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

Finance - NBFC

Rating :
61/99  (View)

BSE: 590071 | NSE: SUNDARMFIN

1746.80
51.85 (3.06%)
27-Nov-2020 | 3:56PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  1708.55
  •  1767.40
  •  1651.20
  •  1694.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  451036
  •  7878.70
  •  1834.00
  •  982.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 19,225.41
  • 19.48
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 54,379.38
  • 0.75%
  • 2.67

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 35.93%
  • 7.36%
  • 28.71%
  • FII
  • DII
  • Others
  • 11.42%
  • 10.63%
  • 5.95%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.90
  • -1.04
  • -9.21

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.01
  • 4.96
  • 7.88

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.97
  • 8.23
  • 10.76

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.15
  • 23.97
  • 20.68

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.38
  • 3.35
  • 3.08

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.97
  • 12.93
  • 13.45

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
1,299
1,050
24%
1,272
996
28%
1,320
991
33%
1,330
2,220
-40%
Expenses
278
271
2%
298
260
15%
371
241
54%
304
1,436
-79%
EBITDA
1,021
778
31%
974
736
32%
949
750
27%
1,026
783
31%
EBIDTM
79%
74%
77%
74%
72%
76%
77%
35%
Other Income
7
4
81%
5
3
43%
11
6
96%
9
5
81%
Interest
682
528
29%
695
497
40%
688
476
45%
714
472
51%
Depreciation
23
20
14%
22
18
25%
25
15
63%
27
18
50%
PBT
323
235
38%
261
225
16%
247
731
-66%
293
298
-2%
Tax
86
48
77%
66
81
-19%
8
158
-95%
74
95
-22%
PAT
238
186
28%
196
144
36%
239
573
-58%
219
203
8%
PATM
18%
18%
15%
14%
18%
58%
16%
9%
EPS
21.41
16.75
28%
17.61
12.99
36%
21.54
51.56
-58%
19.74
18.27
8%

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
5,220
4,708
3,693
6,290
5,555
4,959
4,238
4,087
3,684
3,003
2,415
Net Sales Growth
-1%
27%
-41%
13%
12%
17%
4%
11%
23%
24%
 
Cost Of Goods Sold
0
0
0
0
0
0
0
0
0
0
0
Gross Profit
5,220
4,708
3,693
6,290
5,555
4,959
4,238
4,087
3,684
3,003
2,415
GP Margin
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
1,251
1,226
932
3,906
2,736
2,225
1,542
1,412
1,288
1,141
946
Power & Fuel Cost
-
0
0
0
14
14
13
13
0
9
8
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Employee Cost
-
509
429
514
497
447
405
364
333
292
232
% Of Sales
-
11%
12%
8%
9%
9%
10%
9%
9%
10%
10%
Manufacturing Exp.
-
127
139
2,685
122
138
101
105
90
84
397
% Of Sales
-
3%
4%
43%
2%
3%
2%
3%
2%
3%
16%
General & Admin Exp.
-
204
219
514
1,948
494
300
256
248
163
136
% Of Sales
-
4%
6%
8%
35%
10%
7%
6%
7%
5%
6%
Selling & Distn. Exp.
-
0
0
0
0
0
0
0
0
0
0
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
386
145
193
169
1,145
736
687
616
602
0
% Of Sales
-
8%
4%
3%
3%
23%
17%
17%
17%
20%
7%
EBITDA
3,969
3,482
2,761
2,383
2,819
2,734
2,696
2,674
2,397
1,862
1,470
EBITDA Margin
76%
74%
75%
38%
51%
55%
64%
65%
65%
62%
61%
Other Income
32
52
19
54
42
80
58
38
26
36
57
Interest
2,780
2,427
1,770
1,344
1,735
1,815
1,782
1,724
1,516
1,183
900
Depreciation
97
91
58
79
104
106
112
112
101
84
71
PBT
1,125
1,016
952
1,014
1,022
893
860
876
807
631
555
Tax
233
210
388
348
345
308
287
296
247
202
186
Tax Rate
21%
21%
27%
34%
34%
34%
33%
34%
31%
32%
33%
PAT
892
751
932
553
592
506
505
511
503
389
349
PAT before Minority Interest
851
805
1,030
666
677
585
573
580
559
429
369
Minority Interest
-42
-54
-98
-113
-85
-79
-68
-69
-56
-40
-20
PAT Margin
17%
16%
25%
9%
11%
10%
12%
13%
14%
13%
14%
PAT Growth
-19%
-19%
69%
-7%
17%
0%
-1%
2%
29%
11%
 
EPS
80.31
67.64
83.90
49.78
53.31
45.54
45.42
46.00
45.29
35.00
31.41

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
6,677
6,259
5,649
4,809
4,195
3,750
3,080
2,614
2,165
1,807
Share Capital
110
110
110
111
111
111
111
111
56
56
Total Reserves
6,564
6,146
5,537
4,696
4,082
3,637
2,968
2,502
2,108
1,751
Non-Current Liabilities
27,621
19,198
196
11,928
9,875
11,924
9,565
8,546
8,398
7,744
Secured Loans
23,339
17,369
0
7,660
6,082
8,341
6,821
6,130
6,306
5,892
Unsecured Loans
4,334
1,740
0
2,932
2,652
2,873
2,225
1,949
1,708
1,550
Long Term Provisions
18
40
102
262
242
225
173
120
81
59
Current Liabilities
8,869
6,474
25,834
13,205
13,226
9,579
10,743
10,492
7,403
6,179
Trade Payables
96
112
4,101
981
919
438
354
359
312
256
Other Current Liabilities
477
422
664
7,583
9,404
6,620
7,266
7,120
4,674
3,649
Short Term Borrowings
8,266
5,915
21,069
4,447
2,683
2,276
2,866
2,847
2,277
2,160
Short Term Provisions
31
24
0
195
219
245
256
167
140
113
Total Liabilities
44,623
33,671
33,986
30,624
27,899
25,662
23,765
21,930
18,146
15,872
Net Block
847
394
773
813
817
515
559
542
496
450
Gross Block
1,043
500
845
1,334
1,328
962
1,014
951
850
749
Accumulated Depreciation
197
106
72
522
511
447
454
408
354
299
Non Current Assets
31,938
30,978
1,417
20,420
18,531
16,085
14,562
13,381
10,812
8,797
Capital Work in Progress
0
0
3
3
4
2
3
0
17
9
Non Current Investment
3,267
4,244
48
3,527
3,080
1,802
1,444
1,231
995
910
Long Term Loans & Adv.
315
213
367
8,669
8,066
1,332
966
324
264
2,804
Other Non Current Assets
152
198
227
120
122
87
49
28
24
9
Current Assets
12,684
2,693
32,569
10,203
9,368
9,577
9,203
8,550
7,335
7,075
Current Investments
1,885
353
8,693
1,288
946
928
1,006
731
353
537
Inventories
0
0
0
0
0
0
0
0
0
0
Sundry Debtors
44
44
676
0
0
0
0
33
0
0
Cash & Bank
785
859
1,074
1,014
960
1,088
1,282
1,338
939
1,300
Other Current Assets
9,969
76
10
319
7,463
7,560
6,915
6,448
6,042
5,238
Short Term Loans & Adv.
9,887
1,361
22,115
7,582
7,147
7,271
6,625
6,200
5,853
5,060
Net Current Assets
3,815
-3,781
6,735
-3,002
-3,857
-2
-1,540
-1,942
-68
896
Total Assets
44,623
33,671
33,986
30,624
27,899
25,662
23,765
21,930
18,146
15,872

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
9
-4,200
-5,547
-965
310
-1,430
-564
-2,210
-2,374
-1,578
PBT
1,000
1,418
1,014
1,022
891
863
876
564
660
575
Adjustment
2,781
1,503
1,219
1,528
1,663
1,765
1,756
1,790
1,121
777
Changes in Working Capital
-1,772
-5,315
-6,356
-1,374
764
-2,006
-1,218
-2,992
-2,659
-1,859
Cash after chg. in Working capital
2,009
-2,395
-4,122
1,176
3,318
622
1,415
-638
-877
-507
Interest Paid
-1,695
-1,427
-1,075
-1,831
-1,670
0
0
0
0
0
Tax Paid
-305
-378
-350
-310
-274
-292
-307
-269
-210
-168
Other Direct Exp. Paid
0
0
0
0
0
0
0
0
0
0
Extra & Other Items
0
0
0
0
-1,064
0
0
0
0
0
Cash From Investing Activity
-1,983
1,000
-1,182
-554
-103
438
-228
-483
139
-462
Net Fixed Assets
-108
-43
320
8
16
65
-46
-76
-98
-5
Net Investments
-2,071
332
-395
-47
-315
-74
-403
-280
229
-455
Others
196
712
-1,107
-515
195
448
221
-127
9
-2
Cash from Financing Activity
1,862
3,212
6,756
1,394
-261
764
1,004
2,713
1,570
1,757
Net Cash Inflow / Outflow
-111
12
27
-124
-54
-227
213
19
-664
-283
Opening Cash & Equivalents
176
138
176
362
395
623
410
391
1,053
1,336
Closing Cash & Equivalent
64
150
203
238
362
395
623
410
391
1,053

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.)
606
568
513
433
377
337
277
235
195
163
ROA
2%
3%
2%
2%
2%
2%
3%
3%
3%
3%
ROE
12%
17%
13%
15%
15%
17%
20%
23%
22%
22%
ROCE
9%
11%
9%
11%
12%
12%
13%
13%
12%
11%
Fixed Asset Turnover
6.10
5.49
5.77
4.17
4.33
4.29
4.16
4.09
3.76
3.67
Receivable days
3
36
39
0
0
0
0
3
0
0
Inventory Days
0
0
0
0
0
0
0
0
0
0
Payable days
52
1,220
166
470
349
228
218
233
219
188
Cash Conversion Cycle
-48
-1,184
-127
-470
-349
-228
-218
-229
-219
-188
Total Debt/Equity
5.38
4.00
3.73
4.21
4.47
5.01
5.79
6.43
6.47
6.79
Interest Cover
1
2
2
2
1
1
2
2
2
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.