Fundamental Analysis of Jullundur Motor Agency (Delhi) Ltd
About the Company - Jullundur Motor Agency (Delhi) Ltd
Jullundur Motor Agency (Delhi) Ltd. is a Public Limited Listed company incorporated on 07/09/1948 and has its registered office in the State of Haryana, India. Company’s Corporate Identification Number(CIN) is L35999HR1998PLC033943 and registration number is 033943. Currently Company is involved in the business activities of Sale of motor vehicle parts and accessories. Company’s Total Operating Revenue is Rs. 361.07 Cr. and Equity Capital is Rs. 4.57 Cr. for the Year ended 31/03/2022.
Jullundur Motor Agency (Delhi) Ltd Quarterly Results
Month
Dec 2020
Mar 2021
Jun 2021
Sep 2021
Dec 2021
Mar 2022
Jun 2022
Sep 2022
Dec 2022
Mar 2023
Jun 2023
Sep 2023
Dec 2023
Sales
96.64
105.27
55.80
92.52
99.42
113.33
94.00
92.81
103.96
117.91
94.23
100.58
107.64
Expenses
88.76
95.46
54.29
87.42
93.16
102.28
88.84
87.96
97.36
109.02
90.37
96.15
102.23
Operating Profit
7.88
9.81
1.51
5.10
6.26
11.05
5.16
4.85
6.60
8.89
3.86
4.43
5.41
OPM %
8.15%
9.32%
2.71%
5.51%
6.30%
9.75%
5.49%
5.23%
6.35%
7.54%
4.10%
4.40%
5.03%
Other Income
1.81
1.14
1.08
1.83
1.05
0.99
0.98
1.90
1.11
1.56
1.22
2.13
1.41
Interest
0.00
0.09
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.18
0.14
0.12
0.11
0.14
0.12
0.16
0.15
0.22
0.19
0.20
0.22
0.21
Profit before tax
9.51
10.72
2.47
6.82
7.17
11.92
5.98
6.60
7.49
10.26
4.88
6.34
6.61
Tax %
26.39%
23.32%
27.13%
26.25%
24.69%
24.41%
26.09%
19.09%
27.37%
26.12%
26.02%
23.82%
24.81%
Net Profit
7.00
8.21
1.79
5.03
5.40
9.01
4.43
5.33
5.44
7.59
3.61
4.83
4.96
EPS in Rs
2.35
3.59
0.78
2.20
2.36
3.94
1.94
2.33
2.38
3.32
1.58
2.11
2.17
Last Updated: July 15, 2024, 4:44 pm
Jullundur Motor Agency (Delhi) Ltd Quarterly Chart
Jullundur Motor Agency (Delhi) Ltd Profit & Loss
Last Updated: July 10, 2024, 6:48 pm
Month
Mar 2012
Mar 2013
Mar 2014
Mar 2015
Mar 2016
Mar 2017
Mar 2018
Mar 2019
Mar 2020
Mar 2021
Mar 2022
Mar 2023
TTM
Sales
324
347
373
381
385
380
321
327
304
323
361
409
417
Expenses
303
328
353
364
369
362
306
310
291
301
337
383
393
Operating Profit
21
19
20
18
16
17
15
17
13
22
24
26
24
OPM %
6%
6%
5%
5%
4%
5%
5%
5%
4%
7%
7%
6%
6%
Other Income
2
3
2
5
4
4
4
5
5
6
5
6
6
Interest
1
1
1
1
0
0
0
0
0
0
0
0
0
Depreciation
0
1
1
1
1
1
1
1
1
1
0
1
1
Profit before tax
21
21
20
21
19
20
18
21
17
27
28
30
29
Tax %
31%
30%
32%
31%
34%
35%
35%
35%
26%
26%
25%
25%
Net Profit
15
15
14
15
12
13
12
13
13
20
21
23
21
EPS in Rs
4.88
4.19
4.39
4.02
4.51
4.26
8.92
9.30
9.98
9.39
Dividend Payout %
12%
12%
17%
16%
19%
18%
20%
18%
23%
22%
22%
20%
Jullundur Motor Agency (Delhi) Ltd Profit & Loss Yearly Chart
Jullundur Motor Agency (Delhi) Ltd Growth
Compounded Sales Growth
10 Years:
1%
5 Years:
5%
3 Years:
9%
TTM:
4%
Compounded Profit Growth
10 Years:
5%
5 Years:
9%
3 Years:
1%
TTM:
-8%
Stock Price CAGR
10 Years:
%
5 Years:
33%
3 Years:
16%
1 Year:
42%
Return on Equity
10 Years:
11%
5 Years:
12%
3 Years:
13%
Last Year:
11%
Last Updated: July 25, 2024, 5:30 am
Jullundur Motor Agency (Delhi) Ltd Balance Sheet
Last Updated: July 10, 2024, 6:48 pm
Month
Mar 2012
Mar 2013
Mar 2014
Mar 2015
Mar 2016
Mar 2017
Mar 2018
Mar 2019
Mar 2020
Mar 2021
Mar 2022
Mar 2023
Sep 2023
Equity Capital
3
3
6
6
6
6
6
6
6
5
5
5
5
Reserves
69
81
89
101
110
121
133
140
151
139
156
175
179
Borrowings
8
8
9
0
0
0
0
0
0
0
0
0
0
Other Liabilities
51
58
59
61
61
62
68
74
63
66
73
74
60
Total Liabilities
131
151
164
167
177
189
207
220
220
210
234
253
244
Fixed Assets
6
7
8
10
12
11
11
10
12
11
11
14
14
CWIP
1
1
1
1
0
0
0
0
0
0
0
0
0
Investments
17
17
23
4
4
14
17
22
15
16
15
15
16
Other Assets
106
126
132
152
161
163
179
189
192
183
208
223
213
Total Assets
131
151
164
167
177
189
207
220
220
210
234
253
244
Jullundur Motor Agency (Delhi) Ltd Reserves and Borrowings Chart
Jullundur Motor Agency (Delhi) Ltd 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
10
10
6
7
-5
-5
7
7
20
11
3
12
Cash from Investing Activity
2
-6
21
2
6
4
-2
-2
10
-2
0
-8
Cash from Financing Activity
-3
-3
-13
-3
-3
0
-6
0
-35
-5
-5
-5
Net Cash Flow
9
1
14
6
-2
-1
-1
5
-4
4
-1
0
Jullundur Motor Agency (Delhi) Ltd Financial Efficiency Indicators
Month
Mar 2012
Mar 2013
Mar 2014
Mar 2015
Mar 2016
Mar 2017
Mar 2018
Mar 2019
Mar 2020
Mar 2021
Mar 2022
Mar 2023
Debtor Days
52
51
49
50
47
52
62
66
57
57
61
57
Inventory Days
47
52
51
54
58
55
69
74
79
70
67
72
Days Payable
52
56
54
54
53
56
79
85
76
80
77
69
Cash Conversion Cycle
46
47
45
50
51
51
53
55
59
48
51
60
Working Capital Days
40
40
40
45
47
55
73
76
103
114
104
98
ROCE %
30%
24%
21%
19%
17%
17%
14%
14%
11%
18%
18%
18%
Jullundur Motor Agency (Delhi) Ltd Financial Efficiency Indicators Chart
No data available for the Shareholding
No data available for the Shareholding Pattern chart.
No data available for the No. of Shareholders chart.
This stock is not held by any mutual fund
Jullundur Motor Agency (Delhi) Ltd ROCE Trend
Jullundur Motor Agency (Delhi) Ltd EPS Trend
Jullundur Motor Agency (Delhi) Ltd Key Financial Ratios
Month
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
FaceValue
2.00
2.00
2.00
2.00
2.00
Basic EPS (Rs.)
11.21
11.87
10.61
7.86
4.70
Diluted EPS (Rs.)
11.21
11.87
10.61
7.86
4.70
Cash EPS (Rs.)
11.87
12.40
11.03
10.50
5.17
Book Value[Excl.RevalReserv]/Share (Rs.)
100.67
90.62
80.52
71.79
58.59
Book Value[Incl.RevalReserv]/Share (Rs.)
100.67
90.62
80.52
71.79
58.59
Revenue From Operations / Share (Rs.)
233.77
220.37
191.68
169.82
121.38
PBDIT / Share (Rs.)
15.75
16.51
14.73
14.15
6.91
PBIT / Share (Rs.)
15.27
16.11
14.43
13.77
6.51
PBT / Share (Rs.)
15.27
16.11
14.43
13.70
6.51
Net Profit / Share (Rs.)
11.39
12.00
10.73
10.12
4.77
NP After MI And SOA / Share (Rs.)
11.21
11.87
10.61
10.01
4.70
PBDIT Margin (%)
6.73
7.49
7.68
8.33
5.68
PBIT Margin (%)
6.53
7.30
7.52
8.10
5.36
PBT Margin (%)
6.53
7.30
7.52
8.06
5.36
Net Profit Margin (%)
4.87
5.44
5.59
5.96
3.92
NP After MI And SOA Margin (%)
4.79
5.38
5.53
5.89
3.87
Return on Networth / Equity (%)
11.24
13.21
13.30
14.07
8.08
Return on Capital Employeed (%)
15.08
17.65
17.78
19.03
11.04
Return On Assets (%)
7.84
9.22
8.96
9.50
5.68
Asset Turnover Ratio (%)
1.72
1.78
1.52
1.41
1.30
Current Ratio (X)
3.15
2.90
2.77
2.89
2.77
Quick Ratio (X)
2.19
1.95
1.98
2.08
1.82
Dividend Payout Ratio (NP) (%)
0.00
16.85
18.84
13.04
0.00
Dividend Payout Ratio (CP) (%)
0.00
16.30
18.33
12.57
0.00
Earning Retention Ratio (%)
0.00
83.15
81.16
86.96
0.00
Cash Earning Retention Ratio (%)
0.00
83.70
81.67
87.43
0.00
Interest Coverage Ratio (X)
0.00
0.00
0.00
190.44
0.00
Interest Coverage Ratio (Post Tax) (X)
0.00
0.00
0.00
137.24
0.00
Enterprise Value (Cr.)
205.93
120.16
130.71
58.77
33.71
EV / Net Operating Revenue (X)
0.38
0.23
0.29
0.15
0.09
EV / EBITDA (X)
5.72
3.19
3.88
1.82
1.64
MarketCap / Net Operating Revenue (X)
0.41
0.27
0.33
0.18
0.15
Retention Ratios (%)
0.00
83.14
81.15
86.95
0.00
Price / BV (X)
0.98
0.66
0.81
0.45
0.31
Price / Net Operating Revenue (X)
0.41
0.27
0.33
0.18
0.15
EarningsYield
0.11
0.19
0.16
0.31
0.25
Jullundur Motor Agency (Delhi) Ltd Profitability Ratios (%)
Jullundur Motor Agency (Delhi) Ltd Liquidity Ratios
Jullundur Motor Agency (Delhi) Ltd Liquidity Ratios (%)
Jullundur Motor Agency (Delhi) Ltd Interest Coverage Ratios (%)
Jullundur Motor Agency (Delhi) Ltd Valuation Ratios
Fair Value
Fair Value: 115.00
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.
Undervalued: 6.49% compared to the current price 108
Intrinsic Value: 134.70
Calculation basis:
Fair 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 fair value of the stock by analyzing its fundamental indicators along with EPS growth.
Undervalued: 24.72% compared to the current price 108
Last 5 Year EPS CAGR: 17.13%
*Investments are subject to market risks
Strength and Weakness of Jullundur Motor Agency (Delhi) Ltd Stock
Strength
Weakness
The stock has a high average ROCE of 18.42%, which is a positive sign.
The company has higher reserves (132.33 cr) compared to borrowings (1.42 cr), indicating strong financial stability.
The company has shown consistent growth in sales (357.85 cr) and profit (22.46 cr) over the years.
The stock has a high average Working Capital Days of 69.58, which may not be favorable.
The stock has a high average Cash Conversion Cycle of 51.33, which may not be favorable.
FAQ
What is the latest fair value of Jullundur Motor Agency (Delhi) Ltd?
The latest fair value of Jullundur Motor Agency (Delhi) Ltd is ₹115.00.
What is the Market Cap of Jullundur Motor Agency (Delhi) Ltd?
The Market Cap of Jullundur Motor Agency (Delhi) Ltd is 246 Cr..
What is the current Stock Price of Jullundur Motor Agency (Delhi) Ltd as on 27 July 2024?
The current stock price of Jullundur Motor Agency (Delhi) Ltd as on 27 July 2024 is 108.
What is the High / Low of Jullundur Motor Agency (Delhi) Ltd stocks in FY 2024?
In FY 2024, the High / Low of Jullundur Motor Agency (Delhi) Ltd stocks is 141/69.4.
What is the Stock P/E of Jullundur Motor Agency (Delhi) Ltd?
The Stock P/E of Jullundur Motor Agency (Delhi) Ltd is 11.8.
What is the Book Value of Jullundur Motor Agency (Delhi) Ltd?
The Book Value of Jullundur Motor Agency (Delhi) Ltd is 86.2.
What is the Dividend Yield of Jullundur Motor Agency (Delhi) Ltd?
The Dividend Yield of Jullundur Motor Agency (Delhi) Ltd is 1.86 %.
What is the ROCE of Jullundur Motor Agency (Delhi) Ltd?
The ROCE of Jullundur Motor Agency (Delhi) Ltd is 14.7 %.
What is the ROE of Jullundur Motor Agency (Delhi) Ltd?
The ROE of Jullundur Motor Agency (Delhi) Ltd is 11.1 %.
What is the Face Value of Jullundur Motor Agency (Delhi) Ltd?
The Face Value of Jullundur Motor Agency (Delhi) Ltd is 2.00.
Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.
Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Jullundur Motor Agency (Delhi) Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
