Nifty

:

11873.05

Sensex

:

40431.60

110.60 (0.94%)
448.62 (1.12%)

Login

Nifty
Sensex

:
:

11873.05
40431.60

110.60 (0.94%)
448.62 (1.12%)

Sibar Auto Parts Ltd.

Auto Ancillary

Rating :

N/A

BSE: 520141 | NSE: Not Listed

Watchlist

NSE BSE

12.2

16-Oct-2020

Open
High
Low
Previous Close

12.2
12.2
12.2
11.65

Volume
Traded Value (lacs)
52 Week High
52 Week Low

1
12
22.00
6.37

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

20.16
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

23.87
N/A
1.73

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

10.81
11.06
12.37

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

80.20
-
-

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

1.29
1.29
1.29

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-21.57
-46.19
-140.12

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 Var%
Net Sales 1.21 5.54 -78.16% 2.93 6.87 -57.35% 5.91 7.64 -22.64% 5.90 6.43 -8.24%
Expenses 1.65 5.84 -71.75% 3.95 7.48 -47.19% 6.34 8.13 -22.02% 6.13 7.74 -20.80%
EBITDA -0.44 -0.30 - -1.02 -0.61 - -0.43 -0.49 - -0.23 -1.31 -
EBIDTM -35.92% -5.38% -34.59% -8.87% -7.31% -6.37% -3.90% -20.39%
Other Income 0.02 0.04 -50.00% 0.15 0.67 -77.61% 0.02 0.41 -95.12% 0.03 0.06 -50.00%
Interest 0.14 0.13 7.69% 0.14 0.14 0.00% 0.16 0.15 6.67% 0.14 0.17 -17.65%
Depreciation 0.15 0.24 -37.50% 0.26 0.24 8.33% 0.25 0.23 8.70% 0.24 0.23 4.35%
PBT -0.71 -0.63 - -1.27 -0.32 - -0.82 -0.46 - -0.58 -1.66 -
Tax 0.00 0.00 0 0.01 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT -0.71 -0.63 - -1.28 -0.32 - -0.82 -0.46 - -0.58 -1.66 -
PATM -58.55% -11.33% -43.49% -4.61% -13.95% -6.03% -9.88% -25.74%
EPS -0.43 -0.38 - -0.77 -0.19 - -0.50 -0.28 - -0.35 -1.00 -

Description Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Net Sales 15.95 27.41 23.23 19.32 15.96 16.22 12.22 10.97 12.03 10.71 9.82 Net Sales Growth -39.77% 17.99% 20.24% 21.05% -1.60% 32.73% 11.39% -8.81% 12.32% 9.06% Cost Of Goods Sold 11.40 15.68 12.19 9.45 6.41 6.37 3.76 3.13 4.27 4.37 4.67 Gross Profit 4.55 11.74 11.05 9.86 9.55 9.85 8.46 7.83 7.76 6.34 5.15 GP Margin 28.55% 42.83% 47.57% 51.04% 59.84% 60.73% 69.23% 71.38% 64.51% 59.20% 52.44% Total Expenditure 18.07 29.98 23.87 18.95 15.57 15.84 11.84 10.78 11.56 10.42 9.14 Power & Fuel Cost - 1.65 1.49 1.11 0.99 1.15 0.96 1.24 0.79 0.61 0.59 % Of Sales - 6.02% 6.41% 5.75% 6.20% 7.09% 7.86% 11.30% 6.57% 5.70% 6.01% Employee Cost - 3.69 3.76 3.17 2.96 2.74 2.24 1.95 1.72 1.34 0.32 % Of Sales - 13.46% 16.19% 16.41% 18.55% 16.89% 18.33% 17.78% 14.30% 12.51% 3.26% Manufacturing Exp. - 6.60 4.74 3.70 3.56 4.27 3.60 3.41 3.58 3.20 1.97 % Of Sales - 24.08% 20.40% 19.15% 22.31% 26.33% 29.46% 31.08% 29.76% 29.88% 20.06% General & Admin Exp. - 1.50 1.24 1.17 1.29 1.12 1.04 0.94 1.04 0.78 0.67 % Of Sales - 5.47% 5.34% 6.06% 8.08% 6.91% 8.51% 8.57% 8.65% 7.28% 6.82% Selling & Distn. Exp. - 0.36 0.42 0.33 0.24 0.10 0.09 0.07 0.06 0.06 0.87 % Of Sales - 1.31% 1.81% 1.71% 1.50% 0.62% 0.74% 0.64% 0.50% 0.56% 8.86% Miscellaneous Exp. - 0.51 0.04 0.02 0.12 0.09 0.15 0.04 0.09 0.07 0.87 % Of Sales - 1.86% 0.17% 0.10% 0.75% 0.55% 1.23% 0.36% 0.75% 0.65% 0.61% EBITDA -2.12 -2.57 -0.64 0.37 0.39 0.38 0.38 0.19 0.47 0.29 0.68 EBITDA Margin -13.29% -9.38% -2.76% 1.92% 2.44% 2.34% 3.11% 1.73% 3.91% 2.71% 6.92% Other Income 0.22 0.75 0.62 0.75 0.15 0.05 0.06 0.03 0.03 0.05 0.03 Interest 0.58 0.85 0.81 0.56 0.37 0.04 0.00 0.00 0.00 0.00 0.00 Depreciation 0.90 0.93 0.77 0.47 0.27 0.20 0.13 0.10 0.09 0.11 0.72 PBT -3.38 -3.60 -1.59 0.08 -0.09 0.19 0.30 0.11 0.40 0.23 -0.01 Tax 0.01 0.01 0.03 0.06 0.07 0.16 0.02 -0.02 0.02 0.01 0.00 Tax Rate -0.30% -0.28% -1.89% 75.00% 233.33% 38.10% 2.15% -1.02% 0.79% 4.35% 0.00% PAT -3.39 -3.61 -1.62 0.02 -0.04 0.25 0.90 1.97 2.52 0.22 -0.01 PAT before Minority Interest -3.39 -3.61 -1.62 0.02 -0.04 0.25 0.90 1.97 2.52 0.22 -0.01 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 -21.25% -13.17% -6.97% 0.10% -0.25% 1.54% 7.36% 17.96% 20.95% 2.05% -0.10% PAT Growth 0.00% - - - - -72.22% -54.31% -21.83% 1,045.45% - EPS -2.05 -2.19 -0.98 0.01 -0.02 0.15 0.55 1.19 1.53 0.13 -0.01

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Shareholder's Funds 14.98 10.53 7.64 3.16 3.21 -1.04 -1.94 -3.92 -8.20 -8.42 Share Capital 15.60 11.28 9.54 9.54 9.54 5.54 5.54 5.54 5.54 5.54 Total Reserves -0.85 -1.37 -1.89 -6.37 -6.32 -6.57 -7.48 -9.45 -13.73 -13.95 Non-Current Liabilities 3.08 5.92 5.96 4.45 2.37 5.60 6.49 7.59 13.37 13.31 Secured Loans 2.69 4.19 4.51 2.76 0.79 0.03 0.16 0.22 11.42 11.73 Unsecured Loans 0.07 1.27 1.27 1.55 1.51 5.54 6.32 7.34 1.94 1.58 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 6.96 8.42 6.44 3.83 3.82 4.09 2.60 3.18 3.95 4.33 Trade Payables 4.53 6.19 4.10 2.56 2.96 3.35 2.07 2.13 1.22 1.65 Other Current Liabilities 2.33 1.95 1.81 0.68 0.08 0.21 0.50 0.40 2.10 0.06 Short Term Borrowings 0.09 0.25 0.49 0.00 0.02 0.02 0.03 0.66 0.64 0.00 Short Term Provisions 0.01 0.04 0.04 0.60 0.77 0.52 0.00 0.00 0.00 2.63 Total Liabilities 25.02 24.87 20.04 11.44 9.40 8.65 7.15 6.85 9.12 9.22 Net Block 12.42 12.70 10.34 4.34 3.13 2.10 1.90 1.80 1.61 1.60 Gross Block 14.59 13.94 10.80 7.48 6.00 4.77 9.43 9.22 12.14 13.10 Accumulated Depreciation 2.17 1.24 0.47 3.14 2.87 2.67 7.52 7.42 10.53 11.49 Non Current Assets 14.91 13.22 11.92 5.39 3.44 2.65 2.10 2.23 1.77 1.67 Capital Work in Progress 0.00 0.00 1.12 0.73 0.00 0.35 0.00 0.25 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.07 0.07 0.07 0.07 0.07 0.07 0.07 Long Term Loans & Adv. 2.49 0.51 0.46 0.25 0.24 0.13 0.13 0.10 0.09 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 10.12 11.65 8.13 6.06 5.97 6.01 5.04 4.63 7.36 4.61 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 4.95 4.22 2.79 1.58 1.19 0.61 0.73 0.47 0.47 0.60 Sundry Debtors 4.29 5.21 4.70 3.77 3.67 3.27 2.51 2.41 2.31 2.28 Cash & Bank 0.25 1.60 0.20 0.11 0.33 0.43 0.27 0.08 0.08 0.17 Other Current Assets 0.63 0.16 0.06 0.12 0.78 1.69 1.53 1.66 4.50 1.56 Short Term Loans & Adv. 0.59 0.47 0.36 0.48 0.59 1.42 1.11 1.50 1.30 1.56 Net Current Assets 3.16 3.23 1.69 2.22 2.14 1.91 2.44 1.44 3.41 0.28 Total Assets 25.03 24.87 20.05 11.45 9.41 8.66 7.14 6.86 9.13 9.22

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

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 -5.27 0.13 0.55 0.35 0.20 1.72 1.23 4.57 -0.13 0.48 PBT -3.62 -1.59 0.08 -0.09 0.19 0.40 0.11 0.43 0.26 -0.01 Adjustment 1.59 1.43 1.03 0.56 0.20 0.01 0.08 0.04 0.05 0.73 Changes in Working Capital -3.23 0.30 -0.54 -0.30 -0.19 1.32 1.03 -0.99 -0.45 -0.24 Cash after chg. in Working capital -5.27 0.13 0.57 0.16 0.20 1.72 1.23 -0.51 -0.13 0.48 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 0.00 -0.02 -0.01 0.00 0.00 0.00 0.00 0.00 0.00 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 0.19 0.00 0.00 0.00 5.08 0.00 0.00 Cash From Investing Activity -0.65 -2.01 -1.84 -2.23 -0.99 -0.66 0.04 -0.52 -0.09 -0.17 Net Fixed Assets -0.65 -2.02 -3.71 -2.21 -0.88 4.31 0.04 2.67 0.96 0.02 Net Investments 0.00 0.00 0.07 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 0.00 0.01 1.80 -0.02 -0.11 -4.97 0.00 -3.19 -1.05 -0.19 Cash from Financing Activity 4.57 3.27 1.39 1.65 0.69 -0.91 -1.08 -4.04 0.13 -0.28 Net Cash Inflow / Outflow -1.34 1.39 0.10 -0.22 -0.10 0.16 0.19 0.00 -0.10 0.03 Opening Cash & Equivalents 1.60 0.20 0.11 0.33 0.43 0.27 0.08 0.08 0.17 0.15 Closing Cash & Equivalent 0.25 1.60 0.20 0.11 0.33 0.43 0.27 0.08 0.08 0.17

Financial Ratios

Standalone

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Book Value (Rs.) 9.46 8.79 8.02 3.32 3.37 -1.88 -3.51 -7.08 -14.81 -20.52 ROA -14.49% -7.21% 0.12% -0.40% 2.78% 11.45% 28.19% 31.50% 2.38% -0.09% ROE -29.31% -18.45% 0.35% -1.30% 23.11% 0.00% 0.00% 0.00% 0.00% 0.00% ROCE -15.16% -4.86% 5.65% 5.84% 8.94% 19.99% 42.61% 49.05% 5.87% -0.33% Fixed Asset Turnover 1.92 1.92 2.37 2.75 3.43 1.96 1.38 1.30 0.98 0.79 Receivable days 63.23 76.18 71.32 73.26 68.64 75.89 70.03 61.94 67.43 73.43 Inventory Days 61.02 53.89 36.83 27.24 17.73 17.63 17.20 12.39 15.70 16.43 Payable days 65.03 79.47 65.31 69.15 75.98 89.58 75.02 57.31 52.99 57.65 Cash Conversion Cycle 59.22 50.60 42.84 31.35 10.39 3.94 12.21 17.02 30.14 32.21 Total Debt/Equity 0.27 0.69 0.96 1.52 0.73 -5.38 -3.43 -2.14 -1.72 -1.17 Interest Cover -3.23 -0.98 1.15 1.07 11.89 243.96 1628.51 3015.16 444.69 -3.82

Top Investors:

tathastu advisors

meenakshi sanjay kothari

shreeratan kishanchand bagry

sivan investech

raghu vemulapalli

Annual Reports:

News Update:

Sibar Auto parts - Quarterly Results
27th Aug 2020, 17:44 PM

Read More

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.

Feedback