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

Auto Ancillary

Rating :
49/99

BSE: 500039 | NSE: BANCOINDIA

176.60
0.10 (0.06%)
16-Nov-2018 | 3:45PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  179.00
  •  179.00
  •  175.30
  •  176.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  18786
  •  33.18
  •  277.00
  •  164.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,265.16
  • 10.17
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,098.85
  • 5.65%
  • 1.42

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.88%
  • 2.00%
  • 16.81%
  • FII
  • DII
  • Others
  • 0.04%
  • 3.87%
  • 9.40%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.94
  • 3.53
  • 4.68

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.95
  • 2.53
  • 5.00

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.19
  • 5.39
  • 9.11

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.15
  • 11.88
  • 14.38

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.39
  • 1.59
  • 1.82

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.87
  • 6.78
  • 7.72

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
434.60
391.39
11.04%
453.06
381.40
18.79%
305.04
265.91
14.72%
319.70
262.70
21.70%
Expenses
368.86
332.17
11.05%
392.10
337.16
16.29%
249.85
244.04
2.38%
291.60
246.80
18.15%
EBITDA
65.74
59.22
11.01%
60.96
44.24
37.79%
55.19
21.87
152.35%
28.10
15.90
76.73%
EBIDTM
15.13%
15.13%
13.46%
11.60%
18.09%
8.22%
8.79%
6.05%
Other Income
2.85
3.23
-11.76%
3.31
5.20
-36.35%
3.25
2.47
31.58%
4.64
15.30
-69.67%
Interest
0.92
0.50
84.00%
0.64
0.43
48.84%
0.52
0.48
8.33%
0.48
0.46
4.35%
Depreciation
9.02
8.21
9.87%
8.30
8.17
1.59%
8.19
8.11
0.99%
8.23
8.31
-0.96%
PBT
58.65
53.74
9.14%
55.33
40.84
35.48%
49.73
15.75
215.75%
24.03
22.43
7.13%
Tax
21.94
16.13
36.02%
24.13
18.12
33.17%
22.75
4.61
393.49%
-5.44
4.94
-
PAT
36.71
37.61
-2.39%
31.20
22.72
37.32%
26.98
11.14
142.19%
29.47
17.49
68.50%
PATM
8.45%
9.61%
6.89%
5.96%
8.84%
4.19%
9.22%
6.66%
EPS
5.13
5.26
-2.47%
4.36
3.18
37.11%
3.77
1.56
141.67%
4.12
2.45
68.16%

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
Net Sales
1,512.40
1,381.49
1,239.36
1,204.29
1,128.76
1,161.77
1,024.14
1,018.86
872.19
461.18
Net Sales Growth
16.21%
11.47%
2.91%
6.69%
-2.84%
13.44%
0.52%
16.82%
89.12%
 
Cost Of Goods Sold
874.59
759.85
688.40
607.47
593.63
583.46
536.47
553.79
460.04
235.25
Gross Profit
637.81
621.65
550.96
596.83
535.13
578.31
487.67
465.08
412.15
225.92
GP Margin
42.17%
45.00%
44.46%
49.56%
47.41%
49.78%
47.62%
45.65%
47.25%
48.99%
Total Expenditure
1,302.41
1,194.75
1,095.73
1,057.96
1,026.62
996.97
908.17
897.26
761.27
355.33
Power & Fuel Cost
-
23.49
21.77
23.21
23.76
21.51
18.98
13.33
10.79
5.55
% Of Sales
-
1.70%
1.76%
1.93%
2.10%
1.85%
1.85%
1.31%
1.24%
1.20%
Employee Cost
-
171.73
161.96
156.17
162.00
157.53
137.75
124.41
110.61
33.37
% Of Sales
-
12.43%
13.07%
12.97%
14.35%
13.56%
13.45%
12.21%
12.68%
7.24%
Manufacturing Exp.
-
117.48
114.76
122.01
113.27
103.89
96.22
95.28
80.56
43.80
% Of Sales
-
8.50%
9.26%
10.13%
10.03%
8.94%
9.40%
9.35%
9.24%
9.50%
General & Admin Exp.
-
28.31
29.06
27.27
26.94
23.89
21.12
19.89
18.59
6.84
% Of Sales
-
2.05%
2.34%
2.26%
2.39%
2.06%
2.06%
1.95%
2.13%
1.48%
Selling & Distn. Exp.
-
75.83
66.08
111.33
97.09
98.29
85.50
83.85
76.55
28.56
% Of Sales
-
5.49%
5.33%
9.24%
8.60%
8.46%
8.35%
8.23%
8.78%
6.19%
Miscellaneous Exp.
-
18.07
13.71
10.51
9.92
8.40
12.12
6.72
4.12
1.97
% Of Sales
-
1.31%
1.11%
0.87%
0.88%
0.72%
1.18%
0.66%
0.47%
0.43%
EBITDA
209.99
186.74
143.63
146.33
102.14
164.80
115.97
121.60
110.92
105.85
EBITDA Margin
13.88%
13.52%
11.59%
12.15%
9.05%
14.19%
11.32%
11.93%
12.72%
22.95%
Other Income
14.05
16.32
32.47
11.04
52.91
8.60
8.84
9.99
2.49
6.04
Interest
2.56
1.92
1.96
3.24
8.38
19.34
13.36
8.50
9.12
2.36
Depreciation
33.74
32.80
33.33
34.67
33.83
32.37
28.89
20.96
19.06
10.59
PBT
187.74
168.34
140.81
119.46
112.84
121.70
82.57
102.13
85.23
98.94
Tax
63.38
51.57
43.60
29.57
25.19
31.88
21.26
25.60
19.60
20.34
Tax Rate
33.76%
30.63%
30.96%
24.75%
22.32%
26.20%
25.75%
25.07%
23.00%
20.56%
PAT
124.36
116.77
97.20
89.89
87.65
89.82
61.30
76.53
65.63
78.60
PAT before Minority Interest
124.36
116.77
97.20
89.89
87.65
89.82
61.30
76.53
65.63
78.60
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
8.22%
8.45%
7.84%
7.46%
7.77%
7.73%
5.99%
7.51%
7.52%
17.04%
PAT Growth
39.79%
20.13%
8.13%
2.56%
-2.42%
46.53%
-19.90%
16.61%
-16.50%
 
Unadjusted EPS
17.38
16.33
13.59
12.57
12.26
12.56
8.57
10.70
9.18
10.99

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
Shareholder's Funds
807.71
719.52
687.87
619.75
588.71
472.54
423.41
352.20
309.55
Share Capital
14.30
14.30
14.30
14.30
14.30
14.30
14.30
14.30
14.30
Total Reserves
793.40
705.21
673.57
605.45
574.41
458.24
409.11
337.89
295.24
Non-Current Liabilities
54.06
45.90
18.68
31.66
53.01
74.37
83.67
17.77
110.56
Secured Loans
0.00
0.00
0.00
7.78
28.33
51.81
64.87
0.00
18.78
Unsecured Loans
1.06
0.00
0.00
0.00
0.00
0.00
0.00
0.13
77.60
Long Term Provisions
5.55
4.75
3.89
3.87
2.40
2.25
1.81
0.85
0.00
Current Liabilities
335.74
203.74
249.81
167.57
302.55
307.54
216.62
257.57
105.60
Trade Payables
182.49
95.90
122.20
65.14
91.53
77.44
67.61
79.82
74.67
Other Current Liabilities
119.60
68.69
56.23
73.11
97.94
91.08
62.79
18.59
11.42
Short Term Borrowings
32.55
38.37
36.28
9.56
109.80
123.42
65.17
127.34
0.00
Short Term Provisions
1.09
0.78
35.10
19.76
3.28
15.60
21.06
31.82
19.51
Total Liabilities
1,197.51
969.16
956.36
818.98
944.27
854.45
723.70
627.73
525.74
Net Block
191.45
192.47
221.27
226.62
243.37
232.39
200.86
140.84
112.95
Gross Block
681.59
609.81
640.84
594.76
632.58
561.72
477.96
420.75
377.66
Accumulated Depreciation
490.15
417.33
419.57
368.14
389.20
329.33
277.10
279.90
264.71
Non Current Assets
258.37
246.80
262.56
269.49
397.21
362.45
268.81
194.42
128.40
Capital Work in Progress
12.71
3.56
2.71
10.60
12.46
8.73
3.46
0.00
13.02
Non Current Investment
14.30
14.46
1.13
0.26
70.48
61.65
37.09
0.26
2.43
Long Term Loans & Adv.
39.92
36.30
36.80
32.01
70.90
54.43
27.37
53.32
0.00
Other Non Current Assets
0.00
0.00
0.66
0.00
0.00
5.25
0.04
0.00
0.00
Current Assets
939.13
722.36
693.80
549.49
547.06
492.00
454.89
433.30
397.33
Current Investments
9.82
76.83
0.33
0.37
0.33
0.85
2.09
2.47
0.00
Inventories
439.00
322.01
327.35
255.87
274.68
261.72
215.29
206.14
179.60
Sundry Debtors
256.55
204.81
220.06
175.58
213.52
193.17
177.98
170.87
153.45
Cash & Bank
199.97
85.21
108.08
63.00
26.56
19.85
35.88
29.16
39.69
Other Current Assets
33.78
17.28
22.74
7.23
31.97
16.40
23.64
24.67
24.59
Short Term Loans & Adv.
10.67
16.22
15.24
47.45
21.13
12.03
20.93
15.38
22.16
Net Current Assets
603.39
518.62
443.99
381.92
244.51
184.47
238.27
175.74
291.74
Total Assets
1,197.50
969.16
956.36
818.98
944.27
854.45
723.70
627.72
525.73

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
Cash From Operating Activity
99.04
90.30
68.50
84.84
130.65
97.49
108.65
71.71
49.29
PBT
168.34
140.81
119.46
112.84
121.70
82.57
102.13
85.23
98.94
Adjustment
53.75
-6.79
46.37
-20.79
76.47
40.66
38.22
29.62
8.05
Changes in Working Capital
-61.15
5.35
-63.46
20.38
-33.78
-10.23
-2.38
-24.72
-40.26
Cash after chg. in Working capital
160.95
139.37
102.37
112.44
164.38
112.99
137.98
90.13
66.72
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-61.91
-49.08
-33.88
-27.60
-33.73
-15.50
-29.32
-18.42
-17.43
Other Direct Exp. Paid
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
Cash From Investing Activity
-22.21
-58.68
-16.52
88.06
-42.10
-103.84
-88.30
-87.32
-125.12
Net Fixed Assets
-23.14
-8.96
-12.84
-11.81
-19.11
-46.95
18.40
-31.61
Net Investments
67.14
-89.89
8.51
26.55
-16.66
-49.70
0.11
-1.40
Others
-66.21
40.17
-12.19
73.32
-6.33
-7.19
-106.81
-54.31
Cash from Financing Activity
-67.94
-61.45
-6.25
-136.45
-81.84
-9.68
-13.63
5.08
73.93
Net Cash Inflow / Outflow
8.89
-29.83
45.73
36.45
6.71
-16.03
6.72
-10.53
-1.90
Opening Cash & Equivalents
31.92
61.75
62.34
26.56
19.85
35.88
29.16
39.69
41.59
Closing Cash & Equivalent
40.81
31.92
108.08
63.00
26.56
19.85
35.88
29.16
39.69

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
112.86
100.53
96.09
86.58
82.24
65.99
59.17
49.21
43.25
ROA
10.78%
10.10%
10.13%
9.94%
9.99%
7.77%
11.33%
11.38%
14.95%
ROE
15.30%
13.83%
13.76%
14.52%
16.94%
13.70%
19.75%
19.85%
25.41%
ROCE
21.31%
19.28%
17.80%
17.13%
19.50%
15.27%
21.08%
21.32%
24.97%
Fixed Asset Turnover
2.16
2.08
2.04
1.92
2.02
2.07
2.37
2.27
1.29
Receivable days
60.25
59.58
57.21
60.36
61.42
63.04
59.85
65.17
115.29
Inventory Days
99.38
91.06
84.34
82.30
81.01
81.02
72.30
77.52
134.94
Payable days
41.18
36.14
31.14
27.83
30.17
28.42
30.06
37.39
76.21
Cash Conversion Cycle
118.45
114.49
110.41
114.83
112.27
115.64
102.08
105.30
174.02
Total Debt/Equity
0.04
0.05
0.05
0.06
0.29
0.45
0.35
0.36
0.31
Interest Cover
88.50
73.01
37.89
14.47
7.29
7.18
13.02
10.34
43.01

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.