JBM AUTO
|
JBM AUTO Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹3,857 Cr | ₹3,193 Cr | ₹1,982 Cr | ₹1,947 Cr | ₹2,207 Cr |
Sales | ₹3,295 Cr | ₹2,870 Cr | ₹1,801 Cr | ₹1,765 Cr | ₹1,966 Cr |
Job Work/ Contract Receipts | ₹234 Cr | ₹76 Cr | ₹42 Cr | ₹43 Cr | ₹41 Cr |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹329 Cr | ₹247 Cr | ₹138 Cr | ₹138 Cr | ₹200 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹3,857 Cr | ₹3,193 Cr | ₹1,982 Cr | ₹1,947 Cr | ₹2,207 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-12 Cr | ₹7.58 Cr | ₹-26 Cr | ₹-41 Cr | ₹34 Cr |
Raw Material Consumed | ₹2,728 Cr | ₹2,278 Cr | ₹1,408 Cr | ₹1,396 Cr | ₹1,512 Cr |
Opening Raw Materials | ₹235 Cr | ₹169 Cr | ₹156 Cr | ₹196 Cr | ₹130 Cr |
Purchases Raw Materials | ₹2,723 Cr | ₹2,344 Cr | ₹1,421 Cr | ₹1,357 Cr | ₹1,579 Cr |
Closing Raw Materials | ₹231 Cr | ₹235 Cr | ₹169 Cr | ₹156 Cr | ₹196 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹59 Cr | ₹45 Cr | ₹33 Cr | ₹34 Cr | ₹40 Cr |
Electricity & Power | ₹59 Cr | ₹45 Cr | ₹33 Cr | ₹34 Cr | ₹40 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹384 Cr | ₹302 Cr | ₹205 Cr | ₹204 Cr | ₹217 Cr |
Salaries, Wages & Bonus | ₹379 Cr | ₹295 Cr | ₹199 Cr | ₹195 Cr | ₹205 Cr |
Contributions to EPF & Pension Funds | ₹13 Cr | ₹11 Cr | ₹9.01 Cr | ₹8.84 Cr | ₹8.79 Cr |
Workmen and Staff Welfare Expenses | ₹20 Cr | ₹16 Cr | ₹13 Cr | ₹12 Cr | ₹16 Cr |
Other Employees Cost | ₹-28 Cr | ₹-19 Cr | ₹-17 Cr | ₹-13 Cr | ₹-13 Cr |
Other Manufacturing Expenses | ₹179 Cr | ₹135 Cr | ₹105 Cr | ₹85 Cr | ₹100 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹56 Cr | ₹39 Cr | ₹30 Cr | ₹23 Cr | ₹29 Cr |
Packing Material Consumed | ₹7.52 Cr | ₹5.74 Cr | ₹4.16 Cr | ₹5.03 Cr | ₹7.16 Cr |
Other Mfg Exp | ₹115 Cr | ₹90 Cr | ₹71 Cr | ₹57 Cr | ₹63 Cr |
General and Administration Expenses | ₹74 Cr | ₹41 Cr | ₹27 Cr | ₹20 Cr | ₹22 Cr |
Rent , Rates & Taxes | ₹8.45 Cr | ₹6.26 Cr | ₹5.67 Cr | ₹5.32 Cr | ₹4.90 Cr |
Insurance | ₹3.98 Cr | ₹2.12 Cr | ₹1.81 Cr | ₹0.99 Cr | ₹0.69 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | - | - | - | - | - |
Traveling and conveyance | - | - | - | - | - |
Other Administration | ₹62 Cr | ₹33 Cr | ₹19 Cr | ₹14 Cr | ₹17 Cr |
Selling and Distribution Expenses | ₹46 Cr | ₹38 Cr | ₹23 Cr | ₹18 Cr | ₹23 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹46 Cr | ₹38 Cr | ₹23 Cr | ₹18 Cr | ₹23 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹1.61 Cr | ₹4.18 Cr | ₹3.88 Cr | ₹0.60 Cr | ₹1.30 Cr |
Bad debts /advances written off | - | ₹2.42 Cr | - | - | - |
Provision for doubtful debts | - | - | - | - | ₹0.25 Cr |
Losson disposal of fixed assets(net) | - | - | ₹0.42 Cr | - | ₹0.31 Cr |
Losson foreign exchange fluctuations | ₹1.61 Cr | ₹1.76 Cr | ₹3.46 Cr | ₹0.60 Cr | ₹0.74 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | - | - | - | - | - |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹3,459 Cr | ₹2,850 Cr | ₹1,778 Cr | ₹1,717 Cr | ₹1,949 Cr |
Operating Profit (Excl OI) | ₹398 Cr | ₹343 Cr | ₹204 Cr | ₹230 Cr | ₹258 Cr |
Other Income | ₹27 Cr | ₹21 Cr | ₹12 Cr | ₹15 Cr | ₹25 Cr |
Interest Received | ₹16 Cr | ₹2.98 Cr | ₹1.29 Cr | ₹1.44 Cr | ₹1.29 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.29 Cr | ₹0.60 Cr | - | ₹0.45 Cr | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹11 Cr | ₹17 Cr | ₹11 Cr | ₹14 Cr | ₹24 Cr |
Operating Profit | ₹425 Cr | ₹364 Cr | ₹216 Cr | ₹246 Cr | ₹283 Cr |
Interest | ₹126 Cr | ₹76 Cr | ₹55 Cr | ₹64 Cr | ₹59 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹135 Cr | ₹85 Cr | ₹56 Cr | ₹60 Cr | ₹58 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹4.89 Cr | ₹4.18 Cr | ₹2.57 Cr | ₹1.37 Cr | ₹0.36 Cr |
Other Interest | ₹-15 Cr | ₹-13 Cr | ₹-3.51 Cr | ₹2.48 Cr | ₹0.59 Cr |
PBDT | ₹300 Cr | ₹288 Cr | ₹161 Cr | ₹181 Cr | ₹223 Cr |
Depreciation | ₹130 Cr | ₹91 Cr | ₹76 Cr | ₹74 Cr | ₹75 Cr |
Profit Before Taxation & Exceptional Items | ₹169 Cr | ₹197 Cr | ₹85 Cr | ₹107 Cr | ₹148 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹170 Cr | ₹187 Cr | ₹78 Cr | ₹108 Cr | ₹150 Cr |
Provision for Tax | ₹44 Cr | ₹31 Cr | ₹29 Cr | ₹38 Cr | ₹52 Cr |
Current Income Tax | ₹50 Cr | ₹35 Cr | ₹29 Cr | ₹20 Cr | ₹42 Cr |
Deferred Tax | ₹-6.04 Cr | ₹-16 Cr | ₹-0.87 Cr | ₹22 Cr | ₹9.84 Cr |
Other taxes | ₹0.42 Cr | ₹11 Cr | ₹0.38 Cr | ₹-3.32 Cr | ₹0.24 Cr |
Profit After Tax | ₹125 Cr | ₹156 Cr | ₹49 Cr | ₹69 Cr | ₹98 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-0.75 Cr | ₹-0.19 Cr | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹124 Cr | ₹156 Cr | ₹49 Cr | ₹69 Cr | ₹98 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹782 Cr | ₹639 Cr | ₹599 Cr | ₹546 Cr | ₹450 Cr |
Appropriations | ₹906 Cr | ₹796 Cr | ₹648 Cr | ₹615 Cr | ₹548 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹-2.67 Cr | ₹14 Cr | ₹8.77 Cr | ₹16 Cr | ₹2.55 Cr |
Equity Dividend % | ₹65.00 | ₹50.00 | ₹30.00 | ₹35.00 | ₹45.00 |
Earnings Per Share | ₹10.52 | ₹13.21 | ₹10.42 | ₹14.63 | ₹24.04 |
Adjusted EPS | ₹10.52 | ₹13.21 | ₹4.17 | ₹5.85 | ₹9.62 |
Compare Income Statement of peers of JBM AUTO
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
JBM AUTO | ₹16,769.0 Cr | -2.6% | -15.3% | 17.1% | Stock Analytics | |
SAMVARDHANA MOTHERSON INTERNATIONAL | ₹116,204.0 Cr | -0.2% | -14.6% | 79.8% | Stock Analytics | |
BOSCH | ₹101,267.0 Cr | 1.5% | -4.8% | 65.1% | Stock Analytics | |
UNO MINDA | ₹61,257.5 Cr | 7% | 15.5% | 68.1% | Stock Analytics | |
SONA BLW PRECISION FORGINGS | ₹42,571.4 Cr | 2.5% | 7.9% | 16.7% | Stock Analytics | |
ZF COMMERCIAL VEHICLE CONTROL SYSTEMS INDIA | ₹27,347.7 Cr | -1.6% | 2.2% | -8.5% | Stock Analytics |
JBM AUTO Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
JBM AUTO | -2.6% |
-15.3% |
17.1% |
SENSEX | 1.8% |
-2.5% |
19.9% |
You may also like the below Video Courses