Nifty
Sensex
:
:
9115.85
29460.44
29.55 (0.33%)
128.28 (0.44%)

Auto Ancillary

Rating :
62/99

BSE: 526109 | NSE: PRICOL

Not traded in the last 30 days
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • N/A
  • N/A
  • N/A
  • N/A
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  • N/A
  • N/A
  • N/A
  • N/A

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 862.65
  • 12.73
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 948.17
  • 1.10%
  • 3.00

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 37.26%
  • 16.02%
  • 40.48%
  • FII
  • DII
  • Others
  • 0.06%
  • 2.16%
  • 4.02%

Chart

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

Quarterly Results

Standalone Figures in Rs. Crores

Description
Sep 16
Sep 15
Var%
Jun 16
Jun 15
Var%
Mar 16
Mar 15
Var%
Dec 15
Dec 14
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

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Net Sales
1,447.86
1,143.32
1,096.93
1,054.50
1,082.49
889.07
795.53
662.60
660.43
634.72
Net Sales Growth
26.64%
4.23%
4.02%
-2.59%
21.76%
11.76%
20.06%
0.33%
4.05%
 
Cost Of Goods Sold
941.71
818.50
750.19
718.24
732.38
596.64
494.33
418.33
368.21
349.74
Gross Profit
506.15
324.81
346.74
336.26
350.11
292.43
301.19
244.27
292.22
284.98
GP Margin
34.96%
28.41%
31.61%
31.89%
32.34%
32.89%
37.86%
36.87%
44.25%
44.90%
Total Expenditure
1,353.77
1,155.21
1,047.37
980.31
992.02
807.96
699.30
631.84
583.17
540.17
Power & Fuel Cost
25.26
24.65
27.21
25.38
22.29
21.82
17.75
18.87
17.87
14.63
% Of Sales
1.74%
2.16%
2.48%
2.41%
2.06%
2.45%
2.23%
2.85%
2.71%
2.30%
Employee Cost
239.33
193.21
158.23
151.80
142.20
118.01
95.60
90.82
93.81
88.22
% Of Sales
16.53%
16.90%
14.42%
14.40%
13.14%
13.27%
12.02%
13.71%
14.20%
13.90%
Manufacturing Exp.
31.55
18.46
21.19
20.63
19.95
18.28
10.50
15.69
24.54
16.12
% Of Sales
2.18%
1.61%
1.93%
1.96%
1.84%
2.06%
1.32%
2.37%
3.72%
2.54%
General & Admin Exp.
59.67
46.20
50.12
35.70
31.95
23.11
16.95
17.99
26.84
19.63
% Of Sales
4.12%
4.04%
4.57%
3.39%
2.95%
2.60%
2.13%
2.72%
4.06%
3.09%
Selling & Distn. Exp.
28.55
31.39
21.23
23.32
39.81
26.34
56.61
49.38
49.69
47.46
% Of Sales
1.97%
2.75%
1.94%
2.21%
3.68%
2.96%
7.12%
7.45%
7.52%
7.48%
Miscellaneous Exp.
27.70
22.78
19.20
5.24
3.42
3.75
7.56
20.75
2.21
47.46
% Of Sales
1.91%
1.99%
1.75%
0.50%
0.32%
0.42%
0.95%
3.13%
0.33%
0.69%
EBITDA
94.09
-11.89
49.56
74.19
90.47
81.11
96.23
30.76
77.26
94.55
EBITDA Margin
6.50%
-1.04%
4.52%
7.04%
8.36%
9.12%
12.10%
4.64%
11.70%
14.90%
Other Income
14.66
7.50
8.31
4.74
2.02
6.02
3.37
4.96
10.64
6.60
Interest
21.65
14.91
11.45
21.77
34.64
30.97
35.19
43.54
32.42
19.61
Depreciation
52.07
45.68
42.40
39.83
32.57
36.35
37.73
38.87
34.97
30.73
PBT
35.04
-64.97
4.03
17.32
25.29
19.81
26.68
-46.69
20.51
50.80
Tax
29.23
-4.89
18.38
-0.34
11.73
-1.72
2.72
-10.01
2.21
14.68
Tax Rate
95.80%
11.96%
33.02%
-1.96%
15.70%
-8.68%
10.19%
21.44%
10.78%
28.90%
PAT
1.27
-36.01
37.28
17.66
62.97
21.53
23.96
-36.68
18.31
36.12
PAT before Minority Interest
1.27
-36.01
37.28
17.66
62.97
21.53
23.96
-36.68
18.31
36.12
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
0.09%
-3.15%
3.40%
1.67%
5.82%
2.42%
3.01%
-5.54%
2.77%
5.69%
PAT Growth
103.53%
-196.59%
111.10%
-71.95%
192.48%
-10.14%
165.32%
-300.33%
-49.31%
 
Unadjusted EPS
0.13
-3.80
3.98
1.96
7.00
2.39
2.66
-4.10
2.03
4.01

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Shareholder's Funds
266.28
271.87
342.50
282.22
269.02
180.69
166.49
148.77
185.75
171.96
Share Capital
9.48
9.48
9.45
9.00
9.00
9.00
9.00
9.00
9.00
9.00
Total Reserves
256.80
262.39
333.05
271.19
258.00
171.69
157.49
139.77
176.75
162.96
Non-Current Liabilities
75.50
38.66
29.23
12.71
74.03
126.50
271.15
334.42
355.09
314.04
Secured Loans
39.17
22.50
2.60
3.66
62.03
114.98
278.58
327.81
319.30
201.68
Unsecured Loans
0.00
0.00
9.11
0.00
3.73
8.53
0.00
12.09
32.80
105.78
Long Term Provisions
25.20
14.44
8.29
5.38
3.35
4.21
0.00
0.00
0.00
0.00
Current Liabilities
446.06
423.42
340.45
369.88
414.26
346.28
224.84
177.70
179.38
142.47
Trade Payables
282.08
257.16
228.40
191.70
212.17
175.43
179.45
140.75
133.47
74.67
Other Current Liabilities
108.60
104.68
50.59
108.87
146.43
79.91
1.94
2.37
3.46
2.62
Short Term Borrowings
38.46
54.99
54.40
61.95
30.89
80.74
0.00
0.00
0.00
0.00
Short Term Provisions
16.93
6.58
7.06
7.37
24.77
10.21
43.45
34.58
42.44
65.19
Total Liabilities
787.84
733.95
712.18
664.81
757.31
653.47
662.48
660.89
720.22
628.47
Net Block
276.59
264.77
276.24
248.02
258.57
243.23
256.89
276.75
271.88
242.50
Gross Block
697.88
677.64
639.05
611.30
592.32
558.88
552.95
536.57
495.16
431.29
Accumulated Depreciation
421.29
412.87
362.81
363.28
333.75
315.65
296.06
259.82
223.27
188.78
Non Current Assets
317.14
318.38
350.81
318.79
323.30
301.57
262.34
283.63
294.41
268.31
Capital Work in Progress
11.37
15.62
3.65
2.66
2.08
2.52
3.51
5.15
20.65
24.99
Non Current Investment
0.00
1.66
0.72
0.72
0.72
0.74
1.94
1.73
1.88
0.82
Long Term Loans & Adv.
29.18
36.33
70.20
67.39
61.93
55.09
0.00
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
470.70
415.56
361.37
346.01
434.01
351.90
400.14
377.26
425.79
360.16
Current Investments
2.21
2.20
1.66
1.62
1.65
1.61
0.00
0.00
0.00
5.55
Inventories
142.12
138.82
126.31
129.87
155.32
146.22
133.36
143.40
177.98
94.12
Sundry Debtors
259.06
223.30
184.98
180.65
180.83
170.29
184.58
157.89
162.89
130.86
Cash & Bank
26.95
12.65
17.24
11.44
76.75
11.45
12.70
5.47
7.87
32.09
Other Current Assets
40.37
38.58
31.18
22.44
19.46
22.33
69.51
70.52
77.05
97.53
Short Term Loans & Adv.
35.85
32.93
27.09
19.95
16.65
19.88
68.19
68.67
76.25
96.53
Net Current Assets
24.64
-7.86
20.92
-23.87
19.75
5.62
175.30
199.56
246.42
217.69
Total Assets
787.84
733.94
712.18
664.80
757.31
653.47
662.48
660.89
720.20
628.47

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Cash From Operating Activity
99.64
10.75
62.02
61.15
86.48
71.48
111.03
92.01
33.37
30.59
PBT
30.51
-40.90
55.66
17.32
74.71
19.81
26.68
-46.88
20.51
50.80
Adjustment
75.73
37.54
5.39
59.45
4.39
59.50
64.24
84.31
64.55
49.00
Changes in Working Capital
2.48
16.91
18.30
-8.97
17.42
-7.96
23.65
54.07
-45.14
-51.31
Cash after chg. in Working capital
108.72
13.55
79.35
67.80
96.52
71.35
114.57
91.49
39.92
48.50
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.09
-2.80
-17.33
-6.65
-10.04
0.13
-3.54
0.52
-6.55
-17.91
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-53.81
-19.18
-17.99
-28.85
44.66
-16.94
-15.24
-26.50
-61.42
-74.09
Net Fixed Assets
-14.63
48.46
13.91
-13.69
9.43
-1.07
-15.47
-23.09
-55.52
-43.66
Net Investments
-42.68
7.41
-21.58
-8.56
-5.00
0.00
-6.95
0.00
6.08
3.40
Others
3.50
-75.05
-10.32
-6.60
40.23
-15.87
7.18
-3.41
-11.98
-33.83
Cash from Financing Activity
-32.20
2.25
-38.22
-97.62
-65.84
-55.79
-88.57
-67.91
3.83
52.78
Net Cash Inflow / Outflow
13.62
-6.17
5.81
-65.32
65.31
-1.25
7.22
-2.40
-24.22
9.28
Opening Cash & Equivalents
12.65
17.24
11.44
76.75
11.45
12.70
5.47
7.87
32.09
22.82
Closing Cash & Equivalent
20.78
8.27
15.36
10.62
63.61
3.99
12.70
5.47
7.88
32.09

Financial Ratios

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Book Value (Rs.)
28.68
36.24
31.13
29.67
20.08
18.50
16.53
20.64
19.11
16.47
ROA
-4.98%
5.41%
2.48%
8.93%
3.27%
3.62%
-5.31%
2.71%
6.21%
7.53%
ROE
-11.72%
11.97%
6.46%
28.13%
12.40%
15.20%
-21.93%
10.24%
22.57%
26.31%
ROCE
-6.36%
15.92%
8.71%
23.94%
11.52%
13.25%
-0.61%
10.41%
16.25%
18.46%
Fixed Asset Turnover
1.88
1.89
1.89
2.00
1.72
1.57
1.44
1.64
1.74
1.73
Receivable days
60.27
56.45
57.96
55.68
67.69
73.10
78.79
70.64
64.60
60.36
Inventory Days
39.14
39.55
45.73
47.82
53.33
59.08
78.94
65.43
44.08
48.00
Payable days
78.41
75.09
75.47
70.91
79.47
82.35
80.17
61.75
47.66
55.35
Cash Conversion Cycle
20.99
20.91
28.22
32.59
41.54
49.83
77.56
74.31
61.03
53.01
Total Debt/Equity
0.45
0.23
0.50
0.78
1.42
1.67
2.28
1.90
1.79
1.61
Interest Cover
-1.74
5.86
1.80
3.16
1.64
1.76
-0.07
1.63
3.59
4.64

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.