NSE: JWL - Jupiter Wagons Limited

Yield per half year: -28.5%
Dividend yield: +0.18%
Sector: Industrials

Reporting Jupiter Wagons Limited

Capitalization

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд ₹	1.15	0.9031	0.7134	0.8639	1.57	1.17	2.54	23.98	81.37		59.72	22.13	120.25
Выручка, млрд ₹		1.08	1.06	0.9587	2.13	1.24	3.6	11.65	20.68	36.44	36.44	14.72	96.62
Чистая прибыль, млрд ₹		-1.05	-0.3305	-0.3691	0.8867	-0.0014	0.123	0.4968	1.21	3.32	3.32	1.03	-573.15
EV, млрд ₹				2.49	1.41	1.19	3.1	17.22	36.44	148.75	148.75	41.34	162.65
EBIT, млрд ₹		-0.2662	-0.0973	-0.1193	0.019	-0.0294	0.193	0.9412	2.32	4.61	4.61	1.61	-374.83
EBITDA, млрд ₹		-0.1211	0.0063	-0.0157	0.1228	0.0538	0.2793	1.17	2.57	4.89	4.89	1.79	146.44
Баланс стоимость, млрд ₹		0.1186	-0.2119	-0.6718	0.9586	0.9544	1.07	6.83	8.03	16.16	16.16	6.61	76.09
FCF, млрд ₹		0.0661	0.0614	-0.01	0.0802	-0.2695	0.0294	0.2284	0.0497	-1.44	-1.44	-0.2804	39.82
Операционный денежный поток, млрд ₹		0.069	0.0642	-0.0075	0.0922	-0.1475	0.1708	0.5952	0.7765	-0.191	-0.191	0.2408	5.30
Операционная прибыль, млрд ₹		-0.2693	-0.0957	-0.0928	0.0243	-0.0343	0.8601	0.9073	2.27	7.49	7.49	2.30	-393.66
Операционные расходы, млрд ₹		0.4236	0.2223	0.071	0.0623	0.0438	0.0751	0.6354	2	0.5387	0.5387	0.6586	65.19
CAPEX, млрд ₹		0.0029	0.0028	0.0025	0.0121	0.1221	0.1414	0.3668	0.7268	1.25	1.25	0.5214	59.24

	2014Q4	2015Q4	2016Q4	2017Q4	2018Q4	2019Q4	2020Q4	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Капитализация, млрд ₹	1.08	1.16	0.7504	0.7616	0.932	1.31	1.36	3.27				31.4				127.91					33.05	149.99
Выручка, млрд ₹											4.17	6.44	7.12	7.53	8.79	8.96	11.15	8.8	10.09	10.3	9.86	2.83
Чистая прибыль, млрд ₹											0.2406	0.4459	0.3921	0.6286	0.8208	0.8145	1.05	0.9192	0.8974	0.9734	0.9309	3.63
EV, млрд ₹									4.75		29.47		36.44	64.69	118.55	131.5	147.34	282.61	214.05		178.81	12.54
EBIT, млрд ₹									0.7588	0.1877	0.3701	0.6853	0.8009	0.8572	1.19	1.22	1.33	1.32			1.18	9.02
EBITDA, млрд ₹											0.436	0.7468	0.8628	0.9227	1.26	1.29	1.41	1.45	1.36	1.44	1.39	2.22
Баланс стоимость, млрд ₹										6.83	7.2	7.2	8.03	8.03	10.51	10.51	16.16	16.32	25.56		15.81	19.45
FCF, млрд ₹											0.1318	0.123	0.1239	0.131	0.1426	0.137					0.1315	2.18
Операционный денежный поток, млрд ₹											0.1318	0.123	0.1239	0.131	0.1426	0.137					0.1315	2.18
Операционная прибыль, млрд ₹											0.436	0.7468	0.8628	0.9026	1.2	1.21	1.4	0.4863	1.27	1.35	1.14	2.21
Операционные расходы, млрд ₹											0.448	0.5649	0.5888	0.6166	0.5945	0.7038	0.8259	0.7118	2.11	2.23	1.32	25.94

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2012	2013	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд ₹			0.0252	0.0043	0.0334	0.2303	0.0282	0.0599	0.4062	1.17	1.23	1.23	0.5789	112.78
Short Term Investments ₹	0.000886			0.0125	0.0107		0.1322	0.1322	0.000889	0.9209	0.5333	0.5333	0.3439	32.17
Total Receivables ₹			0.4049	0.4223	0.2918	0.2885	0.1725	0.6925	0.9652	2.55	5.01	5.01	1.88	96.16
Total Current Assets ₹			0.5524	0.5092	0.4381	0.6695	0.8044	1.34	5.69	10.83	19.63	19.63	7.66	89.45
Чистые активы, млрд ₹					-0.6718	0.9586	0.9544	1.07	6.83			466.3	1.83	-259.01
Активы, млрд ₹			2.36	2.29	2.09	2.09	2	2.59	10.72	16.34	29.4	29.4	12.21	71.18
Short Term Debt ₹			0.3953	1.28	1.66	0.0748	0.2286	0.2937	1.11	2.69	3.3	3.3	1.52	70.56
Long Term Debt ₹								0.3267	0.275	0.1879	0.0764	0.0764	0.2165	-30.46
Задолженность, млрд ₹			2.24	2.5	2.76	1.13	1.04	1.52	3.9	8.31	13.08	13.08	5.57	65.93
Чистый долг, млрд ₹			0.9875	1.67	1.69	0.1848	0.4737	0.5369	0.9855	1.71	2.26	2.26	1.19	36.69
Долг, млрд ₹					1.72	0.4151	0.5019	0.6203	1.39	2.88	3.49	3.49	1.78	47.38
Interest income ₹							0.0048	0.0089	0.0142	0.0361			0.0160	65.60
Расходы на обслуживание долга ₹			0.2031	0.2322	0.2487	0.2151	0.0617	0.0691	0.129	0.2889	0.41	0.41	0.1917	46.05
Чист. проц. доходы, млрд ₹							0.0048	-0.2023	-0.1674	-0.2528		0.0361	-0.1544	-369.39
Goodwill ₹		0						0.2042	0.2042	0.2042			0.2042	0.00
Амортизация, млрд ₹			0.1451	0.1036	0.1035	0.1038	0.0832	0.0863	0.2338	0.2498	0.2816	0.2816	0.1869	27.62
Себестоимость, млрд ₹			0.9273	0.9332	0.9805	2.04	1.23	3.33	10.09	16.41	28.41	28.41	11.89	87.38
Товарно материальные запасы ₹			0.098	0.0697	0.0927	0.1444	0.4757	0.5905	3.19	4.91	9.83	9.83	3.80	83.25

	2013Q1	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Наличность, млрд ₹							-0.689	0.0657	-0.3771	1.17	-1.67	0.3968	-1.61	2.13	-1.76	7.63		1.36	80.63
Short Term Investments ₹							1.38	0.6721	0.7542	0.9209	3.35	1.65	3.22	0.5333	3.52	3.58		2.50	16.76
Total Receivables ₹		0.6925	0.5041	0.5041	2.08	2.08		1.09		2.17		3.52		5.01		5.22		3.40	36.79
Total Current Assets ₹							0.689	7.43	0.3771	10.83	1.67	14.53	1.61	19.63	1.76	29.14		13.33	14.93
Чистые активы, млрд ₹						6.83		7.2										7.02	2.67
Активы, млрд ₹		2.59	2.74	2.74	10.72	10.72		12.71		16.34		20.77		29.4		39.46		23.74	25.43
Short Term Debt ₹		0.2937	0.3673	0.3673	1.11	1.11		2.1		2.69		3.64		3.3		4.29		3.20	15.36
Long Term Debt ₹								0.2343		0.1879		0.0959		0.0764		0.1097		0.1408	-14.08
Задолженность, млрд ₹			1.68	1.68	3.9	3.9		5.51		8.31		10.26		13.08	-16.32	13.75		5.82	10.60
Чистый долг, млрд ₹							0.689	2.27	0.3771	1.71	1.67	3.34	1.61	1.36	1.76	-3.13		0.9880	-198.71
Долг, млрд ₹						1.39		2.33		2.88		3.74		3.49		4.5		3.39	14.07
Расходы на обслуживание долга ₹								0.0715	0.0743	0.0872	0.0837	0.1042	0.1146	0.1076	0.1263	0.1668	0.1447	0.1320	4.77
Чист. проц. доходы, млрд ₹										-0.0512	-0.0837	-0.1042	-0.1146					-0.0884	22.31
Goodwill ₹	0	0.2042	0.2042		0.2042	0.2042		0.2042		0.2042		0.2042						0.2042	0.00
Амортизация, млрд ₹						0.059	0.0604	0.0659	0.0615	0.0619	0.0655	0.0713	0.0685	0.0763	0.1246			0.0812	13.72
Себестоимость, млрд ₹								3.29	5.14	5.67	6.01	7.06	7.08	8.93	6.84	7.98	8.07	7.78	2.65
Товарно материальные запасы ₹		0.5905	0.7517	0.7517	3.19	3.19		4.35		4.91		6.9		9.83		10.34		7.27	18.91

Share

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS			-6.72	14.42	-0.0156	0.344	1.28	3.12	8.04		8.04	2.55	-448.68
Цена акции ао		19.2	27.7	14.7	20.2	43.7	91.8	318.95	500.95	370.2	370.2	265.12	53.32
Число акций ао, млн	55.07	54.97	55.01	90.03	88.18	89.48	387.45	387.45	412.29		412.29	272.97	36.13
FCF/акцию	1.2	1.12	-0.1824	0.8904	-3.06	0.3283	0.5894	0.1284	-3.49		-3.49	-1.1008	2.66

	2014Q4	2015Q4	2016Q4	2017Q4	2018Q4	2019Q4	2020Q4	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	5 quarters average	CAGR 5
EPS											0.62	1.16	1.01	1.57	2.05	2.03	2.56	2.23	2.12	2.29		2.25	2.44
Цена акции ао								36.5	45.32	54.32	66.58	81.04	100.32	123.15	268.98	318.78					370.2	236.29	29.84
Число акций ао, млн	54.9	55.04	55.07	54.97	55.01	90.03	88.18	89.48				387.45				401.25						211.28	34.84
FCF/акцию												0.3175	0.3197	0.328	0.3569	0.3414						0.3327	1.46

Efficiency

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %			-883.02	156	54.95	92.51	-0.1464	11.46	12.57	16.26	27.41		27.41	15.32	13.51	-384.76
ROA, %			-44.48	-14.44	-17.7	42.51	-0.0699	4.75	7.46	8.93	14.5		14.5	10.25	7.11	-390.66
ROIC, %										14.03			14.03	19.62	14.03	0.00
ROS, %				-31.19	-38.5	41.68	-0.1131	3.42	4.26	5.84	9.1	9.1	9.1	11.65	6.34	21.62
ROCE, %				45.91	17.75	1.99	-3.08	17.98	13.19	27.09	27.36	28.26	28.26	22.19	22.78	9.47
Ebit margin, %							2.93	5.37	8.08	11.23	12.65	12.65	12.65		10.00	18.69
Рентаб EBITDA, %				0.5946	-1.64	5.77	4.35	7.76	10.08	12.43	13.43	13.43	13.43	20.04	11.43	11.59
Чистая рентаб, %			-96.86	-31.19	-38.5	41.68	-0.1131	3.42	4.26	5.84	9.1		9.1	11.65	4.50	-340.50
Operation Margin, %				-9.03	-9.68	1.14	-2.77	23.89	7.79	10.98	20.55	20.55	20.55	21.28	16.75	-2.97
Доходность FCF, %	18.54	-0.5106	7.32	8.6	-1.16	5.1	-22.96	1.16	0.9521	0.0611					-3.1374	-58.72

	2020Q3	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	Industry average	5 quarters average	CAGR 5
ROE, %							1.89	3.34	6.19	4.88	7.82	10.22	9.2	10.22	7.45	5.88		15.32	8.59	-10.47
ROA, %		4.31	-1.32	0.6448	0.2093	4.59		1.89		2.4		7.9		7.16		4.55		10.25	4.78	19.21
ROS, %								5.77	6.92	5.51	8.35	9.33	9.09	9.43	10.45	8.89	9.45	11.65	9.46	0.78
ROCE, %	-0.1016	7.32	-3.38	1.2	0.2558	11.11		5.14		9.97		12.22		9.59				22.19	9.61	-2.90
Ebit margin, %												13.57	13.67	11.96	15.01				13.55	2.55
Рентаб EBITDA, %								10.46	11.59	12.12	12.25	14.38	14.44	12.64	16.43	13.46	13.99	20.04	14.19	-0.63
Чистая рентаб, %								5.77	6.92	5.51	8.35	9.33	9.09	9.43	10.45	8.89	9.45	11.65	9.46	0.78
Operation Margin, %								10.46	11.59	12.12	11.98	13.64	13.51	12.53	5.53	12.55	13.12	21.28	11.45	-0.58
Доходность FCF, %									0.3918				0.1071						0.2495	-47.72

Coefficients

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	-0.8621	-2.16	-2.34	1.77	-840.32	20.65	32.68	28.76	44.18		44.18	157.52	-142.8100	-155.48
P/BV	7.61	-3.37	-1.29	1.64	1.23	2.37	2.38	4.32	8.98		8.98	17.03	3.86	48.82
P/S	0.835	0.6732	0.9011	0.739	0.9501	0.7057	1.39	1.68	4.02		4.02	22.03	1.75	33.44
P/FCF		11.63	-86.1	19.61	-4.36	86.49	105.03	1635.71	-41.49	-41.49	-41.49	43.20	348.85	-186.34
E/P		-0.4633	-0.4273	0.564	-0.0012	0.0484	0.0207	0.0148	0.0555	0.0555	0.0555	0.08	0.0390	2.78
EV/EBIT					32.79	9.76	18.3	15.7	32.26	32.26	32.26		21.66	27.01
EV/EBITDA			-147.82	1.17	22.03	11.1	14.66	14.17	30.4		30.4	104.41	18.47	6.65
EV/S					0.9591	0.8614	1.48	1.76	4.08	4.08	4.08	22.17	2.45	36.49
EV/FCF					-4.4	105.57	75.41	732.63	-103.36	-103.36	-103.36	156.45	141.38	-199.58
Debt/EBITDA				0.3443	9.33	2.22	1.18	1.12	0.7133	0.7133	0.7133	1.16	1.19	-20.31
Netdebt/Ebitda		264.59	-107.28	1.5	8.8	1.92	0.8388	0.6648	0.4629	0.4629	0.4629	0.67	0.8699	-24.76
Debt/Ratio					0.2511	0.2393	0.1298	0.1763	0.1187	0.1187	0.1187	0.12	0.1566	-13.08
Debt/Equity					0.5258	0.5777	0.2039	0.3586	0.2159	0.0075	0.0075	1.70	0.2727	-58.06
Debt/Net Income					-359.25	5.04	2.8	2.39	1.05	1.05	1.05	6.66	2.47	-26.93
peg										42.9	42.9		42.90	0.00
Бета								-0.4296	0.7886	4.81	4.81	2.86	1.72	-323.71
Индекс Альтмана								3.39	127.36	127.38	127.38	11.78	86.04	234.94

	2014Q4	2015Q4	2016Q4	2017Q4	2018Q4	2019Q4	2020Q4	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	Industry average	5 quarters average	CAGR 5
P/E											10.48	70.41	28.8	36.21	49.8	48.53	43.23	76.78	57.39	52.79		157.52	55.74	1.70
P/BV							1.45	3.09	0.5509		3.78	4.36	4.32		10.96	12.17	8.95		8.45			17.03	8.97	14.36
P/S											0.5345	4.87	1.68	2.44	3.8	3.97	3.93	7.34	5.42	5.03		22.03	5.14	4.85
P/FCF												255.21				933.73						43.20	594.47	91.28
E/P	-0.0638	-0.0796	-0.1022	-0.096	-0.0454	-0.0365	0.0234	0.0069				0.0142				0.0064						0.08	0.0029	-170.60
EV/EBIT															99.34	107.35	110.46	213.97					132.78	21.15
EV/EBITDA									5.36		19.09		15.89	70.11	29.58	29.35	29.71	52.2	38.86			104.41	35.94	5.61
EV/S														8.59	13.48	14.68	13.21	32.12	21.21			22.17	18.94	9.49
EV/FCF														493.78	831.48	959.91						156.45	761.72	24.81
Debt/EBITDA									1.7		5.35		3.33		2.96		2.47		3.31			1.16	3.48	-9.16
Netdebt/Ebitda										2.78	5.21	0.5049	1.98	1.81	2.64	1.25	0.9647	1.22	-2.31			0.67	0.7529	-197.36
Debt/Ratio											0.1836		0.1761		0.18		0.1187		0.1141			0.12	0.1545	-9.08
Debt/Equity											0.3241		0.3581		0.3558		0.2159		0.1761			1.70	0.2860	-11.49
Debt/Net Income											9.7		7.34		4.56		3.32		5.01			6.66	5.99	-12.38
Бета																					4.81	2.86	4.81	0.00
Индекс Альтмана																					127.38	11.78	127.38	0.00

Dividends

IFRS

Reporting Annual Quarterly

	2023	2024	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	0.3234		0.3234		0.3234	0.00
Дивиденд	0.8	1.3	1.3		1.05	27.48
Див доход, ао, %	0.2177	0.2139	0.1764	0.93	0.2158	-0.88
Дивиденды / прибыль, %	26.78	9.75	9.75	24.29	18.27	-39.66

	2023Q3	Industry average	5 quarters average	CAGR 5
Дивиденд	0.5		0.5000	0.00
Див доход, ао, %	0.1859	0.93	0.1859	0.00

	Industry average	5 quarters average	CAGR 5

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual

	2023	2024	CAGR 5
Персонал, чел	877	877	0.00

	CAGR 5

	CAGR 5