Nifty
Sensex
:
:
25377.55
82948.23
-41.00 (-0.16%)
-131.43 (-0.16%)

Auto Ancillary

Rating :
N/A

BSE: 517168 | NSE: SUBROS

702.95
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  714.90
  •  725.45
  •  700.00
  •  714.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  105173
  •  746.15
  •  827.40
  •  350.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,026.74
  • 42.23
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,934.11
  • 0.23%
  • 5.07

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 36.79%
  • 7.39%
  • 10.47%
  • FII
  • DII
  • Others
  • 33.22%
  • 10.40%
  • 1.73%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.83
  • 9.03
  • 11.11

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.32
  • 5.94
  • 11.15

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.17
  • 2.83
  • 44.30

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 46.51
  • 50.69
  • 51.98

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.23
  • 2.81
  • 3.16

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.71
  • 12.48
  • 13.66

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Net Sales
809.82
693.21
16.82%
831.51
748.11
11.15%
732.48
654.60
11.90%
813.37
695.04
17.02%
Expenses
732.58
645.93
13.41%
754.37
697.12
8.21%
672.92
621.00
8.36%
743.14
655.43
13.38%
EBITDA
77.24
47.28
63.37%
77.14
50.99
51.28%
59.56
33.60
77.26%
70.23
39.61
77.30%
EBIDTM
9.54%
6.82%
9.28%
6.82%
8.13%
5.13%
8.63%
5.70%
Other Income
3.18
1.52
109.21%
3.72
5.69
-34.62%
6.59
8.40
-21.55%
2.71
4.15
-34.70%
Interest
2.67
1.59
67.92%
3.72
2.09
77.99%
3.82
1.59
140.25%
2.54
1.69
50.30%
Depreciation
30.59
27.43
11.52%
31.84
27.90
14.12%
28.37
28.19
0.64%
28.87
27.63
4.49%
PBT
47.16
19.78
138.42%
45.30
26.69
69.73%
33.96
12.22
177.91%
41.53
14.44
187.60%
Tax
12.25
6.32
93.83%
14.62
8.05
81.61%
7.17
4.03
77.92%
14.93
4.90
204.69%
PAT
34.91
13.46
159.36%
30.68
18.64
64.59%
26.79
8.19
227.11%
26.60
9.54
178.83%
PATM
4.31%
1.94%
3.69%
2.49%
3.66%
1.25%
3.27%
1.37%
EPS
5.36
2.08
157.69%
4.66
2.80
66.43%
4.12
1.27
224.41%
4.10
1.49
175.17%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
3,187.18
3,070.57
2,806.28
2,238.64
1,795.65
1,992.80
2,124.48
1,912.89
1,534.92
1,310.72
1,201.98
Net Sales Growth
14.20%
9.42%
25.36%
24.67%
-9.89%
-6.20%
11.06%
24.62%
17.11%
9.05%
 
Cost Of Goods Sold
2,330.98
2,267.27
2,150.33
1,661.08
1,290.15
1,407.90
1,484.05
1,334.95
1,066.95
883.35
814.83
Gross Profit
856.20
803.30
655.96
577.56
505.50
584.91
640.43
577.95
467.97
427.37
387.15
GP Margin
26.86%
26.16%
23.37%
25.80%
28.15%
29.35%
30.15%
30.21%
30.49%
32.61%
32.21%
Total Expenditure
2,903.01
2,818.31
2,638.78
2,089.92
1,651.26
1,803.76
1,896.32
1,703.03
1,367.27
1,158.61
1,065.35
Power & Fuel Cost
-
38.32
36.28
31.70
27.72
29.02
32.31
30.78
25.18
23.78
21.08
% Of Sales
-
1.25%
1.29%
1.42%
1.54%
1.46%
1.52%
1.61%
1.64%
1.81%
1.75%
Employee Cost
-
284.09
247.72
227.05
187.52
207.27
206.57
188.23
153.82
128.94
114.43
% Of Sales
-
9.25%
8.83%
10.14%
10.44%
10.40%
9.72%
9.84%
10.02%
9.84%
9.52%
Manufacturing Exp.
-
131.95
119.50
94.32
75.72
80.47
88.52
83.08
69.84
53.98
53.06
% Of Sales
-
4.30%
4.26%
4.21%
4.22%
4.04%
4.17%
4.34%
4.55%
4.12%
4.41%
General & Admin Exp.
-
22.46
20.81
18.79
15.64
18.22
22.04
19.77
16.33
19.86
18.45
% Of Sales
-
0.73%
0.74%
0.84%
0.87%
0.91%
1.04%
1.03%
1.06%
1.52%
1.53%
Selling & Distn. Exp.
-
50.19
44.61
37.18
26.99
31.72
41.71
30.93
21.64
31.75
26.44
% Of Sales
-
1.63%
1.59%
1.66%
1.50%
1.59%
1.96%
1.62%
1.41%
2.42%
2.20%
Miscellaneous Exp.
-
24.03
19.53
19.79
27.51
29.15
21.11
15.30
13.51
16.95
26.44
% Of Sales
-
0.78%
0.70%
0.88%
1.53%
1.46%
0.99%
0.80%
0.88%
1.29%
1.42%
EBITDA
284.17
252.26
167.50
148.72
144.39
189.04
228.16
209.86
167.65
152.11
136.63
EBITDA Margin
8.92%
8.22%
5.97%
6.64%
8.04%
9.49%
10.74%
10.97%
10.92%
11.61%
11.37%
Other Income
16.20
16.49
20.29
9.55
19.69
20.35
10.30
7.38
7.27
2.51
1.05
Interest
12.75
11.67
6.78
10.91
16.25
36.34
42.19
41.21
47.91
41.73
38.73
Depreciation
119.67
116.51
110.28
102.35
92.11
90.30
78.85
92.00
87.91
86.51
78.86
PBT
167.95
140.58
70.73
45.01
55.73
82.75
117.43
84.03
39.09
26.38
20.09
Tax
48.97
43.04
22.93
12.80
9.02
39.12
37.84
21.76
-5.10
2.44
0.08
Tax Rate
29.16%
30.62%
32.42%
28.44%
16.19%
31.54%
33.17%
26.47%
-63.28%
9.25%
0.40%
PAT
118.98
97.62
47.92
32.49
46.71
84.91
76.25
60.45
13.16
23.94
20.01
PAT before Minority Interest
118.98
97.62
47.92
32.49
46.71
84.91
76.25
60.45
13.16
23.94
20.01
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
3.73%
3.18%
1.71%
1.45%
2.60%
4.26%
3.59%
3.16%
0.86%
1.83%
1.66%
PAT Growth
138.77%
103.71%
47.49%
-30.44%
-44.99%
11.36%
26.14%
359.35%
-45.03%
19.64%
 
EPS
18.25
14.97
7.35
4.98
7.16
13.02
11.69
9.27
2.02
3.67
3.07

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
955.93
867.27
823.76
795.11
752.01
679.94
404.45
347.48
335.08
316.89
Share Capital
13.05
13.05
13.05
13.05
13.05
13.05
12.00
12.00
12.00
12.00
Total Reserves
942.88
854.22
810.71
782.07
738.96
666.90
392.45
335.48
323.08
304.89
Non-Current Liabilities
165.43
152.47
150.80
150.55
116.78
98.82
164.50
163.29
221.77
244.30
Secured Loans
0.00
4.69
13.36
24.97
22.76
57.44
152.60
156.76
188.97
214.31
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
110.18
107.17
107.33
99.95
68.89
40.14
23.32
21.82
2.93
2.63
Current Liabilities
652.87
629.99
627.07
592.52
599.19
661.27
751.31
619.69
444.21
411.88
Trade Payables
504.38
488.72
488.79
460.90
385.15
389.87
409.49
239.46
129.57
110.45
Other Current Liabilities
84.81
60.28
132.48
124.88
89.35
105.07
154.04
205.48
199.51
176.39
Short Term Borrowings
29.72
62.75
0.00
0.00
89.82
130.31
162.85
170.13
108.29
119.01
Short Term Provisions
33.97
18.26
5.79
6.74
34.87
36.01
24.94
4.62
6.85
6.03
Total Liabilities
1,774.23
1,649.73
1,601.63
1,538.18
1,467.98
1,440.03
1,320.26
1,130.46
1,001.06
973.07
Net Block
745.07
723.19
726.10
744.92
765.44
690.03
669.67
497.17
563.32
536.59
Gross Block
1,449.72
1,325.58
1,230.23
1,158.59
1,095.94
934.05
847.17
585.34
1,209.26
1,094.41
Accumulated Depreciation
704.66
602.39
504.13
413.66
330.50
244.02
177.49
88.16
645.94
557.82
Non Current Assets
940.54
954.99
911.98
906.76
904.77
856.79
821.41
704.30
666.31
671.92
Capital Work in Progress
80.32
86.02
61.33
53.61
65.95
86.02
89.84
149.15
54.14
88.47
Non Current Investment
4.83
4.89
5.05
5.14
1.46
1.57
1.58
1.47
0.00
0.00
Long Term Loans & Adv.
110.32
115.57
119.50
103.09
71.68
78.62
58.57
52.00
48.85
46.87
Other Non Current Assets
0.00
25.33
0.00
0.00
0.23
0.56
1.75
4.51
0.00
0.00
Current Assets
833.68
694.74
689.64
631.42
563.21
583.24
498.85
426.16
334.76
301.15
Current Investments
0.00
20.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
375.06
338.64
317.51
281.41
234.23
249.21
239.63
205.23
176.62
173.42
Sundry Debtors
283.18
208.05
226.36
204.27
189.29
167.32
161.40
130.21
99.38
78.72
Cash & Bank
122.35
88.39
118.58
119.17
90.91
90.44
20.00
4.08
7.75
7.50
Other Current Assets
53.09
7.09
18.48
17.96
48.79
76.26
77.83
86.64
51.01
41.51
Short Term Loans & Adv.
42.80
32.56
8.71
8.62
26.43
38.43
41.79
48.75
50.75
41.23
Net Current Assets
180.81
64.74
62.57
38.91
-35.98
-78.03
-252.47
-193.53
-109.46
-110.73
Total Assets
1,774.22
1,649.73
1,601.62
1,538.18
1,467.98
1,440.03
1,320.26
1,130.46
1,001.07
973.07

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
165.00
140.61
150.82
154.50
238.78
100.41
315.44
110.71
151.21
140.93
PBT
140.66
70.85
45.30
56.41
123.95
114.08
82.32
8.08
26.38
20.09
Adjustment
119.33
110.08
110.53
105.55
115.46
109.09
139.61
123.84
127.90
116.98
Changes in Working Capital
-68.73
-30.01
4.29
4.15
21.37
-98.52
107.48
-19.01
2.70
6.93
Cash after chg. in Working capital
191.25
150.92
160.11
166.11
260.78
124.65
329.41
112.91
156.98
144.01
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-26.25
-10.31
-9.29
-11.61
-22.00
-24.24
-13.97
-2.20
-6.32
-3.90
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
0.54
0.82
Cash From Investing Activity
-91.48
-144.96
-99.65
-58.37
-93.28
-125.75
-230.64
-75.14
-69.40
-93.99
Net Fixed Assets
-118.44
-120.04
-79.36
-50.31
-141.82
-83.07
-202.52
527.93
-80.44
-116.20
Net Investments
20.00
-20.00
0.00
-3.00
0.52
0.21
0.00
0.00
0.00
0.00
Others
6.96
-4.92
-20.29
-5.06
48.02
-42.89
-28.12
-603.07
11.04
22.21
Cash from Financing Activity
-65.03
3.71
-52.64
-67.74
-148.19
17.26
-71.94
-34.61
-82.05
-47.64
Net Cash Inflow / Outflow
8.49
-0.64
-1.46
28.39
-2.69
-8.09
12.85
0.95
-0.25
-0.70
Opening Cash & Equivalents
30.67
31.31
32.76
4.37
7.06
15.14
2.29
1.33
1.96
2.65
Closing Cash & Equivalent
39.16
30.67
31.31
32.76
4.37
7.06
15.14
2.29
1.71
1.96

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
146.54
132.94
126.27
121.88
115.28
104.23
67.42
57.92
55.86
52.83
ROA
5.70%
2.95%
2.07%
3.11%
5.84%
5.52%
4.93%
1.24%
2.43%
2.10%
ROE
10.71%
5.67%
4.01%
6.04%
11.86%
14.06%
16.08%
3.86%
7.34%
6.47%
ROCE
15.79%
8.50%
6.67%
8.30%
17.62%
18.24%
16.01%
7.58%
9.32%
8.10%
Fixed Asset Turnover
2.22
2.21
1.89
1.60
1.96
2.39
2.75
1.94
1.29
1.30
Receivable days
29.09
28.09
34.91
39.77
32.65
28.23
27.02
24.06
21.85
19.00
Inventory Days
42.26
42.43
48.55
52.11
44.26
41.98
41.22
40.02
42.95
47.75
Payable days
79.94
82.96
104.34
119.68
76.42
75.25
67.03
47.11
36.05
36.04
Cash Conversion Cycle
-8.59
-12.45
-20.89
-27.79
0.49
-5.05
1.21
16.97
28.75
30.71
Total Debt/Equity
0.03
0.09
0.03
0.05
0.19
0.36
0.95
1.16
1.16
1.33
Interest Cover
13.05
11.45
5.15
4.43
4.41
3.70
2.99
1.17
1.63
1.52

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.