Nifty

:

26328.55

Sensex

:

85762.01

182.00 (0.70%)
573.41 (0.67%)

Login

Nifty
Sensex

:
:

26328.55
85762.01

182.00 (0.70%)
573.41 (0.67%)

Sal Automotive Ltd.

Auto Ancillary

Rating :

61/99

BSE: 539353 | NSE: Not Listed

Watchlist

NSE BSE

226.40

02-Jan-2026

Open
High
Low
Previous Close

217.3
226.75
217.3
217.40

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

252
56308
226.75
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

108.57
21.46
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

131.89
0.55%
2.44

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

14.72
31.92
7.53

EBITDA CAGR (%)

10 Years
5 Years
3 Years

15.76
53.11
4.22

PAT CAGR (%)

10 Years
5 Years
3 Years

10.28
45.09
4.74

P:E (Median)

8 Years
5 Years
3 Years

19.90
21.17
23.74

P:BV (Average)

8 Years
5 Years
3 Years

2.15
2.36
2.95

EV:EBITDA (Average)

8 Years
5 Years
3 Years

15.19
21.19
12.56

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 107.84 94.41 14.23% 100.03 100.22 -0.19% 88.11 60.78 44.97% 95.02 81.53 16.55%
Expenses 104.11 90.92 14.51% 97.55 96.63 0.95% 86.04 57.84 48.76% 91.43 78.89 15.90%
EBITDA 3.73 3.49 6.88% 2.48 3.59 -30.92% 2.07 2.94 -29.59% 3.59 2.64 35.98%
EBIDTM 3.46% 3.70% 2.48% 3.58% 2.35% 4.84% 3.78% 3.24%
Other Income 0.21 0.16 31.25% 0.17 0.14 21.43% 1.24 -0.03 - 0.19 0.27 -29.63%
Interest 0.37 0.52 -28.85% 0.44 0.59 -25.42% 0.74 0.69 7.25% 0.47 0.58 -18.97%
Depreciation 1.06 1.08 -1.85% 1.07 1.04 2.88% 1.11 0.99 12.12% 1.05 1.19 -11.76%
PBT 2.51 2.05 22.44% 1.14 2.10 -45.71% 1.46 1.23 18.70% 2.26 1.14 98.25%
Tax 0.65 0.48 35.42% 0.28 0.62 -54.84% 0.52 0.30 73.33% 0.86 0.24 258.33%
PAT 1.86 1.57 18.47% 0.86 1.48 -41.89% 0.94 0.93 1.08% 1.40 0.90 55.56%
PATM 1.72% 1.66% 0.86% 1.48% 1.07% 1.53% 1.47% 1.10%
EPS 3.88 3.27 18.65% 1.79 3.08 -41.88% 1.96 1.94 1.03% 2.92 1.88 55.32%

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 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 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 391.00 377.76 307.52 303.79 150.58 94.55 85.47 130.65 113.71 92.99 95.64 Net Sales Growth 16.04% 22.84% 1.23% 101.75% 59.26% 10.62% -34.58% 14.90% 22.28% -2.77% Cost Of Goods Sold 311.14 299.87 239.47 243.40 117.24 68.63 60.58 97.25 82.22 65.22 69.19 Gross Profit 79.86 77.88 68.04 60.40 33.34 25.91 24.89 33.40 31.50 27.77 26.45 GP Margin 20.42% 20.62% 22.13% 19.88% 22.14% 27.40% 29.12% 25.56% 27.70% 29.86% 27.66% Total Expenditure 379.13 364.97 294.79 293.39 151.84 93.03 86.06 124.92 108.57 89.77 92.68 Power & Fuel Cost - 6.79 5.91 5.43 2.67 1.82 1.72 2.11 1.90 1.92 2.06 % Of Sales - 1.80% 1.92% 1.79% 1.77% 1.92% 2.01% 1.62% 1.67% 2.06% 2.15% Employee Cost - 45.71 38.72 33.74 24.07 16.71 17.76 18.73 16.66 15.96 15.31 % Of Sales - 12.10% 12.59% 11.11% 15.98% 17.67% 20.78% 14.34% 14.65% 17.16% 16.01% Manufacturing Exp. - 5.39 4.02 4.65 2.68 1.97 2.10 2.62 3.33 2.69 2.82 % Of Sales - 1.43% 1.31% 1.53% 1.78% 2.08% 2.46% 2.01% 2.93% 2.89% 2.95% General & Admin Exp. - 4.34 4.01 3.35 2.79 1.95 1.71 1.88 1.94 1.48 1.17 % Of Sales - 1.15% 1.30% 1.10% 1.85% 2.06% 2.00% 1.44% 1.71% 1.59% 1.22% Selling & Distn. Exp. - 2.50 2.16 2.33 1.83 1.87 1.57 1.90 1.81 1.96 1.84 % Of Sales - 0.66% 0.70% 0.77% 1.22% 1.98% 1.84% 1.45% 1.59% 2.11% 1.92% Miscellaneous Exp. - 0.36 0.50 0.50 0.56 0.08 0.62 0.43 0.73 0.54 1.84 % Of Sales - 0.10% 0.16% 0.16% 0.37% 0.08% 0.73% 0.33% 0.64% 0.58% 0.31% EBITDA 11.87 12.79 12.73 10.40 -1.26 1.52 -0.59 5.73 5.14 3.22 2.96 EBITDA Margin 3.04% 3.39% 4.14% 3.42% -0.84% 1.61% -0.69% 4.39% 4.52% 3.46% 3.09% Other Income 1.81 1.73 0.96 1.53 1.54 1.40 1.23 0.83 0.93 0.99 0.85 Interest 2.02 2.36 2.81 2.65 1.16 0.53 0.42 0.37 0.20 0.07 0.02 Depreciation 4.29 4.28 4.11 3.08 2.13 1.54 1.44 1.37 0.90 0.76 0.80 PBT 7.37 7.87 6.78 6.20 -3.00 0.85 -1.22 4.82 4.96 3.39 2.98 Tax 2.31 2.48 1.68 1.50 -0.67 0.01 0.59 1.35 1.56 1.09 0.94 Tax Rate 31.34% 31.51% 24.78% 24.19% 22.33% 1.18% 32.07% 28.01% 31.45% 32.15% 31.54% PAT 5.06 5.40 5.10 4.70 -2.33 0.84 1.25 3.47 3.41 2.30 2.03 PAT before Minority Interest 5.06 5.40 5.10 4.70 -2.33 0.84 1.25 3.47 3.41 2.30 2.03 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 1.29% 1.43% 1.66% 1.55% -1.55% 0.89% 1.46% 2.66% 3.00% 2.47% 2.12% PAT Growth 3.69% 5.88% 8.51% - - -32.80% -63.98% 1.76% 48.26% 13.30% EPS 10.54 11.25 10.63 9.79 -4.85 1.75 2.60 7.23 7.10 4.79 4.23

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 43.03 38.83 34.95 30.34 33.55 33.42 33.43 31.26 28.90 26.19 Share Capital 2.40 2.40 2.40 2.40 2.40 2.40 2.40 2.40 2.40 2.40 Total Reserves 40.63 36.44 32.55 27.94 31.16 31.03 31.03 28.86 26.50 23.79 Non-Current Liabilities 7.87 3.20 13.15 2.73 4.03 0.84 0.74 1.27 0.94 1.07 Secured Loans 5.16 0.15 8.88 2.11 2.41 0.05 0.08 0.22 0.00 0.00 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 1.53 1.42 1.99 1.49 1.65 1.59 1.99 2.69 2.67 2.31 Current Liabilities 72.39 70.02 82.05 70.61 39.44 29.62 30.52 34.73 21.20 20.59 Trade Payables 49.85 40.57 50.23 40.36 28.40 20.92 22.07 27.98 18.36 17.19 Other Current Liabilities 11.02 12.21 10.05 5.93 5.80 6.94 6.90 5.59 1.44 0.52 Short Term Borrowings 9.95 15.59 20.89 22.82 3.99 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 1.57 1.64 0.88 1.50 1.25 1.75 1.55 1.16 1.40 2.88 Total Liabilities 123.29 112.05 130.15 103.68 77.02 63.88 64.69 67.26 51.04 47.85 Net Block 36.35 33.75 32.60 13.09 9.30 9.09 9.06 8.79 5.78 8.99 Gross Block 67.26 61.08 56.26 34.25 28.77 27.15 25.70 24.07 21.36 23.96 Accumulated Depreciation 30.91 27.33 23.66 21.17 19.47 18.07 16.65 15.28 15.58 14.97 Non Current Assets 46.86 40.02 45.71 46.65 26.66 23.01 17.92 17.36 12.27 10.08 Capital Work in Progress 0.37 0.45 1.35 9.96 0.90 0.07 0.07 0.10 0.03 0.87 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 4.51 4.51 4.51 0.00 Long Term Loans & Adv. 1.10 1.35 1.73 1.41 2.50 1.72 1.57 0.80 0.41 0.20 Other Non Current Assets 9.04 4.47 10.02 22.20 13.96 12.13 2.70 3.17 1.52 0.03 Current Assets 76.43 72.03 84.43 57.03 50.37 40.87 46.77 49.91 38.76 37.77 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 23.09 21.68 24.32 14.95 8.62 7.38 6.92 6.34 5.60 5.72 Sundry Debtors 44.22 36.76 37.01 34.81 28.06 20.96 26.14 30.77 19.32 16.31 Cash & Bank 1.86 5.10 13.59 1.07 8.03 7.58 8.59 7.22 8.54 10.50 Other Current Assets 7.26 1.03 2.69 1.67 5.66 4.96 5.12 5.58 5.30 5.23 Short Term Loans & Adv. 4.78 7.46 6.83 4.53 2.72 1.79 1.33 0.81 0.86 0.79 Net Current Assets 4.04 2.01 2.39 -13.58 10.93 11.26 16.25 15.18 17.57 17.18 Total Assets 123.29 112.05 130.14 103.68 77.03 63.88 64.69 67.27 51.03 47.85

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

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 9.52 10.93 16.61 -9.48 -1.48 -6.58 2.67 -0.69 -0.39 4.07 PBT 7.87 6.78 6.20 -3.00 0.85 1.84 4.82 4.96 3.39 2.98 Adjustment 5.81 5.78 4.17 1.90 0.98 -2.34 0.99 0.36 0.30 0.00 Changes in Working Capital -2.07 -0.59 6.04 -8.34 -3.47 -5.64 -1.65 -4.45 -2.97 2.25 Cash after chg. in Working capital 11.61 11.97 16.41 -9.44 -1.64 -6.14 4.16 0.87 0.72 5.23 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -2.09 -1.04 0.20 -0.04 0.16 -0.43 -1.50 -1.56 -1.10 -1.16 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 -5.96 -3.31 -9.82 -13.68 -0.43 7.28 -0.89 -3.17 -0.55 -0.23 Net Fixed Assets -6.10 -3.92 -13.40 -14.54 -2.45 -1.45 -1.60 -2.78 3.44 -0.81 Net Investments 0.00 0.00 0.00 0.00 0.00 4.51 0.00 0.00 -4.51 0.00 Others 0.14 0.61 3.58 0.86 2.02 4.22 0.71 -0.39 0.52 0.58 Cash from Financing Activity -6.79 -16.12 5.72 16.20 2.36 -1.71 -0.41 2.55 -1.03 -1.01 Net Cash Inflow / Outflow -3.24 -8.49 12.51 -6.95 0.45 -1.01 1.37 -1.32 -1.96 2.83 Opening Cash & Equivalents 5.10 13.59 1.07 8.03 7.58 8.59 7.22 8.54 10.50 7.66 Closing Cash & Equivalent 1.86 5.10 13.59 1.07 8.03 7.58 8.59 7.22 8.54 10.50

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 89.72 80.98 145.75 126.54 139.94 139.40 139.42 130.37 120.53 109.23 ROA 4.59% 4.21% 4.02% -2.57% 1.19% 1.95% 5.27% 5.76% 4.66% 4.17% ROE 13.18% 13.82% 14.40% -7.28% 2.51% 3.75% 10.74% 11.32% 8.36% 7.92% ROCE 15.95% 14.28% 13.78% -3.68% 3.64% 6.74% 15.97% 17.10% 12.55% 11.68% Fixed Asset Turnover 5.89 5.24 6.71 4.78 3.38 3.23 5.25 5.13 4.55 4.44 Receivable days 39.12 43.78 43.15 76.20 94.62 100.57 79.50 78.53 63.11 62.99 Inventory Days 21.63 27.30 23.59 28.57 30.88 30.52 18.53 18.73 20.06 19.99 Payable days 55.03 69.20 67.93 107.03 131.16 91.26 73.71 79.30 73.34 72.67 Cash Conversion Cycle 5.72 1.88 -1.19 -2.27 -5.66 39.84 24.32 17.96 9.83 10.32 Total Debt/Equity 0.51 0.63 1.03 0.89 0.26 0.00 0.00 0.01 0.00 0.00 Interest Cover 4.33 3.42 3.34 -1.59 2.61 5.35 13.97 25.34 51.66 130.96

Top Investors:

icici bank limited

aumit capital advisors limited

investor education and protection fund (iepf)

Annual Reports:

News Update:

No Latest News!

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