.40 -2.42 0.00 0.00 0.00 3.90 -20.81 2.70 Tax Rate 24.99% 38.90% 34.19% 18.82% 94.53% 0.00% 0.00% 0.00% -3.87% 16.87% -3.99% PAT 332.80 125.38 50.03 53.50 -0.14 88.67 -36.91 -35.60 -104.76 -102.55 -70.43 PAT before Minority Interest 332.80 125.38 50.03 53.50 -0.14 88.67 -36.91 -35.60 -104.76 -102.55 -70.43 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 9.14% 6.06% 4.25% 5.37% -0.11% 41.09% -37.98% -33.80% -96.86% -86.58% -50.72% PAT Growth 165.45% 150.61% -6.49% - - - - - - - EPS 8.07 3.04 1.21 1.30 0.00 2.15 -0.90 -0.86 -2.54 -2.49 -1.71

Description TTM Mar 23 Mar 22 Mar 21
Net Sales 3,643.74 2,068.25 1,178.35 995.75 Net Sales Growth 76.18% 75.52% 18.34% Cost Of Goods Sold 2,829.00 1,574.47 896.85 741.62 Gross Profit 814.74 493.78 281.51 254.13 GP Margin 22.36% 23.87% 23.89% 25.52% Total Expenditure 3,154.49 1,816.18 1,064.25 889.42 Power & Fuel Cost - 33.51 25.18 23.70 % Of Sales - 1.62% 2.14% 2.38% Employee Cost - 41.95 33.83 26.20 % Of Sales - 2.03% 2.87% 2.63% Manufacturing Exp. - 118.02 76.63 66.00 % Of Sales - 5.71% 6.50% 6.63% General & Admin Exp. - 29.58 17.78 17.38 % Of Sales - 1.43% 1.51% 1.75% Selling & Distn. Exp. - 7.05 10.73 10.26 % Of Sales - 0.34% 0.91% 1.03% Miscellaneous Exp. - 11.60 3.26 4.24 % Of Sales - 0.56% 0.28% 0.43% EBITDA 489.25 252.07 114.10 106.33 EBITDA Margin 13.43% 12.19% 9.68% 10.68% Other Income 24.55 5.09 3.39 1.83 Interest 41.01 28.89 18.17 21.12 Depreciation 28.16 24.98 23.38 21.18 PBT 444.63 203.29 75.95 65.86 Tax 110.90 79.82 25.99 12.40 Tax Rate 24.94% 39.26% 34.22% 18.83% PAT 333.73 120.79 49.67 53.40 PAT before Minority Interest 334.26 120.68 49.65 53.40 Minority Interest 0.53 0.11 0.02 0.00 PAT Margin 9.16% 5.84% 4.22% 5.36% PAT Growth 170.29% 143.19% -6.99% EPS 8.09 2.93 1.20 1.30

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 808.60 683.32 633.27 95.44 95.86 -67.18 -30.32 11.86 112.63 206.17 Share Capital 387.45 387.45 387.45 89.48 89.48 54.94 54.94 67.94 63.94 54.94 Total Reserves 421.15 295.87 245.83 5.96 6.37 -122.12 -85.26 -56.08 48.68 151.23 Non-Current Liabilities 53.67 3.83 -17.04 28.63 62.89 39.98 76.62 85.99 87.14 76.17 Secured Loans 18.79 27.50 32.67 18.54 20.36 0.00 43.34 61.74 68.88 54.98 Unsecured Loans 0.00 0.00 0.00 8.36 13.67 5.71 0.00 0.00 0.00 0.00 Long Term Provisions 4.44 3.01 2.97 1.25 0.24 0.34 0.33 0.00 0.00 0.00 Current Liabilities 776.51 358.57 321.90 75.82 56.66 242.55 185.57 137.66 129.61 141.12 Trade Payables 198.10 143.67 141.50 34.41 25.30 25.59 35.50 34.78 36.81 32.41 Other Current Liabilities 297.64 110.02 78.74 19.06 15.52 160.78 100.78 60.16 33.58 37.22 Short Term Borrowings 259.15 96.50 93.08 20.84 4.63 45.21 39.71 39.53 49.34 66.30 Short Term Provisions 21.61 8.38 8.57 1.52 11.21 10.97 9.59 3.19 9.89 5.18 Total Liabilities 1,638.78 1,045.72 938.13 199.89 215.41 215.35 231.87 235.51 329.38 423.46 Net Block 462.59 425.74 416.24 111.05 112.97 134.53 144.68 158.52 214.96 289.30 Gross Block 576.99 517.45 484.87 146.36 139.97 155.22 155.04 366.03 366.01 357.13 Accumulated Depreciation 114.39 91.71 68.63 35.31 27.00 20.69 10.36 102.52 88.05 67.83 Non Current Assets 549.76 476.63 451.73 119.45 141.62 164.72 174.88 180.27 256.08 308.87 Capital Work in Progress 26.34 22.20 20.72 5.75 0.13 1.98 1.99 2.00 13.82 14.26 Non Current Investment 16.45 10.04 3.89 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 10.33 10.47 7.50 2.59 28.45 28.20 28.20 19.10 26.65 5.30 Other Non Current Assets 34.05 8.17 3.38 0.06 0.07 0.01 0.01 0.64 0.66 0.00 Current Assets 1,089.01 569.09 485.71 80.44 73.78 50.63 57.00 55.24 73.30 114.59 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 491.23 319.43 244.30 47.57 14.44 9.27 6.97 9.80 16.57 37.62 Sundry Debtors 213.27 70.97 72.12 11.11 17.75 6.85 15.70 12.34 16.04 23.52 Cash & Bank 166.07 68.88 71.36 4.50 23.90 4.41 1.68 0.05 4.69 11.30 Other Current Assets 218.44 23.68 13.35 5.09 17.69 30.10 32.64 33.06 36.01 42.14 Short Term Loans & Adv. 175.37 86.12 84.59 12.17 10.83 22.81 27.51 21.65 32.65 38.57 Net Current Assets 312.51 210.52 163.81 4.62 17.12 -191.92 -128.58 -82.42 -56.32 -26.53 Total Assets 1,638.77 1,045.72 937.44 199.89 215.40 215.35 231.88 235.51 329.38 423.46

Description Mar 23 Mar 22 Mar 21
Shareholder's Funds 803.38 682.69 633.00 Share Capital 387.45 387.45 387.45 Total Reserves 415.94 295.25 245.55 Non-Current Liabilities 53.67 3.83 -17.04 Secured Loans 18.79 27.50 32.67 Unsecured Loans 0.00 0.00 0.00 Long Term Provisions 4.44 3.01 2.97 Current Liabilities 776.92 358.61 321.90 Trade Payables 198.10 143.69 141.50 Other Current Liabilities 298.06 110.02 78.74 Short Term Borrowings 259.15 96.53 93.08 Short Term Provisions 21.61 8.38 8.57 Total Liabilities 1,634.03 1,045.31 938.05 Net Block 464.46 427.64 418.17 Gross Block 578.98 519.44 486.86 Accumulated Depreciation 114.52 91.80 68.69 Non Current Assets 550.79 476.73 451.80 Capital Work in Progress 27.48 22.20 20.72 Non Current Investment 11.32 8.02 2.03 Long Term Loans & Adv. 12.78 10.50 7.50 Other Non Current Assets 34.75 8.37 3.38 Current Assets 1,083.24 568.58 485.56 Current Investments 0.00 0.00 0.00 Inventories 491.23 319.43 244.30 Sundry Debtors 213.27 70.99 72.12 Cash & Bank 167.39 68.90 71.36 Other Current Assets 211.35 23.17 13.19 Short Term Loans & Adv. 175.65 86.10 84.59 Net Current Assets 306.32 209.96 163.66 Total Assets 1,634.03 1,045.31 937.36

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity 72.90 59.51 67.38 -14.75 9.22 -0.75 5.66 4.43 8.85 70.63 PBT 205.19 76.02 65.90 -2.56 88.67 -36.91 -35.60 -100.86 -123.36 -67.73 Adjustment 51.47 38.74 43.18 4.98 -76.38 39.55 37.95 103.11 104.31 49.02 Changes in Working Capital -174.41 -53.67 -38.38 -17.08 -2.97 -3.36 3.45 2.25 29.61 89.82 Cash after chg. in Working capital 82.25 61.09 70.70 -14.66 9.32 -0.73 5.80 4.50 10.56 71.11 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -9.35 -1.58 -3.33 -0.09 -0.10 -0.02 -0.14 -0.07 -1.71 -0.48 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 -118.99 -49.11 -60.20 -12.54 -1.10 0.06 0.04 0.05 -8.51 -47.63 Net Fixed Assets -63.68 -34.06 -353.48 -12.01 17.10 -0.17 211.00 11.80 -8.44 -12.31 Net Investments -6.41 -6.15 -3.89 0.00 0.00 0.00 0.00 0.00 0.00 0.60 Others -48.90 -8.90 297.17 -0.53 -18.20 0.23 -210.96 -11.75 -0.07 -35.92 Cash from Financing Activity 121.22 -16.76 22.39 7.08 11.56 3.60 -5.33 -9.12 -6.96 -45.68 Net Cash Inflow / Outflow 75.13 -6.36 29.57 -20.21 19.69 2.91 0.38 -4.64 -6.61 -22.68 Opening Cash & Equivalents 40.69 47.05 17.48 23.03 3.34 0.43 0.05 4.69 11.30 33.98 Closing Cash & Equivalent 115.82 40.69 47.05 2.82 23.03 3.34 0.43 0.05 4.69 11.30

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

Financial Ratios

Standalone /

Consolidated

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 20.87 17.64 16.34 10.67 10.71 -12.23 -5.52 -0.21 18.86 37.52 ROA 9.34% 5.04% 9.40% -0.07% 41.17% -16.51% -15.23% -37.09% -27.24% -13.45% ROE 16.81% 7.60% 14.68% -0.15% 618.41% 0.00% 0.00% -204.43% -66.20% -29.33% ROCE 24.40% 11.83% 19.00% 2.56% 91.45% -7.69% -5.69% -38.81% -34.26% -12.49% Fixed Asset Turnover 3.78 2.35 3.15 0.88 1.46 0.64 0.58 0.41 0.42 0.52 Receivable days 25.08 22.16 15.25 41.88 20.80 41.30 33.99 34.78 47.38 167.63 Inventory Days 71.53 87.31 53.49 90.01 20.05 29.74 20.33 32.32 64.90 103.02 Payable days 39.62 58.03 43.29 85.71 44.32 110.24 117.18 121.53 86.37 147.24 Cash Conversion Cycle 57.00 51.44 25.46 46.17 -3.47 -39.20 -62.85 -54.43 25.91 123.41 Total Debt/Equity 0.36 0.20 0.22 0.52 0.43 -2.56 -5.37 12.43 1.24 0.66 Interest Cover 8.10 5.18 4.12 0.59 5.00 -0.33 -0.30 -3.81 -4.72 -2.55

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

Top Investors:

gothic corporation

atyant capital india fund - i

vanderbilt university

the duke endowment

gothic hsp corporation

Annual Reports:

News Update:

Copthall Mauritius Investment buys Jupiter Wagons’ shares for Rs 214 crore
26th Jun 2024, 15:56 PM

Copthall Mauritius Investment has acquired 32.79 lakh shares at an average price of Rs 652 each
Read More
Jupiter Wagons’ arm gets ARAI approval from Automotive Research Association of India
30th May 2024, 10:30 AM

With this, JEM is now equipped to start the commercial production of Battery Operated Light Commercial Vehicles with pay load of 1 ton under Brand Name JEM TEZ
Read More
Jupiter Wagons - Quarterly Results
8th May 2024, 00:04 AM

Read More

Jupiter Wagons Ltd.

Auto Ancillary

BSE: 533272 | NSE: JWL

Stock Summary

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores /

Results Balance Sheet

Standalone Figures in Rs. Crores /

Cash Flow

Standalone Figures in Rs. Crores /

Financial Ratios

Standalone /

Top Investors:

Annual Reports:

News Update:

Jupiter Wagons Ltd.

Auto Ancillary

BSE: 533272 | NSE: JWL

Stock Summary

Shareholding Pattern

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores /

Results Balance Sheet

Standalone Figures in Rs. Crores /

Cash Flow

Standalone Figures in Rs. Crores /

Financial Ratios

Standalone /

Top Investors:

Annual Reports:

News Update: