JBM AUTO
|
JBM AUTO Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹5,009 Cr | ₹3,857 Cr | ₹3,193 Cr | ₹1,982 Cr | ₹1,947 Cr |
| Sales | ₹4,435 Cr | ₹3,295 Cr | ₹2,870 Cr | ₹1,801 Cr | ₹1,765 Cr |
| Job Work/ Contract Receipts | ₹288 Cr | ₹234 Cr | ₹76 Cr | ₹42 Cr | ₹43 Cr |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹286 Cr | ₹329 Cr | ₹247 Cr | ₹138 Cr | ₹138 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹5,009 Cr | ₹3,857 Cr | ₹3,193 Cr | ₹1,982 Cr | ₹1,947 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-217 Cr | ₹-12 Cr | ₹7.58 Cr | ₹-26 Cr | ₹-41 Cr |
| Raw Material Consumed | ₹3,768 Cr | ₹2,728 Cr | ₹2,278 Cr | ₹1,408 Cr | ₹1,396 Cr |
| Opening Raw Materials | ₹231 Cr | ₹235 Cr | ₹169 Cr | ₹156 Cr | ₹196 Cr |
| Purchases Raw Materials | ₹3,857 Cr | ₹2,723 Cr | ₹2,344 Cr | ₹1,421 Cr | ₹1,357 Cr |
| Closing Raw Materials | ₹319 Cr | ₹231 Cr | ₹235 Cr | ₹169 Cr | ₹156 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹66 Cr | ₹59 Cr | ₹45 Cr | ₹33 Cr | ₹34 Cr |
| Electricity & Power | ₹66 Cr | ₹59 Cr | ₹45 Cr | ₹33 Cr | ₹34 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹464 Cr | ₹384 Cr | ₹302 Cr | ₹205 Cr | ₹204 Cr |
| Salaries, Wages & Bonus | ₹443 Cr | ₹379 Cr | ₹295 Cr | ₹199 Cr | ₹195 Cr |
| Contributions to EPF & Pension Funds | ₹14 Cr | ₹13 Cr | ₹11 Cr | ₹9.01 Cr | ₹8.84 Cr |
| Workmen and Staff Welfare Expenses | ₹23 Cr | ₹20 Cr | ₹16 Cr | ₹13 Cr | ₹12 Cr |
| Other Employees Cost | ₹-17 Cr | ₹-28 Cr | ₹-19 Cr | ₹-17 Cr | ₹-13 Cr |
| Other Manufacturing Expenses | ₹189 Cr | ₹179 Cr | ₹135 Cr | ₹105 Cr | ₹85 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹58 Cr | ₹56 Cr | ₹39 Cr | ₹30 Cr | ₹23 Cr |
| Packing Material Consumed | ₹7.53 Cr | ₹7.52 Cr | ₹5.74 Cr | ₹4.16 Cr | ₹5.03 Cr |
| Other Mfg Exp | ₹123 Cr | ₹115 Cr | ₹90 Cr | ₹71 Cr | ₹57 Cr |
| General and Administration Expenses | ₹108 Cr | ₹74 Cr | ₹41 Cr | ₹27 Cr | ₹20 Cr |
| Rent , Rates & Taxes | ₹5.28 Cr | ₹8.45 Cr | ₹6.26 Cr | ₹5.67 Cr | ₹5.32 Cr |
| Insurance | ₹5.77 Cr | ₹3.98 Cr | ₹2.12 Cr | ₹1.81 Cr | ₹0.99 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | - | - | - | - | - |
| Traveling and conveyance | - | - | - | - | - |
| Other Administration | ₹97 Cr | ₹62 Cr | ₹33 Cr | ₹19 Cr | ₹14 Cr |
| Selling and Distribution Expenses | ₹47 Cr | ₹46 Cr | ₹38 Cr | ₹23 Cr | ₹18 Cr |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹47 Cr | ₹46 Cr | ₹38 Cr | ₹23 Cr | ₹18 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹0.40 Cr | ₹1.61 Cr | ₹4.18 Cr | ₹3.88 Cr | ₹0.60 Cr |
| Bad debts /advances written off | - | - | ₹2.42 Cr | - | - |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | ₹0.42 Cr | - |
| Losson foreign exchange fluctuations | ₹0.40 Cr | ₹1.61 Cr | ₹1.76 Cr | ₹3.46 Cr | ₹0.60 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | - | - | - | - | - |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹4,425 Cr | ₹3,459 Cr | ₹2,850 Cr | ₹1,778 Cr | ₹1,717 Cr |
| Operating Profit (Excl OI) | ₹584 Cr | ₹398 Cr | ₹343 Cr | ₹204 Cr | ₹230 Cr |
| Other Income | ₹20 Cr | ₹27 Cr | ₹21 Cr | ₹12 Cr | ₹15 Cr |
| Interest Received | ₹6.18 Cr | ₹16 Cr | ₹2.98 Cr | ₹1.29 Cr | ₹1.44 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.81 Cr | ₹0.29 Cr | ₹0.60 Cr | - | ₹0.45 Cr |
| Profits on sale of Investments | ₹4.64 Cr | - | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹8.69 Cr | ₹11 Cr | ₹17 Cr | ₹11 Cr | ₹14 Cr |
| Operating Profit | ₹604 Cr | ₹425 Cr | ₹364 Cr | ₹216 Cr | ₹246 Cr |
| Interest | ₹197 Cr | ₹126 Cr | ₹76 Cr | ₹55 Cr | ₹64 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹201 Cr | ₹135 Cr | ₹85 Cr | ₹56 Cr | ₹60 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹16 Cr | ₹4.89 Cr | ₹4.18 Cr | ₹2.57 Cr | ₹1.37 Cr |
| Other Interest | ₹-20 Cr | ₹-15 Cr | ₹-13 Cr | ₹-3.51 Cr | ₹2.48 Cr |
| PBDT | ₹407 Cr | ₹300 Cr | ₹288 Cr | ₹161 Cr | ₹181 Cr |
| Depreciation | ₹171 Cr | ₹130 Cr | ₹91 Cr | ₹76 Cr | ₹74 Cr |
| Profit Before Taxation & Exceptional Items | ₹236 Cr | ₹169 Cr | ₹197 Cr | ₹85 Cr | ₹107 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹246 Cr | ₹170 Cr | ₹187 Cr | ₹78 Cr | ₹108 Cr |
| Provision for Tax | ₹52 Cr | ₹44 Cr | ₹31 Cr | ₹29 Cr | ₹38 Cr |
| Current Income Tax | ₹33 Cr | ₹50 Cr | ₹35 Cr | ₹29 Cr | ₹20 Cr |
| Deferred Tax | ₹20 Cr | ₹-6.04 Cr | ₹-16 Cr | ₹-0.87 Cr | ₹22 Cr |
| Other taxes | ₹-0.58 Cr | ₹0.42 Cr | ₹11 Cr | ₹0.38 Cr | ₹-3.32 Cr |
| Profit After Tax | ₹194 Cr | ₹125 Cr | ₹156 Cr | ₹49 Cr | ₹69 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹-15 Cr | ₹-0.75 Cr | ₹-0.19 Cr | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹179 Cr | ₹124 Cr | ₹156 Cr | ₹49 Cr | ₹69 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹909 Cr | ₹782 Cr | ₹639 Cr | ₹599 Cr | ₹546 Cr |
| Appropriations | ₹1,088 Cr | ₹906 Cr | ₹796 Cr | ₹648 Cr | ₹615 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹38 Cr | ₹-2.67 Cr | ₹14 Cr | ₹8.77 Cr | ₹16 Cr |
| Equity Dividend % | ₹75.00 | ₹65.00 | ₹50.00 | ₹30.00 | ₹35.00 |
| Earnings Per Share | ₹15.12 | ₹10.52 | ₹13.21 | ₹10.42 | ₹14.63 |
| Adjusted EPS | ₹7.56 | ₹5.26 | ₹6.60 | ₹2.08 | ₹2.93 |
Compare Income Statement of peers of JBM AUTO
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| JBM AUTO | ₹15,357.1 Cr | -0% | -12% | -25.1% | Stock Analytics | |
| BOSCH | ₹113,952.0 Cr | -0.3% | -1.9% | 5.8% | Stock Analytics | |
| SAMVARDHANA MOTHERSON INTERNATIONAL | ₹112,246.0 Cr | 1.6% | -5.1% | -19.5% | Stock Analytics | |
| UNO MINDA | ₹68,746.6 Cr | -2.1% | -9.5% | 27.4% | Stock Analytics | |
| ENDURANCE TECHNOLOGIES | ₹40,892.1 Cr | 0% | 1.9% | 24.1% | Stock Analytics | |
| SONA BLW PRECISION FORGINGS | ₹29,764.9 Cr | 3.6% | 13.6% | -24.6% | Stock Analytics | |
JBM AUTO Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| JBM AUTO | -0% |
-12% |
-25.1% |
| SENSEX | 0.9% |
2.5% |
3.7% |
You may also like the below Video Courses