Jupiter Wagons Ltd

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

Jupiter Wagons Ltd

₹ 370 -1.49%
19 Apr - close price
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

Product Portfolio
The product portfolio of the Co includes Shipping containers, Skip-Loaders, Garbage-Bin Collectors, Troop Carrier Vehicle Bodies, Prison Van Bodies, Water Bowser Bodies etc. These offerings cater to a broad spectrum of industries and sectors such as mining, road construction, goods transportation, solid waste management, municipal applications and defence. [1]

Website BSE NSE
  • Market Cap ₹ 15,271 Cr.
  • Current Price ₹ 370
  • High / Low ₹ 434 / 101
  • Stock P/E 56.7
  • Book Value ₹ 25.6
  • Dividend Yield 0.13 %
  • ROCE 24.4 %
  • ROE 16.8 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is expected to give good quarter
  • Company has delivered good profit growth of 40.0% CAGR over last 5 years

Cons

  • Stock is trading at 14.5 times its book value
  • Company has a low return on equity of 12.9% over last 3 years.
  • Debtor days have increased from 28.7 to 37.6 days.

* 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: Capital Goods-Non Electrical Equipment Industry: Engineering

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

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
114 319 56 252 299 363 295 417 644 712 753 879 896
107 293 55 218 276 331 265 367 564 619 656 758 771
Operating Profit 7 27 1 34 23 31 30 50 81 93 97 121 125
OPM % 6% 8% 2% 14% 8% 9% 10% 12% 13% 13% 13% 14% 14%
0 1 0 0 2 1 1 1 2 1 2 5 5
Interest 2 4 2 4 5 5 6 7 7 9 8 10 11
Depreciation 2 6 2 6 6 6 6 7 6 6 7 7 7
Profit before tax 3 18 -4 25 14 22 20 37 69 79 85 109 111
Tax % 4% 20% 0% 34% 34% 35% 32% 33% 33% 48% 25% 25% 25%
3 15 -4 16 9 14 13 25 46 41 64 82 83
EPS in Rs 0.35 1.64 -0.41 1.82 1.02 1.56 0.35 0.64 1.20 1.05 1.59 2.04 2.02
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

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
465 502 138 118 107 105 97 216 126 996 1,178 2,068 3,240
395 437 160 202 120 104 97 204 124 889 1,064 1,814 2,804
Operating Profit 70 65 -21 -84 -13 2 0 12 2 106 114 254 436
OPM % 15% 13% -15% -71% -12% 2% 0% 6% 2% 11% 10% 12% 13%
2 1 3 2 -53 0 1 109 10 2 3 5 14
Interest 9 16 19 22 21 27 28 22 6 21 18 29 39
Depreciation 6 17 30 20 15 10 10 10 8 21 23 25 27
Profit before tax 57 34 -68 -123 -101 -36 -37 89 -3 66 76 205 384
Tax % 28% 45% -4% 17% -4% 0% 0% 0% 95% 19% 34% 39%
41 19 -70 -103 -105 -36 -37 89 -0 54 50 125 269
EPS in Rs 7.43 3.37 -12.82 -18.66 -19.07 -6.48 -6.72 9.91 -0.02 5.98 5.59 3.24 6.70
Dividend Payout % 0% 12% 0% 0% 0% 0% 0% 0% 0% 0% 0% 15%
Compounded Sales Growth
10 Years: 15%
5 Years: 84%
3 Years: 154%
TTM: 88%
Compounded Profit Growth
10 Years: 21%
5 Years: 40%
3 Years: 174%
TTM: 173%
Stock Price CAGR
10 Years: 38%
5 Years: 81%
3 Years: 181%
1 Year: 267%
Return on Equity
10 Years: %
5 Years: 11%
3 Years: 13%
Last Year: 17%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

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 55 55 55 55 55 55 55 89 89 387 387 387 399
Reserves 203 219 151 49 -56 -85 -122 6 6 246 296 421 657
Preference Capital 0 0 0 9 13 0 0 7 8 0 0 0
111 163 136 140 148 163 172 34 42 138 139 288 374
98 187 82 79 89 93 104 78 63 220 250 542 651
Total Liabilities 467 624 423 323 236 225 209 209 200 991 1,073 1,639 2,082
177 312 289 215 159 145 135 113 111 416 426 463 489
CWIP 54 9 14 14 2 2 2 0 6 21 22 26 14
Investments 1 1 0 0 0 0 0 0 0 4 10 16 69
235 302 120 94 75 78 72 95 83 550 615 1,133 1,509
Total Assets 467 624 423 323 236 225 209 209 200 991 1,073 1,639 2,082

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
57 59 71 9 4 6 -1 9 -15 67 60 73
-133 -67 -48 -9 0 0 0 -1 -13 -60 -49 -119
55 36 -46 -7 -9 -5 4 12 7 22 -17 121
Net Cash Flow -20 28 -23 -7 -5 0 3 20 -20 30 -6 75

Ratios

Standalone Figures in Rs. Crores / View Consolidated

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 81 107 62 50 42 54 26 30 32 26 22 38
Inventory Days 52 65 105 58 43 30 43 30 174 120 130 114
Days Payable 72 111 90 128 151 153 120 52 126 70 58 46
Cash Conversion Cycle 61 61 77 -21 -67 -69 -51 8 80 77 94 106
Working Capital Days 96 61 75 -36 -146 -314 -568 -4 61 72 78 73
ROCE % 21% 12% -13% -34% -13% -6% -8% 2% -2% 19% 12% 24%

Shareholding Pattern

Numbers in percentages

1 Recently
Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
60.65% 60.65% 60.65% 60.65% 74.62% 74.62% 74.62% 74.62% 72.37% 72.37% 70.12% 70.12%
0.00% 0.00% 0.09% 0.07% 0.00% 0.04% 0.02% 0.01% 0.27% 0.86% 1.26% 2.28%
9.33% 9.33% 9.33% 9.33% 18.45% 2.15% 2.15% 1.49% 2.26% 1.01% 2.05% 1.92%
30.02% 30.02% 29.94% 29.95% 6.93% 23.19% 23.21% 23.88% 25.10% 25.77% 26.55% 25.68%
No. of Shareholders 12,69113,66814,53816,22218,22924,34826,45629,77846,79196,7071,27,3241,75,669

* 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