Nifty
Sensex
:
:
11737.90
39110.21
28.80 (0.25%)
140.41 (0.36%)

Auto Ancillary

Rating :
59/99

BSE: 535602 | NSE: SHARDAMOTR

1307.30
46.80 (3.71%)
22-May-2019 | 3:56PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  1260.65
  •  1310.00
  •  1240.00
  •  1260.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  744
  •  9.73
  •  2340.00
  •  1138.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 766.96
  • 8.96
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 693.25
  • 0.97%
  • 1.85

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.20%
  • 4.71%
  • 20.19%
  • FII
  • DII
  • Others
  • 0.09%
  • 0.12%
  • 1.69%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.02
  • 7.17
  • 7.63

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.20
  • 15.52
  • 8.59

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.15
  • 39.26
  • 31.95

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 15.89
  • 15.49

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 2.95
  • 3.38

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 6.93
  • 7.35

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
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

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 12
Mar 11
Mar 10
Net Sales
-
1,155.45
1,041.89
927.32
751.42
700.21
590.91
Net Sales Growth
-
10.90%
12.35%
23.41%
7.31%
18.50%
 
Cost Of Goods Sold
-
789.55
717.27
648.66
547.77
518.89
432.14
Gross Profit
-
365.89
324.61
278.66
203.65
181.32
158.78
GP Margin
-
31.67%
31.16%
30.05%
27.10%
25.90%
26.87%
Total Expenditure
-
1,010.01
912.06
830.91
686.57
644.79
526.75
Power & Fuel Cost
-
12.71
13.24
12.95
10.88
9.50
7.86
% Of Sales
-
1.10%
1.27%
1.40%
1.45%
1.36%
1.33%
Employee Cost
-
82.03
72.83
63.47
36.14
32.00
25.65
% Of Sales
-
7.10%
6.99%
6.84%
4.81%
4.57%
4.34%
Manufacturing Exp.
-
83.76
71.45
65.10
58.92
60.80
39.04
% Of Sales
-
7.25%
6.86%
7.02%
7.84%
8.68%
6.61%
General & Admin Exp.
-
24.30
20.27
22.97
12.50
11.26
10.82
% Of Sales
-
2.10%
1.95%
2.48%
1.66%
1.61%
1.83%
Selling & Distn. Exp.
-
7.08
7.81
6.34
9.99
7.43
8.35
% Of Sales
-
0.61%
0.75%
0.68%
1.33%
1.06%
1.41%
Miscellaneous Exp.
-
10.58
9.19
11.42
10.36
4.91
2.89
% Of Sales
-
0.92%
0.88%
1.23%
1.38%
0.70%
0.49%
EBITDA
-
145.44
129.83
96.41
64.85
55.42
64.16
EBITDA Margin
-
12.59%
12.46%
10.40%
8.63%
7.91%
10.86%
Other Income
-
16.99
13.05
13.27
5.12
3.33
3.94
Interest
-
2.13
7.60
12.13
9.33
8.17
8.47
Depreciation
-
43.78
49.79
44.32
31.26
24.18
21.98
PBT
-
116.52
85.48
53.23
29.38
26.39
37.65
Tax
-
38.14
20.38
16.25
2.68
6.01
12.32
Tax Rate
-
32.90%
26.70%
32.74%
9.12%
21.60%
32.72%
PAT
-
77.80
55.94
33.39
26.70
21.82
25.34
PAT before Minority Interest
-
77.80
55.94
33.39
26.70
21.82
25.34
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
6.73%
5.37%
3.60%
3.55%
3.12%
4.29%
PAT Growth
-
39.08%
67.54%
25.06%
22.36%
-13.89%
 
Unadjusted EPS
-
147.94
102.41
59.38
47.93
40.80
44.99

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 12
Mar 11
Mar 10
Shareholder's Funds
384.52
305.50
246.78
163.08
141.49
124.16
Share Capital
5.95
5.95
5.95
5.95
5.95
5.95
Total Reserves
378.58
299.55
240.83
157.13
135.54
118.22
Non-Current Liabilities
89.64
58.80
69.93
29.33
38.20
104.11
Secured Loans
0.00
0.00
19.07
8.83
16.85
70.39
Unsecured Loans
0.00
11.18
0.00
0.00
0.00
25.92
Long Term Provisions
79.65
34.87
35.01
3.28
2.43
0.00
Current Liabilities
219.73
240.64
258.93
257.14
239.63
135.47
Trade Payables
182.92
164.02
126.36
108.25
110.42
90.91
Other Current Liabilities
34.48
45.58
39.58
24.22
25.25
16.82
Short Term Borrowings
0.00
28.04
86.35
108.70
72.63
0.00
Short Term Provisions
2.34
3.00
6.64
15.97
31.32
27.74
Total Liabilities
693.89
604.94
575.64
449.55
419.32
363.74
Net Block
179.12
204.16
243.44
229.25
181.39
151.19
Gross Block
268.56
252.15
549.99
364.77
286.92
235.51
Accumulated Depreciation
89.44
48.00
306.55
135.53
105.53
84.32
Non Current Assets
300.81
268.45
312.88
268.21
233.41
184.79
Capital Work in Progress
0.36
0.71
3.86
10.51
20.81
22.70
Non Current Investment
31.66
22.33
18.00
13.88
12.80
10.91
Long Term Loans & Adv.
89.60
41.18
47.32
14.52
18.36
0.00
Other Non Current Assets
0.06
0.07
0.27
0.05
0.05
0.00
Current Assets
393.09
336.50
262.75
181.34
185.91
178.96
Current Investments
104.07
77.97
28.94
0.00
0.00
0.00
Inventories
85.62
71.84
82.88
62.09
65.59
48.59
Sundry Debtors
122.41
108.07
102.03
94.28
76.17
78.14
Cash & Bank
73.71
59.86
37.20
3.69
2.36
9.18
Other Current Assets
7.28
4.96
5.30
1.07
41.78
43.06
Short Term Loans & Adv.
4.07
13.81
6.40
20.21
40.41
41.44
Net Current Assets
173.36
95.85
3.83
-75.81
-53.72
43.48
Total Assets
693.90
604.95
575.63
449.55
419.32
363.75

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
115.78
164.32
91.94
54.78
57.78
51.64
PBT
115.94
76.33
49.63
29.38
27.84
37.65
Adjustment
33.29
57.50
51.07
34.47
28.15
26.30
Changes in Working Capital
6.93
49.06
2.67
-5.60
6.96
-1.20
Cash after chg. in Working capital
156.16
182.88
103.37
58.24
62.94
62.75
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-40.38
-18.57
-11.44
-3.46
-5.16
-11.11
Other Direct Exp. Paid
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
Cash From Investing Activity
-30.07
-84.10
-61.37
-58.86
-62.19
-33.86
Net Fixed Assets
-16.06
300.09
-181.21
-63.98
-103.63
Net Investments
-26.11
-49.02
-9.66
0.00
0.00
Others
12.10
-335.17
129.50
5.12
41.44
Cash from Financing Activity
-69.53
-76.91
-42.53
5.41
-2.36
-11.09
Net Cash Inflow / Outflow
16.18
3.31
-11.96
1.33
-6.77
6.69
Opening Cash & Equivalents
5.82
2.52
15.15
2.36
9.13
2.49
Closing Cash & Equivalent
22.01
5.82
3.19
3.69
2.36
9.18

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
646.66
513.77
415.01
274.25
237.94
208.80
ROA
11.98%
9.48%
6.51%
6.15%
5.57%
6.97%
ROE
22.55%
20.26%
16.29%
17.54%
16.43%
20.41%
ROCE
31.53%
22.92%
18.82%
14.45%
15.40%
20.92%
Fixed Asset Turnover
4.63
3.06
2.86
3.23
3.76
2.96
Receivable days
34.93
31.29
27.43
29.52
28.65
40.91
Inventory Days
23.86
23.04
20.26
22.11
21.20
25.44
Payable days
62.10
56.77
50.49
57.15
56.00
61.87
Cash Conversion Cycle
-3.31
-2.44
-2.80
-5.52
-6.14
4.49
Total Debt/Equity
0.00
0.19
0.49
0.77
0.75
0.78
Interest Cover
55.43
11.05
5.09
4.15
4.41
5.45

News Update:


  • Sharda Motor Industries buys 50% stake of JV Company
    17th Apr 2019, 11:16 AM

    Earlier, the company had entered into a JV agreement with EET with an equity sharing ratio of 50:50

    Read More
  • Sharda Motor Industries gets nod to demerge automobile seating undertakings
    11th Mar 2019, 10:22 AM

    The Board of Directors of the Company at its meeting held on March 08, 2019 has approved the same

    Read More
  • Sharda Motor planning to demerge automobile seating undertakings
    6th Mar 2019, 10:58 AM

    The meeting of the Board of Directors of the company is scheduled to be held on March 08, 2019, to consider the same

    Read More
  • Sharda Motor inks JV agreement with Eberspaecher Exhaust Technology
    26th Feb 2019, 09:02 AM

    The products will be utilized in trucks and buses from 2020 onwards

    Read More
  • Sharda Motor Industries closes business operations at Binola Unit
    13th Feb 2019, 14:37 PM

    Business Activities of the Automobile Business carried out at the Unit are being shifted to the other Unit located in the State of Haryana

    Read More
  • Sharda Motor Inds. - Quarterly Results
    13th Feb 2019, 13:36 PM

    Read More

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.