Jupiter Wagons Ltd

Jupiter Wagons Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Jupiter Wagons Ltd

₹ 335 -0.64%
30 Dec 2:59 p.m.
jupiterwagons.com BSE: 533272 NSE: JWL
About

Commercial Engineers & Body Builders Company Ltd (CEBBCO) is primarily involved in the business of manufacturing metal fabrication comprising load bodies for commercial vehicles, rail freight wagons, and components. [1]

Key Points

Business Verticals

Website BSE NSE
  • Market Cap ₹ 14,330 Cr.
  • Current Price ₹ 335
  • High / Low ₹ 524 / 247
  • Stock P/E 51.0
  • Book Value ₹ 65.8
  • Dividend Yield 0.30 %
  • ROCE 21.5 %
  • ROE 17.0 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has delivered good profit growth of 125% CAGR over last 5 years

Cons

  • Debtor days have increased from 53.6 to 76.3 days.
  • Promoter holding has decreased over last 3 years: -6.53%

* 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

Industrials Capital Goods Industrial Manufacturing Railway Wagons

Part of BSE 500 Nifty 500 BSE SmallCap Nifty Smallcap 100 BSE Allcap

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025
417 644 712 753 879 896 1,113 895 974 1,000 1,002 411 707
367 564 619 656 758 771 965 766 840 859 857 360 619
Operating Profit 50 81 93 97 121 125 148 129 133 141 145 51 88
OPM % 12% 13% 13% 13% 14% 14% 13% 14% 14% 14% 14% 12% 12%
1 2 1 2 5 5 8 7 8 11 9 14 8
Interest 7 7 9 8 10 11 11 12 15 13 14 13 16
Depreciation 7 6 6 7 7 7 7 7 8 8 8 9 9
Profit before tax 37 69 79 85 109 111 139 117 118 131 131 43 71
Tax % 33% 33% 48% 25% 25% 25% 25% 24% 25% 26% 26% 23% 26%
25 46 41 64 82 83 104 89 89 98 97 33 53
EPS in Rs 0.64 1.20 1.05 1.59 2.04 2.02 2.53 2.16 2.09 2.31 2.29 0.77 1.24
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
138 118 107 105 97 216 126 996 1,178 2,068 3,641 3,871 3,120
160 202 120 104 97 204 124 889 1,064 1,814 3,150 3,323 2,696
Operating Profit -21 -84 -13 2 0 12 2 106 114 254 491 548 425
OPM % -15% -71% -12% 2% 0% 6% 2% 11% 10% 12% 13% 14% 14%
3 2 -53 0 1 109 10 2 3 5 21 34 41
Interest 19 22 21 27 28 22 6 21 18 29 41 53 55
Depreciation 30 20 15 10 10 10 8 21 23 25 28 31 33
Profit before tax -68 -123 -101 -36 -37 89 -3 66 76 205 444 498 377
Tax % 4% -17% 4% 0% 0% 0% -95% 19% 34% 39% 25% 25%
-70 -103 -105 -36 -37 89 -0 54 50 125 333 373 281
EPS in Rs -12.82 -18.66 -19.07 -6.48 -6.72 9.91 -0.02 5.98 5.59 3.24 8.07 8.79 6.61
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 15% 7% 15%
Compounded Sales Growth
10 Years: 42%
5 Years: 98%
3 Years: 49%
TTM: -20%
Compounded Profit Growth
10 Years: 19%
5 Years: 125%
3 Years: 95%
TTM: -23%
Stock Price CAGR
10 Years: 30%
5 Years: 76%
3 Years: 54%
1 Year: -30%
Return on Equity
10 Years: %
5 Years: 18%
3 Years: 20%
Last Year: 17%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Sep 2025
Equity Capital 55 55 55 55 55 89 89 387 387 387 412 424 424
Reserves 151 49 -56 -85 -122 6 6 246 296 421 1,210 2,327 2,370
136 149 161 163 172 42 50 138 139 288 338 394 590
82 70 76 93 104 71 54 220 250 542 836 725 573
Total Liabilities 423 323 236 225 209 209 200 991 1,073 1,639 2,796 3,871 3,957
289 215 159 145 135 113 111 416 426 463 518 582 581
CWIP 14 14 2 2 2 0 6 21 22 26 29 45 72
Investments 0 0 0 0 0 0 0 4 10 16 452 1,093 1,130
120 94 75 78 72 95 83 550 615 1,133 1,796 2,151 2,174
Total Assets 423 323 236 225 209 209 200 991 1,073 1,639 2,796 3,871 3,957

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
71 9 4 6 -1 9 -15 67 60 73 -6 200
-48 -9 0 0 0 -1 -13 -60 -49 -119 -487 -803
-46 -7 -9 -5 4 12 7 22 -17 121 489 762
Net Cash Flow -23 -7 -5 0 3 20 -20 30 -6 75 -4 159

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 62 50 42 54 26 30 32 26 22 38 47 76
Inventory Days 105 58 43 30 43 30 174 120 130 114 117 86
Days Payable 90 128 151 153 120 52 126 70 58 46 57 53
Cash Conversion Cycle 77 -21 -67 -69 -51 8 80 77 94 106 107 109
Working Capital Days -100 -189 -280 -451 -737 -11 0 34 44 26 45 58
ROCE % -13% -34% -13% -6% -8% 2% -2% 19% 12% 24% 32% 21%

Shareholding Pattern

Numbers in percentages

18 Recently
Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
74.62% 74.62% 72.37% 72.37% 70.12% 70.12% 70.12% 68.11% 68.11% 68.11% 68.11% 68.09%
0.02% 0.01% 0.27% 0.86% 1.26% 2.28% 4.14% 3.45% 3.44% 3.86% 4.45% 4.42%
2.15% 1.49% 2.26% 1.01% 2.05% 1.92% 0.92% 2.00% 1.73% 1.71% 1.39% 1.03%
23.21% 23.88% 25.10% 25.77% 26.55% 25.68% 24.82% 26.43% 26.70% 26.32% 26.06% 26.46%
No. of Shareholders 26,45629,77846,79196,7071,27,3241,75,6692,27,4732,93,3063,09,7673,83,4183,81,2373,87,636

* 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

DRHP

Credit ratings

Concalls