Railways Wagons/Coaches · Founded 1979 · www.jupiterwagons.com · BSE 533272 · NSE JWL · ISIN INE209L01016
No Notes Added Yet
Business
Jupiter Wagons Ltd. (JWL) is an Indian manufacturer of railway wagons, passenger coaches, and related components. The company's core business involves designing, manufacturing, and supplying a diverse range of freight wagons for Indian Railways, private sector clients, and specialized applications. Beyond wagons, JWL has diversified into manufacturing passenger coach assemblies, brake systems, railway bogies, and other railway engineering solutions. It generates revenue primarily through sales of these manufactured products and associated services.
Revenue Mix
JWL's primary revenue stream comes from its railway rolling stock division. Key product segments include:
Freight Wagons: Manufacturing various types of wagons for carrying goods like coal, steel, cement, containers, and specialized commodities.
Passenger Coaches: Assemblies and sub-assemblies for passenger coaches, including LHB coaches.
Brake Systems: Production of advanced brake systems for freight wagons and passenger coaches.
Castings & Fabrications: Manufacturing of critical railway components like bogies, couplers, and other castings and fabricated parts.
Containers: Specialized containers for freight movement.
Mobility Solutions: Recent diversification into electric commercial vehicles (EVs) and related components.
While specific revenue percentages for each segment are not publicly available in detail, freight wagons and related components typically form the largest portion of its railway business.
Industry
The Indian railway industry is dominated by Indian Railways, a large government-owned entity responsible for operating and maintaining the national rail network. The manufacturing of rolling stock (wagons, coaches, locomotives) involves a mix of public sector undertakings and a growing number of private players. JWL is one of the prominent private sector manufacturers of railway wagons and components in India. Its positioning is characterized by its established relationship as a supplier to Indian Railways, growing manufacturing capacity, and diversification into a broader range of railway components and new mobility solutions. The industry is capital-intensive and requires specialized approvals and infrastructure.
MOAT
JWL's competitive advantages primarily stem from:
Established Supplier Relationships: A long-standing track record and approved vendor status with Indian Railways, which is a significant barrier to entry for new players.
Manufacturing Scale & Expertise: Large-scale manufacturing facilities and technical know-how in complex railway engineering, offering cost efficiencies and reliability.
Diverse Product Portfolio: Ability to offer a wide range of wagons, coach components, and brake systems reduces dependence on a single product line and caters to varied customer needs.
Vertical Integration: Capabilities in casting and fabrication provide better control over the supply chain and quality of critical components.
Growth Drivers
Key factors that can drive JWL's growth over the next 3-5 years include:
Indian Railways' Capital Expenditure: Significant government allocation and ambitious plans for railway network expansion, modernization, and fleet upgradation (e.g., LHB coaches, Vande Bharat trains, freight corridor development).
Dedicated Freight Corridors (DFCs): Increased freight traffic and demand for specialized wagons as DFCs become fully operational.
Private Sector Participation: Growing opportunities for private ownership and operation of freight wagons, driven by logistics and industrial demand.
"Make in India" Initiative: Government's push for local manufacturing in the railway sector.
Diversification into New Mobility: Expansion into electric vehicles and other advanced mobility solutions can open new revenue streams.
Export Opportunities: Potential for exporting railway components and wagons to other developing markets.
Risks
Dependence on Indian Railways: A significant portion of revenue is tied to orders from Indian Railways, making the company susceptible to changes in government policy, budget allocations, and procurement cycles.
Cyclical Nature of Capital Expenditure: Railway infrastructure spending can be cyclical, leading to fluctuations in order books and revenue.
Raw Material Price Volatility: Heavy reliance on steel and other metals makes the company vulnerable to volatility in commodity prices, impacting margins.
Intense Competition: Competition from other established public and private sector players in the railway manufacturing space.
Execution Risk: Risk associated with timely execution of large and complex orders, and adherence to stringent quality and delivery schedules.
Regulatory & Policy Changes: Any changes in railway policies, procurement norms, or import duties could impact operations.
Management & Ownership
Jupiter Wagons Ltd. is a promoter-driven company, a common structure in India where the founding family or group maintains significant ownership and operational control. The promoters, typically with deep industry experience, are actively involved in the strategic direction and day-to-day management. This structure often implies a long-term vision and commitment to the business. The ownership structure generally features a substantial promoter holding, alongside institutional investors and public shareholders. The quality of management is often assessed by its ability to secure large orders, manage costs, expand capacity, and navigate the complex regulatory environment of the railway sector.
Outlook
Jupiter Wagons Ltd. is positioned to benefit from the significant capital outlay and modernization drives within the Indian railway sector. The government's emphasis on infrastructure development, dedicated freight corridors, and fleet upgrades provides a substantial growth runway for wagon and coach manufacturers. However, the company faces inherent risks associated with its dependence on government orders, the cyclical nature of industry capex, and raw material price volatility. While diversification into new segments like EVs offers future growth potential, successful execution and market acceptance will be crucial. The outlook is cautiously optimistic, balancing the strong tailwinds from railway infrastructure spending against the concentrated customer risk and competitive pressures.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 896 | 1115 | 880 | 1009 | 1030 | 1045 | 459 | 786 | 890 | 780 |
| Other Income | 5 | 12 | 8 | 10 | 15 | 12 | 17 | 10 | 9 | 9 |
| Total Income | 901 | 1127 | 888 | 1019 | 1045 | 1057 | 476 | 796 | 900 | 789 |
| Total Expenditure | 771 | 968 | 743 | 870 | 881 | 892 | 400 | 682 | 774 | 697 |
| Operating Profit | 129 | 159 | 145 | 149 | 163 | 165 | 77 | 114 | 125 | 93 |
| Interest | 11 | 11 | 13 | 17 | 14 | 17 | 16 | 19 | 18 | 16 |
| Depreciation | 7 | 8 | 12 | 13 | 14 | 15 | 16 | 16 | 17 | 18 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10 | 0 | -7 |
| Profit Before Tax | 111 | 141 | 119 | 120 | 135 | 133 | 45 | 68 | 90 | 51 |
| Provision for Tax | 28 | 34 | 28 | 30 | 33 | 25 | 13 | 23 | 24 | 19 |
| Profit After Tax | 83 | 106 | 92 | 90 | 102 | 108 | 32 | 46 | 66 | 32 |
| Adjustments | -2 | -1 | 0 | -0 | -5 | -5 | 1 | 1 | -3 | -3 |
| Profit After Adjustments | 81 | 105 | 92 | 90 | 97 | 103 | 33 | 47 | 63 | 29 |
| Adjusted Earnings Per Share | 2 | 2.6 | 2.2 | 2.1 | 2.3 | 2.4 | 0.8 | 1.1 | 1.5 | 0.7 |
| #(Fig in Cr.) | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|
| Net Sales | 996 | 1178 | 2068 | 3644 | 3963 | 2915 |
| Other Income | 2 | 3 | 5 | 25 | 44 | 45 |
| Total Income | 998 | 1182 | 2073 | 3668 | 4008 | 2961 |
| Total Expenditure | 889 | 1064 | 1816 | 3154 | 3386 | 2553 |
| Operating Profit | 108 | 117 | 257 | 514 | 622 | 409 |
| Interest | 21 | 18 | 29 | 41 | 60 | 69 |
| Depreciation | 21 | 23 | 25 | 28 | 54 | 67 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | -17 |
| Profit Before Tax | 66 | 76 | 200 | 442 | 496 | 254 |
| Provision for Tax | 12 | 26 | 80 | 111 | 116 | 79 |
| Profit After Tax | 53 | 50 | 121 | 331 | 380 | 176 |
| Adjustments | 0 | 0 | 0 | 1 | 2 | -4 |
| Profit After Adjustments | 53 | 50 | 121 | 332 | 382 | 172 |
| Adjusted Earnings Per Share | 1.4 | 1.3 | 3.1 | 8 | 9 | 4.1 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 9% | 50% | 0% | 0% |
| Operating Profit CAGR | 21% | 75% | 0% | 0% |
| PAT CAGR | 15% | 97% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -32% | 30% | 68% | 34% |
| ROE Average | 18% | 20% | 15% | 15% |
| ROCE Average | 21% | 26% | 20% | 20% |
| #(Fig in Cr.) | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| Shareholder's Funds | 633 | 683 | 803 | 1616 | 2754 |
| Minority's Interest | 0 | 0 | 0 | 15 | 13 |
| Borrowings | 33 | 27 | 19 | 8 | 27 |
| Other Non-Current Liabilities | -50 | -24 | 35 | 46 | 44 |
| Total Current Liabilities | 322 | 359 | 777 | 1255 | 1161 |
| Total Liabilities | 938 | 1045 | 1634 | 2940 | 3999 |
| Fixed Assets | 418 | 428 | 464 | 831 | 972 |
| Other Non-Current Assets | 34 | 49 | 86 | 146 | 469 |
| Total Current Assets | 486 | 569 | 1084 | 1963 | 2558 |
| Total Assets | 938 | 1045 | 1634 | 2940 | 3999 |
| #(Fig in Cr.) | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 17 | 47 | 41 | 117 | 123 |
| Cash Flow from Operating Activities | 67 | 60 | 78 | -19 | 104 |
| Cash Flow from Investing Activities | -60 | -49 | -122 | -465 | -628 |
| Cash Flow from Financing Activities | 22 | -17 | 121 | 489 | 842 |
| Net Cash Inflow / Outflow | 30 | -6 | 76 | 5 | 318 |
| Closing Cash & Cash Equivalent | 47 | 41 | 117 | 123 | 441 |
| # | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 1.38 | 1.28 | 3.12 | 8.04 | 9.01 |
| CEPS(Rs) | 1.92 | 1.88 | 3.76 | 8.71 | 10.22 |
| DPS(Rs) | 0 | 0 | 0.5 | 0.6 | 1 |
| Book NAV/Share(Rs) | 16.34 | 17.62 | 20.74 | 39.2 | 64.09 |
| Core EBITDA Margin(%) | 10.68 | 9.68 | 12.19 | 13.43 | 14.57 |
| EBIT Margin(%) | 8.73 | 7.96 | 11.09 | 13.25 | 14.04 |
| Pre Tax Margin(%) | 6.61 | 6.42 | 9.69 | 12.13 | 12.51 |
| PAT Margin (%) | 5.36 | 4.21 | 5.83 | 9.08 | 9.59 |
| Cash Profit Margin (%) | 7.49 | 6.2 | 7.04 | 9.86 | 10.95 |
| ROA(%) | 5.69 | 5.01 | 9.01 | 14.47 | 10.96 |
| ROE(%) | 8.44 | 7.55 | 16.24 | 27.36 | 17.54 |
| ROCE(%) | 11.28 | 11.79 | 23.99 | 31.72 | 21.43 |
| Receivable days | 26.44 | 22.16 | 25.08 | 35.26 | 60.12 |
| Inventory Days | 89.55 | 87.31 | 71.53 | 73.86 | 80.72 |
| Payable days | 69.64 | 58.03 | 39.62 | 48.46 | 58.93 |
| PER(x) | 11.03 | 34.05 | 29.54 | 46.43 | 41.03 |
| Price/Book(x) | 0.93 | 2.48 | 4.44 | 9.53 | 5.77 |
| Dividend Yield(%) | 0 | 0 | 0.54 | 0.16 | 0.27 |
| EV/Net Sales(x) | 0.66 | 1.49 | 1.78 | 4.26 | 3.93 |
| EV/Core EBITDA(x) | 6.05 | 14.99 | 14.34 | 30.21 | 25.05 |
| Net Sales Growth(%) | 0 | 18.34 | 75.52 | 76.17 | 8.77 |
| EBIT Growth(%) | 0 | 7.94 | 144.51 | 110.53 | 15.2 |
| PAT Growth(%) | 0 | -7.01 | 143.03 | 174.3 | 14.88 |
| EPS Growth(%) | 0 | -6.97 | 143.16 | 157.96 | 11.98 |
| Debt/Equity(x) | 0.22 | 0.2 | 0.36 | 0.21 | 0.18 |
| Current Ratio(x) | 1.51 | 1.59 | 1.4 | 1.56 | 2.2 |
| Quick Ratio(x) | 0.75 | 0.69 | 0.76 | 0.78 | 1.54 |
| Interest Cover(x) | 4.12 | 5.16 | 7.94 | 11.78 | 9.21 |
| Total Debt/Mcap(x) | 1.01 | 0.36 | 0.08 | 0.02 | 0.03 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 70.12 | 70.12 | 70.12 | 68.11 | 68.11 | 68.11 | 68.11 | 68.09 | 68.31 | 68.31 |
| FII | 1.26 | 2.28 | 4.14 | 3.45 | 3.45 | 3.86 | 4.45 | 4.42 | 4.49 | 4.19 |
| DII | 2.05 | 1.92 | 0.92 | 1.99 | 1.74 | 1.71 | 1.39 | 1.03 | 0.75 | 0.78 |
| Public | 26.57 | 25.68 | 24.82 | 26.45 | 26.71 | 26.32 | 26.06 | 26.46 | 26.45 | 26.71 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 28.91 | 28.91 | 28.91 | 28.91 | 28.91 | 28.91 | 28.91 | 28.91 | 29.19 | 29.19 |
| FII | 0.52 | 0.94 | 1.71 | 1.47 | 1.46 | 1.64 | 1.89 | 1.88 | 1.92 | 1.79 |
| DII | 0.85 | 0.79 | 0.38 | 0.85 | 0.74 | 0.73 | 0.59 | 0.44 | 0.32 | 0.34 |
| Public | 10.95 | 10.59 | 10.23 | 11.23 | 11.34 | 11.17 | 11.06 | 11.23 | 11.31 | 11.42 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 41.23 | 41.23 | 41.23 | 42.45 | 42.45 | 42.45 | 42.45 | 42.45 | 42.74 | 42.74 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +9% | +50% | — | — |
| Operating Profit CAGR | +21% | +75% | — | — |
| PAT CAGR | +15% | +97% | — | — |
| Share Price CAGR | -32% | +30% | +68% | +34% |
| ROE Average | +18% | +20% | +15% | +15% |
| ROCE Average | +21% | +26% | +20% | +20% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 70.12 | 70.12 | 70.12 | 68.11 | 68.11 | 68.11 | 68.11 | 68.09 | 68.31 | 68.31 |
| FII | 1.26 | 2.28 | 4.14 | 3.45 | 3.45 | 3.86 | 4.45 | 4.42 | 4.49 | 4.19 |
| DII | 2.05 | 1.92 | 0.92 | 1.99 | 1.74 | 1.71 | 1.39 | 1.03 | 0.75 | 0.78 |
| Public | 29.88 | 29.88 | 29.88 | 31.89 | 31.89 | 31.89 | 31.89 | 31.91 | 31.69 | 31.69 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 28.91 | 28.91 | 28.91 | 28.91 | 28.91 | 28.91 | 28.91 | 28.91 | 29.19 | 29.19 |
| FII | 0.52 | 0.94 | 1.71 | 1.47 | 1.46 | 1.64 | 1.89 | 1.88 | 1.92 | 1.79 |
| DII | 0.85 | 0.79 | 0.38 | 0.85 | 0.74 | 0.73 | 0.59 | 0.44 | 0.32 | 0.34 |
| Public | 12.32 | 12.32 | 12.32 | 13.54 | 13.54 | 13.54 | 13.54 | 13.54 | 13.54 | 13.54 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 41.23 | 41.23 | 41.23 | 42.45 | 42.45 | 42.45 | 42.45 | 42.45 | 42.74 | 42.74 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.