JBM Auto Ltd

About

JBM Auto is engaged in the automotive business that manufactures and sell sheet metal components tools dies & moulds and buses including sale of spare parts accessories & maintenance contract of Buses.

  • Market Cap 1,307 Cr.
  • Current Price 278
  • High / Low 296 / 95.0
  • Stock P/E 41.1
  • Book Value 147
  • Dividend Yield 0.63 %
  • ROCE 12.5 %
  • ROE 10.4 %
  • Face Value 5.00

Pros

Cons

  • Company has low interest coverage ratio.
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020
191 213 215 253 239 601 520 484 467 475 129 517
168 189 190 223 211 534 462 424 410 420 137 456
Operating Profit 22 24 25 30 28 67 58 60 57 55 -8 61
OPM % 12% 11% 12% 12% 12% 11% 11% 12% 12% 12% -6% 12%
Other Income 3 1 5 5 7 7 4 5 3 4 1 3
Interest 6 7 8 8 8 15 17 16 16 16 13 14
Depreciation 6 6 7 7 8 20 19 18 19 18 16 18
Profit before tax 12 12 16 19 18 39 26 30 26 25 -35 33
Tax % 34% 35% 35% 35% 35% 31% 35% 35% 37% 35% 34% 34%
Net Profit 8 8 10 13 12 27 17 20 16 16 -23 22
EPS in Rs 2.02 1.85 2.51 3.08 2.94 6.63 4.17 4.79 4.03 3.48 -4.91 4.68
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

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
216 238 365 396 452 566 600 567 698 766 2,207 1,947 1,589
191 209 325 350 401 502 534 504 622 677 1,949 1,717 1,423
Operating Profit 26 29 40 46 51 63 66 63 76 89 258 230 165
OPM % 12% 12% 11% 12% 11% 11% 11% 11% 11% 12% 12% 12% 10%
Other Income 12 1 0 1 7 6 10 11 26 11 25 15 12
Interest 12 11 13 25 26 22 21 28 30 27 59 64 57
Depreciation 6 7 8 11 12 14 16 21 23 25 75 74 70
Profit before tax 20 12 19 11 21 34 39 25 49 47 148 107 50
Tax % 36% 33% 31% 37% 33% 28% 14% 1% 19% 32% 35% 35%
Net Profit 13 8 13 7 14 24 34 25 40 32 97 69 32
EPS in Rs 3.15 2.02 3.18 1.75 3.37 5.96 8.24 6.04 9.75 7.87 23.69 14.69 7.28
Dividend Payout % 0% 19% 16% 21% 15% 13% 30% 29% 21% 25% 10% 12%
Compounded Sales Growth
10 Years:23%
5 Years:27%
3 Years:41%
TTM:-14%
Compounded Profit Growth
10 Years:24%
5 Years:17%
3 Years:31%
TTM:-58%
Stock Price CAGR
10 Years:29%
5 Years:8%
3 Years:-20%
1 Year:17%
Return on Equity
10 Years:15%
5 Years:15%
3 Years:15%
Last Year:10%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
10 15 15 15 15 20 30 30 20 20 20 24 24
Reserves 48 79 89 94 105 151 162 177 169 191 619 674 673
Borrowings 138 150 193 204 194 184 254 243 297 355 781 627 627
85 103 128 123 135 238 186 278 230 223 580 678 806
Total Liabilities 281 342 420 431 444 583 623 719 717 789 2,000 2,003 2,129
88 82 124 133 136 197 287 286 279 265 834 861 899
CWIP 28 18 8 10 32 54 6 24 34 63 70 90 73
Investments 18 66 69 71 71 71 71 71 71 76 41 48 67
147 176 219 216 204 260 258 338 333 385 1,055 1,004 1,090
Total Assets 281 342 420 431 444 583 623 719 717 789 2,000 2,003 2,129

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
14 8 16 46 70 91 19 83 54 31 152 370
-38 -39 -46 -24 -31 -88 -62 -34 -33 -51 -190 -123
24 31 31 -20 -42 -3 45 -50 -23 20 46 -236
Net Cash Flow -0 -0 2 2 -3 1 1 -2 -2 0 9 11

Ratios

Standalone Figures in Rs. Crores / View Consolidated

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 % 12% 10% 12% 12% 15% 17% 15% 12% 15% 14% 21% 12%
Debtor Days 125 105 105 99 89 93 75 78 82 90 101 93
Inventory Turnover 2.89 2.97 4.12 4.41 5.44 6.45 5.28 3.11 3.50 4.04 7.33 4.75

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
61.96 61.96 61.96 61.96 61.96 61.96 61.96 61.96 61.96 67.46 67.54 67.54
0.60 0.47 0.43 0.41 0.33 0.19 0.15 0.07 0.66 0.77 0.89 0.89
0.37 0.28 0.58 0.15 0.10 0.06 0.05 0.07 0.09 0.14 0.14 0.01
0.15 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
36.92 37.29 37.04 37.48 37.61 37.80 37.85 37.91 37.30 31.63 31.43 31.56

Documents

Add document