Jamna Auto Industries Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: April 3, 2025, 1:16 am

Market Cap	3,010 Cr.
Current Price	75.4
High / Low	150/68.5
Stock P/E	16.3
Book Value	23.5
Dividend Yield	3.18 %
ROCE	30.7 %
ROE	24.5 %
Face Value	1.00
PEG Ratio	0.80

Stock P/E, Current Price, and Intrinsic Value Over Time

Stock P/E Current Price Intrinsic Value

View Share Price Target for Jamna Auto Industries Ltd

Competitors of Jamna Auto Industries Ltd

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Frontier Springs Ltd	798 Cr.	2,024	2,644/1,112	28.4	267	0.07 %	20.5 %	15.5 %	10.0
Auto Pins (India) Ltd	57.1 Cr.	100	223/100	439	14.7	0.00 %	22.0 %	13.3 %	10.0
Remsons Industries Ltd	464 Cr.	133	235/103	44.0	30.7	0.23 %	13.6 %	12.3 %	2.00
Jamna Auto Industries Ltd	3,010 Cr.	75.4	150/68.5	16.3	23.5	3.18 %	30.7 %	24.5 %	1.00
Industry Average	1,424.00 Cr	583.10		131.93	83.98	0.87%	21.70%	16.40%	5.75

All Competitor Stocks of Jamna Auto Industries Ltd

Quarterly Result

Metric	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
Sales	445	626	548	553	591	634	575	607	604	640	557	513	562
Expenses	385	539	488	497	525	554	502	528	518	551	482	447	485
Operating Profit	60	87	60	56	66	79	73	79	86	89	75	66	77
OPM %	13%	14%	11%	10%	11%	13%	13%	13%	14%	14%	13%	13%	14%
Other Income	1	1	2	7	1	2	1	1	1	1	1	1	1
Interest	0	1	1	1	1	1	0	1	1	1	1	1	1
Depreciation	9	11	10	10	10	11	11	11	12	10	11	11	14
Profit before tax	51	77	51	52	56	71	63	69	74	78	65	56	63
Tax %	27%	26%	26%	28%	27%	26%	27%	27%	26%	30%	28%	29%	31%
Net Profit	37	57	37	37	41	52	46	50	55	55	46	40	44
EPS in Rs	0.94	1.43	0.94	0.94	1.03	1.32	1.14	1.26	1.38	1.37	1.16	1.00	1.10

Last Updated: February 28, 2025, 7:07 pm

Below is a detailed analysis of the quarterly data for Jamna Auto Industries Ltd based on the most recent figures (Dec 2024) and their trends compared to the previous period:

For Sales, as of Dec 2024, the value is ₹562.00 Cr.. The value appears strong and on an upward trend. It has increased from 513.00 Cr. (Sep 2024) to ₹562.00 Cr., marking an increase of 49.00 Cr..
For Expenses, as of Dec 2024, the value is ₹485.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 447.00 Cr. (Sep 2024) to ₹485.00 Cr., marking an increase of 38.00 Cr..
For Operating Profit, as of Dec 2024, the value is ₹77.00 Cr.. The value appears strong and on an upward trend. It has increased from 66.00 Cr. (Sep 2024) to ₹77.00 Cr., marking an increase of 11.00 Cr..
For OPM %, as of Dec 2024, the value is 14.00%. The value appears strong and on an upward trend. It has increased from 13.00% (Sep 2024) to 14.00%, marking an increase of 1.00%.
For Other Income, as of Dec 2024, the value is ₹1.00 Cr.. The value remains steady. There is no change compared to the previous period (Sep 2024) which recorded 1.00 Cr..
For Interest, as of Dec 2024, the value is ₹1.00 Cr.. The value remains steady. There is no change compared to the previous period (Sep 2024) which recorded 1.00 Cr..
For Depreciation, as of Dec 2024, the value is ₹14.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 11.00 Cr. (Sep 2024) to ₹14.00 Cr., marking an increase of 3.00 Cr..
For Profit before tax, as of Dec 2024, the value is ₹63.00 Cr.. The value appears strong and on an upward trend. It has increased from 56.00 Cr. (Sep 2024) to ₹63.00 Cr., marking an increase of 7.00 Cr..
For Tax %, as of Dec 2024, the value is 31.00%. The value appears to be increasing, which may not be favorable. It has increased from 29.00% (Sep 2024) to 31.00%, marking an increase of 2.00%.
For Net Profit, as of Dec 2024, the value is ₹44.00 Cr.. The value appears strong and on an upward trend. It has increased from 40.00 Cr. (Sep 2024) to ₹44.00 Cr., marking an increase of 4.00 Cr..
For EPS in Rs, as of Dec 2024, the value is 1.10. The value appears strong and on an upward trend. It has increased from 1.00 (Sep 2024) to 1.10, marking an increase of 0.10.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: March 6, 2025, 3:51 pm

Metric	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
Sales	980	833	1,095	1,256	1,292	1,738	2,135	1,129	1,079	1,718	2,325	2,427	2,273
Expenses	895	785	1,001	1,092	1,091	1,499	1,856	1,013	945	1,491	2,063	2,097	1,966
Operating Profit	86	49	95	164	201	239	279	116	134	227	262	329	307
OPM %	9%	6%	9%	13%	16%	14%	13%	10%	12%	13%	11%	14%	14%
Other Income	2	18	2	7	6	9	11	15	10	5	12	3	4
Interest	27	24	18	20	14	20	28	18	7	4	3	5	3
Depreciation	29	26	31	45	48	41	46	41	36	37	41	44	46
Profit before tax	32	17	47	105	145	186	216	72	101	191	229	283	261
Tax %	14%	17%	38%	32%	28%	33%	36%	33%	28%	26%	27%	27%
Net Profit	28	14	29	72	105	125	137	48	73	141	168	205	185
EPS in Rs	0.70	0.35	0.74	1.80	2.63	3.14	3.45	1.20	1.83	3.53	4.22	5.15	4.63
Dividend Payout %	28%	29%	30%	31%	27%	27%	28%	33%	41%	42%	45%	43%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2013-2014	2014-2015	2015-2016	2016-2017	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024
YoY Net Profit Growth (%)	-50.00%	107.14%	148.28%	45.83%	19.05%	9.60%	-64.96%	52.08%	93.15%	19.15%	22.02%
Change in YoY Net Profit Growth (%)	0.00%	157.14%	41.13%	-102.44%	-26.79%	-9.45%	-74.56%	117.05%	41.07%	-74.00%	2.87%

Jamna Auto Industries Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2013-2014 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:	11%
5 Years:	3%
3 Years:	31%
TTM:	-6%

Compounded Profit Growth
10 Years:	63%
5 Years:	9%
3 Years:	41%
TTM:	-9%

Stock Price CAGR
10 Years:	12%
5 Years:	27%
3 Years:	-9%
1 Year:	-45%

Return on Equity
10 Years:	23%
5 Years:	19%
3 Years:	23%
Last Year:	24%

Last Updated: Unknown

Balance Sheet

Last Updated: November 14, 2024, 10:31 pm

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
Equity Capital	40	40	40	40	40	40	40	40	40	40	40	40	40
Reserves	132	140	157	203	293	384	470	477	540	645	744	863	897
Borrowings	170	127	64	16	73	63	4	152	125	191	30	170	119
Other Liabilities	261	232	234	225	155	303	554	121	292	317	226	277	273
Total Liabilities	601	539	495	484	561	789	1,067	790	998	1,193	1,040	1,350	1,329
Fixed Assets	265	259	242	211	281	301	373	369	351	436	434	468	469
CWIP	17	2	8	65	20	31	40	132	134	53	56	121	226
Investments	5	0	0	0	0	0	0	0	0	0	0	0	0
Other Assets	314	277	245	207	259	457	655	289	512	703	550	761	635
Total Assets	601	539	495	484	561	789	1,067	790	998	1,193	1,040	1,350	1,329

Below is a detailed analysis of the balance sheet data for Jamna Auto Industries Ltd based on the most recent figures (Sep 2024) and their trends compared to the previous period:

For Equity Capital, as of Sep 2024, the value is ₹40.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 40.00 Cr..
For Reserves, as of Sep 2024, the value is ₹897.00 Cr.. The value appears strong and on an upward trend. It has increased from 863.00 Cr. (Mar 2024) to ₹897.00 Cr., marking an increase of 34.00 Cr..
For Borrowings, as of Sep 2024, the value is ₹119.00 Cr.. The value appears to be improving (decreasing). Additionally, since Reserves exceed Borrowings, this is considered a positive sign. It has decreased from 170.00 Cr. (Mar 2024) to ₹119.00 Cr., marking a decrease of 51.00 Cr..
For Other Liabilities, as of Sep 2024, the value is ₹273.00 Cr.. The value appears to be improving (decreasing). It has decreased from 277.00 Cr. (Mar 2024) to ₹273.00 Cr., marking a decrease of 4.00 Cr..
For Total Liabilities, as of Sep 2024, the value is ₹1,329.00 Cr.. The value appears to be improving (decreasing). It has decreased from 1,350.00 Cr. (Mar 2024) to ₹1,329.00 Cr., marking a decrease of 21.00 Cr..
For Fixed Assets, as of Sep 2024, the value is ₹469.00 Cr.. The value appears strong and on an upward trend. It has increased from 468.00 Cr. (Mar 2024) to ₹469.00 Cr., marking an increase of 1.00 Cr..
For CWIP, as of Sep 2024, the value is ₹226.00 Cr.. The value appears strong and on an upward trend. It has increased from 121.00 Cr. (Mar 2024) to ₹226.00 Cr., marking an increase of 105.00 Cr..
For Investments, as of Sep 2024, the value is ₹0.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 0.00 Cr..
For Other Assets, as of Sep 2024, the value is ₹635.00 Cr.. The value appears to be declining and may need further review. It has decreased from 761.00 Cr. (Mar 2024) to ₹635.00 Cr., marking a decrease of 126.00 Cr..
For Total Assets, as of Sep 2024, the value is ₹1,329.00 Cr.. The value appears to be declining and may need further review. It has decreased from 1,350.00 Cr. (Mar 2024) to ₹1,329.00 Cr., marking a decrease of 21.00 Cr..

Notably, the Reserves (₹897.00 Cr.) exceed the Borrowings (119.00 Cr.), indicating a solid financial buffer.

Overall, while many items appear to show a positive trend, any significant downward movement or items where Borrowings exceed Reserves warrant further investigation.

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Cash from Operating Activity +	87	45	98	138	81	126	281	-1	100	1	374	90
Cash from Investing Activity +	-32	24	-22	-75	-83	-72	-130	-97	-18	-36	-88	-160
Cash from Financing Activity +	-55	-66	-78	-66	6	-57	-139	80	-45	20	-257	92
Net Cash Flow	-1	3	-2	-3	4	-2	12	-19	37	-15	28	22

Free Cash Flow

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Free Cash Flow	-84.00	-78.00	31.00	148.00	128.00	176.00	275.00	-36.00	9.00	36.00	232.00	159.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	40	47	19	11	10	40	52	26	58	61	10	28
Inventory Days	75	65	54	49	53	53	61	67	116	102	77	84
Days Payable	123	124	91	61	37	68	117	19	102	66	15	15
Cash Conversion Cycle	-9	-11	-18	-0	26	25	-4	73	71	97	71	97
Working Capital Days	-10	-8	-19	-18	11	23	7	46	61	76	34	49
ROCE %	17%	8%	23%	49%	48%	46%	49%	15%	16%	25%	28%	31%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
Promoters	49.98%	49.98%	49.98%	49.98%	49.96%	49.96%	49.96%	49.95%	49.94%	49.94%	49.94%	49.94%
FIIs	5.55%	6.63%	7.08%	6.47%	6.24%	3.29%	5.79%	5.70%	7.67%	8.96%	5.40%	4.25%
DIIs	13.55%	13.83%	13.38%	14.45%	15.13%	14.61%	12.28%	10.76%	7.14%	6.28%	5.28%	4.41%
Public	30.92%	29.56%	29.57%	29.10%	28.67%	32.15%	31.98%	33.58%	35.24%	34.83%	39.37%	41.39%
No. of Shareholders	1,20,270	1,18,456	1,32,476	1,28,742	1,24,140	1,40,158	1,61,439	1,74,252	2,44,205	2,43,453	2,46,121	2,56,437

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund Name	No of Shares	AUM (%)	Amount Invested (Cr)	Previous Number of Shares	Previous Date	Percentage Change
HSBC Small Cap Fund - Regular Plan	10,149,563	0.89	113.62	1,120,000	2025-04-02	806.21%
ICICI Prudential Smallcap Fund	7,550,899	1.28	84.53	1,120,000	2025-04-02	574.19%
Axis Small Cap Fund	5,893,109	0.37	65.97	1,120,000	2025-04-02	426.17%
Invesco India Multicap Fund	2,637,809	1.02	29.53	1,120,000	2025-04-02	135.52%
Edelweiss Small Cap Fund	2,463,529	0.98	27.58	1,120,000	2025-04-02	119.96%
UTI Small Cap Fund	2,381,991	0.77	26.67	1,120,000	2025-04-02	112.68%
Invesco India Smallcap Fund	2,092,860	0.72	23.43	1,120,000	2025-04-02	86.86%
Tata Multicap Fund	2,000,000	0.85	22.39	1,120,000	2025-04-02	78.57%
UTI ELSS Tax Saver Fund	1,920,236	0.65	21.5	1,120,000	2025-04-02	71.45%
Bank of India Small Cap Fund	1,120,000	1.53	12.54	1,120,000	2025-04-02	0%

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 24	Mar 23	Mar 22	Mar 21	Mar 20
FaceValue	1.00	1.00	1.00	1.00	1.00
Basic EPS (Rs.)	5.15	4.23	3.53	1.83	1.20
Diluted EPS (Rs.)	5.14	4.21	3.52	1.83	1.20
Cash EPS (Rs.)	6.26	5.25	4.46	2.73	2.24
Book Value[Excl.RevalReserv]/Share (Rs.)	22.65	19.67	17.18	14.56	12.97
Book Value[Incl.RevalReserv]/Share (Rs.)	22.65	19.67	17.18	14.56	12.97
Revenue From Operations / Share (Rs.)	60.85	58.32	43.11	27.10	28.34
PBDIT / Share (Rs.)	8.33	6.85	5.79	3.58	3.28
PBIT / Share (Rs.)	7.22	5.82	4.87	2.69	2.24
PBT / Share (Rs.)	7.10	5.75	4.80	2.53	1.80
Net Profit / Share (Rs.)	5.15	4.22	3.53	1.83	1.20
NP After MI And SOA / Share (Rs.)	5.15	4.22	3.53	1.83	1.20
PBDIT Margin (%)	13.68	11.74	13.43	13.20	11.56
PBIT Margin (%)	11.86	9.98	11.29	9.91	7.90
PBT Margin (%)	11.67	9.86	11.13	9.34	6.34
Net Profit Margin (%)	8.46	7.24	8.19	6.75	4.24
NP After MI And SOA Margin (%)	8.46	7.24	8.19	6.75	4.24
Return on Networth / Equity (%)	22.74	21.46	20.56	12.57	9.26
Return on Capital Employeed (%)	30.67	28.14	26.64	17.16	14.69
Return On Assets (%)	15.21	15.87	11.80	8.26	6.05
Long Term Debt / Equity (X)	0.00	0.00	0.00	0.00	0.09
Total Debt / Equity (X)	0.17	0.02	0.25	0.00	0.26
Asset Turnover Ratio (%)	2.01	2.00	1.62	1.26	1.15
Current Ratio (X)	1.59	2.11	1.44	1.40	1.33
Quick Ratio (X)	0.72	0.72	0.76	0.59	0.62
Inventory Turnover Ratio (X)	4.59	4.91	4.42	4.17	3.50
Dividend Payout Ratio (NP) (%)	42.70	42.60	28.28	13.64	70.71
Dividend Payout Ratio (CP) (%)	35.13	34.25	22.43	9.17	37.93
Earning Retention Ratio (%)	57.30	57.40	71.72	86.36	29.29
Cash Earning Retention Ratio (%)	64.87	65.75	77.57	90.83	62.07
Interest Coverage Ratio (X)	71.61	98.48	82.60	23.30	7.43
Interest Coverage Ratio (Post Tax) (X)	45.28	61.70	51.39	12.92	3.72
Enterprise Value (Cr.)	5358.21	3919.68	4114.02	2663.45	1081.25
EV / Net Operating Revenue (X)	2.21	1.69	2.39	2.47	0.95
EV / EBITDA (X)	16.13	14.35	17.82	18.68	8.28
MarketCap / Net Operating Revenue (X)	2.18	1.70	2.31	2.51	0.83
Retention Ratios (%)	57.29	57.39	71.71	86.35	29.28
Price / BV (X)	5.85	5.05	5.79	4.66	1.83
Price / Net Operating Revenue (X)	2.18	1.70	2.31	2.51	0.83
EarningsYield	0.03	0.04	0.03	0.02	0.05

After reviewing the key financial ratios for Jamna Auto Industries Ltd, here is a detailed analysis based on the latest available data and recent trends:

For FaceValue, as of Mar 24, the value is 1.00. This value is within the healthy range. There is no change compared to the previous period (Mar 23) which recorded 1.00.
For Basic EPS (Rs.), as of Mar 24, the value is 5.15. This value is within the healthy range. It has increased from 4.23 (Mar 23) to 5.15, marking an increase of 0.92.
For Diluted EPS (Rs.), as of Mar 24, the value is 5.14. This value is within the healthy range. It has increased from 4.21 (Mar 23) to 5.14, marking an increase of 0.93.
For Cash EPS (Rs.), as of Mar 24, the value is 6.26. This value is within the healthy range. It has increased from 5.25 (Mar 23) to 6.26, marking an increase of 1.01.
For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 22.65. It has increased from 19.67 (Mar 23) to 22.65, marking an increase of 2.98.
For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 22.65. It has increased from 19.67 (Mar 23) to 22.65, marking an increase of 2.98.
For Revenue From Operations / Share (Rs.), as of Mar 24, the value is 60.85. It has increased from 58.32 (Mar 23) to 60.85, marking an increase of 2.53.
For PBDIT / Share (Rs.), as of Mar 24, the value is 8.33. This value is within the healthy range. It has increased from 6.85 (Mar 23) to 8.33, marking an increase of 1.48.
For PBIT / Share (Rs.), as of Mar 24, the value is 7.22. This value is within the healthy range. It has increased from 5.82 (Mar 23) to 7.22, marking an increase of 1.40.
For PBT / Share (Rs.), as of Mar 24, the value is 7.10. This value is within the healthy range. It has increased from 5.75 (Mar 23) to 7.10, marking an increase of 1.35.
For Net Profit / Share (Rs.), as of Mar 24, the value is 5.15. This value is within the healthy range. It has increased from 4.22 (Mar 23) to 5.15, marking an increase of 0.93.
For NP After MI And SOA / Share (Rs.), as of Mar 24, the value is 5.15. This value is within the healthy range. It has increased from 4.22 (Mar 23) to 5.15, marking an increase of 0.93.
For PBDIT Margin (%), as of Mar 24, the value is 13.68. This value is within the healthy range. It has increased from 11.74 (Mar 23) to 13.68, marking an increase of 1.94.
For PBIT Margin (%), as of Mar 24, the value is 11.86. This value is within the healthy range. It has increased from 9.98 (Mar 23) to 11.86, marking an increase of 1.88.
For PBT Margin (%), as of Mar 24, the value is 11.67. This value is within the healthy range. It has increased from 9.86 (Mar 23) to 11.67, marking an increase of 1.81.
For Net Profit Margin (%), as of Mar 24, the value is 8.46. This value is within the healthy range. It has increased from 7.24 (Mar 23) to 8.46, marking an increase of 1.22.
For NP After MI And SOA Margin (%), as of Mar 24, the value is 8.46. This value is within the healthy range. It has increased from 7.24 (Mar 23) to 8.46, marking an increase of 1.22.
For Return on Networth / Equity (%), as of Mar 24, the value is 22.74. This value is within the healthy range. It has increased from 21.46 (Mar 23) to 22.74, marking an increase of 1.28.
For Return on Capital Employeed (%), as of Mar 24, the value is 30.67. This value is within the healthy range. It has increased from 28.14 (Mar 23) to 30.67, marking an increase of 2.53.
For Return On Assets (%), as of Mar 24, the value is 15.21. This value is within the healthy range. It has decreased from 15.87 (Mar 23) to 15.21, marking a decrease of 0.66.
For Long Term Debt / Equity (X), as of Mar 24, the value is 0.00. This value is below the healthy minimum of 0.2. There is no change compared to the previous period (Mar 23) which recorded 0.00.
For Total Debt / Equity (X), as of Mar 24, the value is 0.17. This value is within the healthy range. It has increased from 0.02 (Mar 23) to 0.17, marking an increase of 0.15.
For Asset Turnover Ratio (%), as of Mar 24, the value is 2.01. It has increased from 2.00 (Mar 23) to 2.01, marking an increase of 0.01.
For Current Ratio (X), as of Mar 24, the value is 1.59. This value is within the healthy range. It has decreased from 2.11 (Mar 23) to 1.59, marking a decrease of 0.52.
For Quick Ratio (X), as of Mar 24, the value is 0.72. This value is below the healthy minimum of 1. There is no change compared to the previous period (Mar 23) which recorded 0.72.
For Inventory Turnover Ratio (X), as of Mar 24, the value is 4.59. This value is within the healthy range. It has decreased from 4.91 (Mar 23) to 4.59, marking a decrease of 0.32.
For Dividend Payout Ratio (NP) (%), as of Mar 24, the value is 42.70. This value is within the healthy range. It has increased from 42.60 (Mar 23) to 42.70, marking an increase of 0.10.
For Dividend Payout Ratio (CP) (%), as of Mar 24, the value is 35.13. This value is within the healthy range. It has increased from 34.25 (Mar 23) to 35.13, marking an increase of 0.88.
For Earning Retention Ratio (%), as of Mar 24, the value is 57.30. This value is within the healthy range. It has decreased from 57.40 (Mar 23) to 57.30, marking a decrease of 0.10.
For Cash Earning Retention Ratio (%), as of Mar 24, the value is 64.87. This value is within the healthy range. It has decreased from 65.75 (Mar 23) to 64.87, marking a decrease of 0.88.
For Interest Coverage Ratio (X), as of Mar 24, the value is 71.61. This value is within the healthy range. It has decreased from 98.48 (Mar 23) to 71.61, marking a decrease of 26.87.
For Interest Coverage Ratio (Post Tax) (X), as of Mar 24, the value is 45.28. This value is within the healthy range. It has decreased from 61.70 (Mar 23) to 45.28, marking a decrease of 16.42.
For Enterprise Value (Cr.), as of Mar 24, the value is 5,358.21. It has increased from 3,919.68 (Mar 23) to 5,358.21, marking an increase of 1,438.53.
For EV / Net Operating Revenue (X), as of Mar 24, the value is 2.21. This value is within the healthy range. It has increased from 1.69 (Mar 23) to 2.21, marking an increase of 0.52.
For EV / EBITDA (X), as of Mar 24, the value is 16.13. This value exceeds the healthy maximum of 15. It has increased from 14.35 (Mar 23) to 16.13, marking an increase of 1.78.
For MarketCap / Net Operating Revenue (X), as of Mar 24, the value is 2.18. This value is within the healthy range. It has increased from 1.70 (Mar 23) to 2.18, marking an increase of 0.48.
For Retention Ratios (%), as of Mar 24, the value is 57.29. This value is within the healthy range. It has decreased from 57.39 (Mar 23) to 57.29, marking a decrease of 0.10.
For Price / BV (X), as of Mar 24, the value is 5.85. This value exceeds the healthy maximum of 3. It has increased from 5.05 (Mar 23) to 5.85, marking an increase of 0.80.
For Price / Net Operating Revenue (X), as of Mar 24, the value is 2.18. This value is within the healthy range. It has increased from 1.70 (Mar 23) to 2.18, marking an increase of 0.48.
For EarningsYield, as of Mar 24, the value is 0.03. This value is below the healthy minimum of 5. It has decreased from 0.04 (Mar 23) to 0.03, marking a decrease of 0.01.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Jamna Auto Industries Ltd as of April 3, 2025 is: 77.47

Calculation basis:

Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of April 3, 2025, Jamna Auto Industries Ltd is Undervalued by 2.75% compared to the current share price 75.40

Intrinsic Value of Jamna Auto Industries Ltd as of April 3, 2025 is: 93.27

Calculation basis:

Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of April 3, 2025, Jamna Auto Industries Ltd is Undervalued by 23.70% compared to the current share price 75.40

Last 5 Year EPS CAGR: 20.40%

*Investments are subject to market risks

Strength and Weakness

Strength	Weakness
The stock has a high average ROCE of 29.58%, which is a positive sign. The stock has a low average Working Capital Days of 21.00, which is a positive sign. The company has higher reserves (457.31 cr) compared to borrowings (100.31 cr), indicating strong financial stability. The company has shown consistent growth in sales (140.62 cr) and profit (145.00 cr) over the years.	The stock has a high average Cash Conversion Cycle of 34.83, which may not be favorable.

Stock Analysis

Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Jamna Auto Industries Ltd:
1. Net Profit Margin: 8.46%
  - Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
2. ROCE: 30.67% (Industry Average ROCE: 21.7%)
  - ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
3. ROE%: 22.74% (Industry Average ROE: 16.4%)
  - ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
4. Interest Coverage Ratio (Post Tax): 45.28
  - Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
5. Quick Ratio: 0.72
  - Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
6. Stock P/E: 16.3 (Industry average Stock P/E: 131.93)
  - Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
7. Total Debt / Equity: 0.17
  - Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
Stock Rating:

About the Company - Qualitative Analysis

Jamna Auto Industries Ltd. is a Public Limited Listed company incorporated on 30/09/1965 and has its registered office in the State of Haryana, India. Company's Corporate Identification Number(CIN) is L35911HR1965PLC004485 and registration number is 004485. Currently Company is involved in the business activities of Manufacture of diverse parts and accessories for motor vehecles sucs as brakes, gearboxes, axles, road wheels, suspension shock absorbers, radiators, silencers, exhaust pipes, catalysers, clutches, steering wheels, steering columns and steering boxes etc.. Company's Total Operating Revenue is Rs. 2360.95 Cr. and Equity Capital is Rs. 39.88 Cr. for the Year ended 31/03/2024.

INDUSTRY	ADDRESS	CONTACT
Auto Ancl - Susp. & Braking - Springs	Jai Springs Road, Industrial Area, Yamunanagar Haryana 135001	investor.relations@jaispring.com http://www.jaispring.com

Management
Name	Position Held
Mr. Randeep Singh Jauhar	Chairman & Executive Director
Mr. Pradeep Singh Jauhar	Managing Director & CEO
Mr. S P S Kohli	Executive Director
Ms. Rashmi Duggal	Independent Director
Mr. Rakesh Kalra	Independent Director
Mr. Gautam Mukherjee	Independent Director

FAQ

What is the intrinsic value of Jamna Auto Industries Ltd?

Jamna Auto Industries Ltd's intrinsic value (as of 02 April 2025) is ₹77.47 — 2.75% higher the current market price of ₹75.40, indicating undervalued. Calculated using the PE ratio method, this valuation considers the company's 3,010 Cr. market cap, FY2025-2026 high/low of ₹150/68.5, reserves of 897 Cr, and liabilities of 1,329 Cr.

What is the Market Cap of Jamna Auto Industries Ltd?

The Market Cap of Jamna Auto Industries Ltd is 3,010 Cr..

What is the current Stock Price of Jamna Auto Industries Ltd as on 02 April 2025?

The current stock price of Jamna Auto Industries Ltd as on 02 April 2025 is 75.4.

What is the High / Low of Jamna Auto Industries Ltd stocks in FY 2025-2026?

In FY 2025-2026, the High / Low of Jamna Auto Industries Ltd stocks is ₹150/68.5.

What is the Stock P/E of Jamna Auto Industries Ltd?

The Stock P/E of Jamna Auto Industries Ltd is 16.3.

What is the Book Value of Jamna Auto Industries Ltd?

The Book Value of Jamna Auto Industries Ltd is 23.5.

What is the Dividend Yield of Jamna Auto Industries Ltd?

The Dividend Yield of Jamna Auto Industries Ltd is 3.18 %.

What is the ROCE of Jamna Auto Industries Ltd?

The ROCE of Jamna Auto Industries Ltd is 30.7 %.

What is the ROE of Jamna Auto Industries Ltd?

The ROE of Jamna Auto Industries Ltd is 24.5 %.

What is the Face Value of Jamna Auto Industries Ltd?

The Face Value of Jamna Auto Industries Ltd is 1.00.