Nifty
Sensex
:
:
11922.55
40605.07
49.50 (0.42%)
173.47 (0.43%)

Auto Ancillary

Rating :
75/99

BSE: 508807 | NSE: Not Listed

425.20
19-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  450.00
  •  455.00
  •  421.00
  •  455.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  31
  •  2.38
  •  475.00
  •  201.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 495.96
  • 6.10
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 494.94
  • N/A
  • 0.60

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.99%
  • 0.00%
  • 13.33%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 11.68%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.43
  • 8.58
  • 2.88

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.88
  • 10.32
  • 3.57

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.93
  • 10.83
  • 4.63

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.31
  • 5.17
  • 4.09

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.74
  • 0.80
  • 0.69

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.12
  • 4.62
  • 3.98

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
26.59
27.12
-1.95%
32.53
29.06
11.94%
29.98
30.20
-0.73%
28.63
28.15
1.71%
Expenses
5.84
4.99
17.03%
16.72
7.23
131.26%
6.80
5.15
32.04%
6.88
5.49
25.32%
EBITDA
20.74
22.13
-6.28%
15.82
21.82
-27.50%
23.18
25.04
-7.43%
21.74
22.67
-4.10%
EBIDTM
78.02%
81.61%
48.62%
75.11%
77.33%
82.93%
75.95%
80.51%
Other Income
11.60
9.47
22.49%
7.90
7.66
3.13%
7.98
8.97
-11.04%
8.82
8.42
4.75%
Interest
0.73
0.68
7.35%
1.82
1.16
56.90%
0.72
0.55
30.91%
0.72
0.48
50.00%
Depreciation
1.28
1.32
-3.03%
1.31
0.98
33.67%
1.26
1.01
24.75%
1.18
0.96
22.92%
PBT
30.34
29.60
2.50%
20.59
27.34
-24.69%
29.19
32.46
-10.07%
28.66
29.64
-3.31%
Tax
7.80
8.04
-2.99%
5.11
5.12
-0.20%
7.79
5.97
30.49%
7.17
5.06
41.70%
PAT
22.54
21.56
4.55%
15.47
22.21
-30.35%
21.40
26.49
-19.21%
21.49
24.59
-12.61%
PATM
84.77%
79.51%
47.57%
76.45%
71.38%
87.72%
75.05%
87.33%
EPS
19.26
18.43
4.50%
13.23
18.99
-30.33%
18.29
22.64
-19.21%
18.36
21.01
-12.61%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
117.73
116.16
111.01
106.68
78.67
76.95
75.51
63.06
52.69
45.46
32.93
Net Sales Growth
2.79%
4.64%
4.06%
35.60%
2.24%
1.91%
19.74%
19.68%
15.90%
38.05%
 
Cost Of Goods Sold
2.68
5.20
5.01
5.66
3.16
4.35
6.44
2.71
3.97
4.32
6.26
Gross Profit
115.05
110.95
105.99
101.02
75.51
72.60
69.07
60.35
48.72
41.14
26.66
GP Margin
97.72%
95.51%
95.48%
94.69%
95.98%
94.35%
91.47%
95.70%
92.47%
90.50%
80.96%
Total Expenditure
36.24
26.22
26.60
31.22
22.77
21.91
21.55
17.18
16.82
17.31
16.98
Power & Fuel Cost
-
1.35
1.20
1.36
1.32
1.39
1.28
1.22
0.94
0.97
0.91
% Of Sales
-
1.16%
1.08%
1.27%
1.68%
1.81%
1.70%
1.93%
1.78%
2.13%
2.76%
Employee Cost
-
9.74
9.44
9.52
8.07
7.69
7.54
7.35
6.45
5.58
5.12
% Of Sales
-
8.38%
8.50%
8.92%
10.26%
9.99%
9.99%
11.66%
12.24%
12.27%
15.55%
Manufacturing Exp.
-
2.11
1.88
1.75
1.93
1.93
2.18
2.11
1.86
1.77
1.39
% Of Sales
-
1.82%
1.69%
1.64%
2.45%
2.51%
2.89%
3.35%
3.53%
3.89%
4.22%
General & Admin Exp.
-
5.30
3.47
5.02
5.04
2.24
1.99
1.54
1.62
1.44
1.17
% Of Sales
-
4.56%
3.13%
4.71%
6.41%
2.91%
2.64%
2.44%
3.07%
3.17%
3.55%
Selling & Distn. Exp.
-
0.75
0.90
3.26
2.24
3.53
1.40
1.43
1.45
2.65
1.61
% Of Sales
-
0.65%
0.81%
3.06%
2.85%
4.59%
1.85%
2.27%
2.75%
5.83%
4.89%
Miscellaneous Exp.
-
1.78
4.69
4.64
1.01
0.79
0.72
0.82
0.54
0.59
1.61
% Of Sales
-
1.53%
4.22%
4.35%
1.28%
1.03%
0.95%
1.30%
1.02%
1.30%
1.58%
EBITDA
81.48
89.94
84.41
75.46
55.90
55.04
53.96
45.88
35.87
28.15
15.95
EBITDA Margin
69.21%
77.43%
76.04%
70.73%
71.06%
71.53%
71.46%
72.76%
68.08%
61.92%
48.44%
Other Income
36.30
35.71
28.17
24.20
23.80
9.48
6.81
4.90
5.91
2.18
0.58
Interest
3.99
3.21
2.03
2.70
0.33
0.03
0.02
0.04
0.07
0.07
0.05
Depreciation
5.03
3.84
3.62
3.72
2.59
2.63
1.98
1.70
1.22
1.09
0.80
PBT
108.78
118.59
106.93
93.24
76.78
61.86
58.76
49.03
40.48
29.17
15.68
Tax
27.87
20.70
6.86
7.79
6.97
3.31
2.85
2.61
2.25
2.00
1.05
Tax Rate
25.62%
17.46%
6.42%
8.35%
9.08%
5.35%
4.85%
5.32%
5.56%
6.86%
6.70%
PAT
80.90
97.89
100.07
85.45
69.80
58.55
55.91
46.43
38.24
27.17
14.63
PAT before Minority Interest
80.90
97.89
100.07
85.45
69.80
58.55
55.91
46.43
38.24
27.17
14.63
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
68.72%
84.27%
90.15%
80.10%
88.73%
76.09%
74.04%
73.63%
72.58%
59.77%
44.43%
PAT Growth
-14.71%
-2.18%
17.11%
22.42%
19.21%
4.72%
20.42%
21.42%
40.74%
85.71%
 
EPS
69.15
83.67
85.53
73.03
59.66
50.04
47.79
39.68
32.68
23.22
12.50

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
736.49
641.48
541.38
444.68
374.27
316.07
259.82
213.39
175.16
147.98
Share Capital
5.85
5.85
5.85
5.85
5.85
5.85
5.85
5.85
5.85
5.85
Total Reserves
730.64
635.63
535.54
438.84
368.42
310.22
253.97
207.55
169.31
142.14
Non-Current Liabilities
-30.10
-26.07
-7.33
52.19
35.95
35.27
31.23
26.60
23.62
1.08
Secured Loans
0.00
0.00
4.00
12.50
0.00
0.00
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
1.26
1.23
1.16
1.01
0.92
0.82
0.77
0.83
1.02
0.00
Current Liabilities
15.17
8.86
9.29
4.60
2.62
30.61
20.65
21.06
4.25
15.90
Trade Payables
0.39
0.44
0.48
0.57
0.41
0.44
0.71
0.87
0.31
2.58
Other Current Liabilities
6.63
6.41
7.77
2.61
1.48
1.30
1.66
9.87
1.77
10.66
Short Term Borrowings
0.00
0.08
0.00
0.12
0.00
0.16
0.00
0.14
0.00
0.00
Short Term Provisions
8.14
1.93
1.05
1.31
0.74
28.71
18.28
10.17
2.17
2.65
Total Liabilities
721.56
624.27
543.34
501.47
412.84
381.95
311.70
261.05
203.03
164.96
Net Block
11.00
10.50
12.33
141.36
143.24
144.48
145.71
127.06
126.70
125.60
Gross Block
16.92
14.64
14.72
162.75
162.07
160.77
160.27
139.91
138.53
136.54
Accumulated Depreciation
5.92
4.15
2.39
21.39
18.83
16.29
14.56
12.85
11.83
10.93
Non Current Assets
672.37
591.28
512.30
461.09
382.05
291.27
234.11
186.28
149.72
137.31
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.80
0.00
17.96
9.20
5.39
Non Current Investment
626.16
542.69
462.61
251.97
154.11
72.48
50.38
21.30
6.31
6.31
Long Term Loans & Adv.
33.96
37.11
36.63
67.70
84.64
73.51
38.01
19.96
7.50
0.00
Other Non Current Assets
1.25
0.99
0.74
0.06
0.06
0.01
0.00
0.00
0.00
0.00
Current Assets
49.19
32.98
31.05
40.39
30.79
90.68
77.60
74.77
53.30
27.66
Current Investments
19.28
4.47
0.50
0.00
0.00
38.43
37.18
3.09
31.69
0.00
Inventories
7.25
7.46
7.59
7.41
6.29
7.16
8.83
5.86
3.99
4.55
Sundry Debtors
6.58
7.51
8.86
6.69
4.27
5.75
4.60
3.18
5.52
2.10
Cash & Bank
1.02
5.86
6.48
4.13
3.37
4.38
6.72
39.01
2.23
15.04
Other Current Assets
15.04
0.38
0.38
5.88
16.85
34.96
20.27
23.62
9.87
5.96
Short Term Loans & Adv.
12.79
7.30
7.23
16.29
15.89
34.55
19.96
22.90
9.74
5.96
Net Current Assets
34.02
24.12
21.75
35.79
28.17
60.07
56.95
53.71
49.06
11.75
Total Assets
721.56
624.26
543.35
501.48
412.84
381.95
311.71
261.05
203.02
164.97

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
79.03
74.50
71.95
68.42
37.27
15.60
10.53
-9.85
-7.48
15.86
PBT
118.59
106.93
93.24
76.78
61.86
58.76
49.03
40.48
29.17
15.68
Adjustment
-15.32
-9.06
-5.96
-14.62
-2.81
-4.58
-3.05
-4.64
-0.90
0.41
Changes in Working Capital
0.74
-1.81
3.78
22.12
-8.56
-26.76
-27.40
-40.13
-33.10
0.70
Cash after chg. in Working capital
104.01
96.06
91.07
84.29
50.49
27.42
18.58
-4.29
-4.83
16.78
Interest Paid
0.00
0.00
0.00
-0.31
-0.01
0.00
0.00
0.00
0.00
0.00
Tax Paid
-24.98
-21.56
-19.11
-15.55
-13.21
-11.82
-8.04
-5.56
-2.65
-0.91
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
-83.79
-71.09
-60.13
-80.29
-38.12
-18.11
-42.67
46.49
-5.33
-1.75
Net Fixed Assets
-1.91
0.09
32.39
-0.68
-0.50
-1.18
-1.85
-7.96
-5.15
1.12
Net Investments
-13.24
-6.53
-15.12
-29.18
-7.65
-10.77
-53.67
13.61
-31.69
-0.02
Others
-68.64
-64.65
-77.40
-50.43
-29.97
-6.16
12.85
40.84
31.51
-2.85
Cash from Financing Activity
-0.08
-4.03
-9.55
12.62
-0.16
0.16
-0.14
0.14
0.00
-0.02
Net Cash Inflow / Outflow
-4.84
-0.62
2.28
0.76
-1.01
-2.34
-32.28
36.78
-12.81
14.09
Opening Cash & Equivalents
5.86
6.48
4.21
3.37
4.38
6.72
39.01
2.23
15.04
0.95
Closing Cash & Equivalent
1.02
5.86
6.48
4.13
3.37
4.38
6.72
39.01
2.23
15.04

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
631.40
549.94
462.92
381.23
320.86
270.96
222.74
182.94
150.15
126.86
ROA
14.55%
17.14%
16.36%
15.27%
14.73%
16.12%
16.21%
16.48%
14.77%
9.15%
ROE
14.21%
16.94%
17.36%
17.05%
16.96%
19.42%
19.62%
19.68%
16.82%
10.40%
ROCE
17.68%
18.38%
19.16%
18.55%
17.92%
20.41%
20.73%
20.87%
18.10%
11.18%
Fixed Asset Turnover
7.36
7.61
1.24
0.50
0.49
0.48
0.44
0.39
0.34
0.25
Receivable days
22.15
26.76
25.88
24.77
23.13
24.26
21.74
29.24
29.46
25.18
Inventory Days
23.11
24.59
24.97
30.97
31.03
37.49
41.04
33.08
32.98
47.78
Payable days
6.18
7.26
7.45
8.90
7.02
9.61
17.25
12.80
31.33
80.00
Cash Conversion Cycle
39.09
44.08
43.41
46.85
47.13
52.13
45.54
49.51
31.11
-7.04
Total Debt/Equity
0.00
0.00
0.01
0.03
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
37.94
53.67
35.59
230.66
2416.90
2635.89
1204.13
570.83
420.54
338.79

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.