Jupiter Wagons Ltd.
•₹ 247-0.44%
2026-08-21
PROS
- Company has a healthy return on capital (ROCE) of 25.9%
- Company has a good return on equity (ROE) track record: 3 Years ROE 20.5%
- Company has delivered good sales growth of 98.5% CAGR over last 5 years
- Operating margins have improved to 14.2% from 10.0%
- Company comfortably covers its interest (10.4x coverage)
- Attractively priced for its growth - PEG of 0.4
CONS
- Receivables are growing faster than sales - a possible quality concern
- Recent results are weak - TTM profit is down 29.3% versus prior year
- Poor cash conversion - profits are not backed by operating cash flow (CFO/PAT 0.32x)
- Free cash flow has been persistently negative
- Working capital days have increased from 68 to 110 days
- Stock is trading at 5.8x its book value
* The pros and cons are machine generated based on quantitative rules.
Peer comparison
EDIT COLUMNS| S.No. | Name | CMP Rs. | P/E | Mar Cap Rs.Cr. | Div Yld % | NP Qtr Rs.Cr. | Qtr Profit Var % | Sales Qtr Rs.Cr. | Qtr Sales Var % | ROCE % | OPM % |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1. | TITAGARH | 832.35 | 58.54 | 11209.57 | 0.12 | 52.58 | 69.94 | 765.07 | 12.63 | 17.18 | 12.33 |
| 2. | JWL | 248.55 | 63.75 | 10622.29 | 0.00 | 26.19 | -15.73 | 670.74 | 46.02 | 21.43 | 9.79 |
| 3. | TEXRAIL | 102.65 | 19.41 | 4176.46 | 0.73 | 50.07 | 70.69 | 756.68 | -16.90 | 14.15 | 8.11 |
Detailed Comparison with:
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
| Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 753 | 879 | 896 | 1,113 | 895 | 974 | 1,000 | 1,002 | 411 | 707 | 776 | 645 | 619 | |
| 656 | 758 | 771 | 965 | 766 | 840 | 859 | 857 | 360 | 619 | 682 | 578 | 576 | |
| Operating Profit | — | — | — | — | — | — | — | — | — | — | — | — | — |
| OPM % | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Other Income | 2 | 5 | 5 | 8 | 7 | 8 | 11 | 9 | 14 | 8 | 8 | 9 | 8 |
| Interest | 8 | 10 | 11 | 11 | 12 | 15 | 13 | 14 | 13 | 16 | 15 | 12 | 13 |
| Depreciation | 7 | 7 | 7 | 7 | 7 | 8 | 8 | 8 | 9 | 9 | 9 | 9 | 10 |
| 85 | 109 | 111 | 139 | 117 | 118 | 131 | 131 | 43 | 71 | 78 | 54 | 51 | |
| Tax % | 24.87% | 25.17% | 25.19% | 24.78% | 23.73% | 25.18% | 25.56% | 25.96% | 23.23% | 25.96% | 25.10% | 28.66% | 26.06% |
| Net Profit | 64 | 82 | 83 | 104 | 89 | 89 | 98 | 97 | 33 | 53 | 58 | 39 | 38 |
| 2 | 2 | 2 | 3 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 0 | |
| Equity Capital | 399 | 399 | 412 | 412 | 412 | 424 | 424 | 424 | 424 | 424 | 427 | 427 | 427 |
| Reserves | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Promoter Pledge % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Equity Capital | 399 | 399 | 412 | 412 | 412 | 424 | 424 | 424 | 424 | 424 | 427 | 427 | 427 |
| Reserves | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Promoter Pledge % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Jun 2023
- 753
- 656
- Operating Profit
- —
- OPM %
- —
- Other Income
- 2
- Interest
- 8
- Depreciation
- 7
- 85
- Tax %
- 24.87%
- Net Profit
- 64
- 2
- Equity Capital
- 399
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 399
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Sep 2023
- 879
- 758
- Operating Profit
- —
- OPM %
- —
- Other Income
- 5
- Interest
- 10
- Depreciation
- 7
- 109
- Tax %
- 25.17%
- Net Profit
- 82
- 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 %
- 25.19%
- Net Profit
- 83
- 2
- Equity Capital
- 412
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 412
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Mar 2024
- 1,113
- 965
- Operating Profit
- —
- OPM %
- —
- Other Income
- 8
- Interest
- 11
- Depreciation
- 7
- 139
- Tax %
- 24.78%
- Net Profit
- 104
- 3
- Equity Capital
- 412
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 412
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Jun 2024
- 895
- 766
- Operating Profit
- —
- OPM %
- —
- Other Income
- 7
- Interest
- 12
- Depreciation
- 7
- 117
- Tax %
- 23.73%
- Net Profit
- 89
- 2
- Equity Capital
- 412
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 412
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Sep 2024
- 974
- 840
- Operating Profit
- —
- OPM %
- —
- Other Income
- 8
- Interest
- 15
- Depreciation
- 8
- 118
- Tax %
- 25.18%
- Net Profit
- 89
- 2
- Equity Capital
- 424
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 424
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Dec 2024
- 1,000
- 859
- Operating Profit
- —
- OPM %
- —
- Other Income
- 11
- Interest
- 13
- Depreciation
- 8
- 131
- Tax %
- 25.56%
- Net Profit
- 98
- 2
- Equity Capital
- 424
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 424
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Mar 2025
- 1,002
- 857
- Operating Profit
- —
- OPM %
- —
- Other Income
- 9
- Interest
- 14
- Depreciation
- 8
- 131
- Tax %
- 25.96%
- Net Profit
- 97
- 2
- Equity Capital
- 424
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 424
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Jun 2025
- 411
- 360
- Operating Profit
- —
- OPM %
- —
- Other Income
- 14
- Interest
- 13
- Depreciation
- 9
- 43
- Tax %
- 23.23%
- Net Profit
- 33
- 1
- Equity Capital
- 424
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 424
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Sep 2025
- 707
- 619
- Operating Profit
- —
- OPM %
- —
- Other Income
- 8
- Interest
- 16
- Depreciation
- 9
- 71
- Tax %
- 25.96%
- Net Profit
- 53
- 1
- Equity Capital
- 424
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 424
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Dec 2025
- 776
- 682
- Operating Profit
- —
- OPM %
- —
- Other Income
- 8
- Interest
- 15
- Depreciation
- 9
- 78
- Tax %
- 25.10%
- Net Profit
- 58
- 1
- Equity Capital
- 427
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 427
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Mar 2026
- 645
- 578
- Operating Profit
- —
- OPM %
- —
- Other Income
- 9
- Interest
- 12
- Depreciation
- 9
- 54
- Tax %
- 28.66%
- Net Profit
- 39
- 1
- Equity Capital
- 427
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 427
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Jun 2026
- 619
- 576
- Operating Profit
- —
- OPM %
- —
- Other Income
- 8
- Interest
- 13
- Depreciation
- 10
- 51
- Tax %
- 26.06%
- Net Profit
- 38
- 0
- Equity Capital
- 427
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 427
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 108 | 105 | 97 | 216 | 126 | 996 | 1,178 | 2,068 | 3,641 | 3,871 | 2,747 | |
| 121 | 104 | 97 | 204 | 124 | 889 | 1,064 | 1,814 | 3,150 | 3,323 | 2,455 | |
| Operating Profit | -12 | 2 | 1 | 13 | 5 | 108 | 118 | 259 | 512 | 582 | — |
| OPM % | -11 | 2 | 1 | 6 | 4 | 11 | 10 | 13 | 14 | 15 | — |
| Other Income | 1 | 0 | 1 | 1 | 3 | 2 | 3 | 5 | 21 | 34 | 33 |
| Interest | 21 | 27 | 28 | 22 | 6 | 21 | 18 | 29 | 41 | 53 | 56 |
| Depreciation | 15 | 10 | 10 | 10 | 8 | 21 | 23 | 25 | 28 | 31 | 36 |
| -101 | -36 | -37 | 89 | -3 | 66 | 76 | 205 | 444 | 498 | 255 | |
| Tax % | -4 | 0 | 0 | 0 | 95 | 19 | 34 | 39 | 25 | 25 | 26 |
| Net Profit | -105 | -36 | -37 | 89 | -0 | 54 | 50 | 125 | 333 | 373 | 188 |
| EPS | 0 | 0 | 0 | 0 | 0 | 2 | 1 | 3 | 8 | 9 | — |
| Dividend Payout % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15 | 7 | 11 | — |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share of Associates | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Adjusted EPS | -19 | -6 | -7 | 10 | -0 | 1 | 1 | 3 | 8 | 9 | — |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share of Associates | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Adjusted EPS | -19 | -6 | -7 | 10 | -0 | 1 | 1 | 3 | 8 | 9 | — |
Mar 2016
- 108
- 121
- Operating Profit
- -12
- OPM %
- -11
- Other Income
- 1
- Interest
- 21
- Depreciation
- 15
- -101
- Tax %
- -4
- Net Profit
- -105
- EPS
- 0
- Dividend Payout %
- 0
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- -19
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- -19
Mar 2017
- 105
- 104
- Operating Profit
- 2
- OPM %
- 2
- Other Income
- 0
- Interest
- 27
- Depreciation
- 10
- -36
- Tax %
- 0
- Net Profit
- -36
- EPS
- 0
- Dividend Payout %
- 0
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- -6
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- -6
Mar 2018
- 97
- 97
- Operating Profit
- 1
- OPM %
- 1
- Other Income
- 1
- Interest
- 28
- Depreciation
- 10
- -37
- Tax %
- 0
- Net Profit
- -37
- EPS
- 0
- Dividend Payout %
- 0
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- -7
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- -7
Mar 2019
- 216
- 204
- Operating Profit
- 13
- OPM %
- 6
- Other Income
- 1
- Interest
- 22
- Depreciation
- 10
- 89
- Tax %
- 0
- Net Profit
- 89
- EPS
- 0
- Dividend Payout %
- 0
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 10
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 10
Mar 2020
- 126
- 124
- Operating Profit
- 5
- OPM %
- 4
- Other Income
- 3
- Interest
- 6
- Depreciation
- 8
- -3
- Tax %
- 95
- Net Profit
- -0
- EPS
- 0
- Dividend Payout %
- 0
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- -0
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- -0
Mar 2021
- 996
- 889
- Operating Profit
- 108
- OPM %
- 11
- Other Income
- 2
- Interest
- 21
- Depreciation
- 21
- 66
- Tax %
- 19
- Net Profit
- 54
- EPS
- 2
- 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
- 118
- 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
- 1,814
- Operating Profit
- 259
- OPM %
- 13
- Other Income
- 5
- Interest
- 29
- Depreciation
- 25
- 205
- Tax %
- 39
- Net Profit
- 125
- EPS
- 3
- Dividend Payout %
- 15
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 3
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 3
Mar 2024
- 3,641
- 3,150
- Operating Profit
- 512
- OPM %
- 14
- Other Income
- 21
- Interest
- 41
- Depreciation
- 28
- 444
- Tax %
- 25
- Net Profit
- 333
- EPS
- 8
- Dividend Payout %
- 7
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 8
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 8
Mar 2025
- 3,871
- 3,323
- Operating Profit
- 582
- OPM %
- 15
- Other Income
- 34
- Interest
- 53
- Depreciation
- 31
- 498
- Tax %
- 25
- Net Profit
- 373
- EPS
- 9
- Dividend Payout %
- 11
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 9
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 9
TTM
- 2,747
- 2,455
- Operating Profit
- —
- OPM %
- —
- Other Income
- 33
- Interest
- 56
- Depreciation
- 36
- 255
- Tax %
- 26
- Net Profit
- 188
- EPS
- —
- Dividend Payout %
- —
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- —
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- —
COMPOUNDED SALES GROWTH
- 10 Years:
- 42%
- 5 Years:
- 98%
- 3 Years:
- 49%
COMPOUNDED PROFIT GROWTH
- 10 Years:
- —
- 5 Years:
- —
- 3 Years:
- 95%
STOCK PRICE CAGR
- 10 Years:
- —
- 5 Years:
- —
- 3 Years:
- -5%
- 1 Year:
- -25%
RETURN ON EQUITY
- 10 Years:
- 50%
- 5 Years:
- 17%
- 3 Years:
- 20%
- Last Year:
- 17%
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| LIABILITIES | - | - | - | - | - | - | - | - | - | - |
| 55 | 55 | 55 | 89 | 89 | 387 | 387 | 387 | 412 | 424 | |
| -56 | -85 | -122 | 6 | 6 | 246 | 296 | 421 | 1,210 | 2,294 | |
| 40 | 119 | 165 | 7 | 23 | 105 | 111 | 269 | 325 | 385 | |
| Trade Payables | 35 | 35 | 26 | 25 | 34 | 142 | 144 | 198 | 441 | 432 |
| 162 | 107 | 92 | 87 | 47 | 59 | 107 | 364 | 408 | 336 | |
| Total Liabilities | 236 | 232 | 215 | 215 | 200 | 938 | 1,046 | 1,639 | 2,796 | 3,871 |
| ASSETS | - | - | - | - | - | - | - | - | - | - |
| 159 | 145 | 135 | 113 | 111 | 416 | 426 | 463 | 518 | 582 | |
| Capital Work in Progress | 2 | 2 | 2 | 0 | 6 | 21 | 22 | 26 | 29 | 45 |
| 0 | 0 | 0 | 0 | 0 | 4 | 10 | 16 | 452 | 1,093 | |
| 10 | 7 | 9 | 14 | 48 | 244 | 319 | 491 | 907 | 696 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 469 | 809 | |
| Cash & Bank | 0 | 2 | 4 | 24 | 5 | 71 | 69 | 166 | 180 | 418 |
| 65 | 77 | 65 | 64 | 31 | 182 | 199 | 476 | 240 | 229 | |
| Total Assets | 236 | 232 | 215 | 215 | 200 | 938 | 1,046 | 1,639 | 2,796 | 3,871 |
| Total Debt | 148 | 163 | 172 | 42 | 50 | 137 | 139 | 288 | 338 | 394 |
| Net Working Capital | -82 | -129 | -192 | 17 | 5 | 164 | 211 | 313 | 681 | 1,164 |
| Contingent Liabilities | 44 | 52 | 45 | 39 | 42 | 43 | 48 | 46 | 46 | 40 |
| Book Value per Share | -0.21 | -5.52 | -12.23 | 10.71 | 10.67 | 16.34 | 17.64 | 20.87 | 39.34 | 64.03 |
| Face Value | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
| Total Debt | 148 | 163 | 172 | 42 | 50 | 137 | 139 | 288 | 338 | 394 |
| Net Working Capital | -82 | -129 | -192 | 17 | 5 | 164 | 211 | 313 | 681 | 1,164 |
| Contingent Liabilities | 44 | 52 | 45 | 39 | 42 | 43 | 48 | 46 | 46 | 40 |
| Book Value per Share | -0.21 | -5.52 | -12.23 | 10.71 | 10.67 | 16.34 | 17.64 | 20.87 | 39.34 | 64.03 |
| Face Value | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
Mar 2016
- 55
- -56
- 40
- Trade Payables
- 35
- 162
- Total Liabilities
- 236
- 159
- Capital Work in Progress
- 2
- 0
- 10
- 0
- Cash & Bank
- 0
- 65
- Total Assets
- 236
- Total Debt
- 148
- Net Working Capital
- -82
- Contingent Liabilities
- 44
- Book Value per Share
- -0.21
- Face Value
- 10.00
- Total Debt
- 148
- Net Working Capital
- -82
- Contingent Liabilities
- 44
- Book Value per Share
- -0.21
- Face Value
- 10.00
Mar 2017
- 55
- -85
- 119
- Trade Payables
- 35
- 107
- Total Liabilities
- 232
- 145
- Capital Work in Progress
- 2
- 0
- 7
- 0
- Cash & Bank
- 2
- 77
- Total Assets
- 232
- Total Debt
- 163
- Net Working Capital
- -129
- Contingent Liabilities
- 52
- Book Value per Share
- -5.52
- Face Value
- 10.00
- Total Debt
- 163
- Net Working Capital
- -129
- Contingent Liabilities
- 52
- Book Value per Share
- -5.52
- Face Value
- 10.00
Mar 2018
- 55
- -122
- 165
- Trade Payables
- 26
- 92
- Total Liabilities
- 215
- 135
- Capital Work in Progress
- 2
- 0
- 9
- 0
- Cash & Bank
- 4
- 65
- Total Assets
- 215
- Total Debt
- 172
- Net Working Capital
- -192
- Contingent Liabilities
- 45
- Book Value per Share
- -12.23
- Face Value
- 10.00
- Total Debt
- 172
- Net Working Capital
- -192
- Contingent Liabilities
- 45
- Book Value per Share
- -12.23
- Face Value
- 10.00
Mar 2019
- 89
- 6
- 7
- Trade Payables
- 25
- 87
- Total Liabilities
- 215
- 113
- Capital Work in Progress
- 0
- 0
- 14
- 0
- Cash & Bank
- 24
- 64
- Total Assets
- 215
- Total Debt
- 42
- Net Working Capital
- 17
- Contingent Liabilities
- 39
- Book Value per Share
- 10.71
- Face Value
- 10.00
- Total Debt
- 42
- Net Working Capital
- 17
- Contingent Liabilities
- 39
- Book Value per Share
- 10.71
- Face Value
- 10.00
Mar 2020
- 89
- 6
- 23
- Trade Payables
- 34
- 47
- Total Liabilities
- 200
- 111
- Capital Work in Progress
- 6
- 0
- 48
- 0
- Cash & Bank
- 5
- 31
- Total Assets
- 200
- Total Debt
- 50
- Net Working Capital
- 5
- Contingent Liabilities
- 42
- Book Value per Share
- 10.67
- Face Value
- 10.00
- Total Debt
- 50
- Net Working Capital
- 5
- Contingent Liabilities
- 42
- Book Value per Share
- 10.67
- Face Value
- 10.00
Mar 2021
- 387
- 246
- 105
- Trade Payables
- 142
- 59
- Total Liabilities
- 938
- 416
- Capital Work in Progress
- 21
- 4
- 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
- 387
- 296
- 111
- Trade Payables
- 144
- 107
- Total Liabilities
- 1,046
- 426
- Capital Work in Progress
- 22
- 10
- 319
- 0
- Cash & Bank
- 69
- 199
- Total Assets
- 1,046
- Total Debt
- 139
- Net Working Capital
- 211
- Contingent Liabilities
- 48
- Book Value per Share
- 17.64
- Face Value
- 10.00
- Total Debt
- 139
- Net Working Capital
- 211
- Contingent Liabilities
- 48
- Book Value per Share
- 17.64
- Face Value
- 10.00
Mar 2023
- 387
- 421
- 269
- Trade Payables
- 198
- 364
- Total Liabilities
- 1,639
- 463
- Capital Work in Progress
- 26
- 16
- 491
- 0
- Cash & Bank
- 166
- 476
- Total Assets
- 1,639
- Total Debt
- 288
- Net Working Capital
- 313
- Contingent Liabilities
- 46
- Book Value per Share
- 20.87
- Face Value
- 10.00
- Total Debt
- 288
- Net Working Capital
- 313
- Contingent Liabilities
- 46
- Book Value per Share
- 20.87
- Face Value
- 10.00
Mar 2024
- 412
- 1,210
- 325
- Trade Payables
- 441
- 408
- Total Liabilities
- 2,796
- 518
- Capital Work in Progress
- 29
- 452
- 907
- 469
- Cash & Bank
- 180
- 240
- Total Assets
- 2,796
- Total Debt
- 338
- Net Working Capital
- 681
- Contingent Liabilities
- 46
- Book Value per Share
- 39.34
- Face Value
- 10.00
- Total Debt
- 338
- Net Working Capital
- 681
- Contingent Liabilities
- 46
- Book Value per Share
- 39.34
- Face Value
- 10.00
Mar 2025
- 424
- 2,294
- 385
- Trade Payables
- 432
- 336
- Total Liabilities
- 3,871
- 582
- Capital Work in Progress
- 45
- 1,093
- 696
- 809
- Cash & Bank
- 418
- 229
- Total Assets
- 3,871
- Total Debt
- 394
- Net Working Capital
- 1,164
- Contingent Liabilities
- 40
- Book Value per Share
- 64.03
- Face Value
- 10.00
- Total Debt
- 394
- Net Working Capital
- 1,164
- Contingent Liabilities
- 40
- Book Value per Share
- 64.03
- Face Value
- 10.00
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 4 | 6 | -1 | 9 | -15 | 67 | 60 | 73 | -6 | 200 | |
| Cash from Investing | 0 | 0 | 0 | -1 | -13 | -60 | -49 | -119 | -487 | -803 |
| Cash from Financing | -9 | -5 | 4 | 12 | 7 | 22 | -17 | 121 | 489 | 762 |
| -5 | 0 | 3 | 20 | -20 | 30 | -6 | 75 | -4 | 159 | |
| Free Cash Flow | 4 | 6 | -1 | 9 | -27 | -286 | 25 | 10 | -92 | 92 |
| OCF / Net Profit | -0.04 | -0.16 | 0.02 | 0.10 | 105.56 | 1.26 | 1.19 | 0.58 | -0.02 | 0.54 |
| Cumulative 5-Year FCF | 0 | 0 | 0 | 0 | -8 | -299 | -279 | -269 | -370 | -251 |
| OCF / Net Profit | -0.04 | -0.16 | 0.02 | 0.10 | 105.56 | 1.26 | 1.19 | 0.58 | -0.02 | 0.54 |
| Cumulative 5-Year FCF | 0 | 0 | 0 | 0 | -8 | -299 | -279 | -269 | -370 | -251 |
Mar 2016
- 4
- Cash from Investing
- 0
- Cash from Financing
- -9
- -5
- Free Cash Flow
- 4
- OCF / Net Profit
- -0.04
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- -0.04
- Cumulative 5-Year FCF
- 0
Mar 2017
- 6
- Cash from Investing
- 0
- Cash from Financing
- -5
- 0
- Free Cash Flow
- 6
- OCF / Net Profit
- -0.16
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- -0.16
- Cumulative 5-Year FCF
- 0
Mar 2018
- -1
- Cash from Investing
- 0
- Cash from Financing
- 4
- 3
- Free Cash Flow
- -1
- OCF / Net Profit
- 0.02
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- 0.02
- Cumulative 5-Year FCF
- 0
Mar 2019
- 9
- Cash from Investing
- -1
- Cash from Financing
- 12
- 20
- Free Cash Flow
- 9
- OCF / Net Profit
- 0.10
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- 0.10
- Cumulative 5-Year FCF
- 0
Mar 2020
- -15
- Cash from Investing
- -13
- Cash from Financing
- 7
- -20
- Free Cash Flow
- -27
- OCF / Net Profit
- 105.56
- Cumulative 5-Year FCF
- -8
- OCF / Net Profit
- 105.56
- Cumulative 5-Year FCF
- -8
Mar 2021
- 67
- Cash from Investing
- -60
- Cash from Financing
- 22
- 30
- Free Cash Flow
- -286
- OCF / Net Profit
- 1.26
- Cumulative 5-Year FCF
- -299
- OCF / Net Profit
- 1.26
- Cumulative 5-Year FCF
- -299
Mar 2022
- 60
- Cash from Investing
- -49
- Cash from Financing
- -17
- -6
- Free Cash Flow
- 25
- OCF / Net Profit
- 1.19
- Cumulative 5-Year FCF
- -279
- OCF / Net Profit
- 1.19
- Cumulative 5-Year FCF
- -279
Mar 2023
- 73
- Cash from Investing
- -119
- Cash from Financing
- 121
- 75
- Free Cash Flow
- 10
- OCF / Net Profit
- 0.58
- Cumulative 5-Year FCF
- -269
- OCF / Net Profit
- 0.58
- Cumulative 5-Year FCF
- -269
Mar 2024
- -6
- Cash from Investing
- -487
- Cash from Financing
- 489
- -4
- Free Cash Flow
- -92
- OCF / Net Profit
- -0.02
- Cumulative 5-Year FCF
- -370
- OCF / Net Profit
- -0.02
- Cumulative 5-Year FCF
- -370
Mar 2025
- 200
- Cash from Investing
- -803
- Cash from Financing
- 762
- 159
- Free Cash Flow
- 92
- OCF / Net Profit
- 0.54
- Cumulative 5-Year FCF
- -251
- OCF / Net Profit
- 0.54
- Cumulative 5-Year FCF
- -251
Ratios
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| PER SHARE | - | - | - | - | - | - | - | - | - | - |
| EPS (₹) | -19.07 | -6.48 | -6.72 | 9.91 | -0.02 | 1.38 | 1.29 | 3.24 | 8.07 | 8.79 |
| Book Value (₹) | -0.21 | -5.52 | -12.23 | 10.71 | 10.67 | 16.34 | 17.64 | 20.87 | 39.34 | 64.03 |
| Dividend per Share (₹) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.50 | 0.60 | 1.00 |
| Cash EPS (₹) | -16.43 | -4.59 | -4.83 | 11.07 | 0.91 | 1.93 | 1.89 | 3.88 | 8.74 | 9.51 |
| PROFITABILITY | - | - | - | - | - | - | - | - | - | - |
| Operating Margin % | -7.88% | 1.37% | 1.22% | 5.87% | 4.28% | 10.86% | 9.97% | 12.52% | 13.49% | 14.16% |
| Net Margin % | -70.37% | -23.65% | -37.05% | 41.09% | -0.11% | 5.37% | 4.25% | 6.06% | 9.14% | 9.64% |
| ROE % | -204.43% | 0.00% | 0.00% | 618.41% | -0.15% | 14.68% | 7.60% | 16.81% | 27.38% | 17.19% |
| ROCE % | -38.81% | -5.69% | -7.69% | 91.45% | 2.56% | 19.00% | 11.83% | 24.40% | 31.71% | 21.60% |
| -37.09% | -15.23% | -16.51% | 41.17% | -0.07% | 9.40% | 5.04% | 9.34% | 15.01% | 11.19% | |
| EFFICIENCY | - | - | - | - | - | - | - | - | - | - |
| Debtor Days | 35 | 34 | 41 | 21 | 42 | 15 | 22 | 25 | 34 | 60 |
| Inventory Days | 32 | 20 | 30 | 20 | 90 | 53 | 87 | 72 | 70 | 76 |
| Payable Days | 155 | 152 | 143 | 52 | 109 | 43 | 58 | 40 | 41 | 54 |
| -88 | -97 | -72 | -11 | 23 | 25 | 51 | 57 | 63 | 82 | |
| FINANCIAL HEALTH | - | - | - | - | - | - | - | - | - | - |
| Debt to Equity (x) | 12.43x | -5.37x | -2.56x | 0.43x | 0.52x | 0.22x | 0.20x | 0.36x | 0.21x | 0.14x |
| Interest Coverage (x) | -3.81x | -0.30x | -0.33x | 5.00x | 0.59x | 4.12x | 5.18x | 8.10x | 11.87x | 10.38x |
| 0.40x | 0.31x | 0.21x | 1.30x | 1.06x | 1.51x | 1.59x | 1.40x | 1.60x | 2.08x | |
| GROWTH | - | - | - | - | - | - | - | - | - | - |
| Revenue Growth % | -8.68% | -2.61% | -7.76% | 122.10% | -41.73% | 691.89% | 18.34% | 75.52% | 76.06% | 6.30% |
| Operating Profit Growth % | 36.69% | 117.55% | -40.78% | 938.61% | -57.51% | 1910.27% | 8.66% | 120.38% | 97.67% | 13.70% |
| Net Profit Growth % | -2.16% | 66.02% | -3.68% | 340.23% | -100.16% | 0.00% | -6.49% | 150.60% | 165.44% | 12.09% |
| 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 149.45% | 8.87% | |
| VALUATION | - | - | - | - | - | - | - | - | - | - |
| P/E (x) | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 46.26x | 42.05x |
| P/B (x) | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 9.49x | 5.77x |
| Dividend Yield % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.16% | 0.27% |
| 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 30.38x | 26.90x |
Mar 2016
- EPS (₹)
- -19.07
- Book Value (₹)
- -0.21
- Dividend per Share (₹)
- 0.00
- Cash EPS (₹)
- -16.43
- Operating Margin %
- -7.88%
- Net Margin %
- -70.37%
- ROE %
- -204.43%
- ROCE %
- -38.81%
- -37.09%
- Debtor Days
- 35
- Inventory Days
- 32
- Payable Days
- 155
- -88
- Debt to Equity (x)
- 12.43x
- Interest Coverage (x)
- -3.81x
- 0.40x
- Revenue Growth %
- -8.68%
- Operating Profit Growth %
- 36.69%
- Net Profit Growth %
- -2.16%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2017
- EPS (₹)
- -6.48
- Book Value (₹)
- -5.52
- Dividend per Share (₹)
- 0.00
- Cash EPS (₹)
- -4.59
- Operating Margin %
- 1.37%
- Net Margin %
- -23.65%
- ROE %
- 0.00%
- ROCE %
- -5.69%
- -15.23%
- Debtor Days
- 34
- Inventory Days
- 20
- Payable Days
- 152
- -97
- Debt to Equity (x)
- -5.37x
- Interest Coverage (x)
- -0.30x
- 0.31x
- Revenue Growth %
- -2.61%
- Operating Profit Growth %
- 117.55%
- Net Profit Growth %
- 66.02%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2018
- EPS (₹)
- -6.72
- Book Value (₹)
- -12.23
- Dividend per Share (₹)
- 0.00
- Cash EPS (₹)
- -4.83
- Operating Margin %
- 1.22%
- Net Margin %
- -37.05%
- ROE %
- 0.00%
- ROCE %
- -7.69%
- -16.51%
- Debtor Days
- 41
- Inventory Days
- 30
- Payable Days
- 143
- -72
- Debt to Equity (x)
- -2.56x
- Interest Coverage (x)
- -0.33x
- 0.21x
- Revenue Growth %
- -7.76%
- Operating Profit Growth %
- -40.78%
- Net Profit Growth %
- -3.68%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2019
- EPS (₹)
- 9.91
- Book Value (₹)
- 10.71
- Dividend per Share (₹)
- 0.00
- Cash EPS (₹)
- 11.07
- Operating Margin %
- 5.87%
- Net Margin %
- 41.09%
- ROE %
- 618.41%
- ROCE %
- 91.45%
- 41.17%
- Debtor Days
- 21
- Inventory Days
- 20
- Payable Days
- 52
- -11
- Debt to Equity (x)
- 0.43x
- Interest Coverage (x)
- 5.00x
- 1.30x
- Revenue Growth %
- 122.10%
- Operating Profit Growth %
- 938.61%
- Net Profit Growth %
- 340.23%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2020
- EPS (₹)
- -0.02
- Book Value (₹)
- 10.67
- Dividend per Share (₹)
- 0.00
- Cash EPS (₹)
- 0.91
- Operating Margin %
- 4.28%
- Net Margin %
- -0.11%
- ROE %
- -0.15%
- ROCE %
- 2.56%
- -0.07%
- Debtor Days
- 42
- Inventory Days
- 90
- Payable Days
- 109
- 23
- Debt to Equity (x)
- 0.52x
- Interest Coverage (x)
- 0.59x
- 1.06x
- Revenue Growth %
- -41.73%
- Operating Profit Growth %
- -57.51%
- Net Profit Growth %
- -100.16%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2021
- EPS (₹)
- 1.38
- Book Value (₹)
- 16.34
- Dividend per Share (₹)
- 0.00
- Cash EPS (₹)
- 1.93
- Operating Margin %
- 10.86%
- Net Margin %
- 5.37%
- ROE %
- 14.68%
- ROCE %
- 19.00%
- 9.40%
- Debtor Days
- 15
- Inventory Days
- 53
- Payable Days
- 43
- 25
- Debt to Equity (x)
- 0.22x
- Interest Coverage (x)
- 4.12x
- 1.51x
- Revenue Growth %
- 691.89%
- Operating Profit Growth %
- 1910.27%
- 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 (₹)
- 1.29
- Book Value (₹)
- 17.64
- Dividend per Share (₹)
- 0.00
- Cash EPS (₹)
- 1.89
- Operating Margin %
- 9.97%
- Net Margin %
- 4.25%
- ROE %
- 7.60%
- ROCE %
- 11.83%
- 5.04%
- Debtor Days
- 22
- Inventory Days
- 87
- Payable Days
- 58
- 51
- Debt to Equity (x)
- 0.20x
- Interest Coverage (x)
- 5.18x
- 1.59x
- Revenue Growth %
- 18.34%
- Operating Profit Growth %
- 8.66%
- Net Profit Growth %
- -6.49%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2023
- EPS (₹)
- 3.24
- Book Value (₹)
- 20.87
- Dividend per Share (₹)
- 0.50
- Cash EPS (₹)
- 3.88
- Operating Margin %
- 12.52%
- Net Margin %
- 6.06%
- ROE %
- 16.81%
- ROCE %
- 24.40%
- 9.34%
- Debtor Days
- 25
- Inventory Days
- 72
- Payable Days
- 40
- 57
- Debt to Equity (x)
- 0.36x
- Interest Coverage (x)
- 8.10x
- 1.40x
- Revenue Growth %
- 75.52%
- Operating Profit Growth %
- 120.38%
- Net Profit Growth %
- 150.60%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2024
- EPS (₹)
- 8.07
- Book Value (₹)
- 39.34
- Dividend per Share (₹)
- 0.60
- Cash EPS (₹)
- 8.74
- Operating Margin %
- 13.49%
- Net Margin %
- 9.14%
- ROE %
- 27.38%
- ROCE %
- 31.71%
- 15.01%
- Debtor Days
- 34
- Inventory Days
- 70
- Payable Days
- 41
- 63
- Debt to Equity (x)
- 0.21x
- Interest Coverage (x)
- 11.87x
- 1.60x
- Revenue Growth %
- 76.06%
- Operating Profit Growth %
- 97.67%
- Net Profit Growth %
- 165.44%
- 149.45%
- P/E (x)
- 46.26x
- P/B (x)
- 9.49x
- Dividend Yield %
- 0.16%
- 30.38x
Mar 2025
- EPS (₹)
- 8.79
- Book Value (₹)
- 64.03
- Dividend per Share (₹)
- 1.00
- Cash EPS (₹)
- 9.51
- Operating Margin %
- 14.16%
- Net Margin %
- 9.64%
- ROE %
- 17.19%
- ROCE %
- 21.60%
- 11.19%
- Debtor Days
- 60
- Inventory Days
- 76
- Payable Days
- 54
- 82
- Debt to Equity (x)
- 0.14x
- Interest Coverage (x)
- 10.38x
- 2.08x
- Revenue Growth %
- 6.30%
- Operating Profit Growth %
- 13.70%
- Net Profit Growth %
- 12.09%
- 8.87%
- P/E (x)
- 42.05x
- P/B (x)
- 5.77x
- Dividend Yield %
- 0.27%
- 26.90x
Documents
Announcements
- Analysts/Institutional Investor Meet/Con. Call Updates
2026-08-18 - Jupiter Wagons Limited has informed the Exchange about Link of Recording
- Copy of Newspaper Publication
2026-08-17 - Jupiter Wagons Limited has informed the Exchange about Copy of Newspaper Publication
Annual Reports
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
Jun 2026
May 2026