Nifty
Sensex
:
:
11930.35
40685.50
33.90 (0.28%)
127.01 (0.31%)

Auto Ancillary

Rating :
40/99  (View)

BSE: 541578 | NSE: VARROC

305.70
7.90 (2.65%)
23-Oct-2020 | 3:53PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  297.90
  •  310.00
  •  296.00
  •  297.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  151044
  •  461.74
  •  526.60
  •  120.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,113.77
  • N/A
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,587.46
  • 0.98%
  • 1.53

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 85.00%
  • 1.26%
  • 4.77%
  • FII
  • DII
  • Others
  • 0.66%
  • 6.39%
  • 1.92%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.37
  • 7.06
  • 2.66

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.93
  • 7.53
  • -1.40

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.19
  • -52.05
  • -70.94

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
1,275
2,870
-56%
2,745
3,153
-13%
2,804
2,955
-5%
2,703
3,001
-10%
Expenses
1,465
2,601
-44%
2,677
2,860
-6%
2,542
2,688
-5%
2,481
2,697
-8%
EBITDA
-190
269
-
68
293
-77%
262
267
-2%
222
304
-27%
EBIDTM
-15%
9%
14%
9%
9%
9%
8%
10%
Other Income
50
29
71%
49
29
70%
10
18
-46%
11
18
-38%
Interest
43
31
38%
36
26
40%
37
27
34%
35
21
69%
Depreciation
207
165
26%
207
153
35%
193
140
38%
166
166
0%
PBT
-390
102
-
-126
143
-
41
118
-65%
32
135
-76%
Tax
-71
15
-
0
-2
-
19
24
-19%
3
43
-94%
PAT
-320
88
-
-127
145
-
22
94
-77%
30
92
-68%
PATM
-25%
3%
7%
5%
1%
3%
1%
3%
EPS
-23.71
6.50
-
-9.39
10.75
-
1.61
6.97
-77%
2.19
6.81
-68%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
9,526
11,122
12,036
10,279
9,299
7,909
6,770
6,116
4,210
Net Sales Growth
-20%
-8%
17%
11%
18%
17%
11%
45%
 
Cost Of Goods Sold
8,894
6,986
7,576
6,383
6,037
5,049
4,193
3,599
2,548
Gross Profit
633
4,136
4,461
3,896
3,262
2,860
2,577
2,517
1,663
GP Margin
7%
37%
37%
38%
35%
36%
38%
41%
39%
Total Expenditure
9,165
10,301
10,978
9,398
8,717
7,338
6,153
5,717
3,958
Power & Fuel Cost
-
234
243
211
193
187
175
198
130
% Of Sales
-
2%
2%
2%
2%
2%
3%
3%
3%
Employee Cost
-
1,593
1,501
1,314
1,204
1,040
902
937
580
% Of Sales
-
14%
12%
13%
13%
13%
13%
15%
14%
Manufacturing Exp.
-
772
892
875
715
612
492
466
368
% Of Sales
-
7%
7%
9%
8%
8%
7%
8%
9%
General & Admin Exp.
-
278
295
266
264
208
179
262
195
% Of Sales
-
2%
2%
3%
3%
3%
3%
4%
5%
Selling & Distn. Exp.
-
316
349
271
226
191
174
162
85
% Of Sales
-
3%
3%
3%
2%
2%
3%
3%
2%
Miscellaneous Exp.
-
121
121
79
79
51
37
94
52
% Of Sales
-
1%
1%
1%
1%
1%
1%
2%
1%
EBITDA
361
821
1,059
881
582
571
617
400
252
EBITDA Margin
4%
7%
9%
9%
6%
7%
9%
7%
6%
Other Income
120
99
91
39
94
148
88
23
15
Interest
151
139
97
86
90
84
475
101
84
Depreciation
773
732
566
386
337
292
254
238
179
PBT
-443
49
487
447
248
342
-25
84
4
Tax
-48
37
90
65
14
22
47
41
30
Tax Rate
11%
76%
18%
15%
6%
6%
73%
49%
696%
PAT
-395
9
394
381
234
369
13
42
-25
PAT before Minority Interest
-395
12
397
382
234
370
17
43
-26
Minority Interest
0
-2
-3
-1
0
0
-4
-1
1
PAT Margin
-4%
0%
3%
4%
3%
5%
0%
1%
-1%
PAT Growth
-194%
-98%
3%
63%
-37%
2,750%
-69%
265%
 
EPS
-29.30
0.69
29.21
28.28
17.35
27.40
0.96
3.12
-1.89

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
3,005
3,066
2,828
2,185
1,763
1,082
1,095
711
Share Capital
13
13
13
13
26
10
40
10
Total Reserves
2,991
3,053
2,815
2,172
1,737
1,073
1,054
700
Non-Current Liabilities
1,758
686
728
847
889
1,183
762
1,004
Secured Loans
893
445
619
731
525
394
585
843
Unsecured Loans
7
12
17
24
238
629
52
35
Long Term Provisions
118
98
100
74
77
75
56
54
Current Liabilities
5,997
4,771
3,173
2,795
2,560
2,142
2,078
1,658
Trade Payables
2,380
2,056
2,000
1,550
1,269
1,029
1,140
940
Other Current Liabilities
1,848
1,447
789
569
609
714
650
458
Short Term Borrowings
1,700
1,201
344
599
642
383
235
204
Short Term Provisions
69
66
40
78
40
16
54
57
Total Liabilities
10,784
8,548
6,749
5,847
5,233
4,428
3,966
3,396
Net Block
5,283
3,546
2,790
2,381
2,111
1,843
1,510
1,277
Gross Block
7,331
5,098
3,820
2,974
2,392
2,084
4,255
3,608
Accumulated Depreciation
2,048
1,551
1,030
593
281
241
2,745
2,331
Non Current Assets
6,643
5,210
3,689
3,129
2,874
2,411
1,944
1,686
Capital Work in Progress
790
999
344
293
315
178
319
376
Non Current Investment
326
357
371
307
280
212
50
1
Long Term Loans & Adv.
97
137
71
58
80
58
59
31
Other Non Current Assets
147
170
114
90
88
121
7
2
Current Assets
4,141
3,338
3,060
2,718
2,359
2,017
2,022
1,710
Current Investments
4
19
3
0
12
22
54
2
Inventories
1,076
890
864
753
683
586
778
534
Sundry Debtors
1,089
1,350
1,403
1,138
1,185
1,071
773
819
Cash & Bank
1,069
163
329
354
177
69
256
186
Other Current Assets
903
581
330
335
302
268
161
169
Short Term Loans & Adv.
196
334
132
137
132
187
114
124
Net Current Assets
-1,856
-1,433
-113
-77
-201
-124
-57
52
Total Assets
10,784
8,548
6,749
5,847
5,233
4,428
3,966
3,396

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
1,414
474
1,075
676
290
128
460
348
PBT
39
519
516
327
392
63
84
4
Adjustment
888
574
387
331
191
629
342
263
Changes in Working Capital
615
-491
299
70
-252
-506
96
112
Cash after chg. in Working capital
1,542
602
1,202
728
331
186
523
379
Interest Paid
0
0
0
0
0
0
0
0
Tax Paid
-128
-128
-127
-51
-40
-57
-63
-31
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
-1,268
-1,757
-601
-565
-579
-245
-341
-705
Net Fixed Assets
-281
-216
-102
-35
-118
290
-117
Net Investments
-7
1
1
13
-6
3
-253
Others
-981
-1,543
-500
-543
-454
-538
28
Cash from Financing Activity
733
1,129
-523
94
386
70
-81
434
Net Cash Inflow / Outflow
879
-154
-50
205
98
-47
38
77
Opening Cash & Equivalents
146
312
305
112
11
98
168
49
Closing Cash & Equivalent
1,033
146
312
305
112
11
235
168

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
223
227
230
190
182
113
102
68
ROA
0%
5%
6%
4%
8%
0%
1%
-1%
ROE
0%
13%
15%
12%
26%
2%
5%
-4%
ROCE
3%
12%
14%
10%
16%
22%
9%
5%
Fixed Asset Turnover
1.79
2.70
3.06
3.58
3.67
2.19
1.56
1.17
Receivable days
40
42
45
44
50
48
48
71
Inventory Days
32
27
28
27
28
36
39
46
Payable days
75
66
67
57
54
62
67
86
Cash Conversion Cycle
-3
3
6
15
24
22
19
31
Total Debt/Equity
1.18
0.80
0.42
0.69
0.91
1.53
0.99
1.74
Interest Cover
1
6
6
4
6
1
2
1

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.