Nifty
Sensex
:
:
10682.20
35457.16
65.50 (0.62%)
196.62 (0.56%)

Auto Ancillary

Rating :
33/99

BSE: 532797 | NSE: AUTOIND

59.20
0.25 (0.42%)
16-Nov-2018 | 3:54PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  59.80
  •  60.00
  •  58.85
  •  58.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6693
  •  3.96
  •  123.50
  •  56.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 123.80
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 367.90
  • N/A
  • 3.09

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 32.36%
  • 9.79%
  • 35.02%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 22.83%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.93
  • -10.70
  • 7.32

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 17.55

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 5.47
  • 10.12

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.89
  • 1.06
  • 1.54

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 211.71
  • 340.01
  • 563.14

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
122.10
89.18
36.91%
109.29
84.50
29.34%
118.16
118.92
-0.64%
103.15
93.17
10.71%
Expenses
119.59
93.51
27.89%
109.38
87.68
24.75%
113.20
110.52
2.42%
103.63
92.79
11.68%
EBITDA
2.51
-4.33
-
-0.09
-3.18
-
4.96
8.40
-40.95%
-0.48
0.38
-
EBIDTM
2.06%
-4.86%
-0.08%
-3.76%
4.20%
7.06%
-0.47%
0.41%
Other Income
0.13
0.17
-23.53%
0.20
0.24
-16.67%
8.85
3.59
146.52%
0.65
0.13
400.00%
Interest
8.34
9.04
-7.74%
8.00
8.49
-5.77%
10.63
10.78
-1.39%
8.70
8.60
1.16%
Depreciation
5.48
5.59
-1.97%
5.52
5.65
-2.30%
5.46
5.79
-5.70%
5.57
5.91
-5.75%
PBT
-11.18
-18.79
-
-13.41
-17.08
-
-2.28
-15.61
-
-14.10
-36.88
-
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.12
-12.56
-
0.00
0.00
0.00
PAT
-11.18
-18.79
-
-13.41
-17.08
-
-2.40
-3.05
-
-14.10
-36.88
-
PATM
-9.16%
-21.07%
-12.27%
-20.21%
-2.03%
-2.56%
-13.67%
-39.58%
EPS
-5.30
-11.62
-
-6.30
-10.57
-
-1.09
-1.77
-
-6.67
-22.90
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
452.70
384.59
359.17
311.12
506.72
677.05
800.69
748.00
656.72
451.06
350.46
Net Sales Growth
17.35%
7.08%
15.44%
-38.60%
-25.16%
-15.44%
7.04%
13.90%
45.59%
28.71%
 
Cost Of Goods Sold
325.38
274.00
249.94
219.12
364.81
493.39
559.24
507.82
422.30
271.07
208.15
Gross Profit
127.32
110.58
109.23
92.00
141.91
183.66
241.44
240.19
234.42
180.00
142.30
GP Margin
28.12%
28.75%
30.41%
29.57%
28.01%
27.13%
30.15%
32.11%
35.70%
39.91%
40.60%
Total Expenditure
445.80
387.62
353.63
312.47
511.77
655.17
742.72
671.87
585.49
398.22
324.51
Power & Fuel Cost
-
12.83
10.87
9.56
9.99
9.95
13.35
11.61
8.80
6.84
5.92
% Of Sales
-
3.34%
3.03%
3.07%
1.97%
1.47%
1.67%
1.55%
1.34%
1.52%
1.69%
Employee Cost
-
35.83
35.22
33.68
61.56
78.03
74.95
59.96
46.77
35.34
29.01
% Of Sales
-
9.32%
9.81%
10.83%
12.15%
11.52%
9.36%
8.02%
7.12%
7.83%
8.28%
Manufacturing Exp.
-
53.04
43.31
37.08
57.02
53.64
61.36
60.24
44.60
35.04
35.61
% Of Sales
-
13.79%
12.06%
11.92%
11.25%
7.92%
7.66%
8.05%
6.79%
7.77%
10.16%
General & Admin Exp.
-
9.11
9.46
9.25
13.36
16.03
16.40
15.20
12.36
15.17
14.92
% Of Sales
-
2.37%
2.63%
2.97%
2.64%
2.37%
2.05%
2.03%
1.88%
3.36%
4.26%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
10.30
6.91
45.66
34.63
30.71
% Of Sales
-
0%
0%
0%
0%
0%
1.29%
0.92%
6.95%
7.68%
8.76%
Miscellaneous Exp.
-
2.80
4.83
3.78
5.02
4.12
7.12
10.15
5.00
0.12
30.71
% Of Sales
-
0.73%
1.34%
1.21%
0.99%
0.61%
0.89%
1.36%
0.76%
0.03%
0.05%
EBITDA
6.90
-3.03
5.54
-1.35
-5.05
21.88
57.97
76.13
71.23
52.84
25.95
EBITDA Margin
1.52%
-0.79%
1.54%
-0.43%
-1.00%
3.23%
7.24%
10.18%
10.85%
11.71%
7.40%
Other Income
9.83
9.90
4.12
8.99
0.74
2.84
4.56
2.70
2.87
3.67
3.11
Interest
35.67
36.86
36.75
27.44
32.37
33.87
37.48
31.16
19.92
13.03
8.03
Depreciation
22.03
22.26
23.47
24.54
27.63
24.67
23.08
21.05
18.66
16.83
12.14
PBT
-40.97
-52.26
-50.56
-44.35
-64.30
-33.82
1.97
26.62
35.52
26.67
8.89
Tax
0.12
0.12
-12.56
0.13
1.01
1.82
-1.92
7.51
7.31
4.97
2.27
Tax Rate
-0.29%
-0.23%
14.87%
-0.33%
-1.80%
-4.77%
-21.92%
15.98%
20.58%
18.64%
25.53%
PAT
-41.09
-51.87
-71.26
-38.84
-56.93
-39.75
10.91
39.68
27.34
20.60
4.68
PAT before Minority Interest
-40.66
-52.38
-71.91
-39.03
-57.07
-39.96
10.67
39.49
28.21
21.70
6.62
Minority Interest
0.43
0.51
0.65
0.19
0.14
0.21
0.24
0.19
-0.87
-1.10
-1.94
PAT Margin
-9.08%
-13.49%
-19.84%
-12.48%
-11.24%
-5.87%
1.36%
5.30%
4.16%
4.57%
1.34%
PAT Growth
0.00%
-
-
-
-
-
-72.51%
45.14%
32.72%
340.17%
 
Unadjusted EPS
-19.36
-29.05
-50.31
-31.00
-45.47
-31.52
9.81
33.41
22.40
16.88
3.99

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
69.55
73.99
126.06
160.31
281.45
278.72
267.13
246.01
226.82
213.34
Share Capital
21.00
16.03
13.23
12.34
12.29
12.25
12.20
12.20
12.20
12.20
Total Reserves
46.68
57.59
112.43
146.52
267.34
264.87
253.35
233.34
214.62
198.43
Non-Current Liabilities
145.60
147.86
150.31
141.26
69.39
101.52
112.07
127.83
188.82
153.15
Secured Loans
124.61
156.63
137.13
125.47
56.47
84.12
97.45
112.48
153.05
103.95
Unsecured Loans
22.81
0.38
0.00
3.40
0.48
4.86
3.04
6.50
28.16
43.25
Long Term Provisions
1.23
1.03
0.79
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
206.83
212.02
162.78
157.42
302.01
275.45
263.60
194.46
100.61
85.86
Trade Payables
52.84
94.90
76.62
68.18
72.12
99.77
95.63
71.19
84.78
74.73
Other Current Liabilities
106.23
81.39
37.11
38.70
76.22
80.58
14.67
4.42
9.22
8.11
Short Term Borrowings
45.46
33.91
47.90
50.54
153.67
92.03
144.97
108.61
0.00
0.00
Short Term Provisions
2.29
1.83
1.16
0.00
0.00
3.07
8.33
10.25
6.61
3.02
Total Liabilities
484.23
493.44
499.37
515.87
669.05
693.18
680.53
611.44
554.98
490.39
Net Block
220.65
239.55
223.19
252.30
295.67
290.51
286.67
317.77
263.06
242.52
Gross Block
429.42
427.67
389.67
396.05
422.29
392.16
365.84
375.25
307.03
274.37
Accumulated Depreciation
208.78
188.11
166.48
143.75
126.61
101.65
79.17
57.48
43.97
31.86
Non Current Assets
247.89
258.60
276.68
300.78
343.92
391.24
375.93
383.94
337.38
307.04
Capital Work in Progress
3.47
0.00
0.75
0.00
0.00
19.37
14.80
41.31
49.93
42.01
Non Current Investment
0.10
0.10
31.74
31.74
31.79
66.42
65.54
24.73
24.39
22.52
Long Term Loans & Adv.
15.18
13.91
17.03
16.75
16.45
14.93
8.92
0.13
0.00
0.00
Other Non Current Assets
8.49
5.03
3.97
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
236.30
234.81
222.59
214.95
322.54
299.43
301.57
223.99
214.88
178.49
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
172.70
162.64
159.47
153.94
193.61
182.17
172.83
121.54
33.62
30.82
Sundry Debtors
45.30
53.60
30.86
26.89
96.14
48.28
60.68
61.11
80.22
48.77
Cash & Bank
5.82
3.96
4.38
4.65
5.00
14.65
11.21
14.60
7.40
2.87
Other Current Assets
12.48
4.08
7.58
10.36
27.79
54.33
56.85
26.73
93.64
96.02
Short Term Loans & Adv.
12.14
10.54
20.30
19.11
17.59
7.41
5.74
3.99
87.55
85.29
Net Current Assets
29.48
22.79
59.81
57.52
20.53
23.99
37.97
29.53
114.28
92.63
Total Assets
484.23
493.45
499.37
515.87
669.05
693.17
680.52
611.44
554.99
490.38

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
-17.26
44.45
-15.93
69.07
-51.50
40.59
47.64
27.75
16.13
-6.71
PBT
-52.26
-84.47
-38.90
-56.92
-39.76
10.91
39.68
27.34
20.60
4.68
Adjustment
48.94
70.96
42.25
28.79
26.25
25.63
25.42
17.20
13.87
12.34
Changes in Working Capital
-11.70
60.29
-19.28
97.20
-37.99
4.05
-17.46
-16.79
-18.34
-23.74
Cash after chg. in Working capital
-15.01
46.78
-15.93
69.07
-51.50
40.59
47.64
27.75
16.13
-6.71
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.24
-2.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
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
6.59
-4.66
19.05
6.71
21.16
-32.41
-60.62
-65.14
-42.45
-47.69
Net Fixed Assets
-1.36
-4.89
5.48
-3.01
-5.78
-24.72
-13.13
-86.72
-33.01
-55.77
Net Investments
-6.35
0.34
-3.46
-0.21
33.85
-0.80
-13.74
4.07
-1.87
-25.02
Others
14.30
-0.11
17.03
9.93
-6.91
-6.89
-33.75
17.51
-7.57
33.10
Cash from Financing Activity
12.53
-40.22
-3.38
-76.13
20.69
-4.74
9.59
44.58
30.85
50.76
Net Cash Inflow / Outflow
1.86
-0.42
-0.26
-0.35
-9.66
3.44
-3.39
7.20
4.53
-3.65
Opening Cash & Equivalents
3.96
4.38
4.65
5.00
14.65
11.21
14.60
7.40
2.87
6.52
Closing Cash & Equivalent
5.82
3.96
4.38
4.65
5.00
14.65
11.21
14.60
7.40
2.87

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
31.78
45.33
94.24
127.88
224.73
223.38
214.27
197.44
182.71
167.67
ROA
-10.71%
-14.49%
-7.69%
-9.63%
-5.87%
1.55%
6.11%
4.84%
4.15%
1.53%
ROE
-75.14%
-72.87%
-27.63%
-26.30%
-14.54%
3.99%
15.72%
12.16%
10.15%
3.61%
ROCE
-5.00%
-15.39%
-3.44%
-5.34%
-0.80%
8.98%
15.99%
12.70%
10.46%
5.25%
Fixed Asset Turnover
0.92
0.95
0.88
1.33
1.75
2.23
2.14
2.04
1.63
1.45
Receivable days
45.69
39.55
30.57
41.27
37.02
23.56
28.07
36.99
49.59
42.04
Inventory Days
154.94
150.86
165.93
116.59
96.32
76.77
67.84
40.61
24.77
26.87
Payable days
52.35
78.37
81.15
48.98
47.49
47.91
45.32
48.10
72.45
63.15
Cash Conversion Cycle
148.28
112.04
115.36
108.88
85.84
52.42
50.59
29.50
1.91
5.76
Total Debt/Equity
3.75
3.09
1.59
1.16
0.96
0.90
0.94
0.94
0.81
0.72
Interest Cover
-0.42
-1.30
-0.42
-0.73
-0.13
1.23
2.51
2.78
3.05
2.11

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.