Nifty
Sensex
:
:
10576.30
35141.99
-6.20 (-0.06%)
-2.50 (-0.01%)

Auto Ancillary

Rating :
67/99

BSE: 532240 | NSE: INDNIPPON

461.05
-11.65 (-2.46%)
14-Nov-2018 | 3:51PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  471.30
  •  471.35
  •  460.00
  •  472.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1630
  •  7.52
  •  600.00
  •  405.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,042.73
  • 20.06
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,028.38
  • 1.41%
  • 2.92

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.39%
  • 4.13%
  • 25.27%
  • FII
  • DII
  • Others
  • 0.33%
  • 0.68%
  • 3.20%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.46
  • 11.49
  • 10.44

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.49
  • 21.35
  • 12.63

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.61
  • 20.57
  • 17.87

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.41
  • 19.85
  • 21.65

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.81
  • 2.28
  • 2.71

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.15
  • 12.14
  • 13.86

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
Mar 09
Net Sales
-
452.39
351.08
335.87
327.73
262.67
269.00
260.73
229.42
169.08
127.92
Net Sales Growth
-
28.86%
4.53%
2.48%
24.77%
-2.35%
3.17%
13.65%
35.69%
32.18%
 
Cost Of Goods Sold
-
297.13
234.42
233.20
227.14
184.37
184.03
177.41
153.43
113.30
88.14
Gross Profit
-
155.26
116.66
102.67
100.59
78.30
84.98
83.32
75.99
55.78
39.78
GP Margin
-
34.32%
33.23%
30.57%
30.69%
29.81%
31.59%
31.96%
33.12%
32.99%
31.10%
Total Expenditure
-
388.08
313.63
300.66
294.40
238.35
235.49
224.54
197.97
147.60
119.37
Power & Fuel Cost
-
5.88
5.49
5.59
5.32
4.82
5.55
3.82
3.67
2.85
2.22
% Of Sales
-
1.30%
1.56%
1.66%
1.62%
1.84%
2.06%
1.47%
1.60%
1.69%
1.74%
Employee Cost
-
51.63
43.40
39.23
34.58
29.51
26.74
25.95
22.24
16.72
13.66
% Of Sales
-
11.41%
12.36%
11.68%
10.55%
11.23%
9.94%
9.95%
9.69%
9.89%
10.68%
Manufacturing Exp.
-
14.87
11.35
9.60
11.43
8.69
9.45
8.30
7.33
5.45
4.60
% Of Sales
-
3.29%
3.23%
2.86%
3.49%
3.31%
3.51%
3.18%
3.20%
3.22%
3.60%
General & Admin Exp.
-
14.93
16.01
10.48
8.90
7.17
6.35
6.51
5.50
5.08
4.99
% Of Sales
-
3.30%
4.56%
3.12%
2.72%
2.73%
2.36%
2.50%
2.40%
3.00%
3.90%
Selling & Distn. Exp.
-
2.69
2.27
1.69
5.87
3.39
2.96
2.21
5.34
2.61
2.48
% Of Sales
-
0.59%
0.65%
0.50%
1.79%
1.29%
1.10%
0.85%
2.33%
1.54%
1.94%
Miscellaneous Exp.
-
0.95
0.70
0.88
1.15
0.41
0.41
0.35
0.47
1.59
2.48
% Of Sales
-
0.21%
0.20%
0.26%
0.35%
0.16%
0.15%
0.13%
0.20%
0.94%
2.56%
EBITDA
-
64.31
37.45
35.21
33.33
24.32
33.51
36.19
31.45
21.48
8.55
EBITDA Margin
-
14.22%
10.67%
10.48%
10.17%
9.26%
12.46%
13.88%
13.71%
12.70%
6.68%
Other Income
-
12.68
13.67
10.33
6.82
8.54
8.22
7.73
5.72
6.26
9.83
Interest
-
0.07
0.06
0.13
0.16
0.12
0.18
0.21
0.19
0.18
0.17
Depreciation
-
5.97
4.17
4.18
7.99
5.86
6.37
5.52
4.39
3.81
3.08
PBT
-
70.93
46.90
41.23
32.01
26.86
35.19
38.19
32.61
23.74
15.13
Tax
-
20.74
14.68
10.75
9.21
6.42
6.78
8.50
7.93
5.85
3.29
Tax Rate
-
29.24%
31.30%
26.07%
28.77%
23.90%
19.27%
21.51%
24.32%
24.64%
21.74%
PAT
-
50.19
32.21
30.48
22.79
20.45
28.40
31.02
24.68
17.89
11.84
PAT before Minority Interest
-
50.19
32.21
30.48
22.79
20.45
28.40
31.02
24.68
17.89
11.84
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
11.09%
9.17%
9.07%
6.95%
7.79%
10.56%
11.90%
10.76%
10.58%
9.26%
PAT Growth
-
55.82%
5.68%
33.74%
11.44%
-27.99%
-8.45%
25.69%
37.95%
51.10%
 
Unadjusted EPS
-
22.01
13.07
25.57
20.40
18.77
25.11
27.42
21.82
22.14
14.65

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
342.40
275.42
256.56
222.81
212.98
204.27
186.38
167.22
153.43
141.45
Share Capital
11.31
11.31
11.31
11.31
11.31
11.31
11.31
8.08
8.08
8.08
Total Reserves
331.08
264.11
245.25
211.50
201.67
192.96
175.07
159.14
145.35
133.37
Non-Current Liabilities
0.15
-5.03
-7.35
-2.16
27.96
21.14
17.65
18.35
-2.03
-1.88
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.58
0.58
Long Term Provisions
2.61
1.40
2.01
1.71
30.87
23.73
20.07
20.99
0.00
0.00
Current Liabilities
142.78
109.33
67.75
85.76
50.06
39.67
41.59
38.09
46.89
37.89
Trade Payables
76.39
62.46
38.59
29.88
31.64
29.93
31.93
31.35
17.15
11.10
Other Current Liabilities
17.94
17.71
24.05
14.92
10.59
1.32
1.04
0.99
9.73
9.15
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
48.45
29.15
5.11
40.97
7.84
8.42
8.61
5.75
20.01
17.63
Total Liabilities
485.33
379.72
316.97
306.41
291.00
265.08
245.62
223.66
198.29
177.46
Net Block
63.82
57.01
49.79
46.88
44.80
42.35
36.33
33.32
31.42
22.46
Gross Block
78.01
65.36
53.97
112.81
105.75
100.94
88.96
81.32
75.61
63.11
Accumulated Depreciation
14.20
8.34
4.18
65.93
60.95
58.59
52.63
48.00
44.19
40.65
Non Current Assets
190.42
136.10
129.26
115.50
143.41
146.43
121.55
110.45
62.38
28.92
Capital Work in Progress
6.94
3.22
2.06
0.61
0.54
3.01
6.52
0.27
0.00
0.01
Non Current Investment
116.70
73.84
75.49
67.40
66.99
75.52
57.29
55.50
30.97
6.45
Long Term Loans & Adv.
2.57
1.67
1.45
0.55
31.01
24.03
19.95
21.37
0.00
0.00
Other Non Current Assets
0.39
0.37
0.47
0.07
0.07
1.51
1.46
0.00
0.00
0.00
Current Assets
294.91
243.62
187.71
190.91
147.61
118.66
124.07
113.22
135.91
148.54
Current Investments
109.36
115.35
78.19
59.05
36.53
17.77
18.93
17.40
56.20
54.19
Inventories
31.27
22.42
24.92
18.05
16.99
15.14
17.86
17.18
10.61
8.21
Sundry Debtors
93.35
66.39
60.69
63.34
59.12
49.96
46.08
38.27
27.82
23.65
Cash & Bank
14.36
10.08
17.61
10.98
17.98
29.67
32.86
32.92
21.82
33.57
Other Current Assets
46.58
2.00
2.37
1.91
16.99
6.12
8.34
7.45
19.46
28.91
Short Term Loans & Adv.
44.59
27.38
3.93
37.58
15.09
3.84
6.64
5.44
19.43
25.96
Net Current Assets
152.12
134.29
119.96
105.15
97.54
78.98
82.49
75.12
89.02
110.66
Total Assets
485.33
379.72
316.97
306.41
291.02
265.09
245.62
223.67
198.29
177.46

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
26.66
41.73
33.02
29.72
18.00
24.76
18.47
10.57
29.59
1.62
PBT
70.93
46.90
41.23
32.01
26.86
35.19
39.52
32.61
23.74
15.13
Adjustment
-5.72
-6.39
-5.44
1.51
-1.66
-1.63
-1.01
-0.91
2.01
-1.43
Changes in Working Capital
-20.20
12.54
5.82
4.63
-0.29
-1.53
-12.18
-13.46
9.82
-8.65
Cash after chg. in Working capital
45.02
53.05
41.61
38.15
24.91
32.03
26.32
18.24
35.57
5.05
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-18.36
-11.31
-8.59
-8.43
-6.91
-7.27
-7.86
-7.67
-6.09
-3.42
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
-16.99
-36.49
-13.76
-17.35
-18.08
-16.16
-12.38
10.02
-35.19
28.62
Net Fixed Assets
-16.53
-12.69
57.58
-7.65
-2.70
-8.20
-13.42
-5.80
-11.89
-1.54
Net Investments
-26.70
-38.14
-34.30
-22.65
-9.44
-16.24
-4.87
11.42
-27.27
26.90
Others
26.24
14.34
-37.04
12.95
-5.94
8.28
5.91
4.40
3.97
3.26
Cash from Financing Activity
-8.24
-6.66
-17.23
-11.40
-11.91
-11.83
-6.20
-9.53
-6.15
-3.80
Net Cash Inflow / Outflow
1.43
-1.41
2.03
0.97
-11.99
-3.23
-0.10
11.07
-11.76
26.43
Opening Cash & Equivalents
2.85
4.26
2.23
1.25
13.25
32.59
32.69
21.63
33.38
6.95
Closing Cash & Equivalent
4.28
2.85
4.26
2.23
1.25
29.36
32.59
32.69
21.63
33.38

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.)
151.36
121.75
113.42
96.75
92.40
88.55
80.64
72.17
66.08
60.78
ROA
11.60%
9.25%
9.78%
7.63%
7.35%
11.12%
13.22%
11.70%
9.52%
6.98%
ROE
16.25%
12.11%
12.82%
10.65%
9.99%
14.84%
17.94%
15.78%
12.47%
8.83%
ROCE
22.99%
17.65%
17.40%
15.03%
13.19%
18.48%
22.99%
20.93%
16.61%
11.32%
Fixed Asset Turnover
6.57
6.69
4.58
3.35
2.83
3.17
3.38
3.23
2.65
2.31
Receivable days
61.89
58.13
59.24
61.05
68.13
58.29
53.42
47.55
51.02
58.17
Inventory Days
20.80
21.66
20.52
17.47
20.06
20.03
22.20
20.00
18.66
17.70
Payable days
66.28
60.94
42.16
38.00
47.41
47.81
51.40
44.83
35.26
33.97
Cash Conversion Cycle
16.41
18.85
37.60
40.52
40.78
30.51
24.23
22.73
34.42
41.90
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
983.46
776.15
309.12
206.30
216.94
193.91
185.74
175.64
132.55
91.95

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.