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

Auto Ancillary

Rating :
67/99  (View)

BSE: 520073 | NSE: Not Listed

112.70
-1.25 (-1.10%)
23-Oct-2020 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  114.80
  •  115.00
  •  110.00
  •  113.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  21125
  •  23.81
  •  135.95
  •  49.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 121.51
  • 7.93
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 209.35
  • 0.89%
  • 1.40

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.31%
  • 1.86%
  • 34.49%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 10.34%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.89
  • 12.52
  • 15.97

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.46
  • 22.67
  • 17.97

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.64
  • 35.63
  • 29.22

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.84
  • 8.15
  • 7.04

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.05
  • 1.05
  • 1.05

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.45
  • 4.73
  • 4.87

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
23
53
-57%
48
0
0
56
53
6%
0
0
0
Expenses
18
44
-58%
38
0
0
44
44
-1%
0
0
0
EBITDA
4
9
-52%
10
0
0
12
9
37%
0
0
0
EBIDTM
18%
16%
21%
0%
22%
17%
0%
0%
Other Income
1
0
971%
0
0
-
0
0
0
0
0
0
Interest
1
2
-15%
3
0
0
2
2
-3%
0
0
0
Depreciation
3
2
17%
4
0
0
2
2
16%
0
0
0
PBT
1
5
-84%
2
0
0
8
5
63%
0
0
0
Tax
-1
2
-
-1
0
-
2
1
101%
0
0
0
PAT
2
3
-51%
3
0
0
6
4
51%
0
0
0
PATM
7%
6%
7%
0%
10%
7%
0%
0%
EPS
1.43
2.91
-51%
2.88
0.00
0
5.20
3.44
51%
0.00
0.00
0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Net Sales
-
212
190
Net Sales Growth
-
12%
 
Cost Of Goods Sold
-
68
64
Gross Profit
-
144
126
GP Margin
-
68%
66%
Total Expenditure
-
171
159
Power & Fuel Cost
-
14
14
% Of Sales
-
6%
7%
Employee Cost
-
23
21
% Of Sales
-
11%
11%
Manufacturing Exp.
-
50
46
% Of Sales
-
24%
24%
General & Admin Exp.
-
6
5
% Of Sales
-
3%
3%
Selling & Distn. Exp.
-
6
8
% Of Sales
-
3%
4%
Miscellaneous Exp.
-
4
1
% Of Sales
-
2%
1%
EBITDA
-
41
31
EBITDA Margin
-
19%
16%
Other Income
-
1
1
Interest
-
8
6
Depreciation
-
11
8
PBT
-
22
17
Tax
-
5
8
Tax Rate
-
22%
44%
PAT
-
17
10
PAT before Minority Interest
-
17
10
Minority Interest
-
0
0
PAT Margin
-
8%
5%
PAT Growth
-
74%
 
EPS
-
15.71
9.05

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Shareholder's Funds
85
66
Share Capital
11
10
Total Reserves
74
56
Non-Current Liabilities
48
46
Secured Loans
26
25
Unsecured Loans
5
6
Long Term Provisions
7
6
Current Liabilities
94
87
Trade Payables
19
21
Other Current Liabilities
24
17
Short Term Borrowings
44
44
Short Term Provisions
7
4
Total Liabilities
228
199
Net Block
108
95
Gross Block
130
105
Accumulated Depreciation
20
10
Non Current Assets
111
96
Capital Work in Progress
0
0
Non Current Investment
0
0
Long Term Loans & Adv.
2
2
Other Non Current Assets
0
0
Current Assets
117
102
Current Investments
0
0
Inventories
41
36
Sundry Debtors
54
51
Cash & Bank
1
1
Other Current Assets
21
1
Short Term Loans & Adv.
20
14
Net Current Assets
23
16
Total Assets
228
199

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Cash From Operating Activity
33
19
PBT
16
9
Adjustment
21
14
Changes in Working Capital
-9
-8
Cash after chg. in Working capital
28
16
Interest Paid
0
0
Tax Paid
5
3
Other Direct Exp. Paid
0
0
Extra & Other Items
0
0
Cash From Investing Activity
-26
-31
Net Fixed Assets
-25
Net Investments
0
Others
-1
Cash from Financing Activity
-7
11
Net Cash Inflow / Outflow
0
0
Opening Cash & Equivalents
1
1
Closing Cash & Equivalent
1
1

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Book Value (Rs.)
79
65
ROA
8%
5%
ROE
22%
15%
ROCE
19%
16%
Fixed Asset Turnover
1.81
1.81
Receivable days
90
98
Inventory Days
67
69
Payable days
42
47
Cash Conversion Cycle
115
120
Total Debt/Equity
1.04
1.28
Interest Cover
4
4

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.