Jamna Auto Industries Ltd

Jamna Auto Industries Ltd

₹ 127 -1.74%
24 Jun - close price
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 5,062 Cr.
  • Current Price 127
  • High / Low 144 / 101
  • Stock P/E 24.6
  • Book Value 22.6
  • Dividend Yield 1.50 %
  • ROCE 30.4 %
  • ROE 24.4 %
  • Face Value 1.00

Pros

  • Company has been maintaining a healthy dividend payout of 44.7%

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.

Peer comparison

Sector: Auto Ancillaries Industry: Auto Ancillaries

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
484 295 352 445 626 548 553 591 634 575 607 604 640
412 260 307 385 539 488 497 525 554 502 528 518 551
Operating Profit 72 35 44 60 87 60 56 66 79 73 79 86 89
OPM % 15% 12% 13% 13% 14% 11% 10% 11% 13% 13% 13% 14% 14%
3 0 2 1 1 2 7 1 2 1 1 1 1
Interest 2 1 1 0 1 1 1 1 1 0 1 1 1
Depreciation 10 8 9 9 11 10 10 10 11 11 11 12 10
Profit before tax 64 27 37 51 77 51 52 56 71 63 69 74 78
Tax % 25% 27% 27% 27% 26% 26% 28% 27% 26% 27% 27% 26% 30%
48 19 27 37 57 37 37 41 52 46 50 55 55
EPS in Rs 1.19 0.49 0.68 0.94 1.43 0.94 0.94 1.03 1.32 1.14 1.26 1.38 1.37
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
980 833 1,095 1,256 1,292 1,738 2,135 1,129 1,079 1,718 2,325 2,427
895 785 1,001 1,092 1,091 1,499 1,856 1,013 945 1,491 2,063 2,099
Operating Profit 86 49 95 164 201 239 279 116 134 227 262 327
OPM % 9% 6% 9% 13% 16% 14% 13% 10% 12% 13% 11% 13%
2 18 2 7 6 9 11 15 10 5 12 4
Interest 27 24 18 20 14 20 28 18 7 4 3 4
Depreciation 29 26 31 45 48 41 46 41 36 37 41 44
Profit before tax 32 17 47 105 145 186 216 72 101 191 229 283
Tax % 14% 17% 38% 32% 28% 33% 36% 33% 28% 26% 27% 27%
28 14 29 72 105 125 137 48 73 141 168 205
EPS in Rs 0.70 0.35 0.74 1.80 2.63 3.14 3.45 1.20 1.83 3.53 4.22 5.15
Dividend Payout % 28% 29% 30% 31% 27% 27% 28% 33% 41% 42% 45% 47%
Compounded Sales Growth
10 Years: 11%
5 Years: 3%
3 Years: 31%
TTM: 4%
Compounded Profit Growth
10 Years: 63%
5 Years: 8%
3 Years: 41%
TTM: 22%
Stock Price CAGR
10 Years: 27%
5 Years: 19%
3 Years: 15%
1 Year: 24%
Return on Equity
10 Years: 23%
5 Years: 19%
3 Years: 23%
Last Year: 24%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 40 40 40 40 40 40 40 40 40 40 40 40
Reserves 132 140 157 203 293 384 470 477 540 645 744 863
Preference Capital 4 2 0 0 0 0 0 0 0 0 0
166 125 64 16 73 63 4 152 125 191 30 170
264 234 234 225 155 303 554 121 292 317 246 277
Total Liabilities 601 539 495 484 561 789 1,067 790 998 1,193 1,060 1,350
265 259 242 211 281 301 373 369 351 436 434 468
CWIP 17 2 8 65 20 31 40 132 134 53 56 121
Investments 5 0 0 0 0 0 0 0 0 0 0 0
314 277 245 207 259 457 655 289 512 703 570 761
Total Assets 601 539 495 484 561 789 1,067 790 998 1,193 1,060 1,350

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
87 45 98 138 81 126 281 -1 100 1 344 90
-32 24 -22 -75 -83 -72 -130 -97 -18 -36 -88 -160
-55 -66 -78 -66 6 -57 -139 80 -45 20 -228 92
Net Cash Flow -1 3 -2 -3 4 -2 12 -19 37 -15 28 22

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 40 47 19 11 10 40 52 26 58 61 12 28
Inventory Days 75 65 54 49 53 53 61 67 116 102 77 84
Days Payable 123 124 91 61 37 68 117 19 102 66 34 15
Cash Conversion Cycle -9 -11 -18 -0 26 25 -4 73 71 97 55 97
Working Capital Days -10 -8 -19 -18 11 23 7 46 61 76 35 49
ROCE % 17% 8% 23% 49% 48% 46% 49% 15% 16% 25% 28%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
50.00% 50.00% 50.00% 49.98% 49.98% 49.98% 49.98% 49.96% 49.96% 49.96% 49.95% 49.94%
7.37% 7.36% 6.70% 5.55% 6.63% 7.08% 6.47% 6.24% 3.29% 5.79% 5.70% 7.67%
9.90% 11.56% 12.87% 13.55% 13.83% 13.38% 14.45% 15.13% 14.61% 12.28% 10.76% 7.14%
32.73% 31.08% 30.43% 30.92% 29.56% 29.57% 29.10% 28.67% 32.15% 31.98% 33.58% 35.24%
No. of Shareholders 1,15,1251,09,7241,08,1281,20,2701,18,4561,32,4761,28,7421,24,1401,40,1581,61,4391,74,2522,44,205

* 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