Nifty
Sensex
:
:
11930.35
40685.50
33.90 (0.28%)
127.01 (0.31%)

Auto Ancillary

Rating :
48/99  (View)

BSE: 532797 | NSE: AUTOIND

29.15
0.60 (2.10%)
23-Oct-2020 | 3:41PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  28.65
  •  29.45
  •  28.15
  •  28.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  10799
  •  3.15
  •  45.70
  •  9.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 81.96
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 297.48
  • N/A
  • 2.55

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 32.77%
  • 5.65%
  • 28.32%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 33.26%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.02
  • -2.25
  • 7.97

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -17.80
  • -
  • 6.07

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -39.51
  • -59.86

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.15
  • 1.63
  • 2.13

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 222.40
  • 351.33
  • 527.91

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
13
97
-87%
55
116
-53%
81
105
-22%
83
122
-32%
Expenses
16
98
-83%
59
107
-45%
86
108
-21%
86
120
-28%
EBITDA
-3
-1
-
-4
9
-
-4
-4
-
-3
3
-
EBIDTM
-27%
-1%
-7%
8%
-5%
-4%
-3%
2%
Other Income
0
0
2%
1
1
-42%
0
1
-57%
1
0
708%
Interest
7
8
-15%
8
13
-35%
8
9
-9%
8
8
-10%
Depreciation
5
5
-3%
5
5
2%
5
5
1%
5
5
-3%
PBT
-15
-14
-
-17
36
-
-17
-16
-
-18
-11
-
Tax
0
0
0
0
0
-100%
0
0
0
0
0
0
PAT
-15
-14
-
-17
36
-
-17
-16
-
-18
-11
-
PATM
-116%
-15%
-30%
31%
-21%
-16%
-22%
-9%
EPS
-5.27
-4.99
-
-5.92
12.75
-
-5.95
-5.81
-
-6.47
-3.95
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
232
452
385
359
311
507
677
801
748
657
451
Net Sales Growth
-47%
18%
7%
15%
-39%
-25%
-15%
7%
14%
46%
 
Cost Of Goods Sold
170
320
266
250
219
365
493
559
508
422
271
Gross Profit
62
132
119
109
92
142
184
241
240
234
180
GP Margin
27%
29%
31%
30%
30%
28%
27%
30%
32%
36%
40%
Total Expenditure
247
445
388
354
312
512
655
743
672
585
398
Power & Fuel Cost
-
14
13
11
10
10
10
13
12
9
7
% Of Sales
-
3%
3%
3%
3%
2%
1%
2%
2%
1%
2%
Employee Cost
-
35
36
35
34
62
78
75
60
47
35
% Of Sales
-
8%
9%
10%
11%
12%
12%
9%
8%
7%
8%
Manufacturing Exp.
-
64
62
43
37
57
54
61
60
45
35
% Of Sales
-
14%
16%
12%
12%
11%
8%
8%
8%
7%
8%
General & Admin Exp.
-
11
10
9
9
13
16
16
15
12
15
% Of Sales
-
2%
3%
3%
3%
3%
2%
2%
2%
2%
3%
Selling & Distn. Exp.
-
0
0
0
0
0
0
10
7
46
35
% Of Sales
-
0%
0%
0%
0%
0%
0%
1%
1%
7%
8%
Miscellaneous Exp.
-
2
1
5
4
5
4
7
10
5
35
% Of Sales
-
0%
0%
1%
1%
1%
1%
1%
1%
1%
0%
EBITDA
-15
7
-3
6
-1
-5
22
58
76
71
53
EBITDA Margin
-6%
2%
-1%
2%
0%
-1%
3%
7%
10%
11%
12%
Other Income
3
2
10
4
9
1
3
5
3
3
4
Interest
30
38
37
37
27
32
34
37
31
20
13
Depreciation
21
21
22
23
25
28
25
23
21
19
17
PBT
-67
-49
-52
-51
-44
-64
-34
2
27
36
27
Tax
0
0
0
-13
0
1
2
-2
8
7
5
Tax Rate
0%
-1%
0%
15%
0%
-2%
-5%
-22%
16%
21%
19%
PAT
-67
-5
-52
-71
-39
-57
-40
11
40
27
21
PAT before Minority Interest
-67
-5
-52
-72
-39
-57
-40
11
39
28
22
Minority Interest
0
0
1
1
0
0
0
0
0
-1
-1
PAT Margin
-29%
-1%
-13%
-20%
-12%
-11%
-6%
1%
5%
4%
5%
PAT Growth
0%
91%
27%
-83%
32%
-43%
-464%
-73%
45%
33%
 
EPS
-23.61
-1.63
-18.33
-25.18
-13.72
-20.12
-14.05
3.86
14.02
9.66
7.28

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
107
66
74
126
160
281
279
267
246
227
Share Capital
27
21
16
13
12
12
12
12
12
12
Total Reserves
78
43
58
112
147
267
265
253
233
215
Non-Current Liabilities
77
146
148
150
141
69
102
112
128
189
Secured Loans
88
125
157
137
125
56
84
97
112
153
Unsecured Loans
0
23
0
0
3
0
5
3
6
28
Long Term Provisions
2
1
1
1
0
0
0
0
0
0
Current Liabilities
268
207
212
163
157
302
275
264
194
101
Trade Payables
53
53
95
77
68
72
100
96
71
85
Other Current Liabilities
172
106
81
37
39
76
81
15
4
9
Short Term Borrowings
39
45
34
48
51
154
92
145
109
0
Short Term Provisions
3
2
2
1
0
0
3
8
10
7
Total Liabilities
514
484
493
499
516
669
693
681
611
555
Net Block
205
221
240
223
252
296
291
287
318
263
Gross Block
434
429
428
390
396
422
392
366
375
307
Accumulated Depreciation
229
209
188
166
144
127
102
79
57
44
Non Current Assets
231
248
259
277
301
344
391
376
384
337
Capital Work in Progress
1
3
0
1
0
0
19
15
41
50
Non Current Investment
0
0
0
32
32
32
66
66
25
24
Long Term Loans & Adv.
14
15
14
17
17
16
15
9
0
0
Other Non Current Assets
11
8
5
4
0
0
0
0
0
0
Current Assets
283
236
235
223
215
323
299
302
224
215
Current Investments
0
0
0
0
0
0
0
0
0
0
Inventories
172
173
163
159
154
194
182
173
122
34
Sundry Debtors
44
45
54
31
27
96
48
61
61
80
Cash & Bank
4
6
4
4
5
5
15
11
15
7
Other Current Assets
62
0
4
8
29
28
54
57
27
94
Short Term Loans & Adv.
11
12
11
20
19
18
7
6
4
88
Net Current Assets
15
29
23
60
58
21
24
38
30
114
Total Assets
514
484
493
499
516
669
693
681
611
555

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
60
-17
44
-16
69
-52
41
48
28
16
PBT
-5
-52
-84
-39
-56
-40
11
40
27
21
Adjustment
6
49
71
42
29
26
26
25
17
14
Changes in Working Capital
60
-12
60
-19
97
-38
4
-17
-17
-18
Cash after chg. in Working capital
61
-15
47
-16
70
-52
41
48
28
16
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
-1
-2
-2
0
-1
0
0
0
0
0
Other Direct Exp. Paid
0
0
0
0
0
0
0
0
0
0
Extra & Other Items
0
0
0
0
0
0
0
0
0
0
Cash From Investing Activity
-3
7
-5
19
7
21
-32
-61
-65
-42
Net Fixed Assets
3
-1
-5
5
-3
-6
-25
-13
-87
-33
Net Investments
0
-6
0
-3
0
34
-1
-14
4
-2
Others
-6
14
0
17
10
-7
-7
-34
18
-8
Cash from Financing Activity
-58
13
-40
-3
-76
21
-5
10
45
31
Net Cash Inflow / Outflow
-2
2
0
0
0
-10
3
-3
7
5
Opening Cash & Equivalents
2
0
4
5
5
15
11
15
7
3
Closing Cash & Equivalent
0
2
4
4
5
5
15
11
15
7

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
38
30
45
94
128
225
223
214
197
183
ROA
-1%
-11%
-14%
-8%
-10%
-6%
2%
6%
5%
4%
ROE
-6%
-77%
-73%
-28%
-26%
-15%
4%
16%
12%
10%
ROCE
10%
-5%
-15%
-3%
-5%
-1%
9%
16%
13%
10%
Fixed Asset Turnover
1.05
0.92
0.95
0.88
1.33
1.75
2.23
2.14
2.04
1.63
Receivable days
36
46
40
31
41
37
24
28
37
50
Inventory Days
139
155
151
166
117
96
77
68
41
25
Payable days
30
52
78
81
49
47
48
45
48
72
Cash Conversion Cycle
145
148
112
115
109
86
52
51
30
2
Total Debt/Equity
2.11
3.93
3.09
1.59
1.16
0.96
0.90
0.94
0.94
0.81
Interest Cover
1
0
-1
0
-1
0
1
3
3
3

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.