Nifty
Sensex
:
:
12987.00
44259.74
128.60 (1.00%)
431.64 (0.98%)

Auto Ancillary

Rating :
56/99  (View)

BSE: 517168 | NSE: SUBROS

294.85
-0.45 (-0.15%)
26-Nov-2020 | 3:50PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  296.80
  •  300.00
  •  291.45
  •  295.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  31641
  •  93.29
  •  320.00
  •  117.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,914.02
  • 80.73
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,967.63
  • 0.27%
  • 2.58

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 36.79%
  • 8.52%
  • 10.90%
  • FII
  • DII
  • Others
  • 1.21%
  • 9.43%
  • 33.15%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.20
  • 8.74
  • 1.37

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.77
  • 4.44
  • -2.07

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.48
  • 28.82
  • 11.99

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.78
  • 29.12
  • 27.00

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.26
  • 3.11
  • 3.27

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.60
  • 9.27
  • 9.66

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
458
496
-8%
74
572
-87%
458
518
-12%
466
511
-9%
Expenses
405
452
-11%
104
517
-80%
417
463
-10%
417
454
-8%
EBITDA
53
44
21%
-30
55
-
42
55
-24%
48
57
-15%
EBIDTM
12%
9%
-40%
10%
9%
11%
10%
11%
Other Income
4
7
-47%
1
2
-55%
9
2
342%
2
-2
-
Interest
6
9
-39%
5
14
-67%
5
7
-24%
8
8
-6%
Depreciation
24
23
5%
19
22
-10%
23
21
10%
23
20
20%
PBT
28
19
44%
-53
63
-
22
30
-25%
20
28
-29%
Tax
10
6
75%
-29
21
-
6
13
-53%
6
11
-42%
PAT
18
14
30%
-24
42
-
16
16
-1%
13
17
-21%
PATM
4%
3%
-33%
7%
4%
3%
3%
3%
EPS
2.72
2.09
30%
-3.69
6.40
-
2.47
2.50
-1%
2.07
2.63
-21%

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
1,456
1,993
2,124
1,913
1,535
1,311
1,202
1,176
1,277
1,121
1,092
Net Sales Growth
-31%
-6%
11%
25%
17%
9%
2%
-8%
14%
3%
 
Cost Of Goods Sold
1,015
1,408
1,484
1,335
1,067
883
815
808
913
808
835
Gross Profit
441
585
640
578
468
427
387
369
363
313
258
GP Margin
30%
29%
30%
30%
30%
33%
32%
31%
28%
28%
24%
Total Expenditure
1,342
1,804
1,896
1,703
1,367
1,159
1,065
1,044
1,154
1,024
1,018
Power & Fuel Cost
-
29
32
31
25
24
21
20
19
15
13
% Of Sales
-
1%
2%
2%
2%
2%
2%
2%
1%
1%
1%
Employee Cost
-
207
207
188
154
129
114
104
103
86
65
% Of Sales
-
10%
10%
10%
10%
10%
10%
9%
8%
8%
6%
Manufacturing Exp.
-
80
89
83
70
54
53
51
57
59
52
% Of Sales
-
4%
4%
4%
5%
4%
4%
4%
4%
5%
5%
General & Admin Exp.
-
18
22
20
16
20
18
18
16
15
13
% Of Sales
-
1%
1%
1%
1%
2%
2%
2%
1%
1%
1%
Selling & Distn. Exp.
-
32
42
31
22
32
26
28
32
26
25
% Of Sales
-
2%
2%
2%
1%
2%
2%
2%
2%
2%
2%
Miscellaneous Exp.
-
29
21
15
14
17
17
16
14
16
25
% Of Sales
-
1%
1%
1%
1%
1%
1%
1%
1%
1%
1%
EBITDA
113
189
228
210
168
152
137
132
122
96
74
EBITDA Margin
8%
9%
11%
11%
11%
12%
11%
11%
10%
9%
7%
Other Income
16
20
10
7
7
3
1
2
11
12
14
Interest
23
36
42
41
48
42
39
37
36
26
15
Depreciation
89
90
79
92
88
87
79
77
73
53
41
PBT
17
83
117
84
39
26
20
20
24
29
32
Tax
-6
39
38
22
-5
2
0
-1
4
10
4
Tax Rate
-38%
32%
33%
26%
-63%
9%
0%
-5%
17%
18%
11%
PAT
23
85
76
60
13
24
20
21
20
48
29
PAT before Minority Interest
23
85
76
60
13
24
20
21
20
48
29
Minority Interest
0
0
0
0
0
0
0
0
0
0
0
PAT Margin
2%
4%
4%
3%
1%
2%
2%
2%
2%
4%
3%
PAT Growth
-74%
11%
26%
359%
-45%
20%
-4%
3%
-58%
67%
 
EPS
3.57
13.02
11.69
9.27
2.02
3.67
3.07
3.19
3.11
7.32
4.39

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
752
680
404
347
335
317
302
286
270
230
Share Capital
13
13
12
12
12
12
12
12
12
12
Total Reserves
739
667
392
335
323
305
290
274
258
218
Non-Current Liabilities
117
99
164
163
222
244
272
220
163
93
Secured Loans
23
57
153
157
189
214
241
190
136
77
Unsecured Loans
0
0
0
0
0
0
0
0
0
0
Long Term Provisions
69
40
23
22
3
3
3
3
2
2
Current Liabilities
599
661
751
620
444
412
356
375
411
332
Trade Payables
385
390
409
239
130
110
110
141
146
114
Other Current Liabilities
89
105
154
205
200
176
147
124
88
120
Short Term Borrowings
90
130
163
170
108
119
93
104
168
92
Short Term Provisions
35
36
25
5
7
6
6
6
8
6
Total Liabilities
1,468
1,440
1,320
1,130
1,001
973
929
881
844
655
Net Block
765
690
670
497
563
537
484
446
387
268
Gross Block
1,096
934
847
585
1,209
1,094
965
849
721
549
Accumulated Depreciation
330
244
177
88
646
558
480
404
334
281
Non Current Assets
905
857
821
704
666
672
639
595
518
395
Capital Work in Progress
66
86
90
149
54
88
103
107
90
73
Non Current Investment
1
2
2
1
0
0
0
0
0
0
Long Term Loans & Adv.
72
79
59
52
49
47
52
42
41
55
Other Non Current Assets
0
1
2
5
0
0
0
0
0
0
Current Assets
563
583
499
426
335
301
290
286
326
260
Current Investments
0
0
0
0
0
0
0
0
0
0
Inventories
234
249
240
205
177
173
178
192
179
135
Sundry Debtors
189
167
161
130
99
79
61
45
76
52
Cash & Bank
91
90
20
4
8
8
11
11
12
20
Other Current Assets
49
38
36
38
51
42
40
39
58
52
Short Term Loans & Adv.
26
38
42
49
51
41
40
38
58
52
Net Current Assets
-36
-78
-252
-194
-109
-111
-66
-88
-85
-72
Total Assets
1,468
1,440
1,320
1,130
1,001
973
929
881
844
655

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
239
100
315
111
151
141
96
177
86
40
PBT
124
114
82
8
26
20
20
24
58
32
Adjustment
115
109
140
124
128
117
114
108
49
56
Changes in Working Capital
21
-99
107
-19
3
7
-34
51
-12
-46
Cash after chg. in Working capital
261
125
329
113
157
144
99
183
95
42
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
-22
-24
-14
-2
-6
-4
-5
-6
-11
-4
Other Direct Exp. Paid
0
0
0
0
0
0
0
0
0
0
Extra & Other Items
0
0
0
0
1
1
0
0
0
0
Cash From Investing Activity
-93
-126
-231
-75
-69
-94
-109
-135
-177
-78
Net Fixed Assets
-142
-83
-203
528
-80
-116
-111
-145
-189
-69
Net Investments
1
0
0
0
0
0
0
0
0
-2
Others
48
-43
-28
-603
11
22
2
9
12
-8
Cash from Financing Activity
-148
17
-72
-35
-82
-48
14
-42
89
42
Net Cash Inflow / Outflow
-3
-8
13
1
0
-1
1
0
-2
3
Opening Cash & Equivalents
7
15
2
1
2
3
2
2
4
1
Closing Cash & Equivalent
4
7
15
2
2
2
3
2
2
4

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.)
115
104
67
58
56
53
50
48
45
38
ROA
6%
6%
5%
1%
2%
2%
2%
2%
6%
5%
ROE
12%
14%
16%
4%
7%
6%
7%
7%
19%
13%
ROCE
18%
18%
16%
8%
9%
8%
8%
10%
16%
12%
Fixed Asset Turnover
1.96
2.39
2.75
1.94
1.29
1.30
1.46
1.83
1.95
2.34
Receivable days
33
28
27
24
22
19
15
15
19
15
Inventory Days
44
42
41
40
43
48
51
47
46
35
Payable days
76
75
67
47
36
36
42
44
45
37
Cash Conversion Cycle
0
-5
1
17
29
31
23
19
20
14
Total Debt/Equity
0.19
0.36
0.95
1.16
1.16
1.33
1.37
1.22
1.27
0.95
Interest Cover
4
4
3
1
2
2
2
2
3
3

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.