Nifty
Sensex
:
:
13055.15
44523.02
128.70 (1.00%)
445.87 (1.01%)

Auto Ancillary

Rating :
55/99  (View)

BSE: 500464 | NSE: UCALFUEL

126.40
7.60 (6.40%)
24-Nov-2020 | 3:54PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  119.95
  •  127.80
  •  119.90
  •  118.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  109154
  •  137.97
  •  154.40
  •  61.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 262.71
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 489.95
  • 7.58%
  • 0.84

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.33%
  • 1.66%
  • 25.70%
  • FII
  • DII
  • Others
  • 0.38%
  • 0.01%
  • 1.92%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.67
  • 3.35
  • 3.21

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.01
  • 7.17
  • 4.02

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.65
  • 13.29
  • 8.51

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.05
  • 10.14
  • 6.28

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.93
  • 4.57
  • 3.37

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.12
  • 6.03
  • 5.35

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
185
196
-6%
80
201
-60%
158
193
-18%
175
217
-19%
Expenses
160
163
-2%
85
168
-50%
155
175
-11%
156
185
-15%
EBITDA
25
33
-25%
-5
33
-
3
19
-83%
19
32
-40%
EBIDTM
14%
17%
-6%
16%
2%
10%
11%
15%
Other Income
2
2
-29%
2
2
-37%
6
1
324%
2
2
-10%
Interest
8
6
51%
6
7
-14%
8
5
58%
6
6
5%
Depreciation
10
10
7%
10
10
9%
11
5
113%
9
9
-1%
PBT
8
21
-60%
-19
20
-
-11
10
-
5
18
-71%
Tax
4
12
-63%
-4
4
-
-7
10
-
5
2
115%
PAT
4
9
-56%
-15
16
-
-4
0
-
0
16
-99%
PATM
2%
5%
-19%
8%
-2%
0%
0%
7%
EPS
1.77
4.05
-56%
-6.80
7.14
-
-1.68
-0.19
-
0.06
7.22
-99%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
598
870
820
791
724
738
644
654
680
607
501
Net Sales Growth
-26%
6%
4%
9%
-2%
15%
-1%
-4%
12%
21%
 
Cost Of Goods Sold
275
369
338
328
99
108
116
106
113
86
247
Gross Profit
324
501
482
463
625
629
527
548
567
521
255
GP Margin
54%
58%
59%
59%
86%
85%
82%
84%
83%
86%
51%
Total Expenditure
556
745
697
689
651
650
581
586
595
523
461
Power & Fuel Cost
-
30
27
31
26
26
25
27
21
19
13
% Of Sales
-
3%
3%
4%
4%
4%
4%
4%
3%
3%
3%
Employee Cost
-
184
177
169
154
141
121
111
110
94
88
% Of Sales
-
21%
22%
21%
21%
19%
19%
17%
16%
15%
18%
Manufacturing Exp.
-
74
75
70
290
306
246
268
272
261
45
% Of Sales
-
8%
9%
9%
40%
41%
38%
41%
40%
43%
9%
General & Admin Exp.
-
79
73
80
80
65
67
70
73
54
61
% Of Sales
-
9%
9%
10%
11%
9%
10%
11%
11%
9%
12%
Selling & Distn. Exp.
-
6
6
9
1
1
1
1
1
3
1
% Of Sales
-
1%
1%
1%
0%
0%
0%
0%
0%
1%
0%
Miscellaneous Exp.
-
3
2
2
1
2
4
4
4
6
1
% Of Sales
-
0%
0%
0%
0%
0%
1%
1%
1%
1%
1%
EBITDA
43
124
123
102
73
88
63
67
85
83
40
EBITDA Margin
7%
14%
15%
13%
10%
12%
10%
10%
13%
14%
8%
Other Income
11
6
7
11
11
10
11
8
12
4
3
Interest
29
27
26
28
27
31
36
38
36
32
35
Depreciation
41
30
30
34
34
34
28
28
29
31
34
PBT
-16
73
74
51
23
33
10
10
32
24
-26
Tax
-2
27
-27
15
8
9
3
4
8
5
-2
Tax Rate
10%
37%
-37%
30%
33%
26%
31%
43%
26%
20%
8%
PAT
-15
46
101
36
16
25
7
6
24
19
-24
PAT before Minority Interest
-15
46
101
36
16
25
7
6
24
19
-24
Minority Interest
0
0
0
0
0
0
0
0
0
0
0
PAT Margin
-2%
5%
12%
5%
2%
3%
1%
1%
4%
3%
-5%
PAT Growth
-136%
-55%
182%
130%
-37%
258%
15%
-75%
24%
181%
 
EPS
-6.65
20.73
45.80
16.23
7.05
11.11
3.10
2.71
10.82
8.71
-10.72

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
322
298
211
31
66
56
59
62
52
39
Share Capital
22
22
22
22
22
22
22
22
22
22
Total Reserves
300
276
188
9
44
34
37
40
30
17
Non-Current Liabilities
63
63
117
99
104
170
204
227
215
346
Secured Loans
69
69
91
72
110
170
207
217
206
340
Unsecured Loans
0
4
4
7
0
0
0
10
10
11
Long Term Provisions
6
5
3
2
1
1
1
1
1
0
Current Liabilities
343
329
315
365
352
320
311
307
265
120
Trade Payables
142
113
125
101
103
99
108
108
84
89
Other Current Liabilities
65
62
51
127
110
86
63
63
55
28
Short Term Borrowings
125
152
129
120
126
130
135
121
113
0
Short Term Provisions
10
1
11
17
12
4
5
15
13
3
Total Liabilities
728
690
643
496
521
545
573
595
533
505
Net Block
406
385
373
255
271
292
315
316
285
277
Gross Block
497
447
406
673
659
644
641
617
566
535
Accumulated Depreciation
91
61
33
418
388
352
326
301
282
257
Non Current Assets
479
455
428
268
286
311
334
339
307
284
Capital Work in Progress
14
14
8
2
4
10
9
18
16
7
Non Current Investment
16
16
16
0
0
0
0
0
0
0
Long Term Loans & Adv.
43
40
31
11
10
9
9
6
7
0
Other Non Current Assets
0
0
0
0
1
0
0
0
0
0
Current Assets
249
235
215
228
235
234
238
251
217
204
Current Investments
0
0
0
0
0
0
0
0
0
0
Inventories
89
85
75
78
76
70
73
75
67
56
Sundry Debtors
136
121
116
102
111
117
116
110
98
107
Cash & Bank
3
3
5
3
3
3
6
6
5
14
Other Current Assets
22
4
2
0
45
44
44
59
47
27
Short Term Loans & Adv.
20
21
17
45
45
42
39
55
43
27
Net Current Assets
-94
-94
-100
-137
-116
-86
-72
-56
-48
84
Total Assets
728
690
643
496
521
545
573
595
533
505

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
130
78
98
81
92
76
64
97
79
-46
PBT
73
74
51
23
33
10
10
32
24
-26
Adjustment
56
54
60
59
64
71
67
64
69
72
Changes in Working Capital
10
-25
1
10
1
-2
-8
9
-7
-88
Cash after chg. in Working capital
139
102
112
92
99
79
69
106
86
-41
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
-8
-24
-14
-12
-7
-3
-6
-9
-7
-5
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
-44
-45
-19
-14
-12
-5
-10
-51
-58
-30
Net Fixed Assets
-38
-31
137
-12
-2
-3
-1
-23
-41
-96
Net Investments
0
0
-55
-4
0
0
0
0
0
11
Others
-6
-13
-101
2
-10
-2
-9
-28
-17
55
Cash from Financing Activity
-48
-49
-71
-67
-80
-74
-54
-45
-30
89
Net Cash Inflow / Outflow
38
-15
8
0
0
-4
0
2
-9
12
Opening Cash & Equivalents
-91
-75
-78
3
3
6
6
5
14
2
Closing Cash & Equivalent
-54
-91
-75
3
3
3
6
6
5
14

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
146
135
95
14
30
25
26
26
20
10
ROA
6%
15%
6%
3%
5%
1%
1%
4%
4%
-5%
ROE
15%
40%
30%
32%
40%
12%
11%
48%
59%
-192%
ROCE
18%
20%
20%
14%
16%
11%
11%
16%
15%
3%
Fixed Asset Turnover
1.84
1.99
1.62
1.20
1.24
1.10
1.15
1.25
1.19
1.07
Receivable days
54
51
45
49
52
60
57
52
57
59
Inventory Days
36
34
32
35
33
37
37
35
34
43
Payable days
67
66
64
61
60
70
73
64
64
75
Cash Conversion Cycle
23
19
13
23
25
26
21
22
28
27
Total Debt/Equity
0.71
0.87
1.21
9.36
4.80
6.42
6.59
6.65
8.18
16.01
Interest Cover
4
4
3
2
2
1
1
2
2
0

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.