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

Auto Ancillary

Rating :
54/99  (View)

BSE: 520056 | NSE: SUNCLAYLTD

1814.90
54.35 (3.09%)
27-Nov-2020 | 3:56PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  1769.40
  •  1829.85
  •  1752.05
  •  1760.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3844
  •  69.76
  •  2348.80
  •  1010.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,667.37
  • 70.26
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 14,527.93
  • 1.71%
  • 1.48

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 0.77%
  • 7.93%
  • FII
  • DII
  • Others
  • 0.66%
  • 14.66%
  • 0.98%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.40
  • 9.76
  • 4.28

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.40
  • 20.36
  • 9.81

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.70
  • 3.30
  • 0.28

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.17
  • 21.11
  • 18.80

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.79
  • 3.32
  • 2.72

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.70
  • 7.56
  • 7.29

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
5,464
5,221
5%
2,021
5,307
-62%
4,341
5,271
-18%
4,990
5,473
-9%
Expenses
4,787
4,595
4%
1,971
4,708
-58%
3,806
4,735
-20%
4,344
4,863
-11%
EBITDA
676
626
8%
50
600
-92%
535
536
0%
646
610
6%
EBIDTM
12%
12%
2%
11%
14%
10%
13%
11%
Other Income
19
6
214%
10
17
-39%
22
23
-4%
15
0
-
Interest
251
216
16%
227
222
2%
244
197
24%
229
181
26%
Depreciation
170
159
7%
125
158
-21%
181
137
32%
150
140
7%
PBT
267
326
-18%
-291
237
-
83
225
-63%
202
289
-30%
Tax
75
62
21%
-58
81
-
32
68
-52%
43
101
-57%
PAT
192
263
-27%
-233
156
-
51
158
-68%
159
189
-16%
PATM
4%
5%
-12%
3%
7%
3%
3%
3%
EPS
94.85
130.40
-27%
-115.54
77.29
-
25.08
78.02
-68%
78.64
93.32
-16%

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
16,816
19,859
21,548
17,512
13,498
12,464
11,340
9,344
8,226
8,297
7,382
Net Sales Growth
-21%
-8%
23%
30%
8%
10%
21%
14%
-1%
12%
 
Cost Of Goods Sold
12,543
12,667
14,469
11,717
9,270
8,428
7,723
6,307
5,595
5,801
5,122
Gross Profit
4,273
7,192
7,079
5,795
4,228
4,036
3,616
3,037
2,631
2,496
2,261
GP Margin
25%
36%
33%
33%
31%
32%
32%
32%
32%
30%
31%
Total Expenditure
14,908
17,448
19,209
16,002
12,497
11,510
10,623
8,763
7,704
7,737
6,937
Power & Fuel Cost
-
205
262
247
197
192
201
175
154
139
129
% Of Sales
-
1%
1%
1%
1%
2%
2%
2%
2%
2%
2%
Employee Cost
-
1,761
1,713
1,404
1,042
938
842
696
606
559
506
% Of Sales
-
9%
8%
8%
8%
8%
7%
7%
7%
7%
7%
Manufacturing Exp.
-
292
316
324
285
256
240
206
229
232
207
% Of Sales
-
1%
1%
2%
2%
2%
2%
2%
3%
3%
3%
General & Admin Exp.
-
37
36
100
88
73
59
57
58
40
36
% Of Sales
-
0%
0%
1%
1%
1%
1%
1%
1%
0%
0%
Selling & Distn. Exp.
-
1,253
1,264
1,501
1,149
1,167
1,102
969
790
691
674
% Of Sales
-
6%
6%
9%
9%
9%
10%
10%
10%
8%
9%
Miscellaneous Exp.
-
1,234
1,148
709
467
456
455
353
271
276
674
% Of Sales
-
6%
5%
4%
3%
4%
4%
4%
3%
3%
4%
EBITDA
1,908
2,411
2,339
1,510
1,001
954
717
581
522
560
445
EBITDA Margin
11%
12%
11%
9%
7%
8%
6%
6%
6%
7%
6%
Other Income
66
56
28
148
171
97
38
28
27
21
42
Interest
950
910
719
372
88
102
99
115
148
130
123
Depreciation
626
649
534
447
377
317
238
214
226
206
181
PBT
261
908
1,114
839
707
632
417
280
176
244
183
Tax
93
219
368
212
163
169
137
127
87
104
59
Tax Rate
36%
26%
33%
25%
23%
26%
29%
40%
31%
38%
33%
PAT
168
340
429
337
329
289
208
141
185
108
112
PAT before Minority Interest
98
629
746
627
546
469
341
193
194
166
123
Minority Interest
-70
-289
-318
-291
-217
-181
-133
-53
-10
-58
-11
PAT Margin
1%
2%
2%
2%
2%
2%
2%
2%
2%
1%
2%
PAT Growth
-78%
-21%
27%
2%
14%
39%
48%
-24%
70%
-3%
 
EPS
83.03
168.12
212.14
166.73
163.02
142.96
102.89
69.62
91.43
53.69
55.61

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
2,463
2,474
2,151
1,867
1,523
1,289
1,121
894
699
583
Share Capital
10
10
10
10
10
10
10
9
9
19
Total Reserves
2,453
2,464
2,141
1,857
1,513
1,278
1,111
885
689
563
Non-Current Liabilities
5,925
5,491
2,783
876
847
945
869
1,173
1,138
1,039
Secured Loans
4,566
4,349
1,889
412
378
375
377
733
764
691
Unsecured Loans
903
944
750
211
229
292
237
242
220
186
Long Term Provisions
146
113
107
87
64
70
78
74
79
74
Current Liabilities
10,707
8,779
8,635
3,645
3,078
2,854
2,169
1,888
2,046
1,847
Trade Payables
3,334
3,343
3,014
2,107
1,747
1,619
1,152
962
873
818
Other Current Liabilities
3,214
1,801
2,026
567
674
471
640
542
643
635
Short Term Borrowings
4,037
3,549
3,502
891
571
685
311
329
475
348
Short Term Provisions
122
86
94
80
85
79
65
56
56
46
Total Liabilities
20,612
18,170
14,761
7,317
6,216
5,525
4,555
4,283
4,212
3,808
Net Block
4,322
3,892
3,489
2,819
2,468
2,040
1,909
1,980
1,772
1,643
Gross Block
6,291
5,290
4,456
3,426
2,784
4,120
3,756
3,723
3,317
3,094
Accumulated Depreciation
1,969
1,398
967
608
316
2,079
1,846
1,743
1,545
1,451
Non Current Assets
10,274
9,259
7,678
4,422
3,692
2,870
2,531
2,509
2,444
2,107
Capital Work in Progress
1,017
756
396
101
69
102
57
48
270
90
Non Current Investment
608
755
746
1,365
1,055
601
499
410
351
275
Long Term Loans & Adv.
4,281
3,804
3,013
111
73
126
66
71
51
98
Other Non Current Assets
46
52
35
25
27
0
0
0
0
0
Current Assets
10,338
8,910
7,083
2,896
2,525
2,655
2,024
1,774
1,768
1,701
Current Investments
2
0
0
0
0
0
0
0
6
25
Inventories
1,459
1,623
1,417
1,397
1,119
1,217
855
848
873
783
Sundry Debtors
1,590
1,725
1,313
845
646
577
515
451
391
427
Cash & Bank
1,160
210
175
53
57
30
104
82
144
124
Other Current Assets
6,126
545
612
506
704
832
550
393
354
343
Short Term Loans & Adv.
5,636
4,808
3,566
94
280
521
305
197
229
236
Net Current Assets
-369
131
-1,552
-750
-553
-198
-145
-114
-278
-146
Total Assets
20,612
18,170
14,761
7,317
6,216
5,525
4,555
4,283
4,212
3,808

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
458
-710
324
838
960
138
567
459
482
256
PBT
845
1,118
841
710
566
478
320
282
270
182
Adjustment
839
683
473
327
290
187
271
250
274
262
Changes in Working Capital
-984
-2,186
-649
-51
188
-377
142
-6
7
-77
Cash after chg. in Working capital
700
-385
665
986
1,045
288
733
526
550
367
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
-242
-325
-340
-148
-85
-150
-166
-67
-68
-110
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
-1,055
-1,324
-1,379
-818
-646
-461
-22
-114
-492
-119
Net Fixed Assets
-60
-145
-238
-135
320
-70
-47
-60
-56
-97
Net Investments
63
-14
-67
-77
-76
-5
0
2
10
5
Others
-1,057
-1,165
-1,074
-605
-890
-386
25
-56
-446
-28
Cash from Financing Activity
1,795
2,085
1,198
-61
-325
179
-474
-395
13
-108
Net Cash Inflow / Outflow
1,199
51
143
-40
-11
-144
71
-50
4
29
Opening Cash & Equivalents
-107
-157
-300
-260
-243
-99
-170
-120
-124
-153
Closing Cash & Equivalent
1,092
-107
-157
-300
-254
-243
-99
-170
-120
-124

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.)
1,217
1,222
1,063
922
752
610
513
472
368
153
ROA
3%
5%
6%
8%
8%
7%
4%
5%
4%
3%
ROE
25%
32%
31%
32%
34%
30%
20%
24%
26%
23%
ROCE
13%
16%
18%
24%
26%
24%
19%
18%
18%
15%
Fixed Asset Turnover
3.43
4.42
4.54
4.74
3.95
3.09
2.72
2.56
2.80
2.73
Receivable days
30
26
22
18
16
16
17
17
17
18
Inventory Days
28
26
29
31
31
31
31
35
34
29
Payable days
72
62
60
57
55
48
45
44
40
42
Cash Conversion Cycle
-14
-11
-9
-7
-7
-1
3
8
10
4
Total Debt/Equity
4.88
4.05
3.53
0.89
0.96
1.21
1.05
1.66
2.40
2.57
Interest Cover
2
3
3
9
7
6
4
3
3
2

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.