Nifty
Sensex
:
:
23140.50
73895.74
77.40 (0.34%)
315.20 (0.43%)

Auto Ancillary

Rating :
64/99

BSE: 508807 | NSE: ISTLTD

660.00
25-Sep-2026
  • Open
  • High
  • Low
  • Previous Close
  •  664
  •  671
  •  660
  •  657.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  268
  •  177827.5
  •  749.95
  •  605

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 769.66
  • 4.69
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 764.95
  • N/A
  • 0.43

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.98%
  • 10.98%
  • 12.76%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 1.28%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.87
  • -3.37
  • -1.69

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.84
  • -4.53
  • 1.83

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.20
  • 7.89
  • 19.63

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.01
  • 6.72
  • 7.01

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.60
  • 0.64
  • 0.69

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.28
  • 4.87
  • 5.11

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 26
Jun 25
Var%
Mar 26
Mar 25
Var%
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Net Sales
34.89
29.39
18.71%
34.42
28.22
21.97%
33.66
27.35
23.07%
28.69
30.68
-6.49%
Expenses
19.02
8.18
132.52%
21.24
8.39
153.16%
13.62
7.71
76.65%
8.46
11.61
-27.13%
EBITDA
15.88
21.21
-25.13%
13.18
19.83
-33.54%
20.04
19.64
2.04%
20.23
19.07
6.08%
EBIDTM
45.50%
72.18%
38.29%
70.26%
59.55%
71.80%
70.51%
62.17%
Other Income
86.92
72.38
20.09%
-18.00
4.29
-
59.70
14.30
317.48%
19.08
39.26
-51.40%
Interest
2.10
0.73
187.67%
0.74
1.33
-44.36%
0.74
1.65
-55.15%
0.77
0.81
-4.94%
Depreciation
1.52
1.34
13.43%
1.57
1.35
16.30%
1.41
1.36
3.68%
1.42
1.42
0.00%
PBT
99.18
91.53
8.36%
-7.13
21.44
-
77.59
30.93
150.86%
37.12
56.10
-33.83%
Tax
16.13
19.17
-15.86%
1.97
4.72
-58.26%
15.90
7.69
106.76%
8.84
9.25
-4.43%
PAT
83.05
72.36
14.77%
-9.10
16.71
-
61.68
23.24
165.40%
28.28
46.85
-39.64%
PATM
238.01%
246.18%
-26.45%
59.24%
183.26%
84.97%
98.58%
152.70%
EPS
71.07
61.87
14.87%
-8.13
14.34
-
53.04
19.92
166.27%
24.48
40.29
-39.24%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
131.66
115.03
109.66
121.07
125.23
136.52
118.25
116.16
111.01
106.68
78.67
Net Sales Growth
13.85%
4.90%
-9.42%
-3.32%
-8.27%
15.45%
1.80%
4.64%
4.06%
35.60%
 
Cost Of Goods Sold
8.31
2.14
1.86
8.17
9.41
11.34
3.02
5.20
5.01
5.66
3.16
Gross Profit
123.35
112.90
107.79
112.90
115.82
125.17
115.24
110.95
105.99
101.02
75.51
GP Margin
93.69%
98.15%
98.29%
93.25%
92.49%
91.69%
97.45%
95.51%
95.48%
94.69%
95.98%
Total Expenditure
62.34
33.51
27.43
46.60
45.08
33.72
35.38
25.48
26.60
31.22
22.77
Power & Fuel Cost
-
1.36
1.28
1.22
1.25
1.13
1.06
1.35
1.20
1.36
1.32
% Of Sales
-
1.18%
1.17%
1.01%
1.00%
0.83%
0.90%
1.16%
1.08%
1.27%
1.68%
Employee Cost
-
12.90
10.53
9.50
9.28
8.56
8.34
9.74
9.44
9.52
8.07
% Of Sales
-
11.21%
9.60%
7.85%
7.41%
6.27%
7.05%
8.38%
8.50%
8.92%
10.26%
Manufacturing Exp.
-
4.27
4.05
3.51
6.40
3.02
1.76
2.11
1.88
1.75
1.93
% Of Sales
-
3.71%
3.69%
2.90%
5.11%
2.21%
1.49%
1.82%
1.69%
1.64%
2.45%
General & Admin Exp.
-
4.57
3.96
4.47
5.11
3.87
4.91
5.30
3.47
5.02
5.04
% Of Sales
-
3.97%
3.61%
3.69%
4.08%
2.83%
4.15%
4.56%
3.13%
4.71%
6.41%
Selling & Distn. Exp.
-
3.83
1.88
5.20
1.71
0.37
0.66
0.75
0.90
3.26
2.24
% Of Sales
-
3.33%
1.71%
4.30%
1.37%
0.27%
0.56%
0.65%
0.81%
3.06%
2.85%
Miscellaneous Exp.
-
4.43
3.86
14.52
11.92
5.43
15.65
1.04
4.69
4.64
2.24
% Of Sales
-
3.85%
3.52%
11.99%
9.52%
3.98%
13.23%
0.90%
4.22%
4.35%
1.28%
EBITDA
69.33
81.52
82.23
74.47
80.15
102.80
82.87
90.68
84.41
75.46
55.90
EBITDA Margin
52.66%
70.87%
74.99%
61.51%
64.00%
75.30%
70.08%
78.06%
76.04%
70.73%
71.06%
Other Income
147.70
107.49
95.29
41.35
58.40
40.60
34.16
34.96
28.17
24.20
23.80
Interest
4.35
6.31
3.31
3.87
5.43
5.93
3.93
3.21
2.03
2.70
0.33
Depreciation
5.92
5.38
5.24
5.16
5.41
5.24
5.06
3.84
3.62
3.72
2.59
PBT
206.76
177.32
168.97
106.79
127.71
132.22
108.04
118.59
106.93
93.24
76.78
Tax
42.84
37.72
43.37
25.49
31.74
37.04
28.11
20.70
6.86
7.79
6.97
Tax Rate
20.72%
21.27%
25.67%
23.87%
24.85%
28.01%
26.02%
17.46%
6.42%
8.35%
9.08%
PAT
163.91
139.93
126.02
81.73
96.57
95.73
79.92
97.89
100.07
85.45
69.80
PAT before Minority Interest
163.91
139.93
126.02
81.73
96.57
95.73
79.92
97.89
100.07
85.45
69.80
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
124.49%
121.65%
114.92%
67.51%
77.11%
70.12%
67.59%
84.27%
90.15%
80.10%
88.73%
PAT Growth
2.98%
11.04%
54.19%
-15.37%
0.88%
19.78%
-18.36%
-2.18%
17.11%
22.42%
 
EPS
140.09
119.60
107.71
69.85
82.54
81.82
68.31
83.67
85.53
73.03
59.66

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
1,473.22
1,312.41
1,109.43
1,032.56
923.59
803.22
736.49
641.48
541.38
444.68
Share Capital
5.85
5.85
5.85
5.85
5.85
5.85
5.85
5.85
5.85
5.85
Total Reserves
1,467.38
1,306.56
1,103.58
1,026.71
917.75
797.37
730.64
635.63
535.54
438.84
Non-Current Liabilities
63.98
55.18
28.13
6.15
-2.72
-17.59
-30.48
-26.07
-7.33
52.19
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.00
12.50
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
2.25
1.23
1.14
1.17
1.32
1.32
1.26
1.23
1.16
1.01
Current Liabilities
48.19
38.52
59.65
30.26
13.66
15.65
15.55
8.86
9.29
4.60
Trade Payables
0.72
0.96
0.46
0.66
1.18
0.22
0.39
0.44
0.48
0.57
Other Current Liabilities
18.44
11.00
10.27
11.75
8.11
10.98
7.02
6.41
7.77
2.61
Short Term Borrowings
0.00
0.00
10.00
10.00
0.22
0.00
0.00
0.08
0.00
0.12
Short Term Provisions
29.03
26.56
38.92
7.85
4.16
4.46
8.14
1.93
1.05
1.31
Total Liabilities
1,585.39
1,406.11
1,197.21
1,068.97
934.53
801.28
721.56
624.27
543.34
501.47
Net Block
17.40
15.97
16.25
14.17
15.25
238.45
221.35
201.48
204.63
141.36
Gross Block
39.89
35.22
33.63
30.43
28.58
254.02
231.87
208.27
208.35
162.75
Accumulated Depreciation
22.50
19.24
17.38
16.26
13.33
15.58
10.52
6.79
3.72
21.39
Non Current Assets
1,389.76
1,231.28
1,072.52
951.51
879.77
754.23
669.80
591.28
512.30
461.09
Capital Work in Progress
0.43
0.26
0.00
0.00
0.00
0.24
0.00
0.00
0.00
0.00
Non Current Investment
1,075.60
946.20
803.86
669.39
594.58
484.79
413.24
351.70
270.30
251.97
Long Term Loans & Adv.
37.25
29.65
31.60
30.75
31.23
27.83
33.96
37.11
36.63
67.70
Other Non Current Assets
0.88
0.96
1.02
1.11
1.13
2.93
1.25
0.99
0.74
0.06
Current Assets
195.64
174.83
124.68
117.45
54.76
47.05
51.75
32.98
31.05
40.39
Current Investments
55.47
44.27
28.00
31.43
13.49
9.14
21.85
4.47
0.50
0.00
Inventories
12.54
7.66
4.28
4.32
5.19
7.71
7.25
7.46
7.59
7.41
Sundry Debtors
7.41
7.68
6.89
12.08
11.39
8.80
6.58
7.51
8.86
6.69
Cash & Bank
7.70
6.45
29.70
16.39
6.79
3.04
1.02
5.86
6.48
4.13
Other Current Assets
112.51
0.19
0.17
0.31
17.90
18.36
15.04
7.68
7.61
22.17
Short Term Loans & Adv.
112.29
108.59
55.64
52.91
17.49
18.17
14.89
7.30
7.23
16.29
Net Current Assets
147.45
136.31
65.03
87.19
41.10
31.40
36.20
24.12
21.75
35.79
Total Assets
1,585.40
1,406.11
1,197.20
1,068.96
934.53
801.28
721.55
624.26
543.35
501.48

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
41.74
-1.37
113.85
36.66
74.75
78.31
79.03
74.50
71.95
68.42
PBT
177.32
168.97
106.79
127.71
132.22
108.04
118.59
106.93
93.24
76.78
Adjustment
-90.70
-77.04
-11.85
-33.56
-24.63
-8.59
-15.32
-9.06
-5.96
-14.62
Changes in Working Capital
-16.64
-73.08
39.52
-38.89
-12.67
-0.47
0.74
-1.81
3.78
22.12
Cash after chg. in Working capital
69.97
18.86
134.47
55.26
94.92
98.98
104.01
96.06
91.07
84.29
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.31
Tax Paid
-28.23
-20.23
-20.61
-18.60
-20.17
-20.67
-24.98
-21.56
-19.11
-15.55
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
-38.45
-9.88
-98.55
-29.73
-74.79
-74.68
-83.79
-71.09
-60.13
-80.29
Net Fixed Assets
-4.19
0.54
-0.97
-1.49
58.20
-3.06
-2.34
0.10
-27.41
-0.68
Net Investments
-27.17
-35.16
-12.20
-9.51
-15.96
-7.94
-14.18
-7.47
43.73
-29.18
Others
-7.09
24.74
-85.38
-18.73
-117.03
-63.68
-67.27
-63.72
-76.45
-50.43
Cash from Financing Activity
-2.03
-11.99
-1.99
7.84
-1.39
-1.61
-0.08
-4.03
-9.55
12.62
Net Cash Inflow / Outflow
1.25
-23.25
13.31
14.77
-1.43
2.02
-4.84
-0.62
2.28
0.76
Opening Cash & Equivalents
6.45
29.69
16.38
1.61
3.04
1.02
5.86
6.48
4.21
3.37
Closing Cash & Equivalent
7.70
6.45
29.69
16.38
1.61
3.04
1.02
5.86
6.48
4.13

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
1263.02
1125.15
951.13
885.22
791.81
688.60
631.40
549.94
462.92
381.23
ROA
9.35%
9.68%
7.21%
9.64%
11.03%
10.50%
14.55%
17.14%
16.36%
15.27%
ROE
10.05%
10.41%
7.63%
9.87%
11.09%
10.38%
14.21%
16.94%
17.36%
17.05%
ROCE
13.21%
14.20%
10.28%
13.60%
16.06%
14.54%
17.68%
18.38%
19.16%
18.55%
Fixed Asset Turnover
3.06
3.19
3.78
4.24
0.97
0.49
0.53
0.54
0.59
0.50
Receivable days
23.96
24.25
28.60
34.21
26.99
23.75
22.15
26.76
25.88
24.77
Inventory Days
32.05
19.88
12.97
13.86
17.25
23.10
23.11
24.59
24.97
30.97
Payable days
144.28
139.37
24.91
35.63
22.48
36.50
6.18
7.26
7.45
8.90
Cash Conversion Cycle
-88.27
-95.25
16.65
12.44
21.77
10.35
39.09
44.08
43.41
46.85
Total Debt/Equity
0.00
0.00
0.01
0.01
0.00
0.00
0.00
0.00
0.01
0.03
Interest Cover
29.14
52.16
28.72
24.64
23.39
28.47
37.94
53.67
35.59
230.66

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.