Nifty
Sensex
:
:
10600.05
35199.80
-56.15 (-0.53%)
-274.71 (-0.77%)

Auto Ancillary

Rating :
51/99

BSE: 522207 | NSE: Not Listed

155.00
4.10 (2.72%)
21-Nov-2018 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  155.00
  •  155.00
  •  148.50
  •  150.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  458
  •  0.71
  •  278.95
  •  115.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 90.16
  • 30.95
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 202.65
  • N/A
  • 0.84

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 45.27%
  • 8.11%
  • 43.00%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 3.62%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.91
  • 4.66
  • 6.98

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.14
  • 3.90
  • 5.49

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 3.67

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.11
  • 11.98
  • 25.03

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.09
  • 1.33
  • 1.62

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.08
  • 5.45
  • 5.85

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 10
Mar 09
Mar 08
Mar 07
Net Sales
-
248.54
210.62
188.51
175.76
Net Sales Growth
-
18.00%
11.73%
7.25%
 
Cost Of Goods Sold
-
168.32
139.50
124.57
120.27
Gross Profit
-
80.23
71.12
63.95
55.49
GP Margin
-
32.28%
33.77%
33.92%
31.57%
Total Expenditure
-
215.75
182.29
163.50
160.33
Power & Fuel Cost
-
6.85
5.76
5.81
5.20
% Of Sales
-
2.76%
2.73%
3.08%
2.96%
Employee Cost
-
16.40
13.60
12.84
10.52
% Of Sales
-
6.60%
6.46%
6.81%
5.99%
Manufacturing Exp.
-
12.80
12.63
11.52
12.39
% Of Sales
-
5.15%
6.00%
6.11%
7.05%
General & Admin Exp.
-
4.34
3.66
3.07
7.51
% Of Sales
-
1.75%
1.74%
1.63%
4.27%
Selling & Distn. Exp.
-
3.51
2.42
2.44
2.17
% Of Sales
-
1.41%
1.15%
1.29%
1.23%
Miscellaneous Exp.
-
3.53
4.72
3.25
2.27
% Of Sales
-
1.42%
2.24%
1.72%
1.29%
EBITDA
-
32.79
28.33
25.01
15.43
EBITDA Margin
-
13.19%
13.45%
13.27%
8.78%
Other Income
-
1.52
1.24
3.77
0.89
Interest
-
13.44
14.62
8.17
4.52
Depreciation
-
12.11
11.05
9.10
6.33
PBT
-
8.76
3.90
11.51
5.46
Tax
-
2.44
3.54
5.55
2.20
Tax Rate
-
27.85%
90.77%
48.22%
40.29%
PAT
-
6.32
0.36
5.95
3.26
PAT before Minority Interest
-
6.32
0.36
5.95
3.26
Minority Interest
-
0.00
0.00
0.00
0.00
PAT Margin
-
2.54%
0.17%
3.16%
1.85%
PAT Growth
-
1,655.56%
-93.95%
82.52%
 
Unadjusted EPS
-
13.38
0.77
12.60
6.90

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 10
Mar 09
Mar 08
Mar 07
Shareholder's Funds
34.64
28.32
30.15
25.02
Share Capital
4.72
4.72
4.72
4.72
Total Reserves
29.92
23.60
25.42
19.92
Non-Current Liabilities
168.04
192.42
168.86
129.57
Secured Loans
90.90
107.57
91.94
52.76
Unsecured Loans
61.56
70.56
65.57
69.34
Long Term Provisions
0.00
0.00
0.00
0.00
Current Liabilities
93.22
81.00
56.66
51.43
Trade Payables
63.48
57.37
46.18
41.10
Other Current Liabilities
26.58
20.56
7.08
7.84
Short Term Borrowings
0.00
0.00
0.00
0.00
Short Term Provisions
3.17
3.07
3.40
2.50
Total Liabilities
295.90
301.74
255.67
206.02
Net Block
159.01
157.66
133.80
88.37
Gross Block
224.74
211.36
176.45
122.11
Accumulated Depreciation
65.73
53.70
42.64
33.74
Non Current Assets
204.16
212.83
177.20
137.50
Capital Work in Progress
45.15
55.17
43.40
49.12
Non Current Investment
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
0.00
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
Current Assets
91.36
88.63
78.09
68.53
Current Investments
0.00
0.00
0.00
0.00
Inventories
38.49
37.49
27.63
20.34
Sundry Debtors
26.67
24.70
22.49
24.91
Cash & Bank
4.57
4.92
5.12
7.15
Other Current Assets
21.63
3.50
3.01
4.31
Short Term Loans & Adv.
18.18
18.02
19.84
11.83
Net Current Assets
-1.86
7.63
21.43
17.10
Total Assets
295.91
301.74
255.67
206.03

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 10
Mar 09
Mar 08
Mar 07
Cash From Operating Activity
44.16
43.10
17.84
6.70
PBT
8.76
3.90
11.51
5.47
Adjustment
25.09
26.87
13.85
10.24
Changes in Working Capital
12.38
12.70
-5.96
-7.55
Cash after chg. in Working capital
46.22
43.48
19.39
8.16
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-2.07
-0.38
-1.55
-1.46
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-9.89
-37.19
-48.89
-58.26
Net Fixed Assets
-2.99
-47.95
-48.57
Net Investments
0.00
0.00
0.00
Others
-6.90
10.76
-0.32
Cash from Financing Activity
-34.62
-6.11
29.02
55.56
Net Cash Inflow / Outflow
-0.35
-0.19
-2.03
4.01
Opening Cash & Equivalents
4.92
5.12
7.15
3.14
Closing Cash & Equivalent
4.57
4.92
5.12
7.15

Financial Ratios

Standalone /

Consolidated
Description
Mar 10
Mar 09
Mar 08
Mar 07
Book Value (Rs.)
72.50
59.34
63.00
52.16
ROA
2.11%
0.13%
2.58%
1.58%
ROE
20.29%
1.26%
21.88%
13.23%
ROCE
11.30%
9.41%
11.77%
6.79%
Fixed Asset Turnover
1.25
1.25
1.51
1.71
Receivable days
34.31
35.55
38.33
43.51
Inventory Days
50.74
49.06
38.79
35.53
Payable days
96.52
101.89
95.55
94.58
Cash Conversion Cycle
-11.47
-17.28
-18.43
-15.54
Total Debt/Equity
4.45
6.35
5.29
4.95
Interest Cover
1.65
1.27
2.41
2.21

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.