Nifty
Sensex
:
:
14433.70
49034.67
-161.90 (-1.11%)
-549.49 (-1.11%)

Auto Ancillary

Rating :
65/99  (View)

BSE: 540153 | NSE: ENDURANCE

1317.65
-8.10 (-0.61%)
15-Jan-2021 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  1334.60
  •  1352.00
  •  1310.00
  •  1325.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  168542
  •  2220.79
  •  1465.00
  •  564.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 18,532.33
  • 49.67
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 18,660.94
  • 0.42%
  • 5.80

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 0.15%
  • 1.23%
  • FII
  • DII
  • Others
  • 10.61%
  • 12.65%
  • 0.36%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.26
  • 5.75
  • 2.89

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.33
  • 10.80
  • 4.04

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.41
  • 13.57
  • 13.11

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 37.03
  • 36.06

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 6.15
  • 6.18

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 15.60
  • 15.24

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
1,770.14
1,771.26
-0.06%
603.11
1,909.17
-68.41%
1,596.75
1,900.36
-15.98%
1,640.53
1,812.98
-9.51%
Expenses
1,456.97
1,480.20
-1.57%
560.39
1,567.80
-64.26%
1,358.90
1,575.77
-13.76%
1,380.03
1,559.99
-11.54%
EBITDA
313.18
291.05
7.60%
42.73
341.37
-87.48%
237.85
324.60
-26.73%
260.50
252.99
2.97%
EBIDTM
17.69%
16.43%
7.08%
17.88%
14.01%
14.01%
15.88%
13.95%
Other Income
7.15
11.44
-37.50%
10.86
6.78
60.18%
17.45
5.62
210.50%
11.93
9.32
28.00%
Interest
3.50
4.86
-27.98%
4.15
5.80
-28.45%
2.55
6.82
-62.61%
4.32
7.53
-42.63%
Depreciation
97.31
98.59
-1.30%
85.55
92.73
-7.74%
122.99
108.54
13.31%
99.97
93.55
6.86%
PBT
219.51
199.04
10.28%
-36.12
249.62
-
129.76
214.86
-39.61%
168.13
140.43
19.73%
Tax
52.35
29.96
74.73%
-11.19
84.03
-
22.93
66.21
-65.37%
44.10
43.87
0.52%
PAT
167.15
169.08
-1.14%
-24.93
165.59
-
106.83
148.65
-28.13%
124.03
96.56
28.45%
PATM
9.44%
9.55%
-4.13%
8.67%
7.11%
7.11%
7.56%
5.33%
EPS
11.88
12.02
-1.16%
-1.77
11.77
-
28.29
28.29
0.00%
8.82
6.86
28.57%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
5,610.53
6,917.71
7,510.50
6,351.38
5,590.87
5,230.37
4,916.95
4,211.90
3,810.24
3,819.12
3,128.84
Net Sales Growth
-24.12%
-7.89%
18.25%
13.60%
6.89%
6.37%
16.74%
10.54%
-0.23%
22.06%
 
Cost Of Goods Sold
6,765.84
3,735.21
4,349.46
3,658.29
3,226.48
3,114.95
2,971.15
2,638.35
2.30
9.11
1,984.43
Gross Profit
-1,155.31
3,182.50
3,161.05
2,693.09
2,364.38
2,115.42
1,945.80
1,573.56
3,807.93
3,810.01
1,144.40
GP Margin
-20.59%
46.01%
42.09%
42.40%
42.29%
40.44%
39.57%
37.36%
99.94%
99.76%
36.58%
Total Expenditure
4,756.29
5,786.94
6,381.72
5,423.60
4,832.54
4,553.10
4,312.09
3,671.14
3,575.83
3,580.00
2,742.34
Power & Fuel Cost
-
285.72
286.53
243.23
223.13
206.99
0.00
0.00
0.00
0.00
139.16
% Of Sales
-
4.13%
3.82%
3.83%
3.99%
3.96%
0%
0%
0%
0%
4.45%
Employee Cost
-
677.33
652.74
580.93
545.51
482.30
420.57
334.01
0.00
0.00
216.12
% Of Sales
-
9.79%
8.69%
9.15%
9.76%
9.22%
8.55%
7.93%
0%
0%
6.91%
Manufacturing Exp.
-
908.83
883.10
787.48
687.16
572.38
0.00
0.00
0.00
0.00
326.11
% Of Sales
-
13.14%
11.76%
12.40%
12.29%
10.94%
0%
0%
0%
0%
10.42%
General & Admin Exp.
-
66.96
81.44
67.83
62.05
54.96
920.37
698.78
3,573.53
3,570.89
37.35
% Of Sales
-
0.97%
1.08%
1.07%
1.11%
1.05%
18.72%
16.59%
93.79%
93.50%
1.19%
Selling & Distn. Exp.
-
22.90
50.20
14.90
17.61
62.27
0.00
0.00
0.00
0.00
4.11
% Of Sales
-
0.33%
0.67%
0.23%
0.31%
1.19%
0%
0%
0%
0%
0.13%
Miscellaneous Exp.
-
90.00
78.25
70.94
70.59
59.25
0.00
0.00
0.00
0.00
4.11
% Of Sales
-
1.30%
1.04%
1.12%
1.26%
1.13%
0%
0%
0%
0%
1.12%
EBITDA
854.26
1,130.77
1,128.78
927.78
758.33
677.27
604.86
540.76
234.41
239.12
386.50
EBITDA Margin
15.23%
16.35%
15.03%
14.61%
13.56%
12.95%
12.30%
12.84%
6.15%
6.26%
12.35%
Other Income
47.39
47.60
27.05
23.55
29.07
35.19
32.49
28.47
0.00
0.00
80.70
Interest
14.52
17.54
25.73
23.52
32.25
48.96
51.00
80.96
0.00
0.00
97.72
Depreciation
405.82
414.28
376.21
321.58
290.51
243.17
226.87
207.79
0.00
0.00
181.73
PBT
481.28
746.55
753.88
606.22
464.64
420.33
359.49
280.49
234.41
239.12
187.75
Tax
108.19
181.01
238.07
188.58
134.34
119.88
105.49
70.44
63.99
60.44
49.14
Tax Rate
22.48%
24.25%
32.48%
32.55%
28.91%
28.52%
29.34%
25.55%
27.30%
25.28%
27.73%
PAT
373.08
565.53
495.01
390.76
330.31
299.36
252.44
204.48
170.42
178.67
123.75
PAT before Minority Interest
373.12
565.53
495.01
390.76
330.31
300.45
254.00
205.22
170.42
178.67
128.09
Minority Interest
0.04
0.00
0.00
0.00
0.00
-1.09
-1.56
-0.74
0.00
0.00
-4.34
PAT Margin
6.65%
8.18%
6.59%
6.15%
5.91%
5.72%
5.13%
4.85%
4.47%
4.68%
3.96%
PAT Growth
-35.66%
14.25%
26.68%
18.30%
10.34%
18.59%
23.45%
19.99%
-4.62%
44.38%
 
Unadjusted EPS
26.52
40.19
35.18
27.77
23.48
21.28
17.94
14.53
12.11
12.70
8.80

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
3,006.04
2,564.68
2,172.85
1,729.33
1,449.81
732.95
606.08
418.86
294.28
263.52
Share Capital
140.66
140.66
140.66
140.66
17.58
19.26
19.84
19.26
58.68
17.00
Total Reserves
2,865.38
2,424.02
2,032.19
1,588.67
1,432.23
713.68
586.24
399.60
235.60
246.52
Non-Current Liabilities
467.37
405.94
399.30
361.10
436.51
369.17
434.21
1,062.88
1,065.42
1,210.14
Secured Loans
84.38
67.62
98.36
171.78
152.42
222.93
251.57
661.13
726.54
877.89
Unsecured Loans
317.70
278.78
281.97
170.44
263.85
123.76
158.11
396.37
324.26
332.88
Long Term Provisions
77.67
66.11
19.65
30.70
30.31
18.19
12.69
0.00
0.00
0.00
Current Liabilities
1,564.42
1,784.30
1,757.14
1,401.85
1,375.90
1,234.67
1,291.06
643.16
595.14
483.72
Trade Payables
1,066.23
1,173.46
1,128.42
864.19
738.53
547.20
639.07
572.90
522.37
401.86
Other Current Liabilities
315.22
361.00
427.64
312.20
404.96
232.50
280.81
34.20
40.88
32.73
Short Term Borrowings
146.10
212.00
178.27
173.59
186.91
437.75
355.07
0.00
0.00
0.00
Short Term Provisions
36.87
37.83
22.81
51.88
45.50
17.23
16.11
36.06
31.89
49.13
Total Liabilities
5,037.83
4,754.92
4,329.29
3,492.28
3,262.22
2,338.32
2,332.58
2,129.47
1,964.71
2,008.90
Net Block
2,606.30
2,163.13
1,850.97
1,633.68
1,586.87
1,184.40
1,196.77
1,150.51
1,125.62
1,285.98
Gross Block
4,220.41
3,338.73
2,697.62
2,140.65
1,836.28
2,319.59
2,179.70
2,107.36
1,923.30
2,111.98
Accumulated Depreciation
1,614.11
1,175.60
846.66
506.96
249.41
1,135.19
982.94
956.84
797.68
826.00
Non Current Assets
2,890.28
2,589.39
2,179.18
1,890.68
1,920.04
1,272.58
1,290.26
1,185.76
1,157.56
1,314.09
Capital Work in Progress
125.95
117.79
59.17
43.82
103.39
31.56
56.68
34.91
31.90
27.92
Non Current Investment
1.19
1.28
1.01
1.01
1.02
8.18
0.33
0.34
0.04
0.19
Long Term Loans & Adv.
65.91
109.18
104.54
57.17
68.47
44.07
28.05
0.00
0.00
0.00
Other Non Current Assets
90.92
198.01
163.49
154.98
160.29
4.37
8.42
0.00
0.00
0.00
Current Assets
2,147.55
2,165.52
2,150.11
1,601.61
1,342.18
1,065.74
1,042.32
943.71
807.15
694.81
Current Investments
164.83
34.82
44.91
31.64
47.16
0.00
0.00
0.00
0.00
0.00
Inventories
550.10
540.01
493.85
443.83
409.86
224.72
222.80
213.52
176.84
170.11
Sundry Debtors
672.74
925.14
968.82
760.87
592.79
621.69
611.79
550.01
458.23
351.25
Cash & Bank
620.95
537.89
502.72
219.93
167.42
150.19
146.64
94.46
88.01
89.72
Other Current Assets
138.93
60.10
28.28
29.76
124.94
69.15
61.08
85.72
84.06
83.74
Short Term Loans & Adv.
91.19
67.55
111.53
115.58
94.33
37.69
29.02
84.75
83.44
83.04
Net Current Assets
583.14
381.23
392.97
199.75
-33.72
-168.93
-248.74
300.55
212.00
211.09
Total Assets
5,037.83
4,754.91
4,329.29
3,492.29
3,262.22
2,338.32
2,332.58
2,129.47
1,964.71
2,008.90

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
1,011.40
898.34
742.07
537.08
698.28
345.29
542.50
295.15
277.52
359.20
PBT
746.55
733.08
579.34
464.64
420.33
234.41
239.12
177.38
49.71
-109.81
Adjustment
436.65
368.49
374.09
262.39
344.13
287.93
302.06
257.27
260.03
320.09
Changes in Working Capital
53.83
30.49
-1.82
-56.27
38.82
-109.41
57.23
-81.92
-17.67
166.55
Cash after chg. in Working capital
1,237.03
1,132.07
951.62
670.76
803.27
412.93
598.41
352.73
292.07
376.82
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-225.64
-233.72
-209.55
-133.69
-104.99
-67.64
-55.91
-57.58
-14.55
-17.63
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-670.60
-725.16
-435.53
-360.69
-508.64
-202.79
-238.73
-198.67
-156.91
-97.71
Net Fixed Assets
-451.96
-410.23
-287.27
-210.17
701.31
-119.91
-109.23
-116.43
-15.98
Net Investments
-2.41
9.86
-13.33
15.48
-14.35
-6.51
-93.88
-14.75
-45.12
Others
-216.23
-324.79
-134.93
-166.00
-1,195.60
-76.37
-35.62
-67.49
-95.81
Cash from Financing Activity
-257.64
-167.30
-23.56
-122.37
-114.10
-151.84
-235.14
-90.03
-101.90
-262.56
Net Cash Inflow / Outflow
83.16
5.88
282.98
54.03
75.55
-9.34
68.63
6.45
18.71
-1.07
Opening Cash & Equivalents
537.72
502.56
219.58
165.56
90.00
133.19
64.56
88.01
89.72
90.78
Closing Cash & Equivalent
620.88
537.72
502.56
219.58
165.56
123.85
133.19
94.46
88.01
89.72

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
213.71
182.33
154.47
122.94
103.07
81.18
69.58
51.99
41.60
29.66
ROA
11.55%
10.90%
9.99%
9.78%
9.97%
9.64%
8.48%
7.30%
8.01%
6.26%
ROE
20.30%
20.90%
20.03%
20.78%
23.19%
23.95%
24.00%
25.52%
34.98%
38.25%
ROCE
21.67%
24.16%
22.29%
21.12%
22.34%
22.77%
21.14%
14.30%
15.60%
19.49%
Fixed Asset Turnover
1.84
2.50
2.75
3.01
2.28
1.79
1.77
1.69
1.78
1.66
Receivable days
41.96
45.82
47.53
41.23
38.08
43.63
52.34
59.08
55.52
55.13
Inventory Days
28.62
25.01
25.77
26.00
25.85
22.64
19.77
21.44
20.85
21.35
Payable days
67.40
63.68
64.52
58.28
54.50
66.95
70.37
0.00
0.00
62.25
Cash Conversion Cycle
3.18
7.16
8.79
8.96
9.43
-0.67
1.74
80.52
76.37
14.23
Total Debt/Equity
0.25
0.28
0.37
0.40
0.57
0.68
0.00
1.30
1.62
2.52
Interest Cover
43.56
29.49
25.63
15.41
9.59
8.05
4.40
0.00
0.00
2.81

Annual Reports:


News Update


  • Endurance Tech - Quarterly Results
    10th Nov 2020, 17:46 PM

    Read More

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.