Nifty

:

22570.35

Sensex

:

74339.44

167.95 (0.75%)
486.50 (0.66%)

Login

Nifty
Sensex

:
:

22570.35
74339.44

167.95 (0.75%)
486.50 (0.66%)

Sar Auto Products Ltd.

Auto Ancillary

Rating :

60/99

BSE: 538992 | NSE: Not Listed

Watchlist

NSE BSE

2246.75

25-Apr-2024

Open
High
Low
Previous Close

2124.00
2247.00
2035.05
2140.00

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

19
1.43
2509.40
833.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,070.64
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,069.19
N/A
60.09

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

18.82
3.38
22.60

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
5.53
6.85

PAT CAGR (%)

10 Years
5 Years
3 Years

17.85
13.44
11.27

P:E (Median)

8 Years
5 Years
3 Years

122.46
181.35
249.07

P:BV (Average)

8 Years
5 Years
3 Years

23.41
23.41
27.67

EV:EBITDA (Average)

8 Years
5 Years
3 Years

113.98
162.91
188.21

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 5.67 2.66 113.16% 5.20 3.19 63.01% 3.78 2.08 81.73% 3.68 2.91 26.46%
Expenses 5.08 2.14 137.38% 4.65 2.38 95.38% 3.31 1.68 97.02% 3.47 2.36 47.03%
EBITDA 0.59 0.52 13.46% 0.55 0.82 -32.93% 0.47 0.40 17.50% 0.21 0.55 -61.82%
EBIDTM 10.39% 19.42% 10.56% 25.56% 12.46% 19.45% 5.66% 18.76%
Other Income 0.17 0.06 183.33% 0.15 0.07 114.29% 0.11 0.06 83.33% 0.15 0.12 25.00%
Interest 0.01 0.02 -50.00% 0.02 0.01 100.00% 0.02 0.03 -33.33% 0.07 0.03 133.33%
Depreciation 0.25 0.32 -21.88% 0.25 0.31 -19.35% 0.25 0.30 -16.67% 0.32 0.36 -11.11%
PBT 0.49 0.24 104.17% 0.42 0.56 -25.00% 0.31 0.13 138.46% -0.04 0.27 -
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.28 0.02 1,300.00%
PAT 0.49 0.24 104.17% 0.42 0.56 -25.00% 0.31 0.13 138.46% -0.32 0.25 -
PATM 8.72% 9.15% 8.15% 17.64% 8.15% 6.20% -8.65% 8.49%
EPS 1.03 0.51 101.96% 0.88 1.17 -24.79% 0.64 0.27 137.04% -0.66 0.51 -

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 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 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 18.33 11.61 10.69 6.30 6.80 9.83 6.83 5.07 2.97 2.21 2.07 Net Sales Growth 69.10% 8.61% 69.68% -7.35% -30.82% 43.92% 34.71% 70.71% 34.39% 6.76% Cost Of Goods Sold 11.66 -0.23 -0.01 0.04 0.25 4.48 3.09 1.41 0.79 0.61 0.59 Gross Profit 6.67 11.83 10.70 6.26 6.55 5.35 3.74 3.67 2.19 1.60 1.49 GP Margin 36.38% 101.89% 100.09% 99.37% 96.32% 54.43% 54.76% 72.39% 73.74% 72.40% 71.98% Total Expenditure 16.51 9.66 8.70 4.90 5.53 8.34 5.67 3.89 2.77 4.96 2.13 Power & Fuel Cost - 0.34 0.25 0.20 0.16 0.26 0.23 0.17 0.13 0.10 0.10 % Of Sales - 2.93% 2.34% 3.17% 2.35% 2.64% 3.37% 3.35% 4.38% 4.52% 4.83% Employee Cost - 0.40 0.40 0.30 0.32 0.32 0.32 0.31 0.32 0.33 0.33 % Of Sales - 3.45% 3.74% 4.76% 4.71% 3.26% 4.69% 6.11% 10.77% 14.93% 15.94% Manufacturing Exp. - 7.97 7.54 3.94 4.33 2.82 1.19 1.52 0.79 0.63 0.56 % Of Sales - 68.65% 70.53% 62.54% 63.68% 28.69% 17.42% 29.98% 26.60% 28.51% 27.05% General & Admin Exp. - 0.45 0.37 0.31 0.31 0.29 0.31 0.32 0.28 0.35 0.23 % Of Sales - 3.88% 3.46% 4.92% 4.56% 2.95% 4.54% 6.31% 9.43% 15.84% 11.11% Selling & Distn. Exp. - 0.34 0.15 0.11 0.17 0.10 0.06 0.05 0.05 0.04 0.02 % Of Sales - 2.93% 1.40% 1.75% 2.50% 1.02% 0.88% 0.99% 1.68% 1.81% 0.97% Miscellaneous Exp. - 0.38 0.00 0.00 0.00 0.09 0.46 0.11 0.42 2.90 0.02 % Of Sales - 3.27% 0% 0% 0% 0.92% 6.73% 2.17% 14.14% 131.22% 14.01% EBITDA 1.82 1.95 1.99 1.40 1.27 1.49 1.16 1.18 0.20 -2.75 -0.06 EBITDA Margin 9.93% 16.80% 18.62% 22.22% 18.68% 15.16% 16.98% 23.27% 6.73% -124.43% -2.90% Other Income 0.58 0.33 0.50 0.34 0.31 0.32 0.32 0.24 0.67 0.50 0.73 Interest 0.12 0.13 0.08 0.06 0.07 0.12 0.07 0.04 0.02 0.08 0.02 Depreciation 1.07 1.25 1.26 1.07 1.27 1.41 1.21 1.12 0.76 1.04 0.55 PBT 1.18 0.90 1.15 0.61 0.25 0.27 0.20 0.26 0.09 -3.37 0.11 Tax 0.28 0.28 0.02 0.16 -0.04 -0.06 0.04 -0.04 -0.08 -0.18 -0.01 Tax Rate 23.73% 31.11% 1.74% 26.23% -16.00% -22.22% 20.00% -15.38% -88.89% 5.34% -9.09% PAT 0.90 0.62 1.13 0.45 0.29 0.33 0.16 0.30 0.18 -3.19 0.12 PAT before Minority Interest 0.90 0.62 1.13 0.45 0.29 0.33 0.16 0.30 0.18 -3.19 0.12 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 4.91% 5.34% 10.57% 7.14% 4.26% 3.36% 2.34% 5.92% 6.06% -144.34% 5.80% PAT Growth -23.73% -45.13% 151.11% 55.17% -12.12% 106.25% -46.67% 66.67% - - EPS 1.88 1.29 2.35 0.94 0.60 0.69 0.33 0.63 0.38 -6.65 0.25

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 15.74 15.12 14.01 13.47 13.16 12.84 12.67 12.37 12.19 15.42 Share Capital 4.76 4.76 4.76 4.76 4.76 4.76 4.76 4.76 4.76 4.76 Total Reserves 10.98 10.35 9.24 8.71 8.40 8.07 7.91 7.60 7.43 10.65 Non-Current Liabilities 0.00 -0.05 -0.02 -0.17 -0.14 -0.03 -0.03 0.10 0.18 0.35 Secured Loans 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 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 0.02 0.02 0.04 0.05 0.04 0.04 0.04 0.03 0.02 0.02 Current Liabilities 8.60 6.27 2.89 1.58 2.05 3.04 1.12 1.57 0.53 0.52 Trade Payables 1.17 0.70 1.02 0.65 1.14 1.88 0.34 0.54 0.11 0.22 Other Current Liabilities 0.34 0.35 0.15 0.14 0.14 0.12 0.20 0.19 0.38 0.06 Short Term Borrowings 6.81 5.15 1.67 0.74 0.69 0.97 0.48 0.80 0.00 0.20 Short Term Provisions 0.28 0.07 0.06 0.06 0.08 0.07 0.10 0.04 0.04 0.04 Total Liabilities 24.34 21.34 16.88 14.88 15.07 15.85 13.76 14.04 12.90 16.29 Net Block 8.22 5.86 4.92 5.14 6.16 6.96 5.21 3.20 3.13 3.63 Gross Block 16.27 12.72 10.98 10.12 9.87 9.25 6.33 10.30 9.48 8.95 Accumulated Depreciation 8.06 6.87 6.05 4.98 3.71 2.29 1.12 7.10 6.34 5.32 Non Current Assets 11.34 6.19 5.58 5.64 6.32 7.02 5.27 3.30 3.22 11.01 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.30 0.32 0.39 0.27 0.11 0.07 0.07 0.11 0.09 7.38 Other Non Current Assets 2.82 0.01 0.26 0.24 0.05 0.00 0.00 0.00 0.00 0.00 Current Assets 13.01 15.16 11.30 9.25 8.76 8.83 8.49 10.74 9.67 5.28 Current Investments 0.02 0.02 0.26 0.02 0.01 0.18 0.19 0.04 0.04 0.07 Inventories 0.80 0.41 0.38 0.43 0.69 1.53 2.62 1.95 0.92 0.85 Sundry Debtors 3.33 4.46 2.86 2.67 2.56 1.84 1.74 1.33 1.40 3.59 Cash & Bank 7.72 8.82 6.59 5.37 5.01 4.31 1.92 1.50 1.13 0.45 Other Current Assets 1.13 1.34 1.02 0.49 0.49 0.97 2.02 5.92 6.18 0.32 Short Term Loans & Adv. 0.11 0.11 0.19 0.28 0.45 0.31 1.75 5.43 6.10 0.10 Net Current Assets 4.41 8.89 8.41 7.66 6.71 5.78 7.37 9.17 9.15 4.76 Total Assets 24.35 21.35 16.88 14.89 15.08 15.85 13.76 14.04 12.89 16.29

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity 0.65 0.11 1.13 0.68 1.35 4.77 3.83 -0.72 1.02 0.63 PBT 0.90 1.15 0.61 0.25 0.27 0.20 0.26 0.09 -3.37 0.11 Adjustment 1.06 0.89 0.87 1.05 1.25 1.13 0.94 0.16 0.65 0.39 Changes in Working Capital -1.27 -1.90 -0.33 -0.56 -0.12 3.47 2.66 -0.92 3.75 0.13 Cash after chg. in Working capital 0.69 0.15 1.15 0.73 1.40 4.79 3.86 -0.67 1.02 0.63 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.04 -0.04 -0.02 -0.05 -0.05 -0.02 -0.03 -0.06 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -3.69 -2.57 -0.92 -0.81 0.05 -4.35 -3.29 -1.38 -0.40 -1.52 Net Fixed Assets -3.55 -1.74 -0.86 -0.25 -0.62 -2.92 3.97 -0.82 -0.53 -0.44 Net Investments 0.00 0.24 -0.24 -0.01 0.17 0.01 -0.15 0.00 0.03 0.40 Others -0.14 -1.07 0.18 -0.55 0.50 -1.44 -7.11 -0.56 0.10 -1.48 Cash from Financing Activity 1.85 3.64 1.13 0.27 -0.12 0.63 -0.13 1.37 0.20 0.34 Net Cash Inflow / Outflow -1.18 1.17 1.33 0.15 1.28 1.05 0.41 -0.74 0.82 -0.55 Opening Cash & Equivalents 6.90 5.73 4.39 4.25 2.97 1.92 0.77 0.97 0.15 0.69 Closing Cash & Equivalent 5.72 6.90 5.73 4.39 4.25 2.97 1.17 0.23 0.97 0.15

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 33.04 31.73 29.40 28.28 27.63 26.94 26.60 25.96 25.59 32.36 ROA 2.70% 5.90% 2.85% 1.96% 2.13% 1.08% 2.16% 1.31% -21.86% 0.75% ROE 4.00% 7.74% 3.29% 2.21% 2.54% 1.26% 2.40% 1.44% -23.10% 0.78% ROCE 4.76% 6.81% 4.46% 2.22% 2.79% 1.99% 2.25% 0.92% -23.45% 0.84% Fixed Asset Turnover 0.80 0.90 0.60 0.68 1.03 0.89 0.68 0.33 0.27 0.25 Receivable days 122.49 125.07 160.13 140.38 81.71 93.94 98.85 152.03 372.73 617.34 Inventory Days 18.97 13.45 23.41 29.97 41.14 108.76 146.95 159.37 131.56 134.09 Payable days -1500.07 0.00 7042.89 1307.16 58.59 86.70 28.89 42.35 22.15 24.80 Cash Conversion Cycle 1641.54 138.51 -6859.35 -1136.81 64.25 115.99 216.91 269.05 482.14 726.63 Total Debt/Equity 0.44 0.35 0.13 0.07 0.06 0.09 0.05 0.08 0.01 0.02 Interest Cover 8.02 14.56 10.69 4.81 3.24 3.76 6.98 4.95 -43.42 7.12

Top Investors:

gujarat state financial corporation

chirag rajendrabhai kothari

gsd trading and financial services pvt ltd

rajendra hiralal kothari

shree samji velji virani and smt kadviben virani smarak trust

minal rajendrabhai kothari

skaria chacko kolasseril

Annual Reports:

News Update:

Sar Auto Products - Quarterly Results
23rd Jan 2024, 14:02 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