Jay Bharat Maruti Ltd
Jay Bharat Maruti Limited, founded in 1983, in collaboration with Maruti Suzuki India Limited (MSIL), is the leading manufacturer of key auto components and assemblies such as exhaust systems, fuel fillers (fuel pipe), and suspension parts for passenger cars. Their manufacturing plants are located in Gurgaon, Bawal, Manesar (Haryana) and Gujarat. [1]
- Market Cap ₹ 1,280 Cr.
- Current Price ₹ 118
- High / Low ₹ 144 / 52.0
- Stock P/E 37.2
- Book Value ₹ 47.6
- Dividend Yield 0.59 %
- ROCE 11.1 %
- ROE 7.56 %
- Face Value ₹ 2.00
Pros
Cons
- The company has delivered a poor sales growth of 6.26% over past five years.
- Company has a low return on equity of 6.55% over last 3 years.
* 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
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1,068 | 1,180 | 1,212 | 1,294 | 1,302 | 1,527 | 1,730 | 1,994 | 1,658 | 1,499 | 2,078 | 2,344 | 2,367 | |
983 | 1,087 | 1,105 | 1,189 | 1,185 | 1,394 | 1,575 | 1,819 | 1,517 | 1,363 | 1,928 | 2,171 | 2,193 | |
Operating Profit | 86 | 94 | 106 | 105 | 117 | 133 | 156 | 175 | 141 | 136 | 150 | 173 | 175 |
OPM % | 8% | 8% | 9% | 8% | 9% | 9% | 9% | 9% | 9% | 9% | 7% | 7% | 7% |
3 | 3 | -12 | 7 | 4 | 1 | 4 | 3 | 2 | 4 | 0 | 1 | 2 | |
Interest | 22 | 20 | 22 | 21 | 22 | 18 | 20 | 34 | 38 | 33 | 33 | 37 | 40 |
Depreciation | 38 | 46 | 46 | 38 | 39 | 41 | 49 | 61 | 63 | 66 | 75 | 80 | 84 |
Profit before tax | 29 | 32 | 27 | 53 | 60 | 75 | 90 | 82 | 42 | 42 | 42 | 58 | 53 |
Tax % | 32% | 33% | 40% | 25% | 33% | 28% | 35% | 36% | 34% | 37% | 35% | 35% | |
20 | 22 | 17 | 40 | 40 | 54 | 59 | 52 | 28 | 26 | 27 | 37 | 34 | |
EPS in Rs | 1.81 | 1.99 | 1.53 | 3.70 | 3.68 | 4.97 | 5.44 | 4.82 | 2.59 | 2.41 | 2.54 | 3.45 | 3.17 |
Dividend Payout % | 17% | 15% | 16% | 11% | 11% | 10% | 9% | 10% | 10% | 10% | 20% | 20% |
Compounded Sales Growth | |
---|---|
10 Years: | 7% |
5 Years: | 6% |
3 Years: | 12% |
TTM: | 0% |
Compounded Profit Growth | |
---|---|
10 Years: | 6% |
5 Years: | -8% |
3 Years: | 10% |
TTM: | -7% |
Stock Price CAGR | |
---|---|
10 Years: | 25% |
5 Years: | 18% |
3 Years: | 38% |
1 Year: | 127% |
Return on Equity | |
---|---|
10 Years: | 11% |
5 Years: | 8% |
3 Years: | 7% |
Last Year: | 8% |
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 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 22 | 22 | 22 |
Reserves | 130 | 148 | 161 | 196 | 242 | 294 | 349 | 393 | 412 | 439 | 452 | 485 | 493 |
184 | 215 | 212 | 159 | 134 | 255 | 298 | 404 | 445 | 369 | 380 | 336 | 435 | |
234 | 203 | 200 | 257 | 242 | 267 | 377 | 398 | 339 | 414 | 473 | 456 | 522 | |
Total Liabilities | 559 | 576 | 584 | 623 | 629 | 827 | 1,035 | 1,206 | 1,207 | 1,233 | 1,326 | 1,298 | 1,473 |
319 | 353 | 374 | 399 | 398 | 452 | 632 | 832 | 817 | 860 | 856 | 881 | 946 | |
CWIP | 25 | 22 | 23 | 1 | 8 | 64 | 93 | 51 | 143 | 83 | 62 | 23 | 74 |
Investments | 2 | 2 | 2 | 2 | 8 | 12 | 15 | 17 | 21 | 24 | 26 | 26 | 29 |
213 | 199 | 185 | 221 | 214 | 300 | 295 | 305 | 226 | 266 | 382 | 368 | 424 | |
Total Assets | 559 | 576 | 584 | 623 | 629 | 827 | 1,035 | 1,206 | 1,207 | 1,233 | 1,326 | 1,298 | 1,473 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
72 | 66 | 107 | 88 | 95 | 58 | 209 | 128 | 154 | 163 | 106 | 154 | |
-115 | -78 | -76 | -21 | -53 | -160 | -226 | -195 | -144 | -50 | -76 | -65 | |
44 | 13 | -32 | -67 | -42 | 103 | 17 | 66 | -10 | -113 | -29 | -87 | |
Net Cash Flow | 1 | 1 | -2 | 0 | 1 | 0 | 0 | -1 | 1 | 1 | 1 | 3 |
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 | 26 | 18 | 9 | 12 | 10 | 32 | 6 | 14 | 11 | 15 | 16 | 13 |
Inventory Days | 32 | 33 | 38 | 45 | 49 | 35 | 56 | 40 | 35 | 49 | 47 | 40 |
Days Payable | 75 | 54 | 49 | 57 | 52 | 56 | 50 | 49 | 47 | 66 | 60 | 51 |
Cash Conversion Cycle | -17 | -4 | -2 | -0 | 7 | 11 | 12 | 5 | -1 | -2 | 3 | 2 |
Working Capital Days | -14 | -16 | -27 | -20 | -10 | 8 | -16 | -15 | -20 | -21 | -9 | 1 |
ROCE % | 18% | 14% | 16% | 18% | 21% | 20% | 18% | 16% | 10% | 9% | 9% | 11% |
Documents
Announcements
- Reconstitution Of The Committees Of The Board. 2d
- Announcement under Regulation 30 (LODR)-Change in Registered Office Address 2d
- Closure of Trading Window 2d
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 15 Feb
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
15 Feb - Copies of newspaper advertisements relating to the financial results of the Company for the quarter and nine months ended December 31, 2023.
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
-
Financial Year 2009
from bse
Concalls
-
Jan 2022TranscriptNotesPPT
Product Portfolio
The co. manufactures sheet metal-based BIW components, rear axle assemblies, fuel neck components, and assemblies, besides designing and developing dies, automotive machines, and equipment. [1]