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

Auto Ancillary

Rating :
58/99

BSE: 532661 | NSE: RML

467.95
-0.75 (-0.16%)
16-Nov-2018 | 3:43PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  464.75
  •  472.70
  •  464.75
  •  468.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2285
  •  10.69
  •  1050.00
  •  420.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 540.33
  • 9.33
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 890.07
  • 2.58%
  • 1.91

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.67%
  • 5.02%
  • 31.71%
  • FII
  • DII
  • Others
  • 0.07%
  • 0.00%
  • 1.53%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.14
  • 10.77
  • 12.07

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.85
  • 14.42
  • 11.37

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 60.88
  • 20.03
  • 43.70

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.47
  • 25.59
  • 26.85

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.05
  • 2.60
  • 2.87

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.19
  • 7.62
  • 8.22

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
399.90
0.00
0.00
394.22
0.00
0.00
0.00
322.86
-100.00%
0.00
0.00
0.00
Expenses
363.02
0.00
0.00
366.37
0.00
0.00
0.00
297.26
-100.00%
0.00
0.00
0.00
EBITDA
36.88
0.00
0.00
27.85
0.00
0.00
0.00
25.60
-100.00%
0.00
0.00
0.00
EBIDTM
9.22%
0.00%
7.07%
0.00%
0.00%
7.93%
0.00%
0.00%
Other Income
1.36
0.00
0.00
6.15
0.00
0.00
0.00
0.42
-100.00%
0.00
0.00
0.00
Interest
8.61
0.00
0.00
7.74
0.00
0.00
0.00
6.56
-100.00%
0.00
0.00
0.00
Depreciation
16.50
0.00
0.00
15.31
0.00
0.00
0.00
14.16
-100.00%
0.00
0.00
0.00
PBT
13.13
0.00
0.00
10.95
0.00
0.00
0.00
5.29
-100.00%
0.00
0.00
0.00
Tax
6.32
0.00
0.00
6.87
0.00
0.00
0.00
5.42
-100.00%
0.00
0.00
0.00
PAT
6.82
0.00
0.00
4.08
0.00
0.00
0.00
-0.13
-
0.00
0.00
0.00
PATM
1.70%
0.00%
1.03%
0.00%
0.00%
-0.04%
0.00%
0.00%
EPS
5.87
0.00
0.00
3.51
0.00
0.00
0.00
-0.12
-
0.00
0.00
0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Net Sales
-
1,397.76
1,195.04
889.92
Net Sales Growth
-
16.96%
34.29%
 
Cost Of Goods Sold
-
736.07
609.65
482.62
Gross Profit
-
661.69
585.39
407.30
GP Margin
-
47.34%
48.98%
45.77%
Total Expenditure
-
1,271.75
1,106.61
811.48
Power & Fuel Cost
-
0.00
0.00
22.37
% Of Sales
-
0%
0%
2.51%
Employee Cost
-
218.44
202.88
108.27
% Of Sales
-
15.63%
16.98%
12.17%
Manufacturing Exp.
-
230.22
195.10
106.92
% Of Sales
-
16.47%
16.33%
12.01%
General & Admin Exp.
-
39.67
39.51
35.74
% Of Sales
-
2.84%
3.31%
4.02%
Selling & Distn. Exp.
-
35.40
42.57
45.03
% Of Sales
-
2.53%
3.56%
5.06%
Miscellaneous Exp.
-
11.95
16.90
10.53
% Of Sales
-
0.85%
1.41%
1.18%
EBITDA
-
126.01
88.43
78.44
EBITDA Margin
-
9.02%
7.40%
8.81%
Other Income
-
8.87
11.48
1.65
Interest
-
33.35
30.19
19.21
Depreciation
-
61.43
57.16
40.91
PBT
-
40.10
12.56
19.97
Tax
-
15.88
8.24
4.60
Tax Rate
-
39.60%
65.61%
26.64%
PAT
-
24.22
4.32
12.67
PAT before Minority Interest
-
24.22
4.32
12.67
Minority Interest
-
0.00
0.00
0.00
PAT Margin
-
1.73%
0.36%
1.42%
PAT Growth
-
460.65%
-65.90%
 
Unadjusted EPS
-
21.78
4.11
11.42

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Shareholder's Funds
229.74
157.20
159.17
Share Capital
11.61
10.51
18.74
Total Reserves
213.13
146.69
140.43
Non-Current Liabilities
179.79
175.07
199.93
Secured Loans
149.31
149.19
134.87
Unsecured Loans
0.00
8.23
4.67
Long Term Provisions
23.61
10.59
52.24
Current Liabilities
541.21
459.15
387.17
Trade Payables
255.36
196.77
158.24
Other Current Liabilities
72.98
56.47
81.82
Short Term Borrowings
186.95
180.30
144.12
Short Term Provisions
25.92
25.61
2.99
Total Liabilities
950.74
791.42
746.27
Net Block
386.50
365.00
360.90
Gross Block
504.79
421.61
586.58
Accumulated Depreciation
118.29
56.61
225.68
Non Current Assets
463.89
434.10
442.89
Capital Work in Progress
16.23
27.55
7.39
Non Current Investment
0.00
0.00
0.00
Long Term Loans & Adv.
47.15
36.11
74.60
Other Non Current Assets
14.01
5.44
0.00
Current Assets
486.85
357.32
303.38
Current Investments
0.00
0.00
0.00
Inventories
152.54
126.37
100.96
Sundry Debtors
245.53
188.09
161.79
Cash & Bank
7.04
5.97
2.82
Other Current Assets
81.74
13.14
17.15
Short Term Loans & Adv.
64.92
23.75
20.66
Net Current Assets
-54.36
-101.83
-83.79
Total Assets
950.74
791.42
746.27

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
65.19
87.58
31.35
PBT
40.10
12.56
17.27
Adjustment
87.03
91.88
64.33
Changes in Working Capital
-48.86
-12.51
-44.48
Cash after chg. in Working capital
78.27
91.93
37.12
Interest Paid
0.00
0.00
0.00
Tax Paid
-13.08
-4.35
-5.77
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
Cash From Investing Activity
-77.87
-76.94
-74.37
Net Fixed Assets
-59.91
141.62
Net Investments
0.00
0.00
Others
-17.96
-218.56
Cash from Financing Activity
14.17
-6.72
42.99
Net Cash Inflow / Outflow
1.49
3.92
-0.03
Opening Cash & Equivalents
5.61
1.69
1.72
Closing Cash & Equivalent
7.10
5.61
1.69

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
193.57
149.57
143.62
ROA
2.78%
0.56%
2.82%
ROE
12.68%
2.80%
13.79%
ROCE
13.28%
8.48%
12.19%
Fixed Asset Turnover
3.13
2.74
2.79
Receivable days
54.66
46.15
36.94
Inventory Days
35.16
29.98
24.10
Payable days
53.70
50.69
38.21
Cash Conversion Cycle
36.12
25.44
22.83
Total Debt/Equity
1.59
2.30
2.07
Interest Cover
2.20
1.42
1.90

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.