Market Cap ₹20132 Cr.
Stock P/E 59.9
P/B 12.5
Current Price ₹488.3
Book Value ₹ 39.2
Face Value 10
52W High ₹498
Dividend Yield 0.12%
52W Low ₹ 110.8
Jupiter Wagons Ltd manufactures and sells mobility solutions in India, Europe, and North America. It gives open, covered, flat, hopper, container, and special purpose wagons; and wagon add-ons, which includes alloy metallic cast bogies, high tensile center buffer couplers, and high-potential draft gears. The business enterprise also presents passenger and metro coaches, and train sets; and passenger coach add-ons, together with fabricated bogies, couplers and draft gears for passenger trains, axle established disc brake structures, brake discs and split brake discs, and brake pads. In addition, it gives track solutions, which include CMS crossings and weldable CMS crossings on PSC slipper; and industrial vehicles. The enterprise serves the Indian railways, private wagon owners, and industrial railways and workshops. The organization changed into formerly referred to as Commercial Engineers & Body Builders Co Ltd and changed its name to Jupiter Wagons Ltd in May 2022. Jupiter Wagons Ltd turned into integrated in 1979 and is based in Kolkata, India.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 299 | 363 | 295 | 417 | 644 | 712 | 753 | 879 | 896 | 1115 |
| Other Income | 2 | 1 | 1 | 1 | 2 | 1 | 2 | 6 | 5 | 12 |
| Total Income | 301 | 364 | 297 | 418 | 646 | 713 | 755 | 885 | 901 | 1127 |
| Total Expenditure | 276 | 331 | 265 | 367 | 564 | 619 | 656 | 759 | 771 | 968 |
| Operating Profit | 24 | 32 | 31 | 51 | 82 | 93 | 99 | 126 | 129 | 159 |
| Interest | 5 | 5 | 6 | 7 | 7 | 9 | 8 | 10 | 11 | 11 |
| Depreciation | 6 | 6 | 6 | 7 | 6 | 6 | 7 | 7 | 7 | 8 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 14 | 22 | 20 | 37 | 68 | 78 | 84 | 109 | 111 | 141 |
| Provision for Tax | 5 | 8 | 6 | 12 | 23 | 38 | 21 | 27 | 28 | 34 |
| Profit After Tax | 9 | 14 | 13 | 24 | 46 | 40 | 63 | 81 | 83 | 106 |
| Adjustments | -0 | -0 | -0 | -0 | -1 | -1 | -0 | 1 | -2 | -1 |
| Profit After Adjustments | 9 | 14 | 13 | 24 | 45 | 39 | 63 | 82 | 81 | 105 |
| Adjusted Earnings Per Share | 0.2 | 0.4 | 0.3 | 0.6 | 1.2 | 1 | 1.6 | 2.1 | 2 | 2.6 |
| #(Fig in Cr.) | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
|---|---|---|---|---|
| Net Sales | 996 | 1178 | 2068 | 3643 |
| Other Income | 2 | 3 | 5 | 25 |
| Total Income | 998 | 1182 | 2073 | 3668 |
| Total Expenditure | 889 | 1064 | 1816 | 3154 |
| Operating Profit | 108 | 117 | 257 | 513 |
| Interest | 21 | 18 | 29 | 40 |
| Depreciation | 21 | 23 | 25 | 29 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 |
| Profit Before Tax | 66 | 76 | 200 | 445 |
| Provision for Tax | 12 | 26 | 80 | 110 |
| Profit After Tax | 53 | 50 | 121 | 333 |
| Adjustments | 0 | 0 | 0 | -2 |
| Profit After Adjustments | 53 | 50 | 121 | 331 |
| Adjusted Earnings Per Share | 1.4 | 1.3 | 3.1 | 8.3 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 76% | 0% | 0% | 0% |
| Operating Profit CAGR | 120% | 0% | 0% | 0% |
| PAT CAGR | 142% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 336% | 207% | 95% | 41% |
| ROE Average | 16% | 11% | 11% | 11% |
| ROCE Average | 24% | 16% | 16% | 16% |
| #(Fig in Cr.) | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|
| Shareholder's Funds | 633 | 683 | 803 |
| Minority's Interest | 0 | 0 | 0 |
| Borrowings | 33 | 27 | 19 |
| Other Non-Current Liabilities | -50 | -24 | 35 |
| Total Current Liabilities | 322 | 359 | 777 |
| Total Liabilities | 938 | 1045 | 1634 |
| Fixed Assets | 418 | 428 | 464 |
| Other Non-Current Assets | 34 | 49 | 86 |
| Total Current Assets | 486 | 569 | 1083 |
| Total Assets | 938 | 1045 | 1634 |
| #(Fig in Cr.) | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|
| Opening Cash & Cash Equivalents | 17 | 47 | 41 |
| Cash Flow from Operating Activities | 67 | 60 | 78 |
| Cash Flow from Investing Activities | -60 | -49 | -122 |
| Cash Flow from Financing Activities | 22 | -17 | 121 |
| Net Cash Inflow / Outflow | 30 | -6 | 76 |
| Closing Cash & Cash Equivalent | 47 | 41 | 117 |
| # | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|
| Earnings Per Share (Rs) | 1.38 | 1.28 | 3.12 |
| CEPS(Rs) | 1.92 | 1.88 | 3.76 |
| DPS(Rs) | 0 | 0 | 0.5 |
| Book NAV/Share(Rs) | 16.34 | 17.62 | 20.74 |
| Core EBITDA Margin(%) | 10.68 | 9.68 | 12.19 |
| EBIT Margin(%) | 8.73 | 7.96 | 11.09 |
| Pre Tax Margin(%) | 6.61 | 6.42 | 9.69 |
| PAT Margin (%) | 5.36 | 4.21 | 5.83 |
| Cash Profit Margin (%) | 7.49 | 6.2 | 7.04 |
| ROA(%) | 5.69 | 5.01 | 9.01 |
| ROE(%) | 8.44 | 7.55 | 16.24 |
| ROCE(%) | 11.28 | 11.79 | 23.99 |
| Receivable days | 26.44 | 22.16 | 25.08 |
| Inventory Days | 89.55 | 87.31 | 71.53 |
| Payable days | 69.64 | 58.03 | 39.62 |
| PER(x) | 11.03 | 34.05 | 29.54 |
| Price/Book(x) | 0.93 | 2.48 | 4.44 |
| Dividend Yield(%) | 0 | 0 | 0.54 |
| EV/Net Sales(x) | 0.66 | 1.49 | 1.78 |
| EV/Core EBITDA(x) | 6.05 | 14.99 | 14.34 |
| Net Sales Growth(%) | 0 | 18.34 | 75.52 |
| EBIT Growth(%) | 0 | 7.94 | 144.51 |
| PAT Growth(%) | 0 | -7.01 | 143.03 |
| EPS Growth(%) | 0 | -6.97 | 143.16 |
| Debt/Equity(x) | 0.22 | 0.2 | 0.36 |
| Current Ratio(x) | 1.51 | 1.59 | 1.39 |
| Quick Ratio(x) | 0.75 | 0.69 | 0.76 |
| Interest Cover(x) | 4.12 | 5.16 | 7.94 |
| Total Debt/Mcap(x) | 1.01 | 0.36 | 0.08 |
| # | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 60.65 | 60.65 | 74.62 | 74.62 | 74.62 | 74.62 | 72.36 | 72.37 | 70.12 | 70.12 |
| FII | 0.09 | 0.07 | 0 | 0.04 | 0.02 | 0.01 | 0.27 | 0.85 | 1.26 | 2.28 |
| DII | 9.33 | 9.33 | 18.45 | 2.15 | 2.15 | 1.49 | 2.26 | 1.01 | 2.05 | 1.92 |
| Public | 29.94 | 29.95 | 6.93 | 23.19 | 23.21 | 23.88 | 25.11 | 25.76 | 26.57 | 25.68 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 5.43 | 5.43 | 28.91 | 28.91 | 28.91 | 28.91 | 28.91 | 28.91 | 28.91 | 28.91 |
| FII | 0.01 | 0.01 | 0 | 0.01 | 0.01 | 0 | 0.11 | 0.34 | 0.52 | 0.94 |
| DII | 0.83 | 0.83 | 7.15 | 0.83 | 0.83 | 0.58 | 0.9 | 0.4 | 0.85 | 0.79 |
| Public | 2.68 | 2.68 | 2.69 | 8.98 | 8.99 | 9.25 | 10.03 | 10.29 | 10.95 | 10.59 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 8.95 | 8.95 | 38.74 | 38.74 | 38.74 | 38.74 | 39.95 | 39.95 | 41.23 | 41.23 |
Pros
Cons
* 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.
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
You May Also Know About
