Is Jupiter Wagons a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Jupiter Wagons Ltd is a average quality company .

Is Jupiter Wagons undervalued or overvalued?

The key valuation ratios of Jupiter Wagons Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone .

What is Jupiter Wagons share price return in the past 10 years?

Jupiter Wagons Ltd share price has appreciated 40.1% annually (CAGR) over the past ten years.

Is Jupiter Wagons a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Strong which suggest that the price of Jupiter Wagons Ltd is likely to Rise in the short term. However, please check the rating on Quality and Valuation before investing

Jupiter Wagons Ltd - Stock Valuation and Financial Performance

Name: Jupiter Wagons
Brand: Jupiter Wagons

BSE: 533272 | NSE: JWL | Railways Wagons | Small Cap

Place order

Jupiter Wagons Share Price

₹411.15 -8.45 -2.01%
as on 26-Apr'24 16:01

10 Year X-Ray of Jupiter Wagons:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Standalone Basis ^P Consolidated Basis ^P

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Value Creation ⓘ

Value Creation Index Colour Code Guide ⓘ

	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	TTM
ROCE % ⓘ	-14.9%	-14.6%	-25.5%	-11.4%	-14.8%	23.4%	-0.3%	14.9%	7.9%	15.2%	-
Value Creation Index ⓘ	-2.1	-2.0	NA	NA	NA	0.7	-1.0	0.1	-0.4	0.1	-
Growth Parameters ⓘ Growth Parameters Colour Code Guide ⓘ
Sales ⓘ	139	118	108	105	97.2	216	126	996	1,178	2,068	3,240
Sales YoY Gr.	-	-14.7%	-8.7%	-2.6%	-7.8%	122.1%	-41.7%	691.9%	18.3%	75.5%	-
Adj EPS ⓘ	-13	-10.6	-12.2	-6.5	-6.7	1.4	-0.5	1.4	1.3	3.2	6.5
YoY Gr.	-	NA	NA	NA	NA	NA	-136.8%	NA	-6.5%	150.4%	-
BVPS (₹) ⓘ	37.5	18.9	-0.2	-5.5	-12.2	10.7	10.7	16.3	17.6	20.9	37.4
Adj Net Profit ⓘ	-71.4	-58.5	-67.1	-35.7	-37	12.9	-4.7	53.5	49.9	125	269
Cash Flow from Ops. ⓘ	70.6	8.9	4.4	5.7	-0.8	9.2	-14.8	67.4	59.5	72.9	-
Debt/CF from Ops. ⓘ	1.9	15.8	33.3	28.8	-229.5	4.5	-3.4	2	2.3	4	-

CAGR ⓘ

CAGR Colour Code Guide ⓘ

	9 Years	5 Years	3 Years	1 Years
Sales ⓘ	35%	84.3%	154.3%	75.5%
Adj EPS ⓘ	NA	NA	NA	150.4%
BVPSⓘ	-6.3%	NA	25.1%	18.3%
Share Price	40.1%	84.6%	188.6%	289.3%

Key Financial Parameters ⓘ

Performance Ratio Colour Code Guide ⓘ

	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	TTM
Return on Equity % ⓘ	-29.7	-36.7	-107.8	386.7	76	89.8	-5	14.7	7.6	16.8	22.4
Op. Profit Mgn % ⓘ	-15.3	-17.7	-11.7	1.5	0.1	5.6	1.7	10.7	9.7	12.3	13.5
Net Profit Mgn % ⓘ	-51.4	-49.4	-62	-33.9	-38.1	6	-3.8	5.4	4.2	6.1	8.3
Debt to Equity ⓘ	0.7	1.2	12.4	-5.4	-2.6	0.4	0.5	0.2	0.2	0.4	-
Working Cap Days ⓘ	371	245	209	192	289	129	228	92	146	131	72
Cash Conv. Cycle ⓘ	123	26	-54	-63	-39	-3	46	32	61	62	22

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 22.40%

Sales growth is growing at healthy rate in last 3 years 154.32%

Sales growth is good in last 4 quarters at 100.31%

Net Profit has been subdued in last 3 years 0.00%

Latest Financials - Jupiter Wagons Ltd.

	Standalone	Consolidated
TTM EPS (₹)	6.5	6.4
TTM Sales (₹ Cr.)	3,240	3,240
BVPS (₹.) ⓘ	37.4	37.3
Reserves (₹ Cr.) ⓘ	1,131	1,125
P/BV ⓘ	10.99	11.03
PE ⓘ	62.93	63.82

From the Market
52 Week Low / High (₹)	103.50 / 442.15
All Time Low / High (₹)	6.97 / 442.15
Market Cap (₹ Cr.)	16,951
Equity (₹ Cr.)	412.3
Face Value (₹)	10
Industry PE ⓘ	62.1

Management X-Ray of Jupiter Wagons:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged ^*

84.09

0.00

* Pledged shares as % of Promoter's holding (%)

Valuation of Jupiter Wagons

Price Calculator

Price Chart

Price to Earnings

Enterprise Value to EBIT

Price to Book-Value

Price to Sales

Dividend History

Analyst's Notes

This is a premium feature, Please click here to check our solutions.

Key Ratios of Jupiter Wagons

Standalone Basis Consolidated Basis

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23
Sales	139	118	108	105	97	216	126	996	1,178	2,068
Operating Expenses ⓘ	160	139	121	104	97	204	124	889	1,064	1,814
Manufacturing Costs	8	8	8	8	7	14	10	90	102	151
Material Costs	132	106	84	85	78	178	100	742	897	1,574
Employee Cost	11	9	7	6	5	7	9	26	34	41
Other Costs ⓘ	9	17	21	5	7	5	5	32	32	47
Operating Profit ⓘ	-21	-21	-13	2	0	12	2	106	114	254
Operating Profit Margin (%)	-15.3%	-17.7%	-11.9%	1.5%	0.1%	5.5%	1.7%	10.7%	9.7%	12.3%
Other Income ⓘ	3	2	1	0	1	1	3	2	3	5
Interest ⓘ	19	22	21	27	28	22	6	21	18	29
Depreciation ⓘ	30	20	15	10	10	10	8	21	23	25
Exceptional Items ⓘ	0	-63	-54	0	0	109	7	0	0	0
Profit Before Tax ⓘ	-68	-123	-101	-36	-37	89	-3	66	76	205
Tax ⓘ	3	-21	4	0	0	0	-2	12	26	80
Profit After Tax	-70	-103	-105	-36	-37	89	0	54	50	125
PAT Margin (%)	-50.7%	-86.6%	-96.9%	-33.8%	-38.0%	41.1%	-0.1%	5.4%	4.2%	6.1%
Adjusted EPS (₹)	-12.8	-18.7	-19.1	-6.5	-6.7	9.9	0.0	1.4	1.3	3.2
Dividend Payout Ratio (%)	0%	0%	0%	0%	0%	0%	0%	0%	0%	15%

Balance Sheet

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23
Equity and Liabilities
Shareholders Fund	206	113	12	-30	-67	96	95	633	683	809
Share Capital ⓘ	55	64	68	55	55	89	89	387	387	387
Reserves ⓘ	151	49	-56	-85	-122	6	6	246	296	421
Minority Interest	0	0	0	0	0	0	0	0	0	0
Debt	121	118	101	83	51	39	48	126	124	278
Long Term Debt	55	69	62	43	6	34	27	33	27	19
Short Term Debt	66	49	40	40	45	5	21	93	96	259
Trade Payables	32	37	35	35	26	25	34	142	144	198
Others Liabilities ⓘ	64	62	88	144	206	56	22	38	95	354
Total Liabilities ⓘ	423	329	236	232	215	215	200	938	1,046	1,639
Fixed Assets
Gross Block	357	366	366	155	155	140	146	485	517	577
Accumulated Depreciation	68	88	103	10	21	27	35	69	92	114
Net Fixed Assetsⓘ	289	278	264	145	135	113	111	416	426	463
CWIP ⓘ	14	14	2	2	2	0	6	21	22	26
Investmentsⓘ	0	0	0	0	0	0	0	4	10	16
Inventories	38	17	10	7	9	14	48	244	319	491
Trade Receivables	24	16	12	16	7	18	11	72	71	213
Cash Equivalents	11	5	0	2	4	24	5	71	69	166
Others Assetsⓘ	47	0	-52	61	58	46	20	110	128	263
Total Assets ⓘ	423	329	236	232	215	215	200	938	1,046	1,639

Cash Flow

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23
Cash Flow From Operating Activity ⓘ	71	9	4	6	-1	9	-15	67	60	73
PBT ⓘ	-68	-123	-101	-36	-37	89	-3	66	76	205
Adjustment ⓘ	49	104	103	38	40	-76	5	43	39	51
Changes in Working Capital ⓘ	90	30	2	3	-3	-3	-17	-38	-54	-174
Tax Paid ⓘ	0	-2	0	0	0	0	0	-3	-2	-9
Cash Flow From Investing Activity ⓘ	-48	-9	0	0	0	-1	-13	-60	-49	-119
Capex	-50	-9	0	0	0	-1	-12	-30	-36	-65
Net Investments	1	0	0	0	0	0	-1	-31	-14	-53
Others ⓘ	1	1	0	0	0	0	0	1	2	-1
Cash Flow From Financing Activityⓘ	-46	-7	-9	-5	4	12	7	22	-17	121
Net Proceeds from Shares ⓘ	0	0	0	0	0	35	0	85	0	0
Net Proceeds from Borrowing ⓘ	7	21	18	12	0	-17	-3	-28	-2	-14
Interest Paid ⓘ	-18	-20	-21	-16	-2	-3	-6	-21	-18	-28
Dividend Paid ⓘ	0	0	0	0	0	0	0	0	0	0
Others ⓘ	-34	-8	-6	-1	5	-3	16	-13	3	163
Net Cash Flow ⓘ	-23	-7	-5	0	3	20	-20	30	-6	75

Finance Ratio

Standalone Basis Consolidated Basis

PARTICULARS	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23
Ratios
ROE (%)	-29.33	-66.2	-204.43	N/A	N/A	618.41	-0.15	14.68	7.6	16.81
ROCE (%)	-12.49	-34.26	-38.81	N/A	N/A	91.45	2.56	19	11.83	24.4
Asset Turnover Ratio	0.35	0.4	0.53	0.64	0.45	1	0.61	1.75	1.19	1.54
PAT to CFO Conversion(x)	N/A	N/A	N/A	N/A	N/A	0.1	N/A	1.24	1.2	0.58
Working Capital Days
Receivable Days	168	47	35	34	41	21	42	15	22	25
Inventory Days	103	65	32	20	30	20	90	53	87	72
Payable Days	203	120	155	152	143	52	109	43	58	40

Jupiter Wagons Ltd Stock News

Jupiter Wagons Ltd FAQs

What is the share price of Jupiter Wagons?

Company share prices are keep on changing according to the market conditions. The closing price of Jupiter Wagons on 26-Apr-2024 16:01 is ₹411.1.

What is the market cap of Jupiter Wagons?

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 26-Apr-2024 16:01 the market cap of Jupiter Wagons stood at ₹16,951.5.

What is the P/E ratio of Jupiter Wagons?

The latest P/E ratio of Jupiter Wagons as of 26-Apr-2024 16:01 is 62.93.

What is the P/B ratio of Jupiter Wagons?

The latest P/B ratio of Jupiter Wagons as of 26-Apr-2024 16:01 is 10.99.

What is the 52-week high and low of Jupiter Wagons?

The 52-week high of Jupiter Wagons is ₹442.1 and the 52-week low is ₹103.5.

What is the TTM revenue of Jupiter Wagons?

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Jupiter Wagons is ₹3,240 ( Cr.) .

About Jupiter Wagons Ltd

Commercial Engineers and Body Builders Company(CEBBCO) was incorporated as a private limited company with the name â€œCommercial Engineers & Body Builders Co Private Limitedâ€ on September 28, 1979. It commenced business in 1979. Its registered office is located at 84/105A, G. T. Road, Kanpur Mahanagar, Kanpur â€“ 208 003, Uttar Pradesh, India. Primarily the companyâ€™s business comprises of manufacturing vehicle bodies for commercial vehicles, refurbishment of wagons and manufacture of components for wagons, coaches and locomotives for the Indian Railways.

Business profile :

The company is engaged in the business of manufacturing vehicle bodies for the commercial vehicles industry for Original Equipment Manufacturers (â€œOEMsâ€) engaged in the production of Fully Built Vehicles (â€œFBVsâ€). The company has also has forged long-standing relationships with OEMs such as Tata Motors and the Ministry of Defense as well as with corporate groups deploying significant private fleets of vehicles such as Reliance Petroleum, Reliance Industries and Som Datt Builders. Further, it has wide range of product offerings in commercial vehicles division. Vehicle bodies designed and manufactured by the company caters to a variety of requirements in different industries and sectors.

The company in the year 2008, expanded its business into the railways division and received various orders from the Indian Railways through a number of its production units, zonal authorities and workshops, including Diesel Locomotive Works (â€œDLWâ€), Western Railway, Eastern Railway, Wagon Repair Shop, Kota (a workshop of the West Central Railway) and the Northern Railway Carriage and Wagon Workshop at Jagadhari, Haryana. Work under the orders placed includes the refurbishment of wagons, manufacture of side walls and end walls for wagons and the manufacture of long hood structures for locomotive.

Strategic Alliances:

Agreement for Technical Know-How dated May 27, 2009 with Le Capitaine SAS
Agreement for Technical Know-How dated November 6, 2006 with Cho Thavee Dollasien Co., Ltd.
Collaboration under agreement dated September 28, 2009 with Mithila Motors Private Limited
Power Purchase and Wheeling Agreement dated November 6, 2009 with M. P. Power Trading Co.Ltd. and M. P. Wind Farms Limited