Jupiter Wagons Peer Comparison
NSE: JWL | BSE: 533272
₹246.85
As on 26-Aug-2026IST
Market cap
₹10,554 Cr
Revenue (TTM)
₹3,127 Cr
P/E Ratio
63.3
P/B Ratio
3.5
Div. Yield
0 %
| Jupiter Wagons | Titagarh Rail Systems | Texmaco Rail | Frontier Springs | Integra Eng | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
10,554 | 11,123 | 4,435 | 1,486 | 576 |
Revenue (₹ Cr) |
3,127 | 3,272 | 4,223 | 325 | 167 |
Net Profit (₹ Cr) |
168.58 | 214.24 | 193.60 | 58.58 | 14.84 |
Net Margin (%) |
5.33 | 6.41 | 4.53 | 17.98 | 8.82 |
RoE (%) |
6.17 | 7.60 | 8.31 | 34.58 | 13.80 |
Price to Earnings |
63.33 | 58.09 | 20.61 | 25.37 | 38.77 |
Price-To-Book |
3.51 | 4.43 | 1.86 | 7.60 | 4.98 |
Income Statement (₹ Cr)
| Jupiter Wagons | Titagarh Rail Systems | Texmaco Rail | Frontier Springs | Integra Eng | |
|---|---|---|---|---|---|
|
Operating Revenue
|
3,127.10 | 3,271.59 | 4,223.35 | 325.18 | 167.28 |
|
Total Income
|
3,165.02 | 3,315.02 | 4,270.90 | 325.82 | 168.31 |
|
Total Expenditure
|
2,759.39 | 2,903.81 | 3,846.85 | 240.06 | 140.56 |
|
EBITDA
|
367.71 | 367.78 | 376.49 | 85.12 | 26.72 |
|
Depreciation
|
69.53 | 54.11 | 48.52 | 5.12 | 4.87 |
|
EBIT
|
298.17 | 313.67 | 327.97 | 80.01 | 21.85 |
|
Interest
|
71.05 | 68.03 | 116.97 | 0.27 | 2.62 |
|
Other Income
|
37.93 | 43.43 | 47.55 | 0.64 | 1.03 |
|
Exceptional Items
|
-17.82 | 0.00 | -3.13 | 0.00 | 0.00 |
|
Profit before Tax
|
247.24 | 289.07 | 255.43 | 80.38 | 20.26 |
|
Provision for Tax
|
78.66 | 76.63 | 61.84 | 21.80 | 5.41 |
|
Profit after Tax
|
168.58 | 212.44 | 193.60 | 58.58 | 14.84 |
Liabilities (₹ Cr)
| Jupiter Wagons | Titagarh Rail Systems | Texmaco Rail | Frontier Springs | Integra Eng | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
2,978.47 | 2,455.76 | 2,374.13 | 183.48 | 111.09 |
|
Minority Interest
|
5.57 | 0.24 | 0.88 | 0.00 | 0.00 |
|
Non-Current Liabilities
|
371.30 | 377.84 | 406.30 | 5.98 | 4.50 |
|
Current Liabilities
|
1,354.60 | 1,204.53 | 2,235.54 | 28.85 | 36.46 |
|
Total Liabilities
|
3,999.11 | 4,246.10 | 4,836.95 | 169.35 | 157.22 |
Assets (₹ Cr)
| Jupiter Wagons | Titagarh Rail Systems | Texmaco Rail | Frontier Springs | Integra Eng | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
1,302.57 | 1,695.28 | 1,333.96 | 115.48 | 61.25 |
|
Current Assets
|
2,709.03 | 2,182.70 | 3,666.05 | 101.97 | 89.19 |
|
Total Assets
|
3,999.11 | 4,246.10 | 4,836.95 | 169.35 | 157.22 |
|
Total Debt*
|
484.20 | 529.34 | 925.42 | 5.93 | 38.67 |
|
Net Current Assets
|
1,354.43 | 978.17 | 1,430.51 | 73.12 | 52.73 |
|
Contingent Liabilities
|
54.38 | 197.74 | 1,347.55 | -- | 1.24 |
Cashflow (₹ Cr)
| Jupiter Wagons | Titagarh Rail Systems | Texmaco Rail | Frontier Springs | Integra Eng | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
104.19 | -97.41 | -46.58 | 22.11 | 27.03 |
|
Cash Flow from Investing Activities
|
-627.56 | -578.80 | -95.57 | -20.46 | -23.07 |
|
Cash from Financing Activities
|
841.59 | 372.35 | 172.13 | 1.28 | -7.12 |
|
Net Cash Inflow / Outflow
|
318.22 | -303.86 | 29.98 | 2.92 | -3.15 |
Ratios
Profitability Ratios
| Jupiter Wagons | Titagarh Rail Systems | Texmaco Rail | Frontier Springs | Integra Eng | |
|---|---|---|---|---|---|
|
ROCE (%)
|
21.43 | 17.18 | 14.83 | 42.18 | 24.46 |
|
ROE (%)
|
6.17 | 7.60 | 8.31 | 34.58 | 13.80 |
|
ROA (%)
|
3.87 | 5.45 | 3.91 | 30.22 | 9.60 |
|
EBIT Margin (%)
|
9.54 | 9.59 | 7.77 | 24.60 | 13.06 |
|
Net Margin (%)
|
5.33 | 6.41 | 4.53 | 17.98 | 8.82 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| Jupiter Wagons | Titagarh Rail Systems | Texmaco Rail | Frontier Springs | Integra Eng | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-11.73 | -10.22 | -14.32 | 27.06 | -5.09 |
|
EBIT Growth (%)
|
-32.73 | -15.67 | -15.43 | 42.25 | -30.38 |
|
Net Profit Growth (%)
|
-49.25 | 107.26 | -1.12 | 38.08 | -28.07 |
|
EPS Growth (%)
|
-45.18 | 367.04 | -2.06 | -6.86 | -28.17 |
|
Book Value Growth (%)
|
68.33 | 11.92 | 9.08 | 38.87 | 24.26 |
Valuation Ratios
| Jupiter Wagons | Titagarh Rail Systems | Texmaco Rail | Frontier Springs | Integra Eng | |
|---|---|---|---|---|---|
|
Price / Earnings
|
59.21 | 58.51 | 20.30 | 12.48 | 39.19 |
|
Price / Book Value
|
3.51 | 4.42 | 1.86 | 7.57 | 5.03 |
|
Dividend Yield (%)
|
0.00 | 0.12 | 0.69 | 0.02 | 0.00 |
|
EV/EBITDA
|
28.06 | 30.34 | 12.97 | 17.39 | 22.42 |
|
Market Cap (₹ Cr)
|
15,685.07 | 10,723.34 | 5,382.84 | 775.12 | 726.25 |
Solvency Ratios
| Jupiter Wagons | Titagarh Rail Systems | Texmaco Rail | Frontier Springs | Integra Eng | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.09 | 0.07 | 0.13 | 0.01 | 0.00 |
|
Short term debt to equity ratio
|
0.16 | 0.20 | 0.17 | 0.03 | 0.32 |
|
Current Ratio
|
2.00 | 1.81 | 1.64 | 3.53 | 2.45 |
|
Quick Ratio
|
1.20 | 1.32 | 1.25 | 2.35 | 1.30 |
|
Interest Coverage
|
4.48 | 5.25 | 3.18 | 297.60 | 8.72 |
Operating Efficiency Ratios
| Jupiter Wagons | Titagarh Rail Systems | Texmaco Rail | Frontier Springs | Integra Eng | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
24.20 | 19.25 | 29.55 | 18.72 | 23.74 |
|
Asset Turnover
|
0.72 | 0.84 | 0.85 | 1.68 | 1.08 |
|
Receivable days
|
60.12 | 56.78 | 80.35 | 40.36 | 98.40 |
|
Inventory Days
|
80.72 | 49.41 | 56.31 | 47.00 | 78.59 |
|
Payable days
|
58.93 | 34.55 | 97.44 | 81.15 | 54.53 |
|
Cash Conversion Cycle
|
81.91 | 71.64 | 39.22 | 6.21 | 122.46 |