Nifty
Sensex
:
:
24502.15
80519.34
186.20 (0.77%)
622.00 (0.78%)

Auto Ancillary

Rating :
57/99

BSE: 531727 | NSE: Not Listed

87.9
12-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  90.5
  •  90.5
  •  87
  •  89.09
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  45779
  •  4062339
  •  125.90
  •  49.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 448.29
  • 16.95
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 465.97
  • 1.14%
  • 3.23

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.37%
  • 0.40%
  • 22.86%
  • FII
  • DII
  • Others
  • 0.04%
  • 0.00%
  • 2.33%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.90
  • 5.93
  • 14.94

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.80
  • 11.34
  • 13.45

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 29.23
  • 18.59
  • 38.28

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.14
  • 12.29
  • 12.29

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.56
  • 2.84
  • 2.84

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.37
  • 8.24
  • 8.24

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
60.13
62.77
-4.21%
59.21
63.84
-7.25%
64.40
65.64
-1.89%
71.86
59.22
21.34%
Expenses
49.48
51.67
-4.24%
49.22
52.36
-6.00%
52.33
54.57
-4.10%
59.13
48.88
20.97%
EBITDA
10.65
11.11
-4.14%
9.99
11.48
-12.98%
12.07
11.06
9.13%
12.74
10.35
23.09%
EBIDTM
17.71%
17.69%
16.88%
17.98%
18.74%
16.86%
17.72%
17.47%
Other Income
0.21
0.40
-47.50%
0.15
0.20
-25.00%
0.36
0.25
44.00%
0.11
0.09
22.22%
Interest
0.60
0.52
15.38%
0.62
0.77
-19.48%
0.56
0.92
-39.13%
0.36
0.71
-49.30%
Depreciation
2.56
3.05
-16.07%
2.42
2.60
-6.92%
2.43
1.98
22.73%
2.15
1.69
27.22%
PBT
7.69
7.94
-3.15%
7.10
11.42
-37.83%
9.44
8.42
12.11%
10.34
8.04
28.61%
Tax
0.46
2.47
-81.38%
2.74
4.71
-41.83%
2.32
2.18
6.42%
2.60
2.02
28.71%
PAT
7.24
5.47
32.36%
4.35
6.71
-35.17%
7.12
6.24
14.10%
7.74
6.01
28.79%
PATM
12.04%
8.71%
7.35%
10.52%
11.06%
9.51%
10.77%
10.15%
EPS
1.42
1.07
32.71%
0.85
1.32
-35.61%
1.40
1.22
14.75%
1.52
1.18
28.81%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Net Sales
255.60
251.47
212.44
Net Sales Growth
1.64%
18.37%
 
Cost Of Goods Sold
109.86
114.39
91.86
Gross Profit
145.74
137.08
120.57
GP Margin
57.02%
54.51%
56.75%
Total Expenditure
210.16
207.48
177.93
Power & Fuel Cost
-
16.49
15.64
% Of Sales
-
6.56%
7.36%
Employee Cost
-
23.10
20.66
% Of Sales
-
9.19%
9.73%
Manufacturing Exp.
-
40.37
40.17
% Of Sales
-
16.05%
18.91%
General & Admin Exp.
-
4.18
3.07
% Of Sales
-
1.66%
1.45%
Selling & Distn. Exp.
-
7.01
5.71
% Of Sales
-
2.79%
2.69%
Miscellaneous Exp.
-
1.93
0.82
% Of Sales
-
0.77%
0.39%
EBITDA
45.45
43.99
34.51
EBITDA Margin
17.78%
17.49%
16.24%
Other Income
0.83
0.94
0.32
Interest
2.14
2.92
1.49
Depreciation
9.56
9.94
6.89
PBT
34.57
32.07
26.45
Tax
8.12
11.85
7.65
Tax Rate
23.49%
33.67%
28.92%
PAT
26.45
23.34
18.80
PAT before Minority Interest
26.45
23.34
18.80
Minority Interest
0.00
0.00
0.00
PAT Margin
10.35%
9.28%
8.85%
PAT Growth
8.27%
24.15%
 
EPS
5.19
4.58
3.69

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Shareholder's Funds
117.70
96.61
Share Capital
5.10
5.10
Total Reserves
112.60
91.51
Non-Current Liabilities
7.61
21.03
Secured Loans
0.00
8.73
Unsecured Loans
5.00
10.17
Long Term Provisions
0.74
0.89
Current Liabilities
48.88
40.58
Trade Payables
16.71
20.81
Other Current Liabilities
25.26
15.22
Short Term Borrowings
6.52
4.18
Short Term Provisions
0.40
0.37
Total Liabilities
174.19
158.22
Net Block
62.16
50.29
Gross Block
173.98
146.02
Accumulated Depreciation
111.82
95.72
Non Current Assets
76.81
63.20
Capital Work in Progress
0.18
0.75
Non Current Investment
0.00
0.00
Long Term Loans & Adv.
11.69
11.84
Other Non Current Assets
2.77
0.30
Current Assets
97.39
95.03
Current Investments
0.00
0.00
Inventories
27.15
27.58
Sundry Debtors
55.35
59.57
Cash & Bank
6.29
1.79
Other Current Assets
8.61
2.86
Short Term Loans & Adv.
4.06
3.23
Net Current Assets
48.51
54.45
Total Assets
174.20
158.23

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Cash From Operating Activity
48.67
1.32
PBT
35.19
26.45
Adjustment
9.19
8.21
Changes in Working Capital
15.94
-25.48
Cash after chg. in Working capital
60.32
9.17
Interest Paid
0.00
0.00
Tax Paid
-11.65
-7.85
Other Direct Exp. Paid
0.00
0.00
Extra & Other Items
0.00
0.00
Cash From Investing Activity
-24.17
-26.30
Net Fixed Assets
-14.69
Net Investments
-15.15
Others
5.67
Cash from Financing Activity
-25.35
12.92
Net Cash Inflow / Outflow
-0.85
-12.06
Opening Cash & Equivalents
1.34
13.40
Closing Cash & Equivalent
0.49
1.34

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Book Value (Rs.)
23.08
18.94
ROA
14.04%
11.88%
ROE
21.78%
19.46%
ROCE
29.76%
22.02%
Fixed Asset Turnover
1.57
1.45
Receivable days
83.40
102.35
Inventory Days
39.71
47.38
Payable days
59.85
82.68
Cash Conversion Cycle
63.26
67.05
Total Debt/Equity
0.10
0.31
Interest Cover
13.05
18.78

News Update:


  • Menon Pistons - Quarterly Results
    29th May 2024, 13:15 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.