Nifty
Sensex
:
:
22795.90
75311.06
-117.25 (-0.51%)
-424.90 (-0.56%)

Auto Ancillary

Rating :
N/A

BSE: 533272 | NSE: JWL

352.40
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  360.05
  •  362.00
  •  350.10
  •  356.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1877609
  •  6654.29
  •  748.10
  •  290.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 13,412.02
  • 34.91
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 12,876.69
  • 0.19%
  • 5.05

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 68.11%
  • 1.04%
  • 12.77%
  • FII
  • DII
  • Others
  • 3.44%
  • 1.31%
  • 13.33%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 40.86
  • 96.04
  • 45.69

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 198.27
  • 33.80

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 88.29

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 62.86
  • 62.86
  • 62.86

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.73
  • 8.73
  • 8.73

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 35.30
  • 35.30
  • 35.30

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
8.24
11.13
14.56
16.63
P/E Ratio
57.3
42.41
32.44
28.39
Revenue
3622
4742
5843
6605
EBITDA
489
684
881
1041
Net Income
332
470
615
700
ROA
15
P/Bk Ratio
12.04
6.85
5.79
4.95
ROE
27.41
18.69
18.39
18.14
FCFF
-173.98
-119.8
132.63
36.74
FCFF Yield
-0.89
-0.62
0.68
0.19

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
1,029.83
895.84
14.96%
1,009.04
879.30
14.75%
879.86
753.19
16.82%
1,115.41
711.70
56.72%
Expenses
881.18
771.47
14.22%
869.59
758.61
14.63%
743.17
656.38
13.22%
968.03
619.48
56.26%
EBITDA
148.66
124.37
19.53%
139.45
120.69
15.54%
136.69
96.81
41.19%
147.38
92.23
59.80%
EBIDTM
14.44%
13.88%
13.82%
13.73%
15.54%
12.85%
13.21%
12.96%
Other Income
14.82
4.97
198.19%
9.71
5.79
67.70%
7.85
2.22
253.60%
11.57
1.01
1,045.54%
Interest
14.47
11.46
26.27%
16.68
10.42
60.08%
12.63
8.37
50.90%
10.76
8.72
23.39%
Depreciation
13.53
6.85
97.52%
12.77
7.13
79.10%
12.46
6.55
90.23%
7.63
6.19
23.26%
PBT
135.49
111.03
22.03%
119.71
108.93
9.90%
119.45
84.11
42.02%
140.56
78.32
79.47%
Tax
33.17
28.08
18.13%
29.82
27.44
8.67%
27.76
21.05
31.88%
34.33
38.35
-10.48%
PAT
102.32
82.95
23.35%
89.90
81.49
10.32%
91.69
63.06
45.40%
106.23
39.97
165.77%
PATM
9.94%
9.26%
8.91%
9.27%
10.42%
8.37%
9.52%
5.62%
EPS
2.29
1.98
15.66%
2.11
2.05
2.93%
2.23
1.57
42.04%
2.55
1.01
152.48%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Net Sales
4,034.14
3,643.73
2,068.25
1,178.35
995.75
Net Sales Growth
24.51%
76.17%
75.52%
18.34%
 
Cost Of Goods Sold
3,068.25
2,829.00
1,574.47
896.85
741.62
Gross Profit
965.89
814.74
493.78
281.51
254.13
GP Margin
23.94%
22.36%
23.87%
23.89%
25.52%
Total Expenditure
3,461.97
3,154.49
1,816.18
1,064.25
889.42
Power & Fuel Cost
-
47.94
33.51
25.18
23.70
% Of Sales
-
1.32%
1.62%
2.14%
2.38%
Employee Cost
-
51.41
41.95
33.83
26.20
% Of Sales
-
1.41%
2.03%
2.87%
2.63%
Manufacturing Exp.
-
164.21
118.02
76.63
66.00
% Of Sales
-
4.51%
5.71%
6.50%
6.63%
General & Admin Exp.
-
38.18
29.58
17.78
17.38
% Of Sales
-
1.05%
1.43%
1.51%
1.75%
Selling & Distn. Exp.
-
11.13
7.05
10.73
10.26
% Of Sales
-
0.31%
0.34%
0.91%
1.03%
Miscellaneous Exp.
-
12.61
11.60
3.26
4.24
% Of Sales
-
0.35%
0.56%
0.28%
0.43%
EBITDA
572.18
489.24
252.07
114.10
106.33
EBITDA Margin
14.18%
13.43%
12.19%
9.68%
10.68%
Other Income
43.95
24.55
5.09
3.39
1.83
Interest
54.54
41.00
28.89
18.17
21.12
Depreciation
46.39
28.16
24.98
23.38
21.18
PBT
515.21
444.63
203.29
75.95
65.86
Tax
125.08
110.89
79.82
25.99
12.40
Tax Rate
24.28%
24.94%
39.26%
34.22%
18.83%
PAT
390.14
331.56
120.79
49.67
53.40
PAT before Minority Interest
392.01
331.02
120.68
49.65
53.40
Minority Interest
1.87
0.54
0.11
0.02
0.00
PAT Margin
9.67%
9.10%
5.84%
4.22%
5.36%
PAT Growth
45.86%
174.49%
143.19%
-6.99%
 
EPS
9.19
7.81
2.85
1.17
1.26

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Shareholder's Funds
1,616.16
803.38
682.69
633.00
Share Capital
412.29
387.45
387.45
387.45
Total Reserves
1,203.86
415.94
295.25
245.55
Non-Current Liabilities
53.79
53.67
3.83
-17.04
Secured Loans
7.64
18.79
27.50
32.67
Unsecured Loans
0.00
0.00
0.00
0.00
Long Term Provisions
3.65
4.44
3.01
2.97
Current Liabilities
1,254.61
776.92
358.61
321.90
Trade Payables
553.04
198.10
143.69
141.50
Other Current Liabilities
347.48
298.06
110.02
78.74
Short Term Borrowings
325.02
259.15
96.53
93.08
Short Term Provisions
29.07
21.61
8.38
8.57
Total Liabilities
2,939.98
1,634.03
1,045.31
938.05
Net Block
830.96
464.46
427.64
418.17
Gross Block
1,031.56
578.98
519.44
486.86
Accumulated Depreciation
200.60
114.52
91.80
68.69
Non Current Assets
976.85
550.23
476.73
451.80
Capital Work in Progress
53.77
27.48
22.20
20.72
Non Current Investment
39.53
11.32
8.02
2.03
Long Term Loans & Adv.
32.09
12.92
10.50
7.50
Other Non Current Assets
20.49
34.05
8.37
3.38
Current Assets
1,963.13
1,083.81
568.58
485.56
Current Investments
53.33
0.00
0.00
0.00
Inventories
983.50
491.23
319.43
244.30
Sundry Debtors
490.80
213.27
70.99
72.12
Cash & Bank
212.96
167.39
68.90
71.36
Other Current Assets
222.55
36.24
23.17
13.19
Short Term Loans & Adv.
207.81
175.67
86.10
84.59
Net Current Assets
708.52
306.89
209.96
163.66
Total Assets
2,939.98
1,634.04
1,045.31
937.36

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Cash From Operating Activity
-19.10
77.65
59.52
67.38
PBT
444.63
203.29
75.95
65.86
Adjustment
54.72
51.51
38.77
43.21
Changes in Working Capital
-409.90
-167.79
-53.63
-38.37
Cash after chg. in Working capital
89.46
87.00
61.10
70.70
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-108.56
-9.35
-1.58
-3.33
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-464.62
-122.44
-49.11
-60.20
Net Fixed Assets
-85.17
-63.68
-34.06
Net Investments
-435.79
-6.41
-6.15
Others
56.34
-52.35
-8.90
Cash from Financing Activity
488.92
121.22
-16.76
22.39
Net Cash Inflow / Outflow
5.20
76.43
-6.35
29.57
Opening Cash & Equivalents
117.13
40.70
47.05
17.48
Closing Cash & Equivalent
122.52
117.13
40.70
47.05

Financial Ratios

Standalone /

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

News Update:


  • Jupiter Wagons gets LoA worth Rs 600 crore
    12th Feb 2025, 09:14 AM

    The LoA is for manufacture and supply of BCFCM RAKES WAGON WITH BVCM WAGON

    Read More
  • Jupiter Wagons - Quarterly Results
    29th Jan 2025, 15:04 PM

    Read More
  • Jupiter Wagons increases stake in Jupiter Electric Mobility
    31st Dec 2024, 15:44 PM

    The increase in shareholding was consequent to issuance of additional equity shares on preferential basis and transfer of Equity Shares to the Company

    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.