Nifty
Sensex
:
:
12086.70
41009.71
114.90 (0.96%)
428.00 (1.05%)

Auto Ancillary

Rating :
31/99  (View)

BSE: 513691 | NSE: JMTAUTOLTD

1.35
0.00 (0%)
13-Dec-2019 | 3:43PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  1.35
  •  1.40
  •  1.30
  •  1.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  86404
  •  1.17
  •  4.20
  •  1.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 69.03
  • N/A
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 239.23
  • N/A
  • 0.46

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 71.73%
  • 2.23%
  • 15.95%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 10.09%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.55
  • -4.03
  • 4.65

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.44
  • -7.45
  • -7.18

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 53.65
  • 87.41
  • 53.89

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.28
  • 4.25
  • 1.53

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.93
  • 16.04
  • 8.46

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Net Sales
87.93
0.00
0.00
121.56
141.18
-13.90%
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
96.44
0.00
0.00
113.10
129.75
-12.83%
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
-8.51
0.00
-
8.46
11.42
-25.92%
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
-9.67%
0.00%
6.96%
8.09%
0.00%
0.00%
0.00%
0.00%
Other Income
3.10
0.00
0.00
3.14
2.76
13.77%
0.00
0.00
0.00
0.00
0.00
0.00
Interest
5.63
0.00
0.00
5.57
15.21
-63.38%
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
10.09
0.00
0.00
9.97
7.69
29.65%
0.00
0.00
0.00
0.00
0.00
0.00
PBT
-20.56
0.00
-
-4.52
-8.72
-
0.00
0.00
0.00
0.00
0.00
0.00
Tax
-1.19
0.00
-
-3.68
0.51
-
0.00
0.00
0.00
0.00
0.00
0.00
PAT
-19.37
0.00
-
-0.83
-9.23
-
0.00
0.00
0.00
0.00
0.00
0.00
PATM
-22.03%
0.00%
-0.69%
-6.54%
0.00%
0.00%
0.00%
0.00%
EPS
-0.38
0.00
-
-0.02
-0.18
-
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
-
577.59
530.81
2,623.46
1,480.54
Net Sales Growth
-
8.81%
-79.77%
77.20%
 
Cost Of Goods Sold
-
226.88
135.62
117.93
133.44
Gross Profit
-
350.71
395.18
2,505.54
1,347.10
GP Margin
-
60.72%
74.45%
95.51%
90.99%
Total Expenditure
-
533.54
380.65
2,957.73
1,466.34
Power & Fuel Cost
-
58.53
47.35
40.48
44.22
% Of Sales
-
10.13%
8.92%
1.54%
2.99%
Employee Cost
-
97.88
20.66
20.91
18.10
% Of Sales
-
16.95%
3.89%
0.80%
1.22%
Manufacturing Exp.
-
109.09
79.38
69.93
75.99
% Of Sales
-
18.89%
14.95%
2.67%
5.13%
General & Admin Exp.
-
16.27
3.80
5.14
4.29
% Of Sales
-
2.82%
0.72%
0.20%
0.29%
Selling & Distn. Exp.
-
14.92
3.91
3.87
4.21
% Of Sales
-
2.58%
0.74%
0.15%
0.28%
Miscellaneous Exp.
-
9.96
89.92
2,699.47
1,186.08
% Of Sales
-
1.72%
16.94%
102.90%
80.11%
EBITDA
-
44.05
150.16
-334.27
14.20
EBITDA Margin
-
7.63%
28.29%
-12.74%
0.96%
Other Income
-
2.61
2.10
3.54
3.40
Interest
-
30.08
19.67
21.83
19.97
Depreciation
-
38.60
28.58
29.33
27.61
PBT
-
-22.02
104.00
-381.89
-29.99
Tax
-
-1.16
-0.34
12.53
11.97
Tax Rate
-
6.20%
-0.33%
-3.28%
-39.91%
PAT
-
-17.55
104.34
-394.41
-41.96
PAT before Minority Interest
-
-17.55
104.34
-394.41
-41.96
Minority Interest
-
0.00
0.00
0.00
0.00
PAT Margin
-
-3.04%
19.66%
-15.03%
-2.83%
PAT Growth
-
-116.82%
126.45%
-839.97%
 
Unadjusted EPS
-
-0.26
1.43
0.08
0.09

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
180.40
-5.96
-77.88
288.15
Share Capital
50.38
50.38
50.38
50.38
Total Reserves
130.02
-56.34
-128.27
237.53
Non-Current Liabilities
79.45
60.90
60.84
445.89
Secured Loans
51.68
47.55
42.21
276.51
Unsecured Loans
0.00
0.00
0.00
0.00
Long Term Provisions
3.14
1.52
2.00
17.51
Current Liabilities
238.84
495.54
1,294.62
1,570.14
Trade Payables
65.05
40.25
41.45
455.88
Other Current Liabilities
77.87
363.51
1,165.34
353.90
Short Term Borrowings
95.50
87.93
84.33
617.86
Short Term Provisions
0.41
3.85
3.50
142.50
Total Liabilities
498.69
550.48
1,277.58
2,304.18
Net Block
209.17
130.26
154.27
1,488.43
Gross Block
692.84
406.84
183.60
4,489.29
Accumulated Depreciation
483.67
276.57
29.33
3,000.86
Non Current Assets
233.70
149.27
171.91
1,510.78
Capital Work in Progress
1.29
2.93
0.83
0.18
Non Current Investment
7.17
7.13
7.15
7.06
Long Term Loans & Adv.
15.50
8.95
9.65
9.63
Other Non Current Assets
0.58
0.00
0.00
5.49
Current Assets
264.99
401.21
1,105.67
793.40
Current Investments
0.00
0.00
0.00
0.00
Inventories
160.14
129.70
117.81
309.13
Sundry Debtors
59.68
52.64
55.22
327.52
Cash & Bank
4.41
1.10
0.37
67.83
Other Current Assets
40.75
164.98
886.08
45.52
Short Term Loans & Adv.
39.58
52.79
46.19
43.40
Net Current Assets
26.15
-94.33
-188.95
-776.74
Total Assets
498.69
550.48
1,277.58
2,304.18

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
71.18
37.87
-580.42
294.40
PBT
-18.67
1.71
-366.03
7.83
Adjustment
68.12
47.19
54.26
170.63
Changes in Working Capital
26.71
-9.50
-267.06
183.80
Cash after chg. in Working capital
76.16
39.41
-578.83
362.26
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-4.98
-1.54
-1.59
-67.85
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-68.91
-6.24
1,300.54
-1,084.65
Net Fixed Assets
-5.22
-225.34
18.20
Net Investments
0.00
0.00
0.00
Others
-63.69
219.10
1,282.34
Cash from Financing Activity
1.04
-30.89
-787.58
858.75
Net Cash Inflow / Outflow
3.31
0.73
-67.46
68.50
Opening Cash & Equivalents
1.10
0.37
67.83
0.92
Closing Cash & Equivalent
4.41
1.10
0.37
69.41

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
3.58
-0.12
-1.55
5.71
ROA
-3.34%
11.42%
-22.02%
-1.82%
ROE
-20.12%
0.00%
-375.58%
-14.57%
ROCE
4.50%
103.19%
-49.44%
-0.73%
Fixed Asset Turnover
1.05
1.80
1.12
0.33
Receivable days
35.49
37.08
26.63
80.75
Inventory Days
91.58
85.10
29.70
76.21
Payable days
34.92
36.96
299.28
526.99
Cash Conversion Cycle
92.15
85.22
-242.95
-370.04
Total Debt/Equity
0.97
-26.23
-2.15
3.75
Interest Cover
0.38
6.29
-16.49
-0.50

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.