Jupiter Wagons Ltd.

247-0.44%

2026-08-21

jupiterwagons.comBSE: 533272NSE: JWL
Market Cap₹ 10,622 Cr.
Current Price₹ 248
High / Low₹ 373 / 236
Stock P/E63.7
Book Value₹ 70
Price to Book5.77
Dividend Yield0.00 %
ROCE21.4 %
ROE17.5 %
Face Value₹ 10

Add ratio to table

ABOUT

KEY POINTS

PROS

  • Company has a healthy return on capital (ROCE) of 25.7%
  • Company has a good return on equity (ROE) track record: 3 Years ROE 20.4%
  • Company has consistently been profitable over the last 5 years
  • Operating margins have improved to 14.6% from 10.0%
  • Company comfortably covers its interest (9.2x coverage)
  • Attractively priced for its growth - PEG of 0.7

CONS

  • Receivables are growing faster than sales - a possible quality concern
  • Recent results are weak - TTM profit is down 39.7% versus prior year
  • Poor cash conversion - profits are not backed by operating cash flow (CFO/PAT 0.20x)
  • Working capital days have increased from 71 to 129 days
  • Free cash flow has been persistently negative
  • Total debt has risen sharply - up 43.4% year on year

* The pros and cons are machine generated based on quantitative rules.

Peer comparison

EDIT COLUMNS
S.No.NameCMP Rs.P/EMar Cap Rs.Cr.Div Yld %NP Qtr Rs.Cr.Qtr Profit Var %Sales Qtr Rs.Cr.Qtr Sales Var %ROCE %OPM %
1.TITAGARH832.3558.5411209.570.1252.5869.94765.0712.6317.1812.33
2.JWL248.5563.7510622.290.0026.19-15.73670.7446.0221.439.79
3.TEXRAIL102.6519.414176.460.7350.0770.69756.68-16.9014.158.11
Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Jun 2023
753
656
Operating Profit
OPM %
Other Income
2
Interest
8
Depreciation
7
84
Tax %
25.03%
Net Profit
0
2
Equity Capital
399
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
399
Reserves
0
Promoter Pledge %
0.00%
Sep 2023
879
759
Operating Profit
OPM %
Other Income
6
Interest
10
Depreciation
7
109
Tax %
25.19%
Net Profit
0
2
Equity Capital
399
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
399
Reserves
0
Promoter Pledge %
0.00%
Dec 2023
896
771
Operating Profit
OPM %
Other Income
5
Interest
11
Depreciation
7
111
Tax %
25.29%
Net Profit
0
2
Equity Capital
412
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
412
Reserves
0
Promoter Pledge %
0.00%
Mar 2024
1,115
968
Operating Profit
OPM %
Other Income
12
Interest
11
Depreciation
8
141
Tax %
24.42%
Net Profit
0
3
Equity Capital
412
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
412
Reserves
0
Promoter Pledge %
0.00%
Jun 2024
880
743
Operating Profit
OPM %
Other Income
8
Interest
13
Depreciation
12
119
Tax %
23.24%
Net Profit
92
2
Equity Capital
412
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
412
Reserves
0
Promoter Pledge %
0.00%
Sep 2024
1,009
870
Operating Profit
OPM %
Other Income
10
Interest
17
Depreciation
13
120
Tax %
24.91%
Net Profit
89
2
Equity Capital
424
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
424
Reserves
0
Promoter Pledge %
0.00%
Dec 2024
1,030
881
Operating Profit
OPM %
Other Income
15
Interest
14
Depreciation
14
135
Tax %
24.48%
Net Profit
96
2
Equity Capital
424
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
424
Reserves
0
Promoter Pledge %
0.00%
Mar 2025
1,045
892
Operating Profit
OPM %
Other Income
12
Interest
17
Depreciation
15
133
Tax %
18.68%
Net Profit
103
2
Equity Capital
424
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
424
Reserves
0
Promoter Pledge %
0.00%
Jun 2025
459
400
Operating Profit
OPM %
Other Income
17
Interest
16
Depreciation
16
45
Tax %
28.92%
Net Profit
31
1
Equity Capital
424
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
424
Reserves
0
Promoter Pledge %
0.00%
Sep 2025
786
682
Operating Profit
OPM %
Other Income
10
Interest
19
Depreciation
16
68
Tax %
32.99%
Net Profit
45
1
Equity Capital
424
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
424
Reserves
0
Promoter Pledge %
0.00%
Dec 2025
890
774
Operating Profit
OPM %
Other Income
9
Interest
18
Depreciation
17
90
Tax %
27.18%
Net Profit
62
1
Equity Capital
427
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
427
Reserves
0
Promoter Pledge %
0.00%
Mar 2026
780
697
Operating Profit
OPM %
Other Income
9
Interest
16
Depreciation
18
51
Tax %
37.58%
Net Profit
27
1
Equity Capital
427
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
427
Reserves
0
Promoter Pledge %
0.00%
Jun 2026
671
642
Operating Profit
OPM %
Other Income
9
Interest
17
Depreciation
19
39
Tax %
32.30%
Net Profit
26
0
Equity Capital
427
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
427
Reserves
0
Promoter Pledge %
0.00%

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2021
996
889
Operating Profit
108
OPM %
11
Other Income
2
Interest
21
Depreciation
21
66
Tax %
19
Net Profit
53
EPS
1
Dividend Payout %
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
1
Minority Interest
0
Share of Associates
0
Adjusted EPS
1
Mar 2022
1,178
1,064
Operating Profit
117
OPM %
10
Other Income
3
Interest
18
Depreciation
23
76
Tax %
34
Net Profit
50
EPS
1
Dividend Payout %
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
1
Minority Interest
0
Share of Associates
0
Adjusted EPS
1
Mar 2023
2,068
1,816
Operating Profit
257
OPM %
12
Other Income
5
Interest
29
Depreciation
25
200
Tax %
40
Net Profit
121
EPS
3
Dividend Payout %
16
Minority Interest
0
Share of Associates
0
Adjusted EPS
3
Minority Interest
0
Share of Associates
0
Adjusted EPS
3
Mar 2024
3,644
3,154
Operating Profit
514
OPM %
14
Other Income
25
Interest
41
Depreciation
28
442
Tax %
25
Net Profit
331
EPS
8
Dividend Payout %
7
Minority Interest
1
Share of Associates
0
Adjusted EPS
8
Minority Interest
1
Share of Associates
0
Adjusted EPS
8
Mar 2025
3,963
3,386
Operating Profit
622
OPM %
16
Other Income
44
Interest
60
Depreciation
54
496
Tax %
23
Net Profit
380
EPS
9
Dividend Payout %
11
Minority Interest
2
Share of Associates
0
Adjusted EPS
9
Minority Interest
2
Share of Associates
0
Adjusted EPS
9
TTM
3,127
2,796
Operating Profit
OPM %
Other Income
38
Interest
71
Depreciation
70
248
Tax %
32
Net Profit
169
EPS
Dividend Payout %
Minority Interest
-2
Share of Associates
-8
Adjusted EPS
Minority Interest
-2
Share of Associates
-8
Adjusted EPS

COMPOUNDED SALES GROWTH

10 Years:
5 Years:
3 Years:
50%

COMPOUNDED PROFIT GROWTH

10 Years:
5 Years:
3 Years:
97%

STOCK PRICE CAGR

10 Years:
5 Years:
3 Years:
-5%
1 Year:
-25%

RETURN ON EQUITY

10 Years:
5 Years:
15%
3 Years:
20%
Last Year:
18%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Corporate actions

2025

May 30

₹ 0.10

Interim Dividend

2024

Oct 7

₹ 0.10

Rs.1.0000 per share(10%)Interim Dividend

2024

Sep 5

₹ 0.03

Rs.0.3000 per share(3%)Final Dividend

2024

Feb 29

₹ 0.03

Rs.0.3000 per share(3%)Interim Dividend

2023

Sep 12

₹ 0.05

Rs.0.5000 per share(5%)Dividend

Mar 2021
Equity Capital
387
246
105
Trade Payables
142
59
Total Liabilities
938
418
Capital Work in Progress
21
2
244
0
Cash & Bank
71
182
Total Assets
938
Total Debt
137
Net Working Capital
164
Contingent Liabilities
43
Book Value per Share
16.34
Face Value
10.00
Total Debt
137
Net Working Capital
164
Contingent Liabilities
43
Book Value per Share
16.34
Face Value
10.00
Mar 2022
Equity Capital
387
295
111
Trade Payables
144
108
Total Liabilities
1,045
428
Capital Work in Progress
22
8
319
0
Cash & Bank
69
199
Total Assets
1,045
Total Debt
139
Net Working Capital
210
Contingent Liabilities
43
Book Value per Share
17.62
Face Value
10.00
Total Debt
139
Net Working Capital
210
Contingent Liabilities
43
Book Value per Share
17.62
Face Value
10.00
Mar 2023
Equity Capital
387
416
269
Trade Payables
198
364
Total Liabilities
1,634
464
Capital Work in Progress
27
11
491
0
Cash & Bank
167
472
Total Assets
1,634
Total Debt
288
Net Working Capital
307
Contingent Liabilities
46
Book Value per Share
20.74
Face Value
10.00
Total Debt
288
Net Working Capital
307
Contingent Liabilities
46
Book Value per Share
20.74
Face Value
10.00
Mar 2024
Equity Capital
412
1,204
325
Trade Payables
553
446
Total Liabilities
2,940
831
Capital Work in Progress
53
93
983
491
Cash & Bank
213
275
Total Assets
2,940
Total Debt
338
Net Working Capital
709
Contingent Liabilities
60
Book Value per Share
39.20
Face Value
10.00
Total Debt
338
Net Working Capital
709
Contingent Liabilities
60
Book Value per Share
39.20
Face Value
10.00
Mar 2025
Equity Capital
424
2,296
452
Trade Payables
408
419
Total Liabilities
3,999
972
Capital Work in Progress
66
164
769
815
Cash & Bank
594
619
Total Assets
3,999
Total Debt
484
Net Working Capital
1,397
Contingent Liabilities
54
Book Value per Share
64.09
Face Value
10.00
Total Debt
484
Net Working Capital
1,397
Contingent Liabilities
54
Book Value per Share
64.09
Face Value
10.00

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2021
67
Cash from Investing
-60
Cash from Financing
22
30
Free Cash Flow
67
OCF / Net Profit
1.26
Cumulative 5-Year FCF
0
OCF / Net Profit
1.26
Cumulative 5-Year FCF
0
Mar 2022
60
Cash from Investing
-49
Cash from Financing
-17
-6
Free Cash Flow
25
OCF / Net Profit
1.20
Cumulative 5-Year FCF
0
OCF / Net Profit
1.20
Cumulative 5-Year FCF
0
Mar 2023
78
Cash from Investing
-122
Cash from Financing
121
76
Free Cash Flow
13
OCF / Net Profit
0.64
Cumulative 5-Year FCF
0
OCF / Net Profit
0.64
Cumulative 5-Year FCF
0
Mar 2024
-19
Cash from Investing
-465
Cash from Financing
489
5
Free Cash Flow
-498
OCF / Net Profit
-0.06
Cumulative 5-Year FCF
0
OCF / Net Profit
-0.06
Cumulative 5-Year FCF
0
Mar 2025
104
Cash from Investing
-628
Cash from Financing
842
318
Free Cash Flow
-101
OCF / Net Profit
0.27
Cumulative 5-Year FCF
0
OCF / Net Profit
0.27
Cumulative 5-Year FCF
0

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2021
EPS (₹)
1.38
Book Value (₹)
16.34
Dividend per Share (₹)
0.00
Cash EPS (₹)
1.92
Operating Margin %
10.86%
Net Margin %
5.36%
ROE %
8.44%
ROCE %
11.28%
5.69%
Debtor Days
26
Inventory Days
90
Payable Days
70
46
Debt to Equity (x)
0.22x
Interest Coverage (x)
4.12x
1.51x
Revenue Growth %
0.00%
Operating Profit Growth %
0.00%
Net Profit Growth %
0.00%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2022
EPS (₹)
1.28
Book Value (₹)
17.62
Dividend per Share (₹)
0.00
Cash EPS (₹)
1.88
Operating Margin %
9.97%
Net Margin %
4.21%
ROE %
7.55%
ROCE %
11.79%
5.01%
Debtor Days
22
Inventory Days
87
Payable Days
58
51
Debt to Equity (x)
0.20x
Interest Coverage (x)
5.16x
1.59x
Revenue Growth %
18.34%
Operating Profit Growth %
8.63%
Net Profit Growth %
-7.01%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2023
EPS (₹)
3.12
Book Value (₹)
20.74
Dividend per Share (₹)
0.50
Cash EPS (₹)
3.76
Operating Margin %
12.43%
Net Margin %
5.83%
ROE %
16.24%
ROCE %
23.99%
9.01%
Debtor Days
25
Inventory Days
72
Payable Days
40
57
Debt to Equity (x)
0.36x
Interest Coverage (x)
7.94x
1.40x
Revenue Growth %
75.52%
Operating Profit Growth %
118.85%
Net Profit Growth %
143.03%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2024
EPS (₹)
8.04
Book Value (₹)
39.20
Dividend per Share (₹)
0.60
Cash EPS (₹)
8.71
Operating Margin %
13.43%
Net Margin %
9.08%
ROE %
27.36%
ROCE %
31.72%
14.47%
Debtor Days
35
Inventory Days
74
Payable Days
48
61
Debt to Equity (x)
0.21x
Interest Coverage (x)
11.78x
1.56x
Revenue Growth %
76.17%
Operating Profit Growth %
99.80%
Net Profit Growth %
174.30%
157.96%
P/E (x)
46.43x
P/B (x)
9.53x
Dividend Yield %
0.16%
30.21x
Mar 2025
EPS (₹)
9.01
Book Value (₹)
64.09
Dividend per Share (₹)
1.00
Cash EPS (₹)
10.22
Operating Margin %
14.57%
Net Margin %
9.59%
ROE %
17.54%
ROCE %
21.43%
10.96%
Debtor Days
60
Inventory Days
81
Payable Days
59
82
Debt to Equity (x)
0.18x
Interest Coverage (x)
9.21x
2.20x
Revenue Growth %
8.77%
Operating Profit Growth %
21.04%
Net Profit Growth %
14.88%
11.98%
P/E (x)
41.03x
P/B (x)
5.77x
Dividend Yield %
0.27%
25.05x

Shareholding Pattern

Numbers in percentages

TRADES
Jun 2024
70.12
4.14
0.92
Government
0.00
24.82
Sep 2024
68.11
3.45
1.99
Government
0.00
26.45
Dec 2024
68.11
3.44
1.73
Government
0.00
26.71
Mar 2025
68.11
3.86
1.71
Government
0.00
26.32
Jun 2025
68.11
4.45
1.39
Government
0.00
26.06
Sep 2025
68.09
4.42
1.03
Government
0.00
26.46
Dec 2025
68.31
4.48
0.75
Government
0.00
26.45
Mar 2026
68.31
4.19
0.78
Government
0.00
26.71
Jun 2026
68.31
3.47
0.79
Government
0.00
27.43

Documents

Announcements

Credit Ratings

  • Credit Rating

    2026-04-17 - Jupiter Wagons Limited has informed the Exchange about Credit Rating

  • Credit Rating- Others

    2025-10-28 - Jupiter Wagons Limited has informed the Exchange about Credit Rating- Others

Concalls

  • Aug 2026

    TranscriptPPTREC
  • Jun 2026

    TranscriptPPTREC
  • May 2026

    TranscriptPPTREC