Nifty

:

10853.55

Sensex

:

36665.61

35.95 (0.33%)
184.52 (0.51%)

Login

Nifty
Sensex

:
:

10853.55
36665.61

35.95 (0.33%)
184.52 (0.51%)

Sibar Auto Parts Ltd.

Auto Ancillary

Rating :

N/A

BSE: 520141 | NSE: Not Listed

Watchlist

NSE BSE

19

11-Sep-2019

Open
High
Low
Previous Close

19
19
19
20.00

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

5
95
45.80
13.55

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

29.64
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

34.83
N/A
2.01

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

11.10
13.71
13.33

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

33.51
-
243.41

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-
3.43
4.42

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-35.76
-80.01

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 19 Jun 18 Var% Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var%
Net Sales 5.54 6.47 -14.37% 6.87 7.22 -4.85% 7.64 5.75 32.87% 6.43 5.85 9.91%
Expenses 5.84 6.82 -14.37% 7.48 7.68 -2.60% 8.13 5.63 44.40% 7.74 5.64 37.23%
EBITDA -0.30 -0.35 - -0.61 -0.46 - -0.49 0.12 - -1.31 0.21 -
EBIDTM -5.38% -5.41% -8.87% -6.44% -6.37% 2.02% -20.39% 3.56%
Other Income 0.04 0.01 300.00% 0.67 0.61 9.84% 0.41 0.00 0.00 0.06 0.00 0.00
Interest 0.13 0.19 -31.58% 0.14 0.30 -53.33% 0.15 0.11 36.36% 0.17 0.14 21.43%
Depreciation 0.24 0.23 4.35% 0.24 0.34 -29.41% 0.23 0.11 109.09% 0.23 0.11 109.09%
PBT -0.63 -0.76 - -0.32 -0.49 - -0.46 -0.11 - -1.66 -0.04 -
Tax 0.00 0.00 0.00 0.00 0.03 -100.00% 0.00 0.00 0.00 0.00 0.00 0.00
PAT -0.63 -0.76 - -0.32 -0.52 - -0.46 -0.11 - -1.66 -0.04 -
PATM -11.33% -11.70% -4.61% -7.25% -6.03% -1.90% -25.74% -0.68%
EPS -0.40 -0.79 - -0.20 -0.55 - -0.31 -0.11 - -1.09 -0.04 -

Description Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var% Jun 18 Jun 17 Var%
Net Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PBT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Net Sales 26.48 23.23 19.32 15.96 16.22 12.22 10.97 12.03 10.71 9.82 8.11 Net Sales Growth 4.71% 20.24% 21.05% -1.60% 32.73% 11.39% -8.81% 12.32% 9.06% 21.09% Cost Of Goods Sold 19.06 12.31 9.45 6.41 6.37 3.76 3.13 4.27 4.37 4.67 3.93 Gross Profit 7.42 10.92 9.86 9.55 9.85 8.46 7.83 7.76 6.34 5.15 4.18 GP Margin 28.03% 47.01% 51.04% 59.84% 60.73% 69.23% 71.38% 64.51% 59.20% 52.44% 51.54% Total Expenditure 29.19 23.87 18.95 15.57 15.84 11.84 10.78 11.56 10.42 9.14 7.35 Power & Fuel Cost - 1.50 1.11 0.99 1.15 0.96 1.24 0.79 0.61 0.59 0.43 % Of Sales - 6.46% 5.75% 6.20% 7.09% 7.86% 11.30% 6.57% 5.70% 6.01% 5.30% Employee Cost - 3.76 3.17 2.96 2.74 2.24 1.95 1.72 1.34 0.32 0.27 % Of Sales - 16.19% 16.41% 18.55% 16.89% 18.33% 17.78% 14.30% 12.51% 3.26% 3.33% Manufacturing Exp. - 4.60 3.70 3.56 4.27 3.60 3.41 3.58 3.20 1.97 1.46 % Of Sales - 19.80% 19.15% 22.31% 26.33% 29.46% 31.08% 29.76% 29.88% 20.06% 18.00% General & Admin Exp. - 1.24 1.17 1.29 1.12 1.04 0.94 1.04 0.78 0.67 0.55 % Of Sales - 5.34% 6.06% 8.08% 6.91% 8.51% 8.57% 8.65% 7.28% 6.82% 6.78% Selling & Distn. Exp. - 0.42 0.33 0.24 0.10 0.09 0.07 0.06 0.06 0.87 0.63 % Of Sales - 1.81% 1.71% 1.50% 0.62% 0.74% 0.64% 0.50% 0.56% 8.86% 7.77% Miscellaneous Exp. - 0.04 0.02 0.12 0.09 0.15 0.04 0.09 0.07 0.06 0.63 % Of Sales - 0.17% 0.10% 0.75% 0.55% 1.23% 0.36% 0.75% 0.65% 0.61% 0.99% EBITDA -2.71 -0.64 0.37 0.39 0.38 0.38 0.19 0.47 0.29 0.68 0.76 EBITDA Margin -10.23% -2.76% 1.92% 2.44% 2.34% 3.11% 1.73% 3.91% 2.71% 6.92% 9.37% Other Income 1.18 0.62 0.75 0.15 0.05 0.06 0.03 0.03 0.05 0.03 0.04 Interest 0.59 0.81 0.56 0.37 0.04 0.00 0.00 0.00 0.00 0.00 0.00 Depreciation 0.94 0.77 0.47 0.27 0.20 0.13 0.10 0.09 0.11 0.72 0.87 PBT -3.07 -1.59 0.08 -0.09 0.19 0.30 0.11 0.40 0.23 -0.01 -0.08 Tax 0.00 0.03 0.06 0.07 0.16 0.02 -0.02 0.02 0.01 0.00 0.01 Tax Rate 0.00% -1.89% 75.00% 233.33% 38.10% 2.15% -1.02% 0.79% 4.35% 0.00% -12.50% PAT -3.07 -1.62 0.02 -0.04 0.25 0.90 1.97 2.52 0.22 -0.01 -0.09 PAT before Minority Interest -3.07 -1.62 0.02 -0.04 0.25 0.90 1.97 2.52 0.22 -0.01 -0.09 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 -11.59% -6.97% 0.10% -0.25% 1.54% 7.36% 17.96% 20.95% 2.05% -0.10% -1.11% PAT Growth 0.00% - - - -72.22% -54.31% -21.83% 1,045.45% - - Unadjusted EPS -2.00 -1.69 0.92 -0.04 0.26 1.63 3.57 4.55 0.39 0.00 -0.16

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Shareholder's Funds 10.53 7.64 3.16 3.21 -1.04 -1.94 -3.92 -8.20 -8.42 -8.41 Share Capital 11.28 9.54 9.54 9.54 5.54 5.54 5.54 5.54 5.54 5.54 Total Reserves -1.37 -1.89 -6.37 -6.32 -6.57 -7.48 -9.45 -13.73 -13.95 -13.95 Non-Current Liabilities 5.92 5.96 4.45 2.37 5.60 6.49 7.59 13.37 13.31 13.59 Secured Loans 4.19 4.51 2.76 0.79 0.03 0.16 0.22 11.42 11.73 11.83 Unsecured Loans 1.27 1.27 1.55 1.51 5.54 6.32 7.34 1.94 1.58 1.76 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 8.42 6.44 3.83 3.82 4.09 2.60 3.18 3.95 4.33 3.98 Trade Payables 6.19 4.10 2.56 2.96 3.35 2.07 2.13 1.22 1.65 1.26 Other Current Liabilities 1.95 1.81 0.68 0.08 0.21 0.50 0.40 2.10 0.06 0.08 Short Term Borrowings 0.25 0.49 0.00 0.02 0.02 0.03 0.66 0.64 0.00 0.00 Short Term Provisions 0.04 0.04 0.60 0.77 0.52 0.00 0.00 0.00 2.63 2.64 Total Liabilities 24.87 20.04 11.44 9.40 8.65 7.15 6.85 9.12 9.22 9.16 Net Block 12.70 10.34 4.34 3.13 2.10 1.90 1.80 1.61 1.60 2.15 Gross Block 13.94 10.80 7.48 6.00 4.77 9.43 9.22 12.14 13.10 13.12 Accumulated Depreciation 1.24 0.47 3.14 2.87 2.67 7.52 7.42 10.53 11.49 10.97 Non Current Assets 13.22 11.92 5.39 3.44 2.65 2.10 2.23 1.77 1.67 2.22 Capital Work in Progress 0.00 1.12 0.73 0.00 0.35 0.00 0.25 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.07 Long Term Loans & Adv. 0.51 0.46 0.25 0.24 0.13 0.13 0.10 0.09 0.00 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 11.65 8.13 6.06 5.97 6.01 5.04 4.63 7.36 4.61 3.99 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 4.22 2.79 1.58 1.19 0.61 0.73 0.47 0.47 0.60 0.34 Sundry Debtors 5.21 4.70 3.77 3.67 3.27 2.51 2.41 2.31 2.28 1.91 Cash & Bank 1.60 0.20 0.11 0.33 0.43 0.27 0.08 0.08 0.17 0.15 Other Current Assets 0.63 0.06 0.12 0.19 1.69 1.53 1.66 4.50 1.56 1.60 Short Term Loans & Adv. 0.47 0.36 0.48 0.59 1.42 1.11 1.50 1.30 1.56 1.60 Net Current Assets 3.23 1.69 2.22 2.14 1.91 2.44 1.44 3.41 0.28 0.01 Total Assets 24.87 20.05 11.45 9.41 8.66 7.14 6.86 9.13 9.22 9.15

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Cash From Operating Activity 0.13 0.55 0.35 0.20 1.72 1.23 4.57 -0.13 0.48 0.47 PBT -1.59 0.08 -0.09 0.19 0.40 0.11 0.43 0.26 -0.01 -0.09 Adjustment 1.43 1.03 0.56 0.20 0.01 0.08 0.04 0.05 0.73 0.85 Changes in Working Capital 0.30 -0.54 -0.30 -0.19 1.32 1.03 -0.99 -0.45 -0.24 -0.29 Cash after chg. in Working capital 0.13 0.57 0.16 0.20 1.72 1.23 -0.51 -0.13 0.48 0.47 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 -0.02 -0.01 0.00 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 0.19 0.00 0.00 0.00 5.08 0.00 0.00 0.00 Cash From Investing Activity -2.01 -1.84 -2.23 -0.99 -0.66 0.04 -0.52 -0.09 -0.17 -0.03 Net Fixed Assets -2.02 -3.71 -2.21 -0.88 4.31 0.04 2.67 0.96 0.02 -0.03 Net Investments 0.00 0.07 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 0.01 1.80 -0.02 -0.11 -4.97 0.00 -3.19 -1.05 -0.19 0.00 Cash from Financing Activity 3.27 1.39 1.65 0.69 -0.91 -1.08 -4.04 0.13 -0.28 -0.40 Net Cash Inflow / Outflow 1.39 0.10 -0.22 -0.10 0.16 0.19 0.00 -0.10 0.03 0.04 Opening Cash & Equivalents 0.20 0.11 0.33 0.43 0.27 0.08 0.08 0.17 0.15 0.11 Closing Cash & Equivalent 1.60 0.20 0.11 0.33 0.43 0.27 0.08 0.08 0.17 0.15

Financial Ratios

Standalone

Right to Left

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Book Value (Rs.) 8.79 8.02 3.32 3.37 -1.88 -3.51 -7.08 -14.81 -20.52 -20.52 ROA -7.21% 0.12% -0.40% 2.78% 11.45% 28.19% 31.50% 2.38% -0.09% -0.93% ROE -18.45% 0.35% -1.30% 23.11% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% ROCE -4.86% 5.65% 5.84% 8.94% 19.99% 42.61% 49.05% 5.87% -0.33% -3.11% Fixed Asset Turnover 1.92 2.37 2.75 3.43 1.96 1.38 1.30 0.98 0.79 0.68 Receivable days 76.18 71.32 73.26 68.64 75.89 70.03 61.94 67.43 73.43 75.41 Inventory Days 53.89 36.83 27.24 17.73 17.63 17.20 12.39 15.70 16.43 18.07 Payable days 79.47 65.31 69.15 75.98 89.58 75.02 57.31 52.99 57.65 61.15 Cash Conversion Cycle 50.60 42.84 31.35 10.39 3.94 12.21 17.02 30.14 32.21 32.33 Total Debt/Equity 0.69 0.96 1.52 0.73 -5.38 -3.43 -2.14 -1.72 -1.17 -1.20 Interest Cover -0.98 1.15 1.07 11.89 243.96 1628.51 3015.16 444.69 -3.82 -24.45

Top Investors:

tathastu advisors llp

sidhantkhanna .

meenakshi sanjaykothari

raghuvemulapalli

Annual Reports:

News Update:

Sibar Auto parts - Quarterly Results
14th Aug 2019, 18:26 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