equitymaster.comFalseFalseCOMMERCIAL ENGINEERS |
|
Price History |
Price | Rs | 373.4 | | % ch | % | 1.0 |
Mkt Cap | Rs m | 153,950 | | No. of
shares | m | 412.29 |
Vol | '000 | 178.4 | | % ch week | % | 11.9 |
P/E | X | 57.6 | | % ch 1-mth | % | 0.9 |
P/CF | X | 105.7 | | % ch 12-mth | % | 315.5 |
EPS (TTM) | Rs | 6.5 | | 52 week H/L | Rs | 434.0/85.4 |
(As on Mar 28, 2024 (Close)) |
|
Financials |
* Results Consolidated | No. of Months
Year Ending | 12
Mar-19* | 12
Mar-20* | 12
Mar-21* | 12
Mar-22* | 12
Mar-23* |
EQUITY SHARE DATA |
High | Rs | 30 | 21 | 30 | 60 | 128 |
Low | Rs | 11 | 7 | 7 | 15 | 44 |
Sales per share (Unadj.) | Rs | 24.1 | 14.1 | 25.7 | 30.4 | 53.4 |
Earnings per share (Unadj.) | Rs | 9.9 | 0 | 1.4 | 1.3 | 3.1 |
Diluted earnings per share | Rs | 2.2 | -0.0 | 1.3 | 1.2 | 2.9 |
Cash flow per share (Unadj.) | Rs | 11.1 | 0.9 | 1.9 | 1.9 | 3.8 |
Dividends per share (Unadj.) | Rs | 0 | 0 | 0 | 0 | 0.50 |
Adj. dividends per share | Rs | 0.00 | 0.00 | 0.00 | 0.00 | 0.47 |
Avg Dividend yield | % | 0 | 0 | 0 | 0 | 0.6 |
Book value per share (Unadj.) | Rs | 10.7 | 10.7 | 16.3 | 17.6 | 20.7 |
Adj. book value per share | Rs | 2.3 | 2.3 | 15.4 | 16.6 | 19.5 |
Shares outstanding (eoy) | m | 89.48 | 89.48 | 387.45 | 387.45 | 387.45 |
Bonus / Rights / Conversions | | 0 | 0 | 0 | 0 | 0 |
Price / Sales ratio | x | 0.9 | 1.0 | 0.7 | 1.2 | 1.6 |
Avg P/E ratio | x | 2.1 | -909.9 | 13.7 | 28.9 | 27.5 |
P/CF ratio (eoy) | x | 1.9 | 15.5 | 9.8 | 19.7 | 22.8 |
Price / Book Value ratio | x | 1.9 | 1.3 | 1.2 | 2.1 | 4.1 |
Dividend payout | % | 0 | 0 | 0 | 0 | 16.1 |
Avg Mkt Cap | Rs m | 1,840 | 1,272 | 7,334 | 14,355 | 33,243 |
No. of employees | `000 | NA | NA | NA | NA | NA |
Total wages/salary | Rs m | 68 | 90 | 262 | 338 | 420 |
Avg. sales/employee | Rs Th | 0 | 0 | 0 | 0 | 0 |
Avg. wages/employee | Rs Th | 0 | 0 | 0 | 0 | 0 |
Avg. net profit/employee | Rs Th | 0 | 0 | 0 | 0 | 0 |
INCOME DATA |
Net Sales | Rs m | 2,158 | 1,257 | 9,958 | 11,784 | 20,682 |
Other income | Rs m | 8 | 33 | 18 | 34 | 51 |
Total revenues | Rs m | 2,166 | 1,290 | 9,976 | 11,817 | 20,733 |
Gross profit | Rs m | 1,204 | 86 | 1,063 | 1,138 | 2,493 |
Depreciation | Rs m | 104 | 83 | 212 | 234 | 250 |
Interest | Rs m | 221 | 62 | 211 | 182 | 289 |
Profit before tax | Rs m | 887 | -26 | 658 | 756 | 2,005 |
Minority Interest | Rs m | 0 | 0 | 0 | 0 | 0 |
Prior Period Items | Rs m | 0 | 0 | 0 | 0 | 0 |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | 0 | 0 | 0 |
Tax | Rs m | 0 | -24 | 124 | 260 | 798 |
Profit after tax | Rs m | 887 | -1 | 534 | 497 | 1,207 |
Gross profit margin | % | 55.8 | 6.9 | 10.7 | 9.7 | 12.1 |
Effective tax rate | % | 0 | 94.5 | 18.8 | 34.4 | 39.8 |
Net profit margin | % | 41.1 | -0.1 | 5.4 | 4.2 | 5.8 |
BALANCE SHEET DATA |
Current assets | Rs m | 738 | 804 | 4,856 | 5,686 | 10,832 |
Current liabilities | Rs m | 567 | 758 | 3,219 | 3,586 | 7,769 |
Net working cap to sales | % | 7.9 | 3.7 | 16.4 | 17.8 | 14.8 |
Current ratio | x | 1.3 | 1.1 | 1.5 | 1.6 | 1.4 |
Inventory Days | Days | 48 | 8 | 5 | 8 | 10 |
Debtors Days | Days | 300 | 322 | 264 | 220 | 376 |
Net fixed assets | Rs m | 1,416 | 1,195 | 4,518 | 4,767 | 5,508 |
Share capital | Rs m | 895 | 895 | 3,874 | 3,874 | 3,874 |
"Free" reserves | Rs m | 64 | 60 | 2,456 | 2,952 | 4,159 |
Net worth | Rs m | 959 | 954 | 6,330 | 6,827 | 8,034 |
Long term debt | Rs m | 340 | 269 | 327 | 275 | 188 |
Total assets | Rs m | 2,154 | 1,999 | 9,381 | 10,453 | 16,340 |
Interest coverage | x | 5.0 | 0.6 | 4.1 | 5.2 | 7.9 |
Debt to equity ratio | x | 0.4 | 0.3 | 0.1 | 0 | 0 |
Sales to assets ratio | x | 1.0 | 0.6 | 1.1 | 1.1 | 1.3 |
Return on assets | % | 51.4 | 3.0 | 7.9 | 6.5 | 9.2 |
Return on equity | % | 92.5 | -0.1 | 8.4 | 7.3 | 15.0 |
Return on capital | % | 85.3 | 3.0 | 13.1 | 13.2 | 27.9 |
Exports to sales | % | 0 | 0 | 0 | 0 | 0 |
Imports to sales | % | 0 | 0 | 0 | 0 | 0 |
Exports (fob) | Rs m | 0 | 0 | 0 | 0 | 0 |
Imports (cif) | Rs m | 0 | 0 | 0 | 0 | 0 |
Fx inflow | Rs m | 0 | 0 | 0 | 0 | 21 |
Fx outflow | Rs m | 0 | 0 | 0 | 6 | 771 |
Net fx | Rs m | 0 | 0 | 0 | -6 | -750 |
CASH FLOW |
From Operations | Rs m | 92 | -147 | 674 | 595 | 777 |
From Investments | Rs m | -11 | -125 | -602 | -491 | -1,224 |
From Financial Activity | Rs m | 116 | 71 | 224 | -168 | 1,212 |
Net Cashflow | Rs m | 197 | -202 | 296 | -63 | 764 |
* Results Consolidated | Source: Company Annual Reports, Regulatory Filings, Equitymaster |
|
Share Holding |
Indian Promoters: | 50.9% |
Foreign collaborators: | 19.2% |
Indian inst/Mut Fund: | 3.3% |
FIIs: | 1.3% |
ADR/GDR: | 0.0% |
Free float: | 29.9% |
Shareholders: | 127,324 |
Pledged promoter(s) holding: | 0.0% |
|
Company Information |
REGD OFF: | 48 Vandana Vihar, Narmada Road, Gorakhpur, Jabalpur - 482001 |
E-MAIL: | corporate@jupiterwagons.com |
WEB: | www.jupiterwagons.com |
TELEPHONE: | 0761-2661336 |
FAX: | |
SECTOR: | RAILWAY TRANSPORT |
GROUP: | Private sector |
TR AGENT: | K FIN Technologies Ltd.-(Karvy Fintech Pvt Ltd.), Karvy Selenium Tower B Plot 31-32, Gachibowli Financial District, Nanakramguda |
CHM: | Vivek Lohia |
COMP SEC: | Deepesh Kedia |
YEAR OF INC: | 1979 |
BSE CODE: | 533272 |
FV (Rs): | 10 |
DIV YIELD (%): | 0.1 |