JAMNA AUTO INDUSTRIES LIMITED Financials Jamna Auto Industries Limited
Equities
JAMNAAUTO
INE039C01032
Auto, Truck & Motorcycle Parts
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 134.9 INR | +0.60% |
|
+6.26% | +20.72% |
| Apr. 24 | ICRA Keeps AA- Rating on Jamna Auto Industries' Long-term Credit Facilities; Shares Jump 4% | MT |
| Mar. 30 | Jamna Auto Industries Limited Announces Board Changes | CI |
Valuation
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 24,984 | 9,477 | 27,037 | 39,627 | 39,584 | 53,817 | - | - |
| Enterprise Value (EV) 1 | 24,984 | 10,787 | 27,037 | 39,627 | 39,584 | 53,817 | 53,817 | 53,817 |
| P/E ratio | 18.2 x | 19.8 x | 37.1 x | 28.3 x | 23.6 x | 26.2 x | 23.8 x | 23.3 x |
| Yield | 1.51% | 1.68% | 0.59% | 1.51% | 1.91% | 1.3% | 1.45% | 2.08% |
| Capitalization / Revenue | 1.17 x | 0.84 x | 2.5 x | 2.31 x | 1.7 x | 2.2 x | 2 x | 1.98 x |
| EV / Revenue | 1.17 x | 0.84 x | 2.5 x | 2.31 x | 1.7 x | 2.2 x | 2 x | 1.98 x |
| EV / EBITDA | 9.03 x | 8.3 x | 20.4 x | 17.5 x | 15.1 x | 16.7 x | 15.2 x | 14.9 x |
| EV / FCF | 16.6 x | -8.57 x | 14.8 x | -110 x | 15.5 x | 58.8 x | 28.9 x | 50.8 x |
| FCF Yield | 6.03% | -11.7% | 6.74% | -0.91% | 6.46% | 1.7% | 3.46% | 1.97% |
| Price to Book | 4.91 x | 1.83 x | 4.66 x | 5.79 x | 5.05 x | 6.04 x | 5.26 x | 4.84 x |
| Nbr of stocks (in thousands) | 398,157 | 398,174 | 398,187 | 398,464 | 398,832 | 398,941 | - | - |
| Reference price 2 | 62.75 | 23.80 | 67.90 | 99.45 | 99.25 | 134.9 | 134.9 | 134.9 |
| Announcement Date | 5/21/19 | 6/10/20 | 5/31/21 | 5/21/22 | 5/29/23 | - | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: März | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 21,348 | 11,290 | 10,795 | 17,179 | 23,253 | 24,456 | 26,858 | 27,189 |
| EBITDA 1 | 2,767 | 1,141 | 1,325 | 2,263 | 2,614 | 3,227 | 3,545 | 3,604 |
| EBIT 1 | 2,302 | 727.6 | 968.8 | 1,896 | 2,204 | 2,738 | 2,886 | 3,114 |
| Operating Margin | 10.79% | 6.44% | 8.97% | 11.03% | 9.48% | 11.19% | 10.74% | 11.45% |
| Earnings before Tax (EBT) 1 | 2,155 | 716.4 | 1,009 | 1,913 | 2,294 | 2,777 | 2,998 | 3,100 |
| Net income 1 | 1,375 | 110.3 | 729.6 | 1,408 | 1,684 | 2,043 | 2,257 | 2,294 |
| Net margin | 6.44% | 0.98% | 6.76% | 8.2% | 7.24% | 8.35% | 8.4% | 8.44% |
| EPS 2 | 3.450 | 1.200 | 1.830 | 3.520 | 4.210 | 5.148 | 5.660 | 5.800 |
| Free Cash Flow 1 | 1,506 | -1,105 | 1,821 | -359.4 | 2,557 | 915.5 | 1,864 | 1,060 |
| FCF margin | 7.05% | -9.79% | 16.87% | -2.09% | 11% | 3.74% | 6.94% | 3.9% |
| FCF Conversion (EBITDA) | 54.42% | - | 137.49% | - | 97.84% | 28.37% | 52.57% | 29.41% |
| FCF Conversion (Net income) | 109.55% | - | 249.62% | - | 151.9% | 44.8% | 82.56% | 46.21% |
| Dividend per Share 2 | 0.9500 | 0.4000 | 0.4000 | 1.500 | 1.900 | 1.750 | 1.950 | 2.800 |
| Announcement Date | 5/21/19 | 6/10/20 | 5/31/21 | 5/21/22 | 5/29/23 | - | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 3,433 | 4,844 | 2,953 | 3,519 | 4,448 | 6,259 | 5,477 | 5,527 | 5,910 | 6,339 | 5,753 | 6,025 |
| EBITDA | 509.8 | 720.7 | 352.8 | 444.2 | 597.1 | 868.7 | 600.7 | 561.4 | 657.1 | 794.9 | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | 559.7 | 707.2 | - | - |
| Net income | 388.9 | 475 | 194.9 | 270.7 | - | 568.4 | - | - | 411.2 | 524.9 | - | - |
| Net margin | 11.33% | 9.81% | 6.6% | 7.69% | - | 9.08% | - | - | 6.96% | 8.28% | - | - |
| EPS | 0.7600 | 1.190 | 0.4900 | 0.6800 | - | 1.420 | - | - | 1.030 | 1.310 | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 2/5/21 | 5/31/21 | 8/14/21 | 11/10/21 | 2/4/22 | 5/21/22 | 7/28/22 | 11/2/22 | 2/3/23 | 5/29/23 | 8/11/23 | - |
1INR in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | 1,311 | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 1.148 x | - | - | - | - | - | - |
| Free Cash Flow 1 | 1,506 | -1,105 | 1,821 | -359 | 2,557 | 916 | 1,864 | 1,060 |
| ROE (net income / shareholders' equity) | 37.5% | 9.33% | 13.3% | 22.3% | 22.9% | 24.6% | 23.3% | 21.8% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - | - |
| Book Value Per Share 2 | 12.80 | 13.00 | 14.60 | 17.20 | 19.70 | 22.30 | 25.60 | 27.90 |
| Cash Flow per Share | - | - | - | - | - | - | - | - |
| Capex 1 | 1,308 | 1,146 | 326 | 370 | 885 | 1,180 | 545 | 1,518 |
| Capex / Sales | 6.13% | 10.15% | 3.02% | 2.16% | 3.81% | 4.82% | 2.03% | 5.58% |
| Announcement Date | 5/21/19 | 6/10/20 | 5/31/21 | 5/21/22 | 5/29/23 | - | - | - |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
D+
Sell
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
134.9
INR
Average target price
138
INR
Spread / Average Target
+2.30%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +20.72% | 641M | |
| +23.77% | 49.31B | |
| -8.48% | 22.39B | |
| +20.25% | 20.29B | |
| +27.95% | 17.81B | |
| -4.22% | 15.17B | |
| -17.45% | 13.77B | |
| -19.01% | 13.69B | |
| +32.05% | 11.8B | |
| +39.80% | 10.96B |
- Stock Market
- Equities
- JAMNAAUTO Stock
- Financials Jamna Auto Industries Limited
