JBM Auto Ltd

JBM Auto Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

JBM Auto Ltd

₹ 1,814 -0.38%
25 Apr 4:01 p.m.
jbmgroup.com BSE: 532605 NSE : JBMA
About

Incorporated in 1983, JBM Auto Ltd is in automotive business that manufactures and sells sheet metal components, tools, dies & moulds, and buses including sale of spare parts, accessories and maintenance contract for Buses[1]

Key Points

Business Divisions:
a) Auto Component & Systems[1]
b) Buses & Electric Vehicles[2]
c) EV Aggregates[3]
d) EV Charging Infrastructure[4]
e) Renewables[5]
f) Environment Management[6]

Website BSE NSE
  • Market Cap ₹ 21,431 Cr.
  • Current Price ₹ 1,814
  • High / Low ₹ 2,428 / 742
  • Stock P/E 142
  • Book Value ₹ 90.1
  • Dividend Yield 0.07 %
  • ROCE 11.8 %
  • ROE 12.9 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Debtor days have improved from 67.3 to 44.4 days.

Cons

  • Stock is trading at 20.1 times its book value
  • Company has a low return on equity of 13.1% over last 3 years.
  • Company might be capitalizing the interest cost

* 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

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
591 745 547 753 821 1,072 865 1,029 953 1,010 946 1,231 1,346
525 662 492 674 737 957 782 929 847 903 833 1,091 1,190
Operating Profit 65 83 55 78 85 115 83 100 106 107 114 140 157
OPM % 11% 11% 10% 10% 10% 11% 10% 10% 11% 11% 12% 11% 12%
3 4 3 5 9 5 4 11 12 3 4 10 6
Interest 14 15 17 19 19 21 23 29 38 35 39 48 54
Depreciation 21 21 20 22 24 26 29 31 32 38 40 41 43
Profit before tax 34 51 20 42 51 74 35 50 48 37 38 60 66
Tax % 35% 36% 39% 40% 35% -16% 26% 28% 27% 23% 21% 19% 21%
22 33 12 25 33 86 26 36 35 28 30 49 52
EPS in Rs 1.86 2.77 1.03 2.14 2.80 7.24 2.18 3.06 2.90 2.37 2.55 3.74 4.12
Raw PDF
Upcoming result date: 2 May 2024

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

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
967 1,171 1,364 1,557 1,518 1,501 1,633 2,207 1,947 1,982 3,193 3,857 4,533
856 1,038 1,209 1,366 1,328 1,336 1,429 1,949 1,717 1,784 2,860 3,459 4,016
Operating Profit 112 133 155 191 190 165 204 258 230 198 333 398 517
OPM % 12% 11% 11% 12% 13% 11% 12% 12% 12% 10% 10% 10% 11%
6 4 6 6 6 35 24 27 16 12 21 27 23
Interest 39 43 36 35 53 53 49 59 64 55 76 126 176
Depreciation 30 33 40 40 59 50 56 75 74 76 91 130 162
Profit before tax 48 60 84 122 85 97 124 150 108 78 187 170 201
Tax % 33% 37% 32% 24% 26% 26% 34% 35% 36% 37% 16% 26%
32 38 57 93 63 72 81 98 69 49 156 125 160
EPS in Rs 2.54 3.20 4.92 7.49 5.14 7.05 6.91 9.62 5.86 4.17 13.21 10.52 12.78
Dividend Payout % 6% 10% 6% 13% 14% 11% 12% 9% 12% 14% 8% 12%
Compounded Sales Growth
10 Years: 13%
5 Years: 19%
3 Years: 26%
TTM: 16%
Compounded Profit Growth
10 Years: 14%
5 Years: 12%
3 Years: 22%
TTM: -17%
Stock Price CAGR
10 Years: 61%
5 Years: 77%
3 Years: 136%
1 Year: 121%
Return on Equity
10 Years: 15%
5 Years: 13%
3 Years: 13%
Last Year: 13%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

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 10 10 10 20 20 20 20 20 24 24 24 24 24
Reserves 130 159 227 280 323 336 397 625 680 722 873 1,006 1,042
Preference Capital 5 5 10 10 10 0 0 0 0 0 0 0
347 375 313 492 526 522 573 781 627 845 1,388 1,703 2,055
318 335 506 461 649 471 445 580 678 873 944 805 1,074
Total Liabilities 805 879 1,055 1,254 1,519 1,350 1,435 2,006 2,009 2,464 3,229 3,538 4,195
346 411 470 692 711 583 558 834 861 930 1,213 1,540 1,779
CWIP 32 40 79 12 27 35 63 70 90 300 180 268 51
Investments 13 13 13 16 16 76 91 48 54 54 49 74 74
415 415 494 534 764 656 723 1,054 1,004 1,179 1,788 1,655 2,292
Total Assets 805 879 1,055 1,254 1,519 1,350 1,435 2,006 2,009 2,464 3,229 3,538 4,195

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
92 117 203 66 145 119 69 152 370 216 -142 484
-86 -96 -131 -200 -116 -65 -61 -190 -123 -363 -295 -646
-10 -23 -70 138 -34 -57 -8 46 -236 140 454 159
Net Cash Flow -3 -2 2 4 -4 -4 -0 9 11 -7 16 -2

Ratios

Consolidated Figures in Rs. Crores / View Standalone

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 71 64 64 54 70 75 79 101 93 91 66 44
Inventory Days 67 57 59 59 103 75 75 68 80 96 66 57
Days Payable 66 69 83 73 139 111 82 97 108 154 90 59
Cash Conversion Cycle 73 51 40 40 34 39 72 73 65 33 43 43
Working Capital Days 39 22 5 35 40 47 67 91 54 64 95 79
ROCE % 17% 18% 20% 21% 15% 15% 17% 17% 12% 9% 14% 12%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
67.54% 67.54% 67.54% 67.53% 67.53% 67.53% 67.53% 67.53% 67.53% 67.53% 67.53% 67.53%
0.89% 0.93% 1.20% 1.25% 1.31% 1.24% 1.37% 1.66% 1.73% 2.52% 2.82% 3.34%
0.01% 0.01% 0.01% 0.00% 0.00% 0.00% 0.02% 0.05% 0.02% 0.03% 0.04% 0.06%
31.56% 31.52% 31.26% 31.22% 31.16% 31.23% 31.08% 30.76% 30.72% 29.91% 29.62% 29.09%
No. of Shareholders 20,09023,33733,87152,92853,46256,41351,76048,20154,66790,38989,4781,11,902

* 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

Announcements

Annual reports

Credit ratings