Jupiter Wagons Ltd - Stock Valuation and Financial Performance

BSE: 533272 | NSE: JWL | Railways Wagons | Small Cap

Jupiter Wagons Share Price

522.75 7.45 1.45%
as on 01-Nov'24 18:59

DeciZen - make an informed investing decision on Jupiter Wagons

Overall Rating
Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

Semi Strong

Jupiter Wagons stock performance -

mw4me loader
P/E Ratio (SA):
62.08
Market Cap:
22,252.2 Cr.
52-wk low:
301
52-wk high:
748.1

Is Jupiter Wagons Ltd an attractive stock to invest in?

1. Is Jupiter Wagons Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Jupiter Wagons Ltd is a average quality company.

2. Is Jupiter Wagons Ltd undervalued or overvalued?

The key valuation ratios of Jupiter Wagons Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Jupiter Wagons Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of Jupiter Wagons Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Jupiter Wagons:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Jupiter Wagons Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % -34.3%-38.8%-5.7%-7.7%91.5%2.6%19%11.8%24.4%31.7%-
Value Creation
Index
-3.5NANANA5.5-0.80.4-0.20.71.4-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 11810810597.22161269961,1782,0683,6413,783
Sales YoY Gr.--8.7%-2.6%-7.8%122.1%-41.7%691.9%18.3%75.5%76.1%-
Adj EPS -10.6-12.2-6.5-6.71.4-0.51.41.33.288.4
YoY Gr.-NANANANA-136.8%NA-6.5%150.4%147.7%-
BVPS (₹) 18.9-0.2-5.5-12.210.710.716.317.620.939.359.2
Adj Net
Profit
-58.5-67.1-35.7-3712.9-4.753.549.9125330358
Cash Flow from Ops. 8.94.45.7-0.89.2-14.867.459.572.9-6.4-
Debt/CF from Ops. 15.833.328.8-229.54.5-3.422.34-53.2-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 46.3%76%54.1%76.1%
Adj EPS NA40.9%79.6%147.7%
BVPS8.5%29.7%34%88.5%
Share Price 38.2% 107.2% 150% 70.1%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
-36.7-107.8386.77689.8-514.77.616.827.117.1
Op. Profit
Mgn %
-17.7-11.71.50.15.61.710.79.712.313.513.8
Net Profit
Mgn %
-49.4-62-33.9-38.16-3.85.44.26.19.19.5
Debt to
Equity
1.212.4-5.4-2.60.40.50.20.20.40.2-
Working Cap
Days
2452091922891292289214613112974
Cash Conv.
Cycle
26-54-63-39-3463261626726

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 54.06%

Net Profit is growing at healthy rate in last 3 years 79.64%

Sales growth is good in last 4 quarters at 56.30%

Return on Equity has declined versus last 3 years average to 17.10%

Latest Financials - Jupiter Wagons Ltd.

Standalone Consolidated
TTM EPS (₹) 8.4 8.5
TTM Sales (₹ Cr.) 3,783 3,770
BVPS (₹.) 59.2 59.1
Reserves (₹ Cr.) 2,087 2,083
P/BV 8.86 8.87
PE 62.08 61.70
From the Market
52 Week Low / High (₹) 301.00 / 748.05
All Time Low / High (₹) 6.97 / 748.05
Market Cap (₹ Cr.) 22,252
Equity (₹ Cr.) 424.5
Face Value (₹) 10
Industry PE 56.7

Management X-Ray of Jupiter Wagons:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Jupiter Wagons

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales118108105972161269961,1782,0683,641
Operating Expenses 139121104972041248891,0641,8143,150
Manufacturing Costs8887141090102151212
Material Costs1068485781781007428971,5742,828
Employee Cost 97657926344151
Other Costs 1721575532324759
Operating Profit -21-1320122106114254491
Operating Profit Margin (%) -17.7%-11.9%1.5%0.1%5.5%1.7%10.7%9.7%12.3%13.5%
Other Income 21011323521
Interest 2221272822621182941
Depreciation 2015101010821232528
Exceptional Items -63-540010970000
Profit Before Tax -123-101-36-3789-36676205444
Tax -214000-2122680111
Profit After Tax -103-105-36-378905450125333
PAT Margin (%) -86.6%-96.9%-33.8%-38.0%41.1%-0.1%5.4%4.2%6.1%9.1%
Adjusted EPS (₹)-18.7-19.1-6.5-6.79.90.01.41.33.28.1
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%15%7%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 11312-30-6796956336838091,622
Share Capital 646855558989387387387412
Reserves 49-56-85-122662462964211,210
Minority Interest0000000000
Debt11810183513948126124278333
Long Term Debt696243634273327198
Short Term Debt494040455219396259325
Trade Payables373535262534142144198441
Others Liabilities 628814420656223895354400
Total Liabilities 3292362322152152009381,0461,6392,796

Fixed Assets

Gross Block366366155155140146485517577659
Accumulated Depreciation88103102127356992114142
Net Fixed Assets278264145135113111416426463518
CWIP 142220621222629
Investments 00000041016452
Inventories1710791448244319491907
Trade Receivables161216718117271213469
Cash Equivalents 50242457169166180
Others Assets0-5261584620110128263240
Total Assets 3292362322152152009381,0461,6392,796

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 946-19-15676073-6
PBT -123-101-36-3789-36676205444
Adjustment 1041033840-76543395154
Changes in Working Capital 3023-3-3-17-38-54-174-396
Tax Paid -200000-3-2-9-108
Cash Flow From Investing Activity -9000-1-13-60-49-119-487
Capex -9000-1-12-30-36-65-91
Net Investments 00000-1-31-14-53-407
Others 10000012-111
Cash Flow From Financing Activity -7-9-5412722-17121489
Net Proceeds from Shares 00003508500512
Net Proceeds from Borrowing 2118120-17-3-28-2-14-16
Interest Paid -20-21-16-2-3-6-21-18-28-41
Dividend Paid 000000000-32
Others -8-6-15-316-13316366
Net Cash Flow -7-50320-2030-675-4
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)-66.2-204.43N/AN/A618.41-0.1514.687.616.8127.38
ROCE (%)-34.26-38.81N/AN/A91.452.561911.8324.431.71
Asset Turnover Ratio0.40.530.640.4510.611.751.191.541.64
PAT to CFO Conversion(x)N/AN/AN/AN/A0.1N/A1.241.20.58-0.02
Working Capital Days
Receivable Days47353441214215222534
Inventory Days65322030209053877270
Payable Days1201551521435210943584041

Jupiter Wagons Ltd Stock News

Jupiter Wagons Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Jupiter Wagons on 01-Nov-2024 18:59 is ₹522.8.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 01-Nov-2024 18:59 the market cap of Jupiter Wagons stood at ₹22,252.2.
The latest P/E ratio of Jupiter Wagons as of 01-Nov-2024 18:59 is 62.08.
The latest P/B ratio of Jupiter Wagons as of 01-Nov-2024 18:59 is 8.86.
The 52-week high of Jupiter Wagons is ₹748.0 and the 52-week low is ₹301.0.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Jupiter Wagons is ₹3,783 ( Cr.) .

About Jupiter Wagons Ltd

Commercial Engineers and Body Builders Company(CEBBCO) was incorporated as a private limited company with the name “Commercial Engineers & Body Builders Co Private Limited” on September 28, 1979. It commenced business in 1979. Its registered office is located at 84/105A, G. T. Road, Kanpur Mahanagar, Kanpur – 208 003, Uttar Pradesh, India. Primarily the company’s business comprises of manufacturing vehicle bodies for commercial vehicles, refurbishment of wagons and manufacture of components for wagons, coaches and locomotives for the Indian Railways.

Business profile :

The company is engaged in the business of manufacturing vehicle bodies for the commercial vehicles industry for Original Equipment Manufacturers (“OEMs”) engaged in the production of Fully Built Vehicles (“FBVs”). The company has also has forged long-standing relationships with OEMs such as Tata Motors and the Ministry of Defense as well as with corporate groups deploying significant private fleets of vehicles such as Reliance Petroleum, Reliance Industries and Som Datt Builders. Further, it has wide range of product offerings in commercial vehicles division. Vehicle bodies designed and manufactured by the company caters to a variety of requirements in different industries and sectors.

The company in the year 2008, expanded its business into the railways division and received various orders from the Indian Railways through a number of its production units, zonal authorities and workshops, including Diesel Locomotive Works (“DLW”), Western Railway, Eastern Railway, Wagon Repair Shop, Kota (a workshop of the West Central Railway) and the Northern Railway Carriage and Wagon Workshop at Jagadhari, Haryana. Work under the orders placed includes the refurbishment of wagons, manufacture of side walls and end walls for wagons and the manufacture of long hood structures for locomotive.

Strategic Alliances:

  • Agreement for Technical Know-How dated May 27, 2009 with Le Capitaine SAS
  • Agreement for Technical Know-How dated November 6, 2006 with Cho Thavee Dollasien Co., Ltd.
  • Collaboration under agreement dated September 28, 2009 with Mithila Motors Private Limited
  • Power Purchase and Wheeling Agreement dated November 6, 2009 with M. P. Power Trading Co.Ltd. and M. P. Wind Farms Limited
Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.