Nifty
Sensex
:
:
12968.95
44149.72
-18.05 (-0.14%)
-110.02 (-0.25%)

Auto Ancillary

Rating :
62/99  (View)

BSE: 535602 | NSE: SHARDAMOTR

1576.35
60.60 (4.00%)
27-Nov-2020 | 3:54PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  1555.00
  •  1620.00
  •  1525.00
  •  1515.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  23751
  •  374.40
  •  1620.00
  •  480.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 936.31
  • 30.79
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 790.00
  • N/A
  • 2.50

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.20%
  • 4.83%
  • 19.55%
  • FII
  • DII
  • Others
  • 0.17%
  • 0.99%
  • 1.26%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.11
  • -1.43
  • -9.27

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.64
  • -0.11
  • -7.99

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.22
  • 11.58
  • -9.46

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 14.89
  • 10.06

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 2.69
  • 2.16

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 6.36
  • 4.92

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
444
210
112%
104
254
-59%
237
285
-17%
215
258
-17%
Expenses
410
192
114%
112
225
-50%
212
247
-14%
190
226
-16%
EBITDA
34
18
86%
-9
28
-
25
38
-35%
25
33
-23%
EBIDTM
8%
9%
-8%
11%
10%
13%
12%
13%
Other Income
6
12
-50%
4
5
-16%
3
9
-61%
7
6
14%
Interest
0
0
46%
0
0
21%
0
0
2300%
0
0
2400%
Depreciation
11
11
3%
8
10
-18%
12
12
1%
12
10
17%
PBT
29
20
47%
-13
23
-
16
35
-55%
20
29
-30%
Tax
7
2
258%
-3
7
-
7
11
-32%
5
9
-44%
PAT
22
18
23%
-9
16
-
9
25
-65%
15
20
-23%
PATM
5%
8%
-9%
6%
4%
9%
7%
8%
EPS
36.71
29.92
23%
-16.08
27.46
-
14.91
42.06
-65%
25.56
33.15
-23%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 12
Mar 11
Mar 10
Net Sales
1,000
863
1,140
1,155
1,042
927
751
700
591
Net Sales Growth
-1%
-24%
-1%
11%
12%
23%
7%
18%
 
Cost Of Goods Sold
759
586
776
790
717
649
548
519
432
Gross Profit
241
277
364
366
325
279
204
181
159
GP Margin
24%
32%
32%
32%
31%
30%
27%
26%
27%
Total Expenditure
925
767
995
1,010
912
831
687
645
527
Power & Fuel Cost
-
7
11
13
13
13
11
10
8
% Of Sales
-
1%
1%
1%
1%
1%
1%
1%
1%
Employee Cost
-
85
86
82
73
63
36
32
26
% Of Sales
-
10%
8%
7%
7%
7%
5%
5%
4%
Manufacturing Exp.
-
58
82
84
71
65
59
61
39
% Of Sales
-
7%
7%
7%
7%
7%
8%
9%
7%
General & Admin Exp.
-
17
22
24
20
23
12
11
11
% Of Sales
-
2%
2%
2%
2%
2%
2%
2%
2%
Selling & Distn. Exp.
-
5
8
7
8
6
10
7
8
% Of Sales
-
1%
1%
1%
1%
1%
1%
1%
1%
Miscellaneous Exp.
-
9
9
11
9
11
10
5
3
% Of Sales
-
1%
1%
1%
1%
1%
1%
1%
0%
EBITDA
75
96
145
145
130
96
65
55
64
EBITDA Margin
8%
11%
13%
13%
12%
10%
9%
8%
11%
Other Income
21
24
21
17
13
13
5
3
4
Interest
1
1
0
2
8
12
9
8
8
Depreciation
43
40
41
44
50
44
31
24
22
PBT
52
78
125
117
85
53
29
26
38
Tax
16
21
38
38
20
16
3
6
12
Tax Rate
31%
26%
31%
33%
27%
33%
9%
22%
33%
PAT
36
58
87
78
56
33
27
22
25
PAT before Minority Interest
36
58
87
78
56
33
27
22
25
Minority Interest
0
0
0
0
0
0
0
0
0
PAT Margin
4%
7%
8%
7%
5%
4%
4%
3%
4%
PAT Growth
-54%
-34%
12%
39%
68%
25%
22%
-14%
 
EPS
61.10
97.88
147.32
131.86
94.81
56.59
45.25
36.98
42.95

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 12
Mar 11
Mar 10
Shareholder's Funds
365
475
385
306
247
163
141
124
Share Capital
6
6
6
6
6
6
6
6
Total Reserves
359
469
379
300
241
157
136
118
Non-Current Liabilities
143
115
90
59
70
29
38
104
Secured Loans
0
0
0
0
19
9
17
70
Unsecured Loans
0
0
0
11
0
0
0
26
Long Term Provisions
133
109
82
35
35
3
2
0
Current Liabilities
243
235
220
241
259
257
240
135
Trade Payables
207
191
183
164
126
108
110
91
Other Current Liabilities
30
39
33
46
40
24
25
17
Short Term Borrowings
0
0
0
28
86
109
73
0
Short Term Provisions
6
5
4
3
7
16
31
28
Total Liabilities
750
825
694
605
576
450
419
364
Net Block
186
194
179
204
243
229
181
151
Gross Block
347
321
269
252
550
365
287
236
Accumulated Depreciation
161
127
89
48
307
136
106
84
Non Current Assets
353
359
301
268
313
268
233
185
Capital Work in Progress
1
0
0
1
4
11
21
23
Non Current Investment
23
39
32
22
18
14
13
11
Long Term Loans & Adv.
143
126
90
41
47
15
18
0
Other Non Current Assets
0
0
0
0
0
0
0
0
Current Assets
397
466
393
336
263
181
186
179
Current Investments
17
82
104
78
29
0
0
0
Inventories
107
103
86
72
83
62
66
49
Sundry Debtors
117
132
122
108
102
94
76
78
Cash & Bank
146
141
74
60
37
4
2
9
Other Current Assets
10
4
3
5
12
21
42
43
Short Term Loans & Adv.
3
4
4
14
6
20
40
41
Net Current Assets
155
231
173
96
4
-76
-54
43
Total Assets
750
825
694
605
576
450
419
364

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
-64
95
116
164
92
55
58
52
PBT
78
125
116
76
50
29
28
38
Adjustment
-138
26
33
58
51
34
28
26
Changes in Working Capital
17
-17
7
49
3
-6
7
-1
Cash after chg. in Working capital
-43
135
156
183
103
58
63
63
Interest Paid
0
0
0
0
0
0
0
0
Tax Paid
-21
-40
-40
-19
-11
-3
-5
-11
Other Direct Exp. Paid
0
0
0
0
0
0
0
0
Extra & Other Items
0
0
0
0
0
0
0
0
Cash From Investing Activity
73
-42
-30
-84
-61
-59
-62
-34
Net Fixed Assets
-27
-53
-16
300
-181
-64
-104
Net Investments
42
22
-26
-49
-10
0
0
Others
57
-11
12
-335
130
5
41
Cash from Financing Activity
-1
-5
-70
-77
-43
5
-2
-11
Net Cash Inflow / Outflow
8
48
16
3
-12
1
-7
7
Opening Cash & Equivalents
70
22
6
3
15
2
9
2
Closing Cash & Equivalent
79
70
22
6
3
4
2
9

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
613
798
647
514
415
274
238
209
ROA
7%
11%
12%
9%
7%
6%
6%
7%
ROE
14%
20%
23%
20%
16%
18%
16%
20%
ROCE
19%
29%
32%
23%
19%
14%
15%
21%
Fixed Asset Turnover
2.58
3.86
4.63
3.06
2.86
3.23
3.76
2.96
Receivable days
53
41
35
31
27
30
29
41
Inventory Days
44
30
24
23
20
22
21
25
Payable days
93
68
62
57
50
57
56
62
Cash Conversion Cycle
4
3
-3
-2
-3
-6
-6
4
Total Debt/Equity
0.00
0.00
0.00
0.19
0.49
0.77
0.75
0.78
Interest Cover
86
2,732
55
11
5
4
4
5

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.