Nifty
Sensex
:
:
14521.15
49398.29
239.85 (1.68%)
834.02 (1.72%)

Auto Ancillary

Rating :
57/99  (View)

BSE: 508807 | NSE: Not Listed

410.00
7.00 (1.74%)
19-Jan-2021 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  403.05
  •  418.95
  •  403.05
  •  403.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  202
  •  0.83
  •  503.90
  •  201.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 478.23
  • 5.78
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 475.18
  • N/A
  • 0.56

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.99%
  • 0.00%
  • 13.36%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 11.65%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.03
  • 8.49
  • 2.13

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.40
  • 8.19
  • -0.37

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.39
  • 2.74
  • -7.22

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.49
  • 5.21
  • 4.09

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.74
  • 0.78
  • 0.62

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.17
  • 4.54
  • 3.62

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
36.62
28.63
27.91%
26.59
27.12
-1.95%
32.53
29.06
11.94%
29.98
30.20
-0.73%
Expenses
6.08
6.88
-11.63%
5.84
4.99
17.03%
16.72
5.53
202.35%
6.80
5.15
32.04%
EBITDA
30.54
21.74
40.48%
20.74
22.13
-6.28%
15.82
23.53
-32.77%
23.18
25.04
-7.43%
EBIDTM
83.38%
75.95%
78.02%
81.61%
48.62%
80.97%
77.33%
82.93%
Other Income
6.38
8.82
-27.66%
11.60
9.47
22.49%
7.90
5.95
32.77%
7.98
8.97
-11.04%
Interest
3.32
0.72
361.11%
0.73
0.68
7.35%
1.82
1.16
56.90%
0.72
0.55
30.91%
Depreciation
1.29
1.18
9.32%
1.28
1.32
-3.03%
1.31
0.98
33.67%
1.26
1.01
24.75%
PBT
32.30
28.66
12.70%
30.34
29.60
2.50%
20.59
27.34
-24.69%
29.19
32.46
-10.07%
Tax
9.46
7.17
31.94%
7.80
8.04
-2.99%
5.11
5.12
-0.20%
7.79
5.97
30.49%
PAT
22.84
21.49
6.28%
22.54
21.56
4.55%
15.47
22.21
-30.35%
21.40
26.49
-19.21%
PATM
62.38%
75.05%
84.77%
79.51%
47.57%
76.45%
71.38%
87.72%
EPS
19.75
18.58
6.30%
19.37
18.58
4.25%
13.23
9.55
38.53%
18.34
22.82
-19.63%

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
125.72
118.25
116.16
111.01
106.68
78.67
76.95
75.51
63.06
52.69
45.46
Net Sales Growth
9.31%
1.80%
4.64%
4.06%
35.60%
2.24%
1.91%
19.74%
19.68%
15.90%
 
Cost Of Goods Sold
3.69
3.02
5.20
5.01
5.66
3.16
4.35
6.44
2.71
3.97
4.32
Gross Profit
122.03
115.24
110.95
105.99
101.02
75.51
72.60
69.07
60.35
48.72
41.14
GP Margin
97.07%
97.45%
95.51%
95.48%
94.69%
95.98%
94.35%
91.47%
95.70%
92.47%
90.50%
Total Expenditure
35.44
35.38
25.48
26.60
31.22
22.77
21.91
21.55
17.18
16.82
17.31
Power & Fuel Cost
-
1.06
1.35
1.20
1.36
1.32
1.39
1.28
1.22
0.94
0.97
% Of Sales
-
0.90%
1.16%
1.08%
1.27%
1.68%
1.81%
1.70%
1.93%
1.78%
2.13%
Employee Cost
-
8.34
9.74
9.44
9.52
8.07
7.69
7.54
7.35
6.45
5.58
% Of Sales
-
7.05%
8.38%
8.50%
8.92%
10.26%
9.99%
9.99%
11.66%
12.24%
12.27%
Manufacturing Exp.
-
1.76
2.11
1.88
1.75
1.93
1.93
2.18
2.11
1.86
1.77
% Of Sales
-
1.49%
1.82%
1.69%
1.64%
2.45%
2.51%
2.89%
3.35%
3.53%
3.89%
General & Admin Exp.
-
4.91
5.30
3.47
5.02
5.04
2.24
1.99
1.54
1.62
1.44
% Of Sales
-
4.15%
4.56%
3.13%
4.71%
6.41%
2.91%
2.64%
2.44%
3.07%
3.17%
Selling & Distn. Exp.
-
0.66
0.75
0.90
3.26
2.24
3.53
1.40
1.43
1.45
2.65
% Of Sales
-
0.56%
0.65%
0.81%
3.06%
2.85%
4.59%
1.85%
2.27%
2.75%
5.83%
Miscellaneous Exp.
-
15.65
1.04
4.69
4.64
1.01
0.79
0.72
0.82
0.54
2.65
% Of Sales
-
13.23%
0.90%
4.22%
4.35%
1.28%
1.03%
0.95%
1.30%
1.02%
1.30%
EBITDA
90.28
82.87
90.68
84.41
75.46
55.90
55.04
53.96
45.88
35.87
28.15
EBITDA Margin
71.81%
70.08%
78.06%
76.04%
70.73%
71.06%
71.53%
71.46%
72.76%
68.08%
61.92%
Other Income
33.86
34.16
34.96
28.17
24.20
23.80
9.48
6.81
4.90
5.91
2.18
Interest
6.59
3.93
3.21
2.03
2.70
0.33
0.03
0.02
0.04
0.07
0.07
Depreciation
5.14
5.06
3.84
3.62
3.72
2.59
2.63
1.98
1.70
1.22
1.09
PBT
112.42
108.04
118.59
106.93
93.24
76.78
61.86
58.76
49.03
40.48
29.17
Tax
30.16
28.11
20.70
6.86
7.79
6.97
3.31
2.85
2.61
2.25
2.00
Tax Rate
26.83%
26.02%
17.46%
6.42%
8.35%
9.08%
5.35%
4.85%
5.32%
5.56%
6.86%
PAT
82.25
79.92
97.89
100.07
85.45
69.80
58.55
55.91
46.43
38.24
27.17
PAT before Minority Interest
82.25
79.92
97.89
100.07
85.45
69.80
58.55
55.91
46.43
38.24
27.17
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
65.42%
67.59%
84.27%
90.15%
80.10%
88.73%
76.09%
74.04%
73.63%
72.58%
59.77%
PAT Growth
-10.35%
-18.36%
-2.18%
17.11%
22.42%
19.21%
4.72%
20.42%
21.42%
40.74%
 
Unadjusted EPS
70.30
68.31
83.67
85.53
73.03
59.66
50.04
47.79
39.68
32.68
23.22

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
803.22
736.49
641.48
541.38
444.68
374.27
316.07
259.82
213.39
175.16
Share Capital
5.85
5.85
5.85
5.85
5.85
5.85
5.85
5.85
5.85
5.85
Total Reserves
797.37
730.64
635.63
535.54
438.84
368.42
310.22
253.97
207.55
169.31
Non-Current Liabilities
-17.59
-30.48
-26.07
-7.33
52.19
35.95
35.27
31.23
26.60
23.62
Secured Loans
0.00
0.00
0.00
4.00
12.50
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
1.32
1.26
1.23
1.16
1.01
0.92
0.82
0.77
0.83
1.02
Current Liabilities
15.65
15.55
8.86
9.29
4.60
2.62
30.61
20.65
21.06
4.25
Trade Payables
0.22
0.39
0.44
0.48
0.57
0.41
0.44
0.71
0.87
0.31
Other Current Liabilities
10.98
7.02
6.41
7.77
2.61
1.48
1.30
1.66
9.87
1.77
Short Term Borrowings
0.00
0.00
0.08
0.00
0.12
0.00
0.16
0.00
0.14
0.00
Short Term Provisions
4.46
8.14
1.93
1.05
1.31
0.74
28.71
18.28
10.17
2.17
Total Liabilities
801.28
721.56
624.27
543.34
501.47
412.84
381.95
311.70
261.05
203.03
Net Block
238.45
221.35
10.50
12.33
141.36
143.24
144.48
145.71
127.06
126.70
Gross Block
254.02
231.87
14.64
14.72
162.75
162.07
160.77
160.27
139.91
138.53
Accumulated Depreciation
15.58
10.52
4.15
2.39
21.39
18.83
16.29
14.56
12.85
11.83
Non Current Assets
754.23
669.80
591.28
512.30
461.09
382.05
291.27
234.11
186.28
149.72
Capital Work in Progress
0.24
0.00
0.00
0.00
0.00
0.00
0.80
0.00
17.96
9.20
Non Current Investment
484.79
413.24
542.69
462.61
251.97
154.11
72.48
50.38
21.30
6.31
Long Term Loans & Adv.
27.83
33.96
37.11
36.63
67.70
84.64
73.51
38.01
19.96
7.50
Other Non Current Assets
2.93
1.25
0.99
0.74
0.06
0.06
0.01
0.00
0.00
0.00
Current Assets
47.05
51.75
32.98
31.05
40.39
30.79
90.68
77.60
74.77
53.30
Current Investments
9.14
21.85
4.47
0.50
0.00
0.00
38.43
37.18
3.09
31.69
Inventories
7.71
7.25
7.46
7.59
7.41
6.29
7.16
8.83
5.86
3.99
Sundry Debtors
8.80
6.58
7.51
8.86
6.69
4.27
5.75
4.60
3.18
5.52
Cash & Bank
3.04
1.02
5.86
6.48
4.13
3.37
4.38
6.72
39.01
2.23
Other Current Assets
18.36
0.15
0.38
0.38
22.17
16.85
34.96
20.27
23.62
9.87
Short Term Loans & Adv.
18.17
14.89
7.30
7.23
16.29
15.89
34.55
19.96
22.90
9.74
Net Current Assets
31.40
36.20
24.12
21.75
35.79
28.17
60.07
56.95
53.71
49.06
Total Assets
801.28
721.55
624.26
543.35
501.48
412.84
381.95
311.71
261.05
203.02

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
78.31
79.03
74.50
71.95
68.42
37.27
15.60
10.53
-9.85
-7.48
PBT
108.04
118.59
106.93
93.24
76.78
61.86
58.76
49.03
40.48
29.17
Adjustment
-8.59
-15.32
-9.06
-5.96
-14.62
-2.81
-4.58
-3.05
-4.64
-0.90
Changes in Working Capital
-0.47
0.74
-1.81
3.78
22.12
-8.56
-26.76
-27.40
-40.13
-33.10
Cash after chg. in Working capital
98.98
104.01
96.06
91.07
84.29
50.49
27.42
18.58
-4.29
-4.83
Interest Paid
0.00
0.00
0.00
0.00
-0.31
-0.01
0.00
0.00
0.00
0.00
Tax Paid
-20.67
-24.98
-21.56
-19.11
-15.55
-13.21
-11.82
-8.04
-5.56
-2.65
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
-74.68
-83.79
-71.09
-60.13
-80.29
-38.12
-18.11
-42.67
46.49
-5.33
Net Fixed Assets
-3.06
-62.13
0.09
32.39
-0.68
-0.50
-1.18
-1.85
-7.96
-5.15
Net Investments
-7.94
43.73
-6.53
-15.12
-29.18
-7.65
-10.77
-53.67
13.61
-31.69
Others
-63.68
-65.39
-64.65
-77.40
-50.43
-29.97
-6.16
12.85
40.84
31.51
Cash from Financing Activity
-1.61
-0.08
-4.03
-9.55
12.62
-0.16
0.16
-0.14
0.14
0.00
Net Cash Inflow / Outflow
2.02
-4.84
-0.62
2.28
0.76
-1.01
-2.34
-32.28
36.78
-12.81
Opening Cash & Equivalents
1.02
5.86
6.48
4.21
3.37
4.38
6.72
39.01
2.23
15.04
Closing Cash & Equivalent
3.04
1.02
5.86
6.48
4.13
3.37
4.38
6.72
39.01
2.23

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.)
688.60
631.40
549.94
462.92
381.23
320.86
270.96
222.74
182.94
150.15
ROA
10.50%
14.55%
17.14%
16.36%
15.27%
14.73%
16.12%
16.21%
16.48%
14.77%
ROE
10.38%
14.21%
16.94%
17.36%
17.05%
16.96%
19.42%
19.62%
19.68%
16.82%
ROCE
14.54%
17.68%
18.38%
19.16%
18.55%
17.92%
20.41%
20.73%
20.87%
18.10%
Fixed Asset Turnover
0.49
0.53
7.61
1.24
0.50
0.49
0.48
0.44
0.39
0.34
Receivable days
23.75
22.15
26.76
25.88
24.77
23.13
24.26
21.74
29.24
29.46
Inventory Days
23.10
23.11
24.59
24.97
30.97
31.03
37.49
41.04
33.08
32.98
Payable days
5.25
6.18
7.26
7.45
8.90
7.02
9.61
17.25
12.80
31.33
Cash Conversion Cycle
41.59
39.09
44.08
43.41
46.85
47.13
52.13
45.54
49.51
31.11
Total Debt/Equity
0.00
0.00
0.00
0.01
0.03
0.00
0.00
0.00
0.00
0.00
Interest Cover
28.47
37.94
53.67
35.59
230.66
2416.90
2635.89
1204.13
570.83
420.54

Annual Reports:


News Update


  • IST - Quarterly Results
    13th Nov 2020, 14:03 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.