Nifty
Sensex
:
:
11834.30
40317.81
66.55 (0.57%)
172.31 (0.43%)

Auto Ancillary

Rating :
33/99  (View)

BSE: 505744 | NSE: FMGOETZE

278.40
2.05 (0.74%)
27-Oct-2020 | 11:54AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  276.35
  •  286.25
  •  268.00
  •  276.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  41726
  •  116.17
  •  666.45
  •  238.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,524.88
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,400.81
  • N/A
  • 2.13

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 96.82%
  • 0.13%
  • 2.86%
  • FII
  • DII
  • Others
  • 0.02%
  • 0.00%
  • 0.17%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -4.00
  • -6.44

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -5.79
  • -10.54

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -7.34
  • -28.34

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 45.04
  • 41.37
  • 35.50

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.87
  • 2.87
  • 2.87

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.95
  • 15.31
  • 15.93

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
98
313
-69%
234
324
-28%
0
0
0
259
350
-26%
Expenses
139
271
-49%
207
267
-23%
0
0
0
234
295
-21%
EBITDA
-41
42
-
27
57
-52%
0
0
0
25
55
-54%
EBIDTM
-42%
13%
12%
18%
0%
0%
10%
16%
Other Income
2
5
-56%
3
1
350%
0
0
0
3
5
-42%
Interest
0
1
-90%
1
1
-8%
0
0
0
1
1
-54%
Depreciation
15
23
-37%
23
22
6%
0
0
0
23
22
6%
PBT
-54
23
-
6
35
-82%
0
0
0
5
37
-87%
Tax
-14
8
-
3
13
-77%
0
0
0
-6
13
-
PAT
-40
15
-
3
22
-85%
0
0
0
11
23
-54%
PATM
-41%
5%
1%
7%
0%
0%
4%
7%
EPS
-7.25
2.71
-
0.57
3.94
-86%
0.00
0.00
0
1.95
4.21
-54%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Dec 13
Dec 12
Dec 11
Dec 10
Net Sales
-
1,085
1,342
1,325
1,279
1,331
1,580
1,158
1,199
1,167
933
Net Sales Growth
-
-19%
1%
4%
-4%
-16%
36%
-3%
3%
25%
 
Cost Of Goods Sold
-
342
406
391
394
453
538
373
417
400
318
Gross Profit
-
743
935
934
885
878
1,042
785
782
767
615
GP Margin
-
68%
70%
70%
69%
66%
66%
68%
65%
66%
66%
Total Expenditure
-
955
1,115
1,098
1,065
1,155
1,393
1,015
1,096
1,025
825
Power & Fuel Cost
-
73
89
92
86
86
101
76
75
68
59
% Of Sales
-
7%
7%
7%
7%
6%
6%
7%
6%
6%
6%
Employee Cost
-
293
306
293
280
290
325
241
239
217
174
% Of Sales
-
27%
23%
22%
22%
22%
21%
21%
20%
19%
19%
Manufacturing Exp.
-
158
211
199
200
180
232
180
213
195
146
% Of Sales
-
15%
16%
15%
16%
14%
15%
16%
18%
17%
16%
General & Admin Exp.
-
52
61
67
40
42
67
50
44
33
35
% Of Sales
-
5%
5%
5%
3%
3%
4%
4%
4%
3%
4%
Selling & Distn. Exp.
-
16
23
38
40
87
96
78
82
81
66
% Of Sales
-
1%
2%
3%
3%
7%
6%
7%
7%
7%
7%
Miscellaneous Exp.
-
21
19
17
24
17
33
18
26
31
66
% Of Sales
-
2%
1%
1%
2%
1%
2%
2%
2%
3%
3%
EBITDA
-
130
226
228
215
176
187
143
103
142
108
EBITDA Margin
-
12%
17%
17%
17%
13%
12%
12%
9%
12%
12%
Other Income
-
13
14
12
12
20
19
7
9
8
26
Interest
-
4
6
7
17
26
33
25
27
23
12
Depreciation
-
93
86
77
79
78
93
69
65
57
52
PBT
-
47
149
155
130
91
79
56
21
70
70
Tax
-
8
53
58
46
36
28
20
12
22
21
Tax Rate
-
17%
36%
38%
36%
40%
36%
36%
86%
32%
30%
PAT
-
32
87
88
77
48
40
27
-7
39
41
PAT before Minority Interest
-
39
96
96
84
55
51
36
2
48
49
Minority Interest
-
-6
-8
-8
-6
-7
-11
-9
-9
-9
-9
PAT Margin
-
3%
7%
7%
6%
4%
2%
2%
-1%
3%
4%
PAT Growth
-
-63%
-1%
14%
62%
20%
45%
504%
-117%
-3%
 
EPS
-
5.85
15.72
15.88
13.90
8.56
7.11
4.88
-1.21
7.05
7.29

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Dec 13
Dec 12
Dec 11
Dec 10
Shareholder's Funds
818
794
704
613
510
471
437
411
427
392
Share Capital
56
56
56
56
56
56
56
56
56
56
Total Reserves
762
739
648
558
455
415
382
356
371
336
Non-Current Liabilities
55
61
68
95
128
103
97
74
65
80
Secured Loans
0
0
0
23
37
7
16
0
4
48
Unsecured Loans
0
0
0
0
0
0
0
0
0
15
Long Term Provisions
46
39
51
61
76
87
62
57
43
0
Current Liabilities
236
251
258
318
403
424
359
369
355
276
Trade Payables
198
179
171
187
227
209
169
167
213
158
Other Current Liabilities
22
29
33
50
33
25
26
20
23
14
Short Term Borrowings
0
23
25
46
134
181
158
170
110
0
Short Term Provisions
16
21
30
34
8
9
6
11
9
104
Total Liabilities
1,175
1,170
1,089
1,080
1,115
1,065
950
901
889
783
Net Block
555
578
554
534
540
486
496
474
442
371
Gross Block
1,507
1,454
1,357
1,269
1,214
1,096
1,028
948
861
737
Accumulated Depreciation
952
875
803
735
674
610
532
474
419
366
Non Current Assets
634
644
630
624
603
603
575
559
494
417
Capital Work in Progress
42
28
35
48
32
57
33
38
37
36
Non Current Investment
0
0
0
0
0
0
0
0
0
10
Long Term Loans & Adv.
32
30
35
38
30
60
46
47
15
0
Other Non Current Assets
5
6
6
5
0
0
0
0
1
0
Current Assets
541
527
460
456
512
462
374
342
395
364
Current Investments
0
0
0
0
0
0
0
0
11
0
Inventories
195
218
191
191
206
205
156
140
146
110
Sundry Debtors
196
238
219
192
192
182
154
157
158
126
Cash & Bank
124
35
15
29
63
26
14
10
11
8
Other Current Assets
26
11
11
10
51
49
51
34
68
119
Short Term Loans & Adv.
15
25
24
33
40
39
40
25
57
113
Net Current Assets
305
275
201
138
110
38
15
-27
40
87
Total Assets
1,175
1,170
1,089
1,080
1,115
1,065
950
901
889
783

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Dec 13
Dec 12
Dec 11
Dec 10
Cash From Operating Activity
191
133
138
159
192
128
115
79
101
99
PBT
47
149
155
130
91
79
56
14
71
69
Adjustment
88
88
77
91
89
123
94
104
85
71
Changes in Working Capital
78
-47
-38
-25
36
-18
-18
-21
-29
-20
Cash after chg. in Working capital
213
189
194
196
216
185
132
97
127
120
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
-21
-56
-56
-37
-25
-57
-17
-18
-26
-21
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
-81
-121
-72
-86
-115
-97
-89
-100
-133
-50
Net Fixed Assets
-61
-90
-72
-47
-91
-92
-67
-87
-121
-41
Net Investments
0
0
0
0
0
0
0
16
0
0
Others
-20
-31
0
-40
-24
-5
-22
-29
-12
-9
Cash from Financing Activity
-32
-8
-69
-100
-46
-23
-25
21
27
-44
Net Cash Inflow / Outflow
78
4
-3
-27
32
8
1
1
-4
5
Opening Cash & Equivalents
11
7
10
38
13
5
4
3
7
2
Closing Cash & Equivalent
89
11
7
10
45
13
5
4
3
8

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Dec 13
Dec 12
Dec 11
Dec 10
Book Value (Rs.)
147
143
127
110
92
85
79
74
77
70
ROA
3%
8%
9%
8%
5%
5%
4%
0%
6%
7%
ROE
5%
13%
15%
15%
11%
11%
9%
0%
12%
13%
ROCE
6%
20%
23%
21%
17%
18%
13%
7%
19%
18%
Fixed Asset Turnover
0.73
0.95
1.04
1.14
1.27
1.62
1.29
1.46
1.58
1.39
Receivable days
73
62
55
49
46
36
45
44
41
42
Inventory Days
69
56
51
51
51
38
42
40
37
38
Payable days
72
55
61
70
68
49
59
63
64
64
Cash Conversion Cycle
71
62
46
30
30
25
28
21
14
16
Total Debt/Equity
0.00
0.03
0.03
0.14
0.36
0.41
0.41
0.42
0.28
0.16
Interest Cover
12
26
22
9
4
3
3
2
4
7

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.