JBM Auto Ltd
JBM Auto Ltd is engaged in the automotive business that manufactures and sells sheet metal components, tools, dies & moulds and buses including sale of spare parts accessories & maintenance contract of Buses.[1]
- Market Cap ₹ 7,489 Cr.
- Current Price ₹ 634
- High / Low ₹ 673 / 361
- Stock P/E 41.2
- Book Value ₹ 81.1
- Dividend Yield 0.16 %
- ROCE 13.5 %
- ROE 19.0 %
- Face Value ₹ 2.00
Pros
- Company is expected to give good quarter
- Debtor days have improved from 83.4 to 66.3 days.
Cons
- Stock is trading at 7.81 times its book value
- Company has a low return on equity of 12.4% 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
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
732 | 967 | 1,171 | 1,364 | 1,557 | 1,518 | 1,501 | 1,633 | 2,207 | 1,947 | 1,982 | 3,193 | 3,920 | |
653 | 856 | 1,038 | 1,209 | 1,366 | 1,328 | 1,336 | 1,429 | 1,949 | 1,717 | 1,784 | 2,860 | 3,516 | |
Operating Profit | 79 | 112 | 133 | 155 | 191 | 190 | 165 | 204 | 258 | 230 | 198 | 333 | 404 |
OPM % | 11% | 12% | 11% | 11% | 12% | 13% | 11% | 12% | 12% | 12% | 10% | 10% | 10% |
2 | 6 | 4 | 6 | 6 | 6 | 35 | 24 | 27 | 16 | 12 | 21 | 32 | |
Interest | 20 | 39 | 43 | 36 | 35 | 53 | 53 | 49 | 59 | 64 | 55 | 76 | 111 |
Depreciation | 23 | 30 | 33 | 40 | 40 | 59 | 50 | 56 | 75 | 74 | 76 | 91 | 118 |
Profit before tax | 37 | 48 | 60 | 84 | 122 | 85 | 97 | 124 | 150 | 108 | 78 | 187 | 207 |
Tax % | 34% | 33% | 37% | 32% | 24% | 26% | 26% | 34% | 35% | 36% | 37% | 16% | |
Net Profit | 25 | 32 | 38 | 57 | 93 | 63 | 72 | 81 | 98 | 69 | 49 | 156 | 183 |
EPS in Rs | 2.11 | 2.54 | 3.20 | 4.92 | 7.49 | 5.14 | 7.05 | 6.91 | 9.62 | 5.86 | 4.17 | 13.21 | 15.38 |
Dividend Payout % | 9% | 6% | 10% | 6% | 13% | 14% | 11% | 12% | 9% | 12% | 14% | 8% |
Compounded Sales Growth | |
---|---|
10 Years: | 13% |
5 Years: | 16% |
3 Years: | 13% |
TTM: | 37% |
Compounded Profit Growth | |
---|---|
10 Years: | 21% |
5 Years: | 20% |
3 Years: | 17% |
TTM: | 76% |
Stock Price CAGR | |
---|---|
10 Years: | 58% |
5 Years: | 33% |
3 Years: | 137% |
1 Year: | 44% |
Return on Equity | |
---|---|
10 Years: | 16% |
5 Years: | 14% |
3 Years: | 12% |
Last Year: | 19% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Sep 2022 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
15 | 15 | 15 | 20 | 30 | 30 | 20 | 20 | 20 | 24 | 24 | 24 | 24 | |
Reserves | 105 | 130 | 159 | 227 | 280 | 323 | 336 | 397 | 625 | 680 | 722 | 873 | 936 |
304 | 347 | 375 | 313 | 492 | 526 | 522 | 573 | 781 | 627 | 845 | 1,388 | 1,672 | |
263 | 318 | 335 | 506 | 461 | 649 | 471 | 445 | 580 | 678 | 873 | 944 | 915 | |
Total Liabilities | 681 | 805 | 879 | 1,055 | 1,254 | 1,519 | 1,350 | 1,435 | 2,006 | 2,009 | 2,464 | 3,229 | 3,547 |
307 | 346 | 411 | 470 | 692 | 711 | 583 | 558 | 834 | 861 | 930 | 1,213 | 1,308 | |
CWIP | 19 | 32 | 40 | 79 | 12 | 27 | 35 | 63 | 70 | 90 | 300 | 180 | 207 |
Investments | 5 | 13 | 13 | 13 | 16 | 16 | 76 | 91 | 48 | 54 | 54 | 49 | 45 |
350 | 415 | 415 | 494 | 534 | 764 | 656 | 723 | 1,054 | 1,004 | 1,179 | 1,788 | 1,987 | |
Total Assets | 681 | 805 | 879 | 1,055 | 1,254 | 1,519 | 1,350 | 1,435 | 2,006 | 2,009 | 2,464 | 3,229 | 3,547 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
49 | 92 | 117 | 203 | 66 | 145 | 119 | 69 | 152 | 370 | 216 | -142 | |
-116 | -86 | -96 | -131 | -200 | -116 | -65 | -61 | -190 | -123 | -363 | -295 | |
64 | -10 | -23 | -70 | 138 | -34 | -57 | -8 | 46 | -236 | 140 | 454 | |
Net Cash Flow | -4 | -3 | -2 | 2 | 4 | -4 | -4 | -0 | 9 | 11 | -7 | 16 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 69 | 71 | 64 | 64 | 54 | 70 | 75 | 79 | 101 | 93 | 91 | 66 |
Inventory Days | 76 | 67 | 57 | 59 | 59 | 103 | 75 | 75 | 68 | 80 | 96 | 66 |
Days Payable | 78 | 66 | 69 | 83 | 73 | 139 | 111 | 82 | 97 | 108 | 154 | 90 |
Cash Conversion Cycle | 68 | 73 | 51 | 40 | 40 | 34 | 39 | 72 | 73 | 65 | 33 | 43 |
Working Capital Days | 39 | 39 | 22 | 5 | 35 | 40 | 47 | 67 | 91 | 54 | 64 | 95 |
ROCE % | 15% | 18% | 20% | 22% | 23% | 16% | 16% | 18% | 17% | 12% | 9% | 14% |
Documents
Announcements
- Board Meeting Outcome for Outcome Of Board Meeting. 11 Feb
- Results - Un-Audited Financial Results For December 31, 2022 11 Feb
- Board Meeting Intimation for Under Regulation 29 Of SEBI (LODR) Regulations, 2015 2 Feb
- Results Of Postal Ballot 17 Jan
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
4 Jan - Certificate received under Regulation 74(5) of SEBI (Depositories and Participants) Regulations, 2018 from MCS Share Transfer Agent Limited, Registrar & Share Transfer Agent of the …
Annual reports
-
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 2013
from bse
-
Financial Year 2013
from nse
-
Financial Year 2012
from bse
-
Financial Year 2012
from nse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
-
Financial Year 2010
from nse
Auto Components Segment (75% of revenues)[1]
Under this segment, the company manufactures auto systems & high-level assemblies. Its product portfolio include :
a. chassis & suspension systems like axles, twist beams, lower control arms, sub-frames, exhaust systems, air tanks, fuel tanks, complete cowl assemblies, pedal boxes
b. aesthetical parts like skin panels
(doors, roof, rear panel, front panel, bumpers)
c. BIW parts & assemblies (floor, upper body parts like pillar, roof header, cross car beam, cross car beam, cross truck beam, oil pan assembly) and many more.[2]