Nifty
Sensex
:
:
10763.40
35774.88
81.20 (0.76%)
317.72 (0.90%)

Auto Ancillary

Rating :
48/99

BSE: 532768 | NSE: FIEMIND

605.60
4.90 (0.82%)
19-Nov-2018 | 3:46PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  612.40
  •  612.40
  •  602.00
  •  600.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  10269
  •  62.19
  •  1065.00
  •  476.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 790.12
  • 14.30
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 946.97
  • 1.50%
  • 1.71

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.59%
  • 1.16%
  • 9.98%
  • FII
  • DII
  • Others
  • 0.04%
  • 7.53%
  • 17.70%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.90
  • 11.50
  • 7.86

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.82
  • 9.72
  • 2.07

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 27.55
  • 7.04
  • -2.78

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.51
  • 19.58
  • 23.06

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.61
  • 3.28
  • 3.19

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.96
  • 9.33
  • 9.98

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

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
-
1,239.72
1,014.63
988.16
825.47
720.47
606.42
535.13
427.39
295.86
Net Sales Growth
-
22.18%
2.68%
19.71%
14.57%
18.81%
13.32%
25.21%
44.46%
 
Cost Of Goods Sold
-
737.69
587.51
572.91
497.88
439.21
369.10
318.45
261.25
182.83
Gross Profit
-
502.04
427.12
415.25
327.59
281.26
237.32
216.68
166.15
113.03
GP Margin
-
40.50%
42.10%
42.02%
39.69%
39.04%
39.13%
40.49%
38.88%
38.20%
Total Expenditure
-
1,098.99
897.05
860.86
722.72
632.08
536.79
467.46
389.99
268.79
Power & Fuel Cost
-
47.33
41.56
37.88
33.33
31.61
26.60
22.54
18.43
13.95
% Of Sales
-
3.82%
4.10%
3.83%
4.04%
4.39%
4.39%
4.21%
4.31%
4.72%
Employee Cost
-
177.09
145.89
127.35
98.86
84.34
70.96
61.85
46.70
31.73
% Of Sales
-
14.28%
14.38%
12.89%
11.98%
11.71%
11.70%
11.56%
10.93%
10.72%
Manufacturing Exp.
-
80.20
70.87
66.64
50.34
43.12
38.49
35.11
27.36
19.35
% Of Sales
-
6.47%
6.98%
6.74%
6.10%
5.98%
6.35%
6.56%
6.40%
6.54%
General & Admin Exp.
-
29.78
27.67
27.46
22.94
17.76
13.93
12.92
9.51
9.83
% Of Sales
-
2.40%
2.73%
2.78%
2.78%
2.47%
2.30%
2.41%
2.23%
3.32%
Selling & Distn. Exp.
-
24.82
21.61
26.76
18.02
15.59
13.62
10.27
5.26
4.69
% Of Sales
-
2.00%
2.13%
2.71%
2.18%
2.16%
2.25%
1.92%
1.23%
1.59%
Miscellaneous Exp.
-
2.10
1.93
1.86
1.36
0.46
4.08
6.32
21.49
6.40
% Of Sales
-
0.17%
0.19%
0.19%
0.16%
0.06%
0.67%
1.18%
5.03%
2.16%
EBITDA
-
140.73
117.58
127.30
102.75
88.39
69.63
67.67
37.40
27.07
EBITDA Margin
-
11.35%
11.59%
12.88%
12.45%
12.27%
11.48%
12.65%
8.75%
9.15%
Other Income
-
4.54
4.81
0.97
0.90
0.67
1.03
0.31
0.46
1.01
Interest
-
22.72
23.25
15.78
12.05
14.45
12.97
20.78
9.52
3.33
Depreciation
-
44.33
39.23
33.12
30.72
21.79
18.35
16.88
12.98
9.25
PBT
-
78.23
59.92
79.37
60.88
52.82
39.36
30.31
15.36
15.50
Tax
-
29.03
12.60
22.04
18.40
15.54
11.63
9.18
4.30
4.94
Tax Rate
-
35.56%
27.55%
27.77%
30.22%
29.42%
29.55%
30.29%
27.99%
31.87%
PAT
-
52.60
33.13
57.33
42.48
37.28
27.72
21.14
11.06
10.57
PAT before Minority Interest
-
52.60
33.13
57.33
42.48
37.28
27.72
21.14
11.06
10.57
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
4.24%
3.27%
5.80%
5.15%
5.17%
4.57%
3.95%
2.59%
3.57%
PAT Growth
-
58.77%
-42.21%
34.96%
13.95%
34.49%
31.13%
91.14%
4.64%
 
Unadjusted EPS
-
39.40
26.30
47.93
35.51
31.16
23.17
17.67
9.25
8.83

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
449.34
410.12
273.14
227.28
196.85
168.07
143.80
125.39
109.80
Share Capital
13.16
13.16
11.96
11.96
11.96
11.96
11.96
11.96
11.96
Total Reserves
436.18
396.96
261.18
215.32
184.89
156.11
131.83
113.43
97.83
Non-Current Liabilities
136.07
157.21
129.21
81.09
86.61
102.92
117.49
96.86
66.11
Secured Loans
86.50
119.47
90.85
51.47
57.41
76.18
94.99
80.70
54.24
Unsecured Loans
0.00
0.00
0.00
0.00
0.55
0.00
0.00
0.00
0.00
Long Term Provisions
3.85
2.67
8.48
2.01
1.14
0.79
0.62
0.49
0.00
Current Liabilities
349.97
302.17
256.41
192.95
171.62
162.26
157.15
134.99
76.63
Trade Payables
219.54
150.43
150.77
88.22
77.84
75.08
64.70
57.77
46.95
Other Current Liabilities
89.76
83.76
79.03
58.16
54.68
49.45
42.98
34.90
21.76
Short Term Borrowings
37.07
64.15
18.30
34.34
29.25
30.35
44.17
38.11
0.00
Short Term Provisions
3.61
3.83
8.31
12.23
9.85
7.37
5.31
4.21
7.92
Total Liabilities
935.38
869.50
658.76
501.32
455.08
433.25
418.44
357.24
252.54
Net Block
553.79
479.22
415.94
334.46
313.04
292.66
281.52
230.64
153.53
Gross Block
803.97
694.71
593.79
480.00
425.12
384.47
357.69
290.17
200.14
Accumulated Depreciation
250.18
215.48
177.85
145.54
112.08
91.81
76.17
59.53
46.61
Non Current Assets
585.87
515.32
447.66
346.91
318.66
302.12
290.04
253.23
178.78
Capital Work in Progress
6.92
5.63
11.59
4.63
0.03
1.48
1.37
13.18
24.55
Non Current Investment
0.36
0.29
0.03
0.02
0.02
0.02
0.02
0.02
0.02
Long Term Loans & Adv.
24.71
27.99
11.10
7.36
5.11
7.75
6.83
9.16
0.00
Other Non Current Assets
0.09
2.19
9.00
0.44
0.46
0.21
0.30
0.23
0.00
Current Assets
349.51
354.18
211.10
154.41
136.42
131.14
128.39
104.01
73.75
Current Investments
19.10
86.09
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
140.27
102.42
66.13
51.39
42.36
48.68
46.02
42.09
27.33
Sundry Debtors
144.34
119.45
118.60
86.76
76.76
69.34
66.86
45.34
31.06
Cash & Bank
2.20
23.06
4.52
3.44
2.02
1.60
5.48
4.78
1.70
Other Current Assets
43.62
1.76
2.19
1.38
15.29
11.53
10.03
11.79
13.65
Short Term Loans & Adv.
14.38
21.40
19.66
11.44
13.57
10.02
9.04
10.69
13.65
Net Current Assets
-0.46
52.02
-45.30
-38.54
-35.20
-31.12
-28.76
-30.98
-2.88
Total Assets
935.38
869.50
658.76
501.32
455.08
433.26
418.43
357.24
252.54

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
124.68
45.59
121.91
82.10
76.76
71.14
48.78
18.72
38.83
PBT
81.63
45.66
79.37
60.88
52.82
39.36
30.31
15.36
15.50
Adjustment
59.99
72.87
49.15
43.12
35.98
33.88
43.16
43.76
18.55
Changes in Working Capital
-0.44
-57.90
12.64
-7.73
-0.30
8.05
-13.89
-16.88
10.49
Cash after chg. in Working capital
141.19
60.63
141.16
96.27
88.50
81.28
59.58
42.25
44.55
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-16.51
-15.04
-19.25
-14.16
-11.74
-7.20
-5.97
-3.68
-1.45
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
-44.37
-197.62
-108.14
-58.63
-40.66
-27.74
-54.16
-78.38
-34.70
Net Fixed Assets
-110.55
-95.31
-120.78
-59.15
-39.15
-26.88
-55.70
-78.66
Net Investments
66.71
-86.09
-0.28
-0.25
-0.08
0.00
0.00
0.00
Others
-0.53
-16.22
12.92
0.77
-1.43
-0.86
1.54
0.28
Cash from Financing Activity
-101.53
173.20
-12.73
-22.02
-35.65
-47.26
6.08
62.88
-4.06
Net Cash Inflow / Outflow
-21.22
21.17
1.04
1.45
0.45
-3.87
0.70
3.22
0.07
Opening Cash & Equivalents
22.93
1.82
3.44
2.02
1.60
5.46
4.68
1.51
1.46
Closing Cash & Equivalent
1.77
22.93
4.52
3.44
2.02
1.60
5.46
4.68
1.51

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.)
341.45
311.64
216.78
178.44
153.01
128.86
108.49
93.01
79.89
ROA
5.83%
4.34%
9.88%
8.88%
8.39%
6.51%
5.45%
3.63%
4.18%
ROE
12.24%
9.90%
24.25%
21.43%
22.11%
19.53%
17.54%
10.70%
11.06%
ROCE
16.78%
13.34%
26.07%
23.05%
22.79%
18.02%
19.12%
12.70%
12.57%
Fixed Asset Turnover
1.70
1.76
2.04
2.00
1.96
1.80
1.79
1.89
1.58
Receivable days
37.77
38.40
34.29
32.93
33.56
37.21
35.22
30.12
35.80
Inventory Days
34.75
27.19
19.62
18.88
20.91
25.87
27.66
27.36
31.50
Payable days
59.91
60.66
50.02
41.59
43.84
47.41
47.83
51.04
64.21
Cash Conversion Cycle
12.62
4.93
3.89
10.21
10.64
15.66
15.04
6.44
3.09
Total Debt/Equity
0.35
0.55
0.54
0.55
0.65
0.87
1.25
1.18
0.57
Interest Cover
4.59
2.97
6.03
6.05
4.65
4.04
2.46
2.61
5.65

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.