Jupiter Wagons Ltd

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

Jupiter Wagons Ltd

₹ 280 0.81%
22 Jun - 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

Business Verticals

Website BSE NSE
  • Market Cap ₹ 11,939 Cr.
  • Current Price ₹ 280
  • High / Low ₹ 394 / 236
  • Stock P/E 65.4
  • Book Value ₹ 70.0
  • Dividend Yield 0.36 %
  • ROCE 8.98 %
  • ROE 6.35 %
  • Face Value ₹ 10.0
Edit ratios

Pros

Cons

  • Debtor days have increased from 73.3 to 96.6 days.
  • Promoter holding has decreased over last 3 years: -6.31%
  • Working capital days have increased from 74.0 days to 119 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

Industrials Capital Goods Industrial Manufacturing Railway Wagons

Part of BSE 500 Nifty 500 Nifty500 Shariah BSE Industrials BSE 250 SmallCap Index

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
712 753 879 896 1,113 895 974 1,000 1,002 411 707 776 645
619 656 758 771 965 766 840 859 857 360 619 682 578
Operating Profit 93 97 121 125 148 129 133 141 145 51 88 94 67
OPM % 13% 13% 14% 14% 13% 14% 14% 14% 14% 12% 12% 12% 10%
1 2 5 5 8 7 8 11 9 14 8 8 9
Interest 9 8 10 11 11 12 15 13 14 13 16 15 12
Depreciation 6 7 7 7 7 7 8 8 8 9 9 9 9
Profit before tax 79 85 109 111 139 117 118 131 131 43 71 78 54
Tax % 48% 25% 25% 25% 25% 24% 25% 26% 26% 23% 26% 25% 29%
41 64 82 83 104 89 89 98 97 33 53 58 39
EPS in Rs 1.05 1.59 2.04 2.02 2.53 2.16 2.09 2.31 2.29 0.77 1.24 1.36 0.90
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
118 107 105 97 216 126 996 1,178 2,068 3,641 3,871 2,539
202 120 104 97 204 124 889 1,064 1,814 3,150 3,323 2,240
Operating Profit -84 -13 2 0 12 2 106 114 254 491 548 300
OPM % -71% -12% 2% 0% 6% 2% 11% 10% 12% 13% 14% 12%
2 -53 0 1 109 10 2 3 5 21 34 38
Interest 22 21 27 28 22 6 21 18 29 41 53 56
Depreciation 20 15 10 10 10 8 21 23 25 28 31 35
Profit before tax -123 -101 -36 -37 89 -3 66 76 205 444 498 246
Tax % -17% 4% 0% 0% 0% -95% 19% 34% 39% 25% 25% 26%
-103 -105 -36 -37 89 -0 54 50 125 333 373 182
EPS in Rs -18.66 -19.07 -6.48 -6.72 9.91 -0.02 5.98 5.59 3.24 8.07 8.79 4.27
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 15% 7% 15% 23%
Compounded Sales Growth
10 Years: 37%
5 Years: 21%
3 Years: 7%
TTM: -34%
Compounded Profit Growth
10 Years: 19%
5 Years: 28%
3 Years: 13%
TTM: -51%
Stock Price CAGR
10 Years: 35%
5 Years: 52%
3 Years: 23%
1 Year: -24%
Return on Equity
10 Years: %
5 Years: 14%
3 Years: 14%
Last Year: 6%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Equity Capital 55 55 55 55 89 89 387 387 387 412 424 427
Reserves 49 -56 -85 -122 6 6 246 296 421 1,210 2,327 2,565
149 161 163 172 42 50 138 139 288 338 394 590
70 76 93 104 71 54 220 250 542 836 725 630
Total Liabilities 323 236 225 209 209 200 991 1,073 1,639 2,796 3,871 4,213
215 159 145 135 113 111 416 426 463 518 582 641
CWIP 14 2 2 2 0 6 21 22 26 29 45 68
Investments 0 0 0 0 0 0 4 10 16 452 1,093 1,316
94 75 78 72 95 83 550 615 1,133 1,796 2,151 2,188
Total Assets 323 236 225 209 209 200 991 1,073 1,639 2,796 3,871 4,213

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
9 4 6 -1 9 -15 67 60 73 -6 200 54
-9 0 0 0 -1 -13 -60 -49 -119 -487 -803 -395
-7 -9 -5 4 12 7 22 -17 121 489 762 202
Net Cash Flow -7 -5 0 3 20 -20 30 -6 75 -4 159 -139
Free Cash Flow -0 4 5 -1 8 -27 37 23 8 -97 91 -72
CFO/OP -13% -35% 358% -1,217% 77% -701% 66% 54% 32% 21% 57% 47%

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 50 42 54 26 30 32 26 22 38 47 76 97
Inventory Days 58 43 30 43 30 174 120 130 114 117 86 190
Days Payable 128 151 153 120 52 126 70 58 46 57 53 75
Cash Conversion Cycle -21 -67 -69 -51 8 80 77 94 106 107 109 212
Working Capital Days -189 -280 -451 -737 -11 0 34 44 26 45 58 119
ROCE % -34% -13% -6% -8% 2% -2% 19% 12% 24% 32% 21% 9%

Insights

In beta
Mar 2022 Mar 2023 Mar 2024 Mar 2025
Commercial Vehicle Bodies & Components Delivery Volume
Nos.

Log in to view insights

Please log in to see hidden values.

Login
Railway Wagons Delivery Volume
Nos.
Order Book Value
₹ Crore
Brake Disc Assembly Delivery Volume
Nos.
Installed Wagon Manufacturing Capacity
Wagons per month

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026
72.37% 72.37% 70.12% 70.12% 70.12% 68.11% 68.11% 68.11% 68.11% 68.09% 68.31% 68.31%
0.27% 0.86% 1.26% 2.28% 4.14% 3.45% 3.44% 3.86% 4.45% 4.42% 4.48% 4.19%
2.26% 1.01% 2.05% 1.92% 0.92% 2.00% 1.73% 1.71% 1.39% 1.03% 0.75% 0.78%
25.10% 25.77% 26.55% 25.68% 24.82% 26.43% 26.70% 26.32% 26.06% 26.46% 26.45% 26.70%
No. of Shareholders 46,79196,7071,27,3241,75,6692,27,4732,93,3063,09,7673,83,4183,81,2373,87,6363,88,2943,86,428

* 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