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

Auto Ancillary

Rating :
60/99

BSE: 535602 | NSE: SHARDAMOTR

1578.90
6.80 (0.43%)
16-Nov-2018 | 3:47PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  1570.05
  •  1599.90
  •  1556.00
  •  1572.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  480
  •  7.58
  •  2754.00
  •  1426.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 942.40
  • 11.34
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 868.69
  • 0.79%
  • 2.39

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.08%
  • 4.91%
  • 20.18%
  • FII
  • DII
  • Others
  • 0.12%
  • 0.08%
  • 1.63%

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
  • -
  • 15.94
  • 15.87

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 2.85
  • 3.41

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 6.89
  • 7.54

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

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

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.