Jupiter Wagons Ltd

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

Jupiter Wagons Ltd

₹ 501 -1.50%
10 Sep 11:52 a.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

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 ₹ 21,261 Cr.
  • Current Price ₹ 501
  • High / Low ₹ 748 / 267
  • Stock P/E 59.3
  • Book Value ₹ 39.3
  • Dividend Yield 0.12 %
  • ROCE 31.7 %
  • ROE 27.4 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is expected to give good quarter
  • Company has delivered good profit growth of 80.1% CAGR over last 5 years

Cons

  • Stock is trading at 12.6 times its book value
  • Promoter holding has decreased over last quarter: -2.01%
  • Debtor days have increased from 35.6 to 47.0 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

Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024
56 252 299 363 295 417 644 712 753 879 896 1,113 895
55 218 276 331 265 367 564 619 656 758 771 965 766
Operating Profit 1 34 23 31 30 50 81 93 97 121 125 148 129
OPM % 2% 14% 8% 9% 10% 12% 13% 13% 13% 14% 14% 13% 14%
0 0 2 1 1 1 2 1 2 5 5 8 7
Interest 2 4 5 5 6 7 7 9 8 10 11 11 12
Depreciation 2 6 6 6 6 7 6 6 7 7 7 7 7
Profit before tax -4 25 14 22 20 37 69 79 85 109 111 139 117
Tax % 0% 34% 34% 35% 32% 33% 33% 48% 25% 25% 25% 25% 24%
-4 16 9 14 13 25 46 41 64 82 83 104 89
EPS in Rs -0.41 1.82 1.02 1.56 0.35 0.64 1.20 1.05 1.59 2.04 2.02 2.53 2.16
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
502 138 118 107 105 97 216 126 996 1,178 2,068 3,641 3,783
437 160 202 120 104 97 204 124 889 1,064 1,814 3,150 3,260
Operating Profit 65 -21 -84 -13 2 0 12 2 106 114 254 491 523
OPM % 13% -15% -71% -12% 2% 0% 6% 2% 11% 10% 12% 13% 14%
1 3 2 -53 0 1 109 10 2 3 5 21 26
Interest 16 19 22 21 27 28 22 6 21 18 29 41 44
Depreciation 17 30 20 15 10 10 10 8 21 23 25 28 28
Profit before tax 34 -68 -123 -101 -36 -37 89 -3 66 76 205 444 476
Tax % 45% 4% -17% 4% 0% 0% 0% -95% 19% 34% 39% 25%
19 -70 -103 -105 -36 -37 89 -0 54 50 125 333 358
EPS in Rs 3.37 -12.82 -18.66 -19.07 -6.48 -6.72 9.91 -0.02 5.98 5.59 3.24 8.07 8.75
Dividend Payout % 12% 0% 0% 0% 0% 0% 0% 0% 0% 0% 15% 7%
Compounded Sales Growth
10 Years: 39%
5 Years: 76%
3 Years: 54%
TTM: 50%
Compounded Profit Growth
10 Years: 21%
5 Years: 80%
3 Years: 84%
TTM: 104%
Stock Price CAGR
10 Years: 37%
5 Years: 102%
3 Years: 141%
1 Year: 36%
Return on Equity
10 Years: %
5 Years: 18%
3 Years: 19%
Last Year: 27%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 55 55 55 55 55 55 89 89 387 387 387 412
Reserves 219 151 49 -56 -85 -122 6 6 246 296 421 1,210
163 136 149 161 163 172 42 50 138 139 288 338
187 82 70 76 93 104 71 54 220 250 542 836
Total Liabilities 624 423 323 236 225 209 209 200 991 1,073 1,639 2,796
312 289 215 159 145 135 113 111 416 426 463 518
CWIP 9 14 14 2 2 2 0 6 21 22 26 29
Investments 1 0 0 0 0 0 0 0 4 10 16 452
302 120 94 75 78 72 95 83 550 615 1,133 1,796
Total Assets 624 423 323 236 225 209 209 200 991 1,073 1,639 2,796

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
59 71 9 4 6 -1 9 -15 67 60 73 -6
-67 -48 -9 0 0 0 -1 -13 -60 -49 -119 -487
36 -46 -7 -9 -5 4 12 7 22 -17 121 489
Net Cash Flow 28 -23 -7 -5 0 3 20 -20 30 -6 75 -4

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 107 62 50 42 54 26 30 32 26 22 38 47
Inventory Days 65 105 58 43 30 43 30 174 120 130 114 117
Days Payable 111 90 128 151 153 120 52 126 70 58 46 57
Cash Conversion Cycle 61 77 -21 -67 -69 -51 8 80 77 94 106 107
Working Capital Days 61 75 -36 -146 -314 -568 -4 61 72 78 73 78
ROCE % 12% -13% -34% -13% -6% -8% 2% -2% 19% 12% 24% 32%

Shareholding Pattern

Numbers in percentages

1 Recently
Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Jul 2024
60.65% 60.65% 74.62% 74.62% 74.62% 74.62% 72.37% 72.37% 70.12% 70.12% 70.12% 68.11%
0.09% 0.07% 0.00% 0.04% 0.02% 0.01% 0.27% 0.86% 1.26% 2.28% 4.14% 5.34%
9.33% 9.33% 18.45% 2.15% 2.15% 1.49% 2.26% 1.01% 2.05% 1.92% 0.92% 2.30%
29.94% 29.95% 6.93% 23.19% 23.21% 23.88% 25.10% 25.77% 26.55% 25.68% 24.82% 24.24%
No. of Shareholders 14,53816,22218,22924,34826,45629,77846,79196,7071,27,3241,75,6692,27,4732,30,983

* 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