Jay Bharat Maruti Ltd

₹ 128 1.08%

05 Jun - close price

jbmgroup.com BSE: 520066 NSE: JAYBARMARU

About

Incorporated in 1987, Jay Bharat Maruti manufactures automobile components and assemblies^[1]

Key Points

Business Overview:^[1]^[2]
JBML was formed as a JV between Arya Family and Maruti Suzuki India Ltd. It is a key supplier of sheet metal-based body-in-white (BIW) components, rear axle assemblies and fuel necks & assemblies, to Maruti Suzuki India Limited, for its entire model range. It also does designing and developing dies and moulds, automotive machines and equipment

Website BSE NSE

Market Cap ₹ 1,385 Cr.
Current Price ₹ 128
High / Low ₹ 133 / 70.9
Stock P/E 10.0
Book Value ₹ 63.8
Dividend Yield 0.55 %
ROCE 16.4 %
ROE 22.1 %
Face Value ₹ 2.00

Add ratio to table

Edit ratios

Pros

Company has delivered good profit growth of 39.4% CAGR over last 5 years
Company has been maintaining a healthy dividend payout of 17.8%

Cons

The company has delivered a poor sales growth of 11.2% over past five years.
Tax rate seems low
Company has a low return on equity of 11.8% 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

Consumer Discretionary Automobile and Auto Components Auto Components Auto Components & Equipments

Part of BSE Consumer Discretionary

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
	673	533	613	548	598	533	555	591	611	557	583	645	766
	622	496	568	507	555	496	521	555	553	491	521	581	675
Operating Profit	51	37	45	41	43	38	34	35	58	66	61	64	91
OPM %	8%	7%	7%	7%	7%	7%	6%	6%	9%	12%	11%	10%	12%
	0	1	0	1	2	0	1	1	1	0	1	1	1
Interest	10	9	10	11	9	9	9	9	8	9	10	13	12
Depreciation	20	21	21	21	21	21	21	21	21	21	24	25	25
Profit before tax	22	7	14	10	15	8	5	6	29	36	28	28	55
Tax %	35%	33%	36%	35%	27%	34%	34%	34%	33%	35%	36%	36%	-43%
	14	5	9	6	11	5	3	4	20	23	18	18	79
EPS in Rs	1.30	0.47	0.80	0.60	1.03	0.50	0.28	0.36	1.81	2.13	1.67	1.65	7.28
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	1,294	1,302	1,527	1,730	1,994	1,658	1,499	2,078	2,344	2,292	2,290	2,551
	1,189	1,185	1,394	1,575	1,819	1,517	1,363	1,928	2,171	2,126	2,125	2,268
Operating Profit	105	117	133	156	175	141	136	150	173	167	165	283
OPM %	8%	9%	9%	9%	9%	9%	9%	7%	7%	7%	7%	11%
	7	4	1	4	3	2	4	0	1	4	3	3
Interest	21	22	18	20	34	38	33	33	37	40	36	44
Depreciation	38	39	41	49	61	63	66	75	80	84	84	95
Profit before tax	53	60	75	90	82	42	42	42	58	46	47	147
Tax %	25%	33%	28%	35%	36%	34%	37%	35%	35%	32%	33%	6%
	40	40	54	59	52	28	26	27	37	31	32	138
EPS in Rs	3.70	3.68	4.97	5.44	4.82	2.59	2.41	2.54	3.45	2.90	2.94	12.74
Dividend Payout %	11%	11%	10%	9%	10%	10%	10%	20%	20%	24%	24%	6%

Compounded Sales Growth
10 Years:	7%
5 Years:	11%
3 Years:	3%
TTM:	11%

Compounded Profit Growth
10 Years:	14%
5 Years:	39%
3 Years:	55%
TTM:	349%

Stock Price CAGR
10 Years:	16%
5 Years:	7%
3 Years:	19%
1 Year:	64%

Return on Equity
10 Years:	11%
5 Years:	10%
3 Years:	12%
Last Year:	22%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	11	11	11	11	11	11	11	22	22	22	22	22
Reserves	196	242	294	349	393	412	439	452	485	515	538	669
	159	134	255	298	404	445	369	380	336	440	540	531
	257	242	267	377	398	339	414	473	456	577	569	604
Total Liabilities	623	629	827	1,035	1,206	1,207	1,233	1,326	1,298	1,553	1,668	1,826
	399	398	452	632	832	817	860	856	881	906	922	1,173
CWIP	1	8	64	93	51	143	83	62	23	162	308	110
Investments	2	8	12	15	17	21	24	26	26	32	34	36
	221	214	300	295	305	226	266	382	368	453	404	507
Total Assets	623	629	827	1,035	1,206	1,207	1,233	1,326	1,298	1,553	1,668	1,826

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	88	95	58	209	128	154	163	106	154	188	199	197
	-21	-53	-160	-226	-195	-144	-50	-76	-65	-140	-265	-132
	-67	-42	103	17	66	-10	-113	-29	-87	-51	65	-62
Net Cash Flow	0	1	0	0	-1	1	1	1	3	-4	-1	4
Free Cash Flow	67	42	-103	-17	-64	16	112	29	88	44	-63	63
CFO/OP	93%	95%	55%	152%	89%	123%	126%	91%	98%	100%	122%	74%

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Debtor Days	12	10	32	6	14	11	15	16	13	20	14	17
Inventory Days	45	49	35	56	40	35	49	47	40	55	51	52
Days Payable	57	52	56	50	49	47	66	60	51	68	65	57
Cash Conversion Cycle	-0	7	11	12	5	-1	-2	3	2	7	0	12
Working Capital Days	-30	-21	-20	-27	-29	-45	-54	-39	-28	-40	-38	-13
ROCE %	18%	21%	20%	18%	16%	10%	9%	9%	11%	9%	8%	16%

Insights

In beta

Mar 2014

Mar 2015

Mar 2016

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Depreciation on Fixed Assets (Capacity Proxy)
INR Lacs

x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx
xx,xxx.xx	xx,xxx.xx	xx,xxx.xx	xx,xxx.xx	xx,xxx.xx	xx,xxx.xx	xxx,xxx.xx	xxx,xxx.xx	xxx,xxx.xx	xxx,xxx.xx	xxx,xxx.xx	xxx,xxx.xx
		xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx	xx,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx	xx,xxx.xx	xx,xxx.xx
					x						x
											xx

Please log in to see hidden values.

Gross Block (Property, Plant and Equipment)
INR Lacs

Capital Work-in-Progress
INR Lakhs

Number of Operational Plants
Number

Revenue Mix - Domestic OEM Supplies
%

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

14 Recently

	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
	59.35%	59.35%	59.35%	59.35%	59.35%	59.35%	59.35%	59.35%	59.35%	59.35%	59.35%	59.35%
	3.55%	3.71%	3.63%	2.61%	0.83%	0.83%	0.83%	0.86%	0.84%	0.98%	0.90%	1.33%
	0.03%	0.03%	0.03%	0.03%	0.03%	0.03%	0.03%	0.03%	0.03%	0.03%	0.03%	0.03%
	37.07%	36.92%	36.99%	38.02%	39.80%	39.80%	39.81%	39.76%	39.79%	39.64%	39.71%	39.31%
No. of Shareholders	21,178	21,622	23,528	33,025	35,828	38,279	41,107	40,531	40,054	38,317	37,340	36,318

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	58.56%	58.56%	59.39%	59.35%	59.35%	59.35%	59.35%	59.35%	59.35%	59.35%
	0.05%	0.10%	0.01%	1.98%	3.36%	3.50%	3.40%	2.61%	0.86%	1.33%
	3.32%	0.61%	0.09%	0.18%	0.03%	0.03%	0.03%	0.03%	0.03%	0.03%
	0.00%	0.45%	0.55%	0.60%	0.64%	0.00%	0.00%	0.00%	0.00%	0.00%
	38.07%	40.27%	39.95%	37.89%	36.63%	37.13%	37.24%	38.02%	39.76%	39.31%
No. of Shareholders	13,180	15,533	16,272	16,441	15,578	24,421	21,462	33,025	40,531	36,318

* 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.

Jay Bharat Maruti Ltd

Jay Bharat Maruti Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Insights

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings

Concalls