Nifty
Sensex
:
:
10656.20
35474.51
-107.20 (-1.00%)
-300.37 (-0.84%)

Auto Ancillary

Rating :
53/99

BSE: 505744 | NSE: FMGOETZE

423.80
-2.85 (-0.67%)
20-Nov-2018 | 3:51PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  426.90
  •  426.90
  •  423.80
  •  426.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  714
  •  3.03
  •  591.90
  •  392.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,365.76
  • 28.11
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,375.26
  • N/A
  • 3.40

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.98%
  • 1.24%
  • 9.71%
  • FII
  • DII
  • Others
  • 0.01%
  • 13.40%
  • 0.66%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -0.67

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 6.56

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 23.53

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 44.53
  • 50.06
  • 41.33

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.78
  • 4.28
  • 4.51

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.39
  • 14.04
  • 13.56

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
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Dec 08
Net Sales
-
1,325.34
1,279.09
1,330.89
1,579.87
1,158.00
1,199.13
1,166.91
932.85
785.36
698.31
Net Sales Growth
-
3.62%
-3.89%
-15.76%
36.43%
-3.43%
2.76%
25.09%
18.78%
12.47%
 
Cost Of Goods Sold
-
390.92
394.41
452.96
537.76
372.54
417.06
399.64
318.34
235.67
212.67
Gross Profit
-
934.42
884.68
877.92
1,042.11
785.46
782.07
767.28
614.52
549.69
485.64
GP Margin
-
70.50%
69.16%
65.96%
65.96%
67.83%
65.22%
65.75%
65.88%
69.99%
69.55%
Total Expenditure
-
1,097.77
1,064.52
1,155.22
1,392.58
1,015.12
1,096.09
1,024.77
824.90
651.86
627.54
Power & Fuel Cost
-
92.02
85.56
85.60
101.18
76.11
75.11
68.11
58.56
48.65
43.06
% Of Sales
-
6.94%
6.69%
6.43%
6.40%
6.57%
6.26%
5.84%
6.28%
6.19%
6.17%
Employee Cost
-
292.88
279.67
290.08
325.42
240.74
239.25
216.64
174.49
150.60
154.63
% Of Sales
-
22.10%
21.86%
21.80%
20.60%
20.79%
19.95%
18.57%
18.71%
19.18%
22.14%
Manufacturing Exp.
-
199.21
200.47
180.23
232.35
179.75
212.85
195.15
146.21
117.56
106.40
% Of Sales
-
15.03%
15.67%
13.54%
14.71%
15.52%
17.75%
16.72%
15.67%
14.97%
15.24%
General & Admin Exp.
-
67.48
39.83
41.78
66.68
50.15
44.03
33.22
35.20
26.62
31.28
% Of Sales
-
5.09%
3.11%
3.14%
4.22%
4.33%
3.67%
2.85%
3.77%
3.39%
4.48%
Selling & Distn. Exp.
-
38.49
40.47
87.32
96.06
78.18
81.59
81.31
66.08
59.88
51.07
% Of Sales
-
2.90%
3.16%
6.56%
6.08%
6.75%
6.80%
6.97%
7.08%
7.62%
7.31%
Miscellaneous Exp.
-
16.77
24.10
17.26
33.13
17.65
26.20
30.70
26.02
12.87
51.07
% Of Sales
-
1.27%
1.88%
1.30%
2.10%
1.52%
2.18%
2.63%
2.79%
1.64%
4.07%
EBITDA
-
227.57
214.57
175.67
187.29
142.88
103.04
142.14
107.95
133.50
70.77
EBITDA Margin
-
17.17%
16.78%
13.20%
11.85%
12.34%
8.59%
12.18%
11.57%
17.00%
10.13%
Other Income
-
11.56
12.00
20.34
18.77
7.02
9.41
7.98
26.23
20.00
22.24
Interest
-
7.45
17.19
26.39
33.41
24.69
26.90
23.04
12.40
23.24
33.68
Depreciation
-
77.02
79.32
78.44
93.41
69.05
64.95
56.89
51.97
53.89
50.49
PBT
-
154.66
130.05
91.17
79.25
56.16
20.60
70.19
69.81
76.38
8.85
Tax
-
58.47
46.31
36.20
28.48
19.96
12.40
22.16
20.71
11.55
6.23
Tax Rate
-
37.81%
35.61%
39.71%
35.94%
35.54%
86.47%
31.57%
29.67%
15.12%
70.40%
PAT
-
88.32
77.28
47.59
39.51
27.16
-6.72
39.19
40.55
58.76
-1.28
PAT before Minority Interest
-
96.19
83.74
54.97
50.76
36.20
1.94
48.04
49.11
64.83
2.62
Minority Interest
-
-7.87
-6.46
-7.38
-11.25
-9.04
-8.66
-8.85
-8.56
-6.07
-3.90
PAT Margin
-
6.66%
6.04%
3.58%
2.50%
2.35%
-0.56%
3.36%
4.35%
7.48%
-0.18%
PAT Growth
-
14.29%
62.39%
20.45%
45.47%
-
-
-3.35%
-30.99%
-
 
Unadjusted EPS
-
17.29
15.05
8.56
7.10
6.51
0.35
7.05
7.13
9.74
-0.72

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Dec 08
Shareholder's Funds
703.87
613.14
510.16
470.88
437.41
411.29
426.52
391.94
357.19
305.28
Share Capital
55.63
55.63
55.63
55.63
55.63
55.63
55.63
55.63
55.63
55.63
Total Reserves
648.24
557.51
454.53
415.25
381.78
355.66
370.89
336.30
301.56
249.65
Non-Current Liabilities
67.87
94.68
127.50
103.12
97.09
73.80
64.61
80.48
99.59
186.09
Secured Loans
0.00
23.33
37.22
7.22
15.56
0.00
4.00
48.22
81.79
182.87
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
15.26
11.67
0.71
Long Term Provisions
51.04
61.46
75.75
86.52
62.16
56.58
43.00
0.00
0.00
0.00
Current Liabilities
258.31
318.24
402.53
424.23
359.49
368.60
354.68
276.26
229.78
206.41
Trade Payables
170.85
187.41
227.22
208.52
168.89
166.61
213.41
158.40
140.05
110.68
Other Current Liabilities
33.36
50.39
33.18
25.35
26.12
20.32
22.92
13.78
14.30
46.84
Short Term Borrowings
24.53
46.11
134.00
181.43
158.39
170.21
109.80
0.00
0.00
0.00
Short Term Provisions
29.57
34.33
8.14
8.92
6.09
11.46
8.56
104.08
75.43
48.89
Total Liabilities
1,089.05
1,080.05
1,114.72
1,065.38
949.89
900.55
888.92
782.94
712.25
717.40
Net Block
553.96
533.57
540.03
486.18
496.05
473.93
441.91
370.64
383.66
423.27
Gross Block
1,356.74
1,268.61
1,214.25
1,095.99
1,028.33
948.12
860.89
736.67
711.87
705.18
Accumulated Depreciation
802.78
735.04
674.22
609.81
532.29
474.19
418.98
366.03
328.21
281.92
Non Current Assets
629.53
624.03
602.65
603.30
575.39
558.71
494.03
416.87
411.92
447.95
Capital Work in Progress
34.89
47.87
32.05
57.28
33.30
37.93
36.75
35.86
17.34
13.80
Non Current Investment
0.03
0.03
0.00
0.00
0.00
0.00
0.01
10.37
10.92
10.89
Long Term Loans & Adv.
34.60
37.64
30.46
59.60
45.82
46.71
14.74
0.00
0.00
0.00
Other Non Current Assets
6.04
4.92
0.11
0.23
0.23
0.15
0.62
0.00
0.00
0.00
Current Assets
459.52
456.02
512.08
462.08
374.50
341.85
394.89
363.67
295.53
262.25
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
10.71
0.00
0.00
0.00
Inventories
190.78
191.46
206.24
205.45
155.66
140.44
146.15
110.47
98.48
107.54
Sundry Debtors
219.15
192.12
191.74
182.18
153.83
157.27
158.33
126.31
106.81
97.13
Cash & Bank
15.02
28.80
62.84
25.76
13.88
9.94
11.32
8.18
2.84
1.99
Other Current Assets
34.57
10.35
11.14
10.07
51.14
34.20
68.39
118.70
87.40
55.60
Short Term Loans & Adv.
23.57
33.30
40.12
38.63
40.44
24.77
57.24
112.67
71.34
50.80
Net Current Assets
201.21
137.78
109.54
37.85
15.01
-26.76
40.21
87.41
65.75
55.84
Total Assets
1,089.05
1,080.05
1,114.73
1,065.38
949.89
900.56
888.92
782.94
712.25
717.40

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Dec 08
Cash From Operating Activity
127.64
159.31
191.76
127.87
114.88
79.29
101.47
99.45
146.16
99.51
PBT
154.66
130.05
91.17
79.25
56.16
14.34
70.55
69.26
72.14
8.42
Adjustment
77.40
91.33
88.86
123.32
93.98
103.61
85.26
70.59
84.31
79.64
Changes in Working Capital
-49.10
-25.08
36.32
-17.98
-18.02
-20.51
-28.91
-19.75
5.42
15.41
Cash after chg. in Working capital
182.96
196.30
216.35
184.59
132.12
97.45
126.90
120.09
161.87
103.47
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-55.31
-36.99
-24.58
-56.71
-17.23
-18.16
-25.75
-20.65
-15.72
-3.96
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
-72.12
-86.32
-114.52
-96.67
-89.00
-99.80
-133.06
-49.89
-35.61
-69.53
Net Fixed Assets
-72.34
-46.53
-90.61
-91.74
-67.09
-87.07
-120.65
-41.04
-28.80
-53.36
Net Investments
0.00
-0.03
0.00
0.00
0.00
15.82
0.00
0.00
0.00
0.02
Others
0.22
-39.76
-23.91
-4.93
-21.91
-28.55
-12.41
-8.85
-6.81
-16.19
Cash from Financing Activity
-58.84
-100.25
-45.54
-23.36
-24.98
21.36
27.33
-44.21
-109.41
-30.27
Net Cash Inflow / Outflow
-3.31
-27.26
31.70
7.85
0.91
0.86
-4.26
5.34
1.13
-0.28
Opening Cash & Equivalents
10.43
37.69
12.85
5.00
4.09
3.23
7.49
2.30
1.17
1.45
Closing Cash & Equivalent
7.11
10.43
44.54
12.85
5.00
4.09
3.23
7.64
2.30
1.17

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Dec 08
Book Value (Rs.)
126.52
110.21
91.70
84.64
78.63
73.93
76.67
70.02
63.34
53.58
ROA
8.87%
7.63%
5.04%
5.04%
3.91%
0.22%
5.75%
6.57%
9.07%
0.37%
ROE
14.61%
14.91%
11.21%
11.18%
8.53%
0.46%
11.77%
13.24%
19.93%
1.12%
ROCE
22.75%
21.22%
17.32%
17.57%
13.46%
7.30%
18.70%
18.29%
21.48%
8.83%
Fixed Asset Turnover
1.04
1.14
1.27
1.62
1.29
1.46
1.58
1.39
1.19
1.17
Receivable days
55.20
49.46
46.47
35.70
44.65
43.71
41.09
42.19
44.31
44.31
Inventory Days
51.30
51.24
51.17
38.36
42.50
39.69
37.04
37.81
44.76
56.68
Payable days
60.70
70.39
67.60
48.99
59.18
62.88
64.30
64.41
68.01
80.87
Cash Conversion Cycle
45.80
30.31
30.04
25.06
27.97
20.51
13.83
15.59
21.05
20.12
Total Debt/Equity
0.03
0.14
0.36
0.41
0.41
0.42
0.28
0.16
0.27
0.62
Interest Cover
21.75
8.56
4.45
3.37
3.27
1.53
4.05
6.63
4.29
1.26

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.