Auto Ancillary · Founded 1987 · www.jbmgroup.com · BSE 520066 · NSE JAYBH.MARUTI · ISIN INE571B01036
No Notes Added Yet
Business
Jay Bharat Maruti Ltd. (JBM) is an Indian auto ancillary company primarily engaged in the manufacturing and supply of sheet metal components, welded assemblies, exhaust systems, and fuel tanks for the automotive industry. Its core business model revolves around being a Tier-1 and Tier-2 supplier to Original Equipment Manufacturers (OEMs). The company earns revenue by selling these manufactured components to automotive manufacturers, with a significant portion of its business historically linked to Maruti Suzuki India Ltd., as suggested by its name.
Revenue Mix
While specific percentages are not publicly available, JBM's revenue primarily comes from:
Sheet Metal Components: Including chassis, body parts, and structural components.
Welded Assemblies: Pre-assembled modules for various automotive applications.
Exhaust Systems: Manufacturing complete exhaust systems.
Fuel Tanks: Production of fuel storage tanks.
Due to its historical association and the "Maruti" in its name, it is highly probable that Maruti Suzuki India Ltd. is its largest customer, contributing a substantial majority of its revenue.
Industry
The Indian auto ancillary industry is highly competitive, capital-intensive, and closely tied to the cyclical performance of the automotive sector. Suppliers typically operate on tight margins and long-term contracts with OEMs. Jay Bharat Maruti Ltd. holds a strong position as a key supplier, particularly to Maruti Suzuki, India's largest passenger vehicle manufacturer. This long-standing relationship positions it as an established and trusted partner for critical components within its specific product categories, providing a degree of stability and scale relative to smaller, newer entrants.
MOAT
High Switching Costs: OEMs incur significant costs (tooling, testing, validation, supply chain disruption) when changing suppliers for critical components, creating a sticky customer base for JBM.
Established OEM Relationships: A long-standing and deep-rooted relationship with Maruti Suzuki provides a significant competitive edge, built on years of trust, quality assurance, and reliable delivery. This is difficult for competitors to replicate quickly.
Technical Expertise & Quality: The ability to meet stringent quality and design specifications required by major OEMs is a barrier to entry for new players and a critical advantage.
Operational Scale & Efficiency: As an established player, JBM likely benefits from economies of scale in manufacturing, procurement, and R&D, contributing to cost efficiency.
Growth Drivers
Growth in Indian Passenger Vehicle Market: The overall expansion of the automotive market, particularly the passenger vehicle segment where Maruti Suzuki is dominant, directly drives demand for JBM's products.
New Model Launches by Maruti Suzuki: Each new vehicle model or refresh by its primary OEM customer necessitates new component orders and potential for increased content per vehicle.
Increased Component Value/Complexity: As vehicles become more advanced, the value and complexity of individual components may increase, leading to higher revenue per unit for suppliers.
Diversification & Exports: Potential for growth from securing new contracts with other OEMs or expanding into export markets, though its primary focus remains domestic and Maruti Suzuki.
Infrastructure Development: Improving road infrastructure and rising disposable incomes in India can stimulate vehicle sales.
Risks
Cyclicality of Automotive Industry: Business performance is highly susceptible to downturns in vehicle sales caused by economic slowdowns, interest rate hikes, or other external factors.
Customer Concentration: Over-reliance on a single major OEM (Maruti Suzuki) exposes JBM to significant risk if that OEM faces production cuts, market share loss, or changes its sourcing strategy.
Raw Material Price Volatility: Fluctuations in commodity prices (e.g., steel, aluminum) directly impact manufacturing costs and can compress profit margins if not fully passed on to OEMs.
Technological Disruption: The global shift towards Electric Vehicles (EVs) poses a long-term risk to manufacturers of traditional internal combustion engine (ICE) components like exhaust systems and fuel tanks, requiring significant adaptation and investment.
Intense Competition & Pricing Pressure: OEMs constantly exert pressure on suppliers for cost reduction, impacting profitability.
Management & Ownership
Jay Bharat Maruti Ltd. is part of the Jay Bharat (JBM) Group, an Indian conglomerate with significant interests in the auto sector. It is typically a promoter-driven company, with the promoter family (e.g., the Arya family) holding a significant stake and exercising control. The management is generally seen as experienced and well-entrenched, given the company's long-standing relationship with Maruti Suzuki and its position within the competitive auto ancillary landscape.
Outlook
Jay Bharat Maruti Ltd. benefits from its deeply integrated and long-standing relationship with India's largest passenger vehicle manufacturer, Maruti Suzuki. This provides a stable base and competitive advantages in terms of switching costs and established trust. The growth of the Indian automotive market and new model launches by Maruti Suzuki offer clear avenues for continued business. However, the company faces inherent risks from the cyclical nature of the auto industry and significant customer concentration. The long-term challenge of technological disruption from EVs requires continuous strategic adaptation. Its ability to navigate these shifts, potentially diversify its customer base or product portfolio, and maintain cost efficiencies will be crucial for sustained performance.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 598 | 533 | 555 | 591 | 611 | 557 | 583 | 645 | 766 | 627 |
| Other Income | 2 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 |
| Total Income | 600 | 534 | 556 | 592 | 611 | 557 | 584 | 646 | 767 | 627 |
| Total Expenditure | 555 | 496 | 521 | 555 | 553 | 491 | 521 | 575 | 675 | 564 |
| Operating Profit | 45 | 38 | 35 | 36 | 58 | 66 | 62 | 72 | 92 | 63 |
| Interest | 9 | 9 | 9 | 9 | 8 | 9 | 10 | 13 | 12 | 11 |
| Depreciation | 21 | 21 | 21 | 21 | 21 | 21 | 24 | 25 | 25 | 24 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7 | 0 | 0 |
| Profit Before Tax | 15 | 8 | 5 | 6 | 29 | 36 | 28 | 28 | 55 | 28 |
| Provision for Tax | 4 | 3 | 2 | 2 | 10 | 13 | 10 | 10 | -23 | 7 |
| Profit After Tax | 11 | 5 | 3 | 4 | 19 | 23 | 18 | 18 | 79 | 21 |
| Adjustments | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 1 |
| Profit After Adjustments | 11 | 5 | 3 | 4 | 21 | 23 | 18 | 18 | 80 | 22 |
| Adjusted Earnings Per Share | 1 | 0.5 | 0.3 | 0.4 | 1.9 | 2.2 | 1.7 | 1.7 | 7.4 | 2 |
| #(Fig in Cr.) | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 1992 | 1659 | 1499 | 2078 | 2344 | 2292 | 2290 | 2551 | 2621 |
| Other Income | 3 | 2 | 5 | 0 | 1 | 4 | 3 | 3 | 3 |
| Total Income | 1995 | 1660 | 1503 | 2079 | 2345 | 2296 | 2293 | 2554 | 2624 |
| Total Expenditure | 1818 | 1517 | 1363 | 1928 | 2171 | 2126 | 2125 | 2268 | 2335 |
| Operating Profit | 178 | 143 | 140 | 150 | 175 | 170 | 167 | 286 | 289 |
| Interest | 34 | 38 | 33 | 33 | 37 | 40 | 36 | 44 | 46 |
| Depreciation | 61 | 63 | 66 | 75 | 80 | 84 | 84 | 95 | 98 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7 |
| Profit Before Tax | 82 | 42 | 42 | 43 | 58 | 48 | 49 | 150 | 139 |
| Provision for Tax | 30 | 14 | 16 | 15 | 21 | 15 | 16 | 10 | 4 |
| Profit After Tax | 52 | 28 | 26 | 28 | 38 | 32 | 33 | 140 | 136 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 |
| Profit After Adjustments | 52 | 28 | 26 | 28 | 38 | 32 | 33 | 140 | 138 |
| Adjusted Earnings Per Share | 4.8 | 2.6 | 2.4 | 2.6 | 3.5 | 3 | 3 | 12.9 | 12.8 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 11% | 3% | 11% | 0% |
| Operating Profit CAGR | 71% | 18% | 15% | 0% |
| PAT CAGR | 324% | 54% | 40% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 24% | 6% | 10% | 12% |
| ROE Average | 22% | 11% | 10% | 9% |
| ROCE Average | 18% | 12% | 11% | 11% |
| #(Fig in Cr.) | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 404 | 423 | 450 | 474 | 508 | 539 | 563 | 696 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 269 | 279 | 231 | 202 | 140 | 114 | 269 | 276 |
| Other Non-Current Liabilities | 108 | 117 | 111 | 115 | 115 | 221 | 231 | 282 |
| Total Current Liabilities | 424 | 387 | 442 | 536 | 536 | 683 | 609 | 577 |
| Total Liabilities | 1205 | 1207 | 1233 | 1327 | 1299 | 1556 | 1672 | 1831 |
| Fixed Assets | 832 | 817 | 860 | 856 | 881 | 906 | 922 | 1173 |
| Other Non-Current Assets | 109 | 203 | 150 | 154 | 59 | 217 | 378 | 167 |
| Total Current Assets | 265 | 186 | 223 | 317 | 360 | 432 | 371 | 491 |
| Total Assets | 1205 | 1207 | 1233 | 1327 | 1299 | 1556 | 1672 | 1831 |
| #(Fig in Cr.) | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 2 | 1 | 2 | 2 | 3 | 6 | 2 | 1 |
| Cash Flow from Operating Activities | 128 | 154 | 163 | 106 | 154 | 188 | 199 | 197 |
| Cash Flow from Investing Activities | -195 | -144 | -50 | -76 | -65 | -140 | -265 | -132 |
| Cash Flow from Financing Activities | 66 | -10 | -113 | -29 | -87 | -51 | 65 | -62 |
| Net Cash Inflow / Outflow | -1 | 1 | 1 | 1 | 3 | -4 | -1 | 3 |
| Closing Cash & Cash Equivalent | 1 | 2 | 2 | 3 | 6 | 2 | 1 | 5 |
| # | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 4.81 | 2.61 | 2.42 | 2.6 | 3.5 | 2.98 | 3.04 | 12.9 |
| CEPS(Rs) | 10.49 | 8.38 | 8.52 | 9.57 | 10.9 | 10.77 | 10.81 | 21.65 |
| DPS(Rs) | 0.5 | 0.25 | 0.25 | 0.5 | 0.7 | 0.7 | 0.7 | 0.7 |
| Book NAV/Share(Rs) | 37.32 | 39.09 | 41.56 | 43.81 | 46.94 | 49.76 | 51.97 | 64.31 |
| Core EBITDA Margin(%) | 8.76 | 8.5 | 9.07 | 7.21 | 7.39 | 7.26 | 7.19 | 11.08 |
| EBIT Margin(%) | 5.82 | 4.85 | 4.99 | 3.65 | 4.07 | 3.8 | 3.71 | 7.58 |
| Pre Tax Margin(%) | 4.09 | 2.56 | 2.79 | 2.07 | 2.5 | 2.07 | 2.14 | 5.86 |
| PAT Margin (%) | 2.61 | 1.7 | 1.75 | 1.35 | 1.62 | 1.41 | 1.44 | 5.48 |
| Cash Profit Margin (%) | 5.7 | 5.47 | 6.15 | 4.99 | 5.03 | 5.08 | 5.11 | 9.19 |
| ROA(%) | 4.32 | 2.34 | 2.15 | 2.2 | 2.89 | 2.26 | 2.04 | 7.98 |
| ROE(%) | 12.89 | 6.83 | 6.01 | 6.09 | 7.72 | 6.15 | 5.98 | 22.19 |
| ROCE(%) | 14.35 | 9.61 | 8.88 | 9.1 | 11.28 | 10.13 | 8.96 | 17.9 |
| Receivable days | 13.58 | 13.87 | 13.81 | 13.33 | 13.43 | 16.48 | 16.91 | 14.61 |
| Inventory Days | 31 | 32.11 | 33.54 | 31.94 | 32.25 | 37.42 | 41.2 | 37.12 |
| Payable days | 48.77 | 53.17 | 59.74 | 52.73 | 51.84 | 60.2 | 66.36 | 58.98 |
| PER(x) | 10.85 | 7.67 | 18.8 | 21.83 | 14.99 | 39.74 | 18.64 | 5.85 |
| Price/Book(x) | 1.4 | 0.51 | 1.1 | 1.3 | 1.12 | 2.38 | 1.09 | 1.17 |
| Dividend Yield(%) | 0.96 | 1.25 | 0.55 | 0.88 | 1.33 | 0.59 | 1.24 | 0.93 |
| EV/Net Sales(x) | 0.49 | 0.4 | 0.57 | 0.47 | 0.38 | 0.71 | 0.46 | 0.49 |
| EV/Core EBITDA(x) | 5.45 | 4.62 | 6.09 | 6.56 | 5.12 | 9.5 | 6.36 | 4.41 |
| Net Sales Growth(%) | 0 | -16.76 | -9.63 | 38.67 | 12.79 | -2.22 | -0.09 | 11.39 |
| EBIT Growth(%) | 0 | -30.56 | -6.79 | 1.34 | 25.82 | -8.62 | -2.51 | 127.55 |
| PAT Growth(%) | 0 | -45.77 | -6.19 | 7.29 | 34.68 | -15.02 | 2.17 | 324.38 |
| EPS Growth(%) | 0 | -45.77 | -7.06 | 7.29 | 34.68 | -15.02 | 2.17 | 324.38 |
| Debt/Equity(x) | 1 | 1.05 | 0.81 | 0.79 | 0.65 | 0.63 | 0.81 | 0.64 |
| Current Ratio(x) | 0.62 | 0.48 | 0.5 | 0.59 | 0.67 | 0.63 | 0.61 | 0.85 |
| Quick Ratio(x) | 0.22 | 0.16 | 0.16 | 0.2 | 0.29 | 0.24 | 0.2 | 0.39 |
| Interest Cover(x) | 3.38 | 2.11 | 2.27 | 2.32 | 2.59 | 2.2 | 2.37 | 4.43 |
| Total Debt/Mcap(x) | 0.71 | 2.06 | 0.74 | 0.61 | 0.58 | 0.27 | 0.74 | 0.55 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 59.35 | 59.35 | 59.35 | 59.35 | 59.35 | 59.35 | 59.35 | 59.35 | 59.35 | 59.35 |
| FII | 2.61 | 0.83 | 0.83 | 0.83 | 0.86 | 0.84 | 0.98 | 0.91 | 1.32 | 1.31 |
| DII | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 |
| Public | 38.02 | 39.79 | 39.79 | 39.79 | 39.76 | 39.78 | 39.65 | 39.72 | 39.3 | 39.32 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 6.42 | 6.42 | 6.42 | 6.42 | 6.42 | 6.42 | 6.42 | 6.42 | 6.42 | 6.42 |
| FII | 0.28 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.11 | 0.1 | 0.14 | 0.14 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 4.12 | 4.31 | 4.31 | 4.31 | 4.3 | 4.31 | 4.29 | 4.3 | 4.25 | 4.26 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 10.83 | 10.83 | 10.83 | 10.83 | 10.83 | 10.83 | 10.83 | 10.83 | 10.83 | 10.83 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +11% | +3% | +11% | — |
| Operating Profit CAGR | +71% | +18% | +15% | — |
| PAT CAGR | +324% | +54% | +40% | — |
| Share Price CAGR | +24% | +6% | +10% | +12% |
| ROE Average | +22% | +11% | +10% | +9% |
| ROCE Average | +18% | +12% | +11% | +11% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 59.35 | 59.35 | 59.35 | 59.35 | 59.35 | 59.35 | 59.35 | 59.35 | 59.35 | 59.35 |
| FII | 2.61 | 0.83 | 0.83 | 0.83 | 0.86 | 0.84 | 0.98 | 0.91 | 1.32 | 1.31 |
| DII | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 |
| Public | 38.02 | 39.79 | 39.79 | 39.79 | 39.76 | 39.78 | 39.65 | 39.72 | 39.3 | 39.32 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 6.42 | 6.42 | 6.42 | 6.42 | 6.42 | 6.42 | 6.42 | 6.42 | 6.42 | 6.42 |
| FII | 0.28 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.11 | 0.1 | 0.14 | 0.14 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 4.12 | 4.31 | 4.31 | 4.31 | 4.3 | 4.31 | 4.29 | 4.3 | 4.25 | 4.26 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 10.83 | 10.83 | 10.83 | 10.83 | 10.83 | 10.83 | 10.83 | 10.83 | 10.83 | 10.83 |
* 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.
Your relationship manager will connect with you shortly.