Nifty
Sensex
:
:
17026.45
57107.15
-509.80 (-2.91%)
-1687.94 (-2.87%)

Auto Ancillary

Rating :
53/99

BSE: 508807 | NSE: Not Listed

478.65
26-Nov-2021
  • Open
  • High
  • Low
  • Previous Close
  •  502.70
  •  502.70
  •  473.10
  •  478.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  42
  •  1.91
  •  671.00
  •  357.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 558.30
  • 5.81
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 551.73
  • N/A
  • 0.56

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.98%
  • 0.00%
  • 13.38%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 11.64%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.99
  • 5.06
  • 5.53

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.10
  • 6.38
  • 2.54

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.55
  • 2.18
  • -0.93

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 57.19
  • 58.14
  • 55.91

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.30
  • 2.30
  • 2.30

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 36.46
  • 36.42
  • 35.45

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
34.89
36.62
-4.72%
29.10
26.59
9.44%
41.47
32.53
27.48%
0.00
29.98
-100.00%
Expenses
10.88
6.08
78.95%
5.47
5.84
-6.34%
14.24
16.72
-14.83%
0.00
6.80
-100.00%
EBITDA
24.01
30.54
-21.38%
23.63
20.74
13.93%
27.23
15.82
72.12%
0.00
23.18
-100.00%
EBIDTM
68.81%
83.38%
81.22%
78.02%
65.65%
48.62%
0.00%
77.33%
Other Income
14.24
6.38
123.20%
13.79
11.60
18.88%
11.18
7.90
41.52%
0.00
7.98
-100.00%
Interest
0.66
3.32
-80.12%
0.66
0.73
-9.59%
0.63
1.82
-65.38%
0.00
0.72
-100.00%
Depreciation
1.36
1.29
5.43%
1.32
1.28
3.12%
1.32
1.31
0.76%
0.00
1.26
-100.00%
PBT
36.24
32.30
12.20%
35.45
30.34
16.84%
36.45
20.59
77.03%
0.00
29.19
-100.00%
Tax
8.98
9.46
-5.07%
7.54
7.80
-3.33%
9.92
5.11
94.13%
0.00
7.79
-100.00%
PAT
27.26
22.84
19.35%
27.90
22.54
23.78%
26.54
15.47
71.56%
0.00
21.40
-100.00%
PATM
78.13%
62.38%
95.88%
84.77%
63.98%
47.57%
0.00%
71.38%
EPS
23.79
19.75
20.46%
23.95
19.37
23.64%
22.80
13.23
72.34%
0.00
18.34
-100.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
-
136.52
118.25
116.16
111.01
106.68
78.67
76.95
75.51
63.06
52.69
Net Sales Growth
-
15.45%
1.80%
4.64%
4.06%
35.60%
2.24%
1.91%
19.74%
19.68%
 
Cost Of Goods Sold
-
11.34
3.02
5.20
5.01
5.66
3.16
4.35
6.44
2.71
3.97
Gross Profit
-
125.17
115.24
110.95
105.99
101.02
75.51
72.60
69.07
60.35
48.72
GP Margin
-
91.69%
97.45%
95.51%
95.48%
94.69%
95.98%
94.35%
91.47%
95.70%
92.47%
Total Expenditure
-
33.72
35.38
25.48
26.60
31.22
22.77
21.91
21.55
17.18
16.82
Power & Fuel Cost
-
1.13
1.06
1.35
1.20
1.36
1.32
1.39
1.28
1.22
0.94
% Of Sales
-
0.83%
0.90%
1.16%
1.08%
1.27%
1.68%
1.81%
1.70%
1.93%
1.78%
Employee Cost
-
8.56
8.34
9.74
9.44
9.52
8.07
7.69
7.54
7.35
6.45
% Of Sales
-
6.27%
7.05%
8.38%
8.50%
8.92%
10.26%
9.99%
9.99%
11.66%
12.24%
Manufacturing Exp.
-
3.02
1.76
2.11
1.88
1.75
1.93
1.93
2.18
2.11
1.86
% Of Sales
-
2.21%
1.49%
1.82%
1.69%
1.64%
2.45%
2.51%
2.89%
3.35%
3.53%
General & Admin Exp.
-
3.87
4.91
5.30
3.47
5.02
5.04
2.24
1.99
1.54
1.62
% Of Sales
-
2.83%
4.15%
4.56%
3.13%
4.71%
6.41%
2.91%
2.64%
2.44%
3.07%
Selling & Distn. Exp.
-
0.37
0.66
0.75
0.90
3.26
2.24
3.53
1.40
1.43
1.45
% Of Sales
-
0.27%
0.56%
0.65%
0.81%
3.06%
2.85%
4.59%
1.85%
2.27%
2.75%
Miscellaneous Exp.
-
5.43
15.65
1.04
4.69
4.64
1.01
0.79
0.72
0.82
1.45
% Of Sales
-
3.98%
13.23%
0.90%
4.22%
4.35%
1.28%
1.03%
0.95%
1.30%
1.02%
EBITDA
-
102.80
82.87
90.68
84.41
75.46
55.90
55.04
53.96
45.88
35.87
EBITDA Margin
-
75.30%
70.08%
78.06%
76.04%
70.73%
71.06%
71.53%
71.46%
72.76%
68.08%
Other Income
-
40.60
34.16
34.96
28.17
24.20
23.80
9.48
6.81
4.90
5.91
Interest
-
5.93
3.93
3.21
2.03
2.70
0.33
0.03
0.02
0.04
0.07
Depreciation
-
5.24
5.06
3.84
3.62
3.72
2.59
2.63
1.98
1.70
1.22
PBT
-
132.22
108.04
118.59
106.93
93.24
76.78
61.86
58.76
49.03
40.48
Tax
-
37.04
28.11
20.70
6.86
7.79
6.97
3.31
2.85
2.61
2.25
Tax Rate
-
28.01%
26.02%
17.46%
6.42%
8.35%
9.08%
5.35%
4.85%
5.32%
5.56%
PAT
-
95.18
79.92
97.89
100.07
85.45
69.80
58.55
55.91
46.43
38.24
PAT before Minority Interest
-
95.18
79.92
97.89
100.07
85.45
69.80
58.55
55.91
46.43
38.24
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
69.72%
67.59%
84.27%
90.15%
80.10%
88.73%
76.09%
74.04%
73.63%
72.58%
PAT Growth
-
19.09%
-18.36%
-2.18%
17.11%
22.42%
19.21%
4.72%
20.42%
21.42%
 
EPS
-
81.35
68.31
83.67
85.53
73.03
59.66
50.04
47.79
39.68
32.68

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
923.59
803.22
736.49
641.48
541.38
444.68
374.27
316.07
259.82
213.39
Share Capital
5.85
5.85
5.85
5.85
5.85
5.85
5.85
5.85
5.85
5.85
Total Reserves
917.75
797.37
730.64
635.63
535.54
438.84
368.42
310.22
253.97
207.55
Non-Current Liabilities
-2.72
-17.59
-30.48
-26.07
-7.33
52.19
35.95
35.27
31.23
26.60
Secured Loans
0.00
0.00
0.00
0.00
4.00
12.50
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
0.00
0.00
Long Term Provisions
1.32
1.32
1.26
1.23
1.16
1.01
0.92
0.82
0.77
0.83
Current Liabilities
13.66
15.65
15.55
8.86
9.29
4.60
2.62
30.61
20.65
21.06
Trade Payables
1.18
0.22
0.39
0.44
0.48
0.57
0.41
0.44
0.71
0.87
Other Current Liabilities
8.11
10.98
7.02
6.41
7.77
2.61
1.48
1.30
1.66
9.87
Short Term Borrowings
0.22
0.00
0.00
0.08
0.00
0.12
0.00
0.16
0.00
0.14
Short Term Provisions
4.16
4.46
8.14
1.93
1.05
1.31
0.74
28.71
18.28
10.17
Total Liabilities
934.53
801.28
721.56
624.27
543.34
501.47
412.84
381.95
311.70
261.05
Net Block
252.83
238.45
221.35
201.48
204.63
141.36
143.24
144.48
145.71
127.06
Gross Block
273.38
254.02
231.87
208.27
208.35
162.75
162.07
160.77
160.27
139.91
Accumulated Depreciation
20.55
15.58
10.52
6.79
3.72
21.39
18.83
16.29
14.56
12.85
Non Current Assets
879.77
754.23
669.80
591.28
512.30
461.09
382.05
291.27
234.11
186.28
Capital Work in Progress
0.00
0.24
0.00
0.00
0.00
0.00
0.00
0.80
0.00
17.96
Non Current Investment
594.58
484.79
413.24
351.70
270.30
251.97
154.11
72.48
50.38
21.30
Long Term Loans & Adv.
31.23
27.83
33.96
37.11
36.63
67.70
84.64
73.51
38.01
19.96
Other Non Current Assets
1.13
2.93
1.25
0.99
0.74
0.06
0.06
0.01
0.00
0.00
Current Assets
54.76
47.05
51.75
32.98
31.05
40.39
30.79
90.68
77.60
74.77
Current Investments
13.49
9.14
21.85
4.47
0.50
0.00
0.00
38.43
37.18
3.09
Inventories
5.19
7.71
7.25
7.46
7.59
7.41
6.29
7.16
8.83
5.86
Sundry Debtors
11.39
8.80
6.58
7.51
8.86
6.69
4.27
5.75
4.60
3.18
Cash & Bank
6.79
3.04
1.02
5.86
6.48
4.13
3.37
4.38
6.72
39.01
Other Current Assets
17.90
0.19
0.15
0.38
7.61
22.17
16.85
34.96
20.27
23.62
Short Term Loans & Adv.
17.49
18.17
14.89
7.30
7.23
16.29
15.89
34.55
19.96
22.90
Net Current Assets
41.10
31.40
36.20
24.12
21.75
35.79
28.17
60.07
56.95
53.71
Total Assets
934.53
801.28
721.55
624.26
543.35
501.48
412.84
381.95
311.71
261.05

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
74.75
78.31
79.03
74.50
71.95
68.42
37.27
15.60
10.53
-9.85
PBT
132.22
108.04
118.59
106.93
93.24
76.78
61.86
58.76
49.03
40.48
Adjustment
-24.63
-8.59
-15.32
-9.06
-5.96
-14.62
-2.81
-4.58
-3.05
-4.64
Changes in Working Capital
-12.67
-0.47
0.74
-1.81
3.78
22.12
-8.56
-26.76
-27.40
-40.13
Cash after chg. in Working capital
94.92
98.98
104.01
96.06
91.07
84.29
50.49
27.42
18.58
-4.29
Interest Paid
0.00
0.00
0.00
0.00
0.00
-0.31
-0.01
0.00
0.00
0.00
Tax Paid
-20.17
-20.67
-24.98
-21.56
-19.11
-15.55
-13.21
-11.82
-8.04
-5.56
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
-74.79
-74.68
-83.79
-71.09
-60.13
-80.29
-38.12
-18.11
-42.67
46.49
Net Fixed Assets
-1.59
-3.06
-2.34
0.10
-27.41
-0.68
-0.50
-1.18
-1.85
-7.96
Net Investments
-15.96
-7.94
-14.18
-7.47
43.73
-29.18
-7.65
-10.77
-53.67
13.61
Others
-57.24
-63.68
-67.27
-63.72
-76.45
-50.43
-29.97
-6.16
12.85
40.84
Cash from Financing Activity
-1.39
-1.61
-0.08
-4.03
-9.55
12.62
-0.16
0.16
-0.14
0.14
Net Cash Inflow / Outflow
-1.43
2.02
-4.84
-0.62
2.28
0.76
-1.01
-2.34
-32.28
36.78
Opening Cash & Equivalents
3.04
1.02
5.86
6.48
4.21
3.37
4.38
6.72
39.01
2.23
Closing Cash & Equivalent
1.61
3.04
1.02
5.86
6.48
4.13
3.37
4.38
6.72
39.01

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
791.81
688.60
631.40
549.94
462.92
381.23
320.86
270.96
222.74
182.94
ROA
10.97%
10.50%
14.55%
17.14%
16.36%
15.27%
14.73%
16.12%
16.21%
16.48%
ROE
11.02%
10.38%
14.21%
16.94%
17.36%
17.05%
16.96%
19.42%
19.62%
19.68%
ROCE
16.00%
14.54%
17.68%
18.38%
19.16%
18.55%
17.92%
20.41%
20.73%
20.87%
Fixed Asset Turnover
0.52
0.49
0.53
0.54
0.59
0.50
0.49
0.48
0.44
0.39
Receivable days
26.99
23.75
22.15
26.76
25.88
24.77
23.13
24.26
21.74
29.24
Inventory Days
17.25
23.10
23.11
24.59
24.97
30.97
31.03
37.49
41.04
33.08
Payable days
22.48
36.50
6.18
7.26
7.45
8.90
7.02
9.61
17.25
12.80
Cash Conversion Cycle
21.77
10.35
39.09
44.08
43.41
46.85
47.13
52.13
45.54
49.51
Total Debt/Equity
0.00
0.00
0.00
0.00
0.01
0.03
0.00
0.00
0.00
0.00
Interest Cover
23.29
28.47
37.94
53.67
35.59
230.66
2416.90
2635.89
1204.13
570.83

News Update:


No Latest News!

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.