Jamna Auto Industries Ltd

Jamna Auto Industries Ltd

₹ 133 -1.66%
04 Mar 4:01 p.m.
About

Incorporated in 1954, Jamna Auto Industries Limited is a suspension manufacturer and supplier for all segments of commercial vehicles[1]

Key Points

Business Overview:[1]
Company offers a complete line of suspension solutions for Indian commercial vehicles ranging from tippers, tractors, trailers, ICVs, and Buses.
It caters to OEM, after-market, and overseas markets

  • Market Cap 5,324 Cr.
  • Current Price 133
  • High / Low 138 / 94.2
  • Stock P/E 22.5
  • Book Value 21.5
  • Dividend Yield 1.42 %
  • ROCE 26.1 %
  • ROE 21.7 %
  • Face Value 1.00

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Company has been maintaining a healthy dividend payout of 44.3%
  • Company's working capital requirements have reduced from 57.0 days to 32.4 days

Cons

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
333 472 290 328 437 594 535 531 560 605 559 588 593
285 402 258 288 382 515 480 478 504 530 490 511 512
Operating Profit 48 70 33 40 55 79 55 52 57 75 69 77 82
OPM % 14% 15% 11% 12% 12% 13% 10% 10% 10% 12% 12% 13% 14%
3 5 2 2 0 1 2 7 1 3 1 34 1
Interest 1 1 1 0 0 1 0 0 0 -0 -2 -2 -1
Depreciation 9 9 8 9 8 10 10 10 9 10 10 10 11
Profit before tax 41 64 26 33 46 69 47 49 48 69 62 103 73
Tax % 25% 25% 25% 26% 26% 25% 26% 26% 26% 26% 26% 17% 25%
31 49 19 25 34 52 35 36 36 51 46 85 55
EPS in Rs 0.77 1.22 0.49 0.62 0.86 1.31 0.87 0.91 0.89 1.28 1.16 2.13 1.37
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
967 840 716 979 1,092 1,082 1,609 2,046 1,059 1,053 1,649 2,232 2,346
893 782 707 918 981 934 1,417 1,811 958 924 1,442 1,992 2,043
Operating Profit 74 59 9 62 110 148 192 234 101 129 207 240 303
OPM % 8% 7% 1% 6% 10% 14% 12% 11% 10% 12% 13% 11% 13%
25 25 50 24 41 42 41 38 22 15 6 14 39
Interest 16 22 21 17 14 13 18 25 15 7 4 3 -5
Depreciation 32 28 25 29 44 46 39 44 39 34 35 38 41
Profit before tax 52 34 13 40 93 131 175 203 69 103 175 213 306
Tax % 17% 13% -8% 26% 23% 21% 28% 31% 30% 25% 25% 26%
43 29 14 29 72 104 125 140 48 77 130 158 237
EPS in Rs 1.09 0.74 0.36 0.74 1.82 2.61 3.15 3.51 1.20 1.93 3.27 3.96 5.94
Dividend Payout % 32% 27% 28% 30% 30% 27% 27% 27% 33% 39% 46% 48%
Compounded Sales Growth
10 Years: 10%
5 Years: 7%
3 Years: 28%
TTM: 6%
Compounded Profit Growth
10 Years: 18%
5 Years: 5%
3 Years: 49%
TTM: 49%
Stock Price CAGR
10 Years: 36%
5 Years: 17%
3 Years: 24%
1 Year: 31%
Return on Equity
10 Years: 21%
5 Years: 19%
3 Years: 19%
Last Year: 22%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 39 40 40 40 40 40 40 40 40 40 40 40 40
Reserves 114 134 143 159 206 295 387 475 482 549 643 732 819
Preference Capital 4 4 2 0 0 0 0 0 0 0 0 0
156 133 106 64 15 71 60 2 139 122 174 24 61
262 238 213 210 207 127 247 443 116 278 295 238 286
Total Liabilities 571 544 501 473 468 533 734 959 777 989 1,152 1,034 1,206
178 257 251 234 203 267 272 335 323 306 379 360 388
CWIP 83 9 1 7 56 8 31 39 127 128 38 42 37
Investments 22 22 21 21 15 26 13 19 38 49 75 78 78
288 256 229 211 194 232 418 565 288 506 660 554 703
Total Assets 571 544 501 473 468 533 734 959 777 989 1,152 1,034 1,206

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
49 50 31 54 89 42 82 261 5 87 5 338
-53 -5 24 1 -25 -43 -20 -115 -96 -19 -30 -96
2 -46 -52 -59 -65 4 -60 -134 72 -34 9 -217
Net Cash Flow -2 -1 3 -4 0 3 1 12 -18 35 -15 25

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 40 42 53 26 20 16 40 41 27 66 60 12
Inventory Days 58 70 56 44 42 49 52 54 67 109 100 75
Days Payable 115 129 134 92 62 36 55 91 20 99 64 33
Cash Conversion Cycle -17 -16 -25 -22 -1 30 36 5 74 77 96 54
Working Capital Days -15 -17 -18 -21 -16 18 31 10 47 62 76 32
ROCE % 25% 18% 6% 21% 41% 43% 43% 45% 14% 16% 23% 26%

Shareholding Pattern

Numbers in percentages

6 Recently
Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
50.00% 50.00% 50.00% 50.00% 49.98% 49.98% 49.98% 49.98% 49.96% 49.96% 49.96% 49.95%
6.74% 7.37% 7.36% 6.70% 5.55% 6.63% 7.08% 6.47% 6.24% 3.29% 5.79% 5.70%
8.77% 9.90% 11.56% 12.87% 13.55% 13.83% 13.38% 14.45% 15.13% 14.61% 12.28% 10.76%
34.49% 32.73% 31.08% 30.43% 30.92% 29.56% 29.57% 29.10% 28.67% 32.15% 31.98% 33.58%
No. of Shareholders 1,09,4361,15,1251,09,7241,08,1281,20,2701,18,4561,32,4761,28,7421,24,1401,40,1581,61,4391,74,252

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Concalls