Jamna Auto Industries Ltd

About

Jamna Auto Industries is engaged in manufacturing and selling of Tapered Leaf, Parabolic Springs and Lift Axles.(Source : 201903 Annual Report Page No: 70)

  • Market Cap 1,604 Cr.
  • Current Price 40.2
  • High / Low 52.2 / 21.0
  • Stock P/E 109
  • Book Value 13.0
  • Dividend Yield 0.99 %
  • ROCE 15.4 %
  • ROE 9.47 %
  • Face Value 1.00

Pros

  • Company has a good return on equity (ROE) track record: 3 Years ROE 22.92%
  • Company has been maintaining a healthy dividend payout of 29.27%
  • Debtor days have improved from 39.35 to 25.89 days.

Cons

  • The company has delivered a poor growth of 0.61% over past five years.
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
385 470 597 562 548 486 543 421 242 229 237 65
335 409 507 487 480 423 474 375 223 207 210 72
Operating Profit 50 61 89 75 68 64 69 46 19 21 28 -7
OPM % 13% 13% 15% 13% 12% 13% 13% 11% 8% 9% 12% -11%
Other Income 6 2 1 3 3 4 2 1 6 4 4 1
Interest 4 6 7 6 6 9 5 4 6 3 4 2
Depreciation 8 10 14 12 11 12 12 13 10 9 9 8
Profit before tax 44 47 70 61 54 46 54 30 9 13 20 -16
Tax % 33% 33% 33% 35% 35% 38% 38% 32% 26% 25% 44% 22%
Net Profit 29 32 47 40 36 29 33 20 6 10 11 -13
EPS in Rs 0.74 0.80 1.17 1.00 0.89 0.72 0.84 0.51 0.16 0.25 0.28 -0.32
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
451 604 903 1,120 980 833 1,095 1,256 1,292 1,738 2,135 1,129 774
430 542 796 1,015 895 789 1,001 1,092 1,091 1,499 1,856 1,013 713
Operating Profit 21 62 107 104 86 44 95 164 201 239 279 116 61
OPM % 5% 10% 12% 9% 9% 5% 9% 13% 16% 14% 13% 10% 8%
Other Income 8 3 1 -2 2 22 2 7 6 9 11 15 16
Interest 36 26 22 19 27 24 18 20 14 20 28 18 15
Depreciation 9 14 32 32 29 26 31 45 48 41 46 41 36
Profit before tax -16 25 54 51 32 17 47 105 145 186 216 72 25
Tax % 22% 22% 32% 18% 14% 17% 38% 32% 28% 33% 36% 33%
Net Profit -13 19 37 42 28 14 29 72 105 125 137 48 15
EPS in Rs 0.52 0.95 1.07 0.70 0.35 0.74 1.80 2.63 3.14 3.45 1.20 0.37
Dividend Payout % 0% 0% 21% 33% 28% 29% 30% 31% 27% 27% 28% 33%
Compounded Sales Growth
10 Years:6%
5 Years:1%
3 Years:-4%
TTM:-61%
Compounded Profit Growth
10 Years:10%
5 Years:11%
3 Years:-23%
TTM:-87%
Stock Price CAGR
10 Years:11%
5 Years:13%
3 Years:-15%
1 Year:-11%
Return on Equity
10 Years:24%
5 Years:26%
3 Years:23%
Last Year:9%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
40 40 43 43 43 41 40 40 40 40 40 40
Reserves 31 42 92 113 132 140 157 202 293 384 470 477
Borrowings 161 119 138 183 166 125 64 16 73 63 4 152
131 189 253 297 264 234 234 226 155 303 554 121
Total Liabilities 360 386 522 632 601 539 495 484 561 789 1,067 790
101 146 174 185 265 259 242 211 281 301 373 369
CWIP 56 22 30 89 17 2 8 65 20 31 40 132
Investments 5 5 5 5 5 0 0 0 0 0 0 0
198 213 313 353 314 277 245 207 259 457 655 289
Total Assets 360 386 522 632 601 539 495 484 561 789 1,067 790

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
42 83 124 71 87 45 98 138 81 126 281 4
-51 -39 -53 -86 -32 24 -22 -75 -83 -72 -130 -102
6 -40 -64 13 -55 -66 -78 -66 6 -57 -139 80
Net Cash Flow -3 3 7 -1 -1 3 -2 -3 4 -2 12 -19

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 8% 23% 32% 24% 17% 8% 23% 49% 48% 46% 49% 15%
Debtor Days 48 32 53 42 40 47 19 11 10 40 52 26
Inventory Turnover 4.83 5.80 7.22 6.99 5.43 5.43 7.77 7.90 7.59 8.70 7.70 4.35

Shareholding Pattern

Numbers in percentages

Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020
47.88 47.88 47.88 47.88 47.88 47.88 47.88 47.88 48.59 48.91 49.37 50.00
5.68 5.70 7.27 6.75 5.43 5.01 5.20 4.77 8.43 7.64 6.77 6.34
6.00 7.10 7.23 7.26 7.39 8.31 8.11 7.41 5.21 5.41 5.30 5.68
40.44 39.32 37.62 38.12 39.30 38.81 38.81 39.94 37.77 38.03 38.56 37.97

Documents