Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹11877 Cr.
Stock P/E
31.2
P/B
4
Current Price
₹277.9
Book Value
₹ 69.7
Face Value
10
52W High
₹418.8
52W Low
₹ 236.6
Dividend Yield
0%

Jupiter Wagons Overview

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.

Jupiter Wagons Share Price

Live · BSE / NSE · Inception: 1979
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Jupiter Wagons Quarterly Results

#(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

Jupiter Wagons Profit & Loss

#(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

Jupiter Wagons Balance Sheet

#(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

Jupiter Wagons Cash Flow

#(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

Jupiter Wagons Ratios

# 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

Growth Rates

Compounded annual
# 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%

Jupiter Wagons Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 68.31 %
FII 4.19 %
DII (MF + Insurance) 0.78 %
Public (retail) 31.69 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 70.1270.1270.1268.1168.1168.1168.1168.0968.3168.31
FII 1.262.284.143.453.453.864.454.424.494.19
DII 2.051.920.921.991.741.711.391.030.750.78
Public 29.8829.8829.8831.8931.8931.8931.8931.9131.6931.69
Others 0000000000
Total 100100100100100100100100100100

Jupiter Wagons Peer Comparison

Railways Wagons/Coaches Edit Columns

Jupiter Wagons Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Jupiter Wagons Pros & Cons

Pros

  • Company has a good return on equity (ROE) track record: 3 Years ROE 20%
  • Company is almost debt free.

Cons

  • Debtor days have increased from 48.46 to 58.93days.
  • Stock is trading at 4 times its book value.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp