Nifty
Sensex
:
:
11341.15
38214.47
36.10 (0.32%)
87.39 (0.23%)

Auto Ancillary

Rating :
29/99

BSE: 532797 | NSE: AUTOIND

32.75
14-Oct-2019
  • Open
  • High
  • Low
  • Previous Close
  •  33.90
  •  34.65
  •  32.55
  •  32.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  12658
  •  4.19
  •  73.00
  •  31.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 87.97
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 303.50
  • N/A
  • 0.98

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 29.70%
  • 5.94%
  • 28.64%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 35.72%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.02
  • -2.25
  • 7.97

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -17.80
  • -
  • 6.07

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -39.51
  • -59.86

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.09
  • 1.46
  • 2.19

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 215.99
  • 346.03
  • 560.22

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
96.87
109.29
-11.36%
116.11
118.16
-1.73%
104.63
103.15
1.43%
122.10
89.18
36.91%
Expenses
98.21
109.38
-10.21%
107.32
113.20
-5.19%
108.38
103.63
4.58%
119.59
93.51
27.89%
EBITDA
-1.34
-0.09
-
8.79
4.96
77.22%
-3.75
-0.48
-
2.51
-4.33
-
EBIDTM
-1.38%
-0.08%
7.57%
4.20%
-3.58%
-0.47%
2.06%
-4.86%
Other Income
0.41
0.20
105.00%
1.04
8.85
-88.25%
1.07
0.65
64.62%
0.13
0.17
-23.53%
Interest
7.89
8.00
-1.38%
12.60
10.63
18.53%
8.58
8.70
-1.38%
8.34
9.04
-7.74%
Depreciation
5.29
5.52
-4.17%
5.06
5.46
-7.33%
5.17
5.57
-7.18%
5.48
5.59
-1.97%
PBT
-14.11
-13.41
-
36.15
-2.28
-
-16.43
-14.10
-
-11.18
-18.79
-
Tax
0.00
0.00
0.00
0.07
0.12
-41.67%
0.00
0.00
0.00
0.00
0.00
0.00
PAT
-14.11
-13.41
-
36.08
-2.40
-
-16.43
-14.10
-
-11.18
-18.79
-
PATM
-14.57%
-12.27%
31.07%
-2.03%
-15.70%
-13.67%
-9.16%
-21.07%
EPS
-5.21
-6.30
-
13.34
-1.09
-
-7.34
-6.67
-
-5.30
-11.62
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
439.71
452.13
384.59
359.17
311.12
506.72
677.05
800.69
748.00
656.72
451.06
Net Sales Growth
4.75%
17.56%
7.08%
15.44%
-38.60%
-25.16%
-15.44%
7.04%
13.90%
45.59%
 
Cost Of Goods Sold
315.96
319.79
274.00
249.94
219.12
364.81
493.39
559.24
507.82
422.30
271.07
Gross Profit
123.75
132.34
110.58
109.23
92.00
141.91
183.66
241.44
240.19
234.42
180.00
GP Margin
28.14%
29.27%
28.75%
30.41%
29.57%
28.01%
27.13%
30.15%
32.11%
35.70%
39.91%
Total Expenditure
433.50
444.69
387.62
353.63
312.47
511.77
655.17
742.72
671.87
585.49
398.22
Power & Fuel Cost
-
13.59
12.83
10.87
9.56
9.99
9.95
13.35
11.61
8.80
6.84
% Of Sales
-
3.01%
3.34%
3.03%
3.07%
1.97%
1.47%
1.67%
1.55%
1.34%
1.52%
Employee Cost
-
35.21
35.83
35.22
33.68
61.56
78.03
74.95
59.96
46.77
35.34
% Of Sales
-
7.79%
9.32%
9.81%
10.83%
12.15%
11.52%
9.36%
8.02%
7.12%
7.83%
Manufacturing Exp.
-
63.52
53.04
43.31
37.08
57.02
53.64
61.36
60.24
44.60
35.04
% Of Sales
-
14.05%
13.79%
12.06%
11.92%
11.25%
7.92%
7.66%
8.05%
6.79%
7.77%
General & Admin Exp.
-
10.94
9.11
9.46
9.25
13.36
16.03
16.40
15.20
12.36
15.17
% Of Sales
-
2.42%
2.37%
2.63%
2.97%
2.64%
2.37%
2.05%
2.03%
1.88%
3.36%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
10.30
6.91
45.66
34.63
% Of Sales
-
0%
0%
0%
0%
0%
0%
1.29%
0.92%
6.95%
7.68%
Miscellaneous Exp.
-
1.64
2.80
4.83
3.78
5.02
4.12
7.12
10.15
5.00
34.63
% Of Sales
-
0.36%
0.73%
1.34%
1.21%
0.99%
0.61%
0.89%
1.36%
0.76%
0.03%
EBITDA
6.21
7.44
-3.03
5.54
-1.35
-5.05
21.88
57.97
76.13
71.23
52.84
EBITDA Margin
1.41%
1.65%
-0.79%
1.54%
-0.43%
-1.00%
3.23%
7.24%
10.18%
10.85%
11.71%
Other Income
2.65
2.45
9.90
4.12
8.99
0.74
2.84
4.56
2.70
2.87
3.67
Interest
37.41
37.52
36.86
36.75
27.44
32.37
33.87
37.48
31.16
19.92
13.03
Depreciation
21.00
21.23
22.26
23.47
24.54
27.63
24.67
23.08
21.05
18.66
16.83
PBT
-5.57
-48.86
-52.26
-50.56
-44.35
-64.30
-33.82
1.97
26.62
35.52
26.67
Tax
0.07
0.07
0.12
-12.56
0.13
1.01
1.82
-1.92
7.51
7.31
4.97
Tax Rate
-1.26%
-1.43%
-0.23%
14.87%
-0.33%
-1.80%
-4.77%
-21.92%
15.98%
20.58%
18.64%
PAT
-5.64
-4.61
-51.87
-71.26
-38.84
-56.93
-39.75
10.91
39.68
27.34
20.60
PAT before Minority Interest
-5.45
-4.95
-52.38
-71.91
-39.03
-57.07
-39.96
10.67
39.49
28.21
21.70
Minority Interest
0.19
0.34
0.51
0.65
0.19
0.14
0.21
0.24
0.19
-0.87
-1.10
PAT Margin
-1.28%
-1.02%
-13.49%
-19.84%
-12.48%
-11.24%
-5.87%
1.36%
5.30%
4.16%
4.57%
PAT Growth
0.00%
-
-
-
-
-
-
-72.51%
45.14%
32.72%
 
Unadjusted EPS
-4.51
-2.32
-29.05
-50.31
-31.00
-45.47
-31.52
9.81
33.41
22.40
16.88

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
107.41
69.55
73.99
126.06
160.31
281.45
278.72
267.13
246.01
226.82
Share Capital
27.03
21.00
16.03
13.23
12.34
12.29
12.25
12.20
12.20
12.20
Total Reserves
77.97
46.68
57.59
112.43
146.52
267.34
264.87
253.35
233.34
214.62
Non-Current Liabilities
77.02
145.60
147.86
150.31
141.26
69.39
101.52
112.07
127.83
188.82
Secured Loans
88.03
124.61
156.63
137.13
125.47
56.47
84.12
97.45
112.48
153.05
Unsecured Loans
0.00
22.81
0.38
0.00
3.40
0.48
4.86
3.04
6.50
28.16
Long Term Provisions
2.38
1.23
1.03
0.79
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
267.67
206.83
212.02
162.78
157.42
302.01
275.45
263.60
194.46
100.61
Trade Payables
52.95
52.84
94.90
76.62
68.18
72.12
99.77
95.63
71.19
84.78
Other Current Liabilities
172.47
106.23
81.39
37.11
38.70
76.22
80.58
14.67
4.42
9.22
Short Term Borrowings
39.43
45.46
33.91
47.90
50.54
153.67
92.03
144.97
108.61
0.00
Short Term Provisions
2.82
2.29
1.83
1.16
0.00
0.00
3.07
8.33
10.25
6.61
Total Liabilities
514.38
484.23
493.44
499.37
515.87
669.05
693.18
680.53
611.44
554.98
Net Block
205.49
220.65
239.55
223.19
252.30
295.67
290.51
286.67
317.77
263.06
Gross Block
434.12
429.42
427.67
389.67
396.05
422.29
392.16
365.84
375.25
307.03
Accumulated Depreciation
228.63
208.78
188.11
166.48
143.75
126.61
101.65
79.17
57.48
43.97
Non Current Assets
231.49
247.89
258.60
276.68
300.78
343.92
391.24
375.93
383.94
337.38
Capital Work in Progress
0.97
3.47
0.00
0.75
0.00
0.00
19.37
14.80
41.31
49.93
Non Current Investment
0.10
0.10
0.10
31.74
31.74
31.79
66.42
65.54
24.73
24.39
Long Term Loans & Adv.
13.92
15.18
13.91
17.03
16.75
16.45
14.93
8.92
0.13
0.00
Other Non Current Assets
11.00
8.49
5.03
3.97
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
282.85
236.30
234.81
222.59
214.95
322.54
299.43
301.57
223.99
214.88
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
171.91
172.70
162.64
159.47
153.94
193.61
182.17
172.83
121.54
33.62
Sundry Debtors
44.14
45.30
53.60
30.86
26.89
96.14
48.28
60.68
61.11
80.22
Cash & Bank
4.34
5.82
3.96
4.38
4.65
5.00
14.65
11.21
14.60
7.40
Other Current Assets
62.47
0.34
4.08
7.58
29.47
27.79
54.33
56.85
26.73
93.64
Short Term Loans & Adv.
11.23
12.14
10.54
20.30
19.11
17.59
7.41
5.74
3.99
87.55
Net Current Assets
15.18
29.48
22.79
59.81
57.52
20.53
23.99
37.97
29.53
114.28
Total Assets
514.38
484.23
493.45
499.37
515.87
669.05
693.17
680.52
611.44
554.99

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
59.63
-17.26
44.45
-15.93
69.07
-51.50
40.59
47.64
27.75
16.13
PBT
-4.88
-52.26
-84.47
-38.90
-56.92
-39.76
10.91
39.68
27.34
20.60
Adjustment
5.84
48.94
70.96
42.25
28.79
26.25
25.63
25.42
17.20
13.87
Changes in Working Capital
59.94
-11.70
60.29
-19.28
97.20
-37.99
4.05
-17.46
-16.79
-18.34
Cash after chg. in Working capital
60.89
-15.01
46.78
-15.93
69.07
-51.50
40.59
47.64
27.75
16.13
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.26
-2.24
-2.33
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-3.13
6.59
-4.66
19.05
6.71
21.16
-32.41
-60.62
-65.14
-42.45
Net Fixed Assets
2.92
-1.36
-4.89
5.48
-3.01
-5.78
-24.72
-13.13
-86.72
-33.01
Net Investments
0.00
-6.35
0.34
-3.46
-0.21
33.85
-0.80
-13.74
4.07
-1.87
Others
-6.05
14.30
-0.11
17.03
9.93
-6.91
-6.89
-33.75
17.51
-7.57
Cash from Financing Activity
-58.18
12.53
-40.22
-3.38
-76.13
20.69
-4.74
9.59
44.58
30.85
Net Cash Inflow / Outflow
-1.68
1.86
-0.42
-0.26
-0.35
-9.66
3.44
-3.39
7.20
4.53
Opening Cash & Equivalents
2.15
3.96
4.38
4.65
5.00
14.65
11.21
14.60
7.40
2.87
Closing Cash & Equivalent
0.47
5.82
3.96
4.38
4.65
5.00
14.65
11.21
14.60
7.40

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
38.50
31.78
45.33
94.24
127.88
224.73
223.38
214.27
197.44
182.71
ROA
-0.99%
-10.71%
-14.49%
-7.69%
-9.63%
-5.87%
1.55%
6.11%
4.84%
4.15%
ROE
-5.91%
-75.14%
-72.87%
-27.63%
-26.30%
-14.54%
3.99%
15.72%
12.16%
10.15%
ROCE
10.17%
-5.00%
-15.39%
-3.44%
-5.34%
-0.80%
8.98%
15.99%
12.70%
10.46%
Fixed Asset Turnover
1.05
0.92
0.95
0.88
1.33
1.75
2.23
2.14
2.04
1.63
Receivable days
36.10
45.69
39.55
30.57
41.27
37.02
23.56
28.07
36.99
49.59
Inventory Days
139.10
154.94
150.86
165.93
116.59
96.32
76.77
67.84
40.61
24.77
Payable days
29.73
52.35
78.37
81.15
48.98
47.49
47.91
45.32
48.10
72.45
Cash Conversion Cycle
145.47
148.28
112.04
115.36
108.88
85.84
52.42
50.59
29.50
1.91
Total Debt/Equity
2.11
3.75
3.09
1.59
1.16
0.96
0.90
0.94
0.94
0.81
Interest Cover
0.87
-0.42
-1.30
-0.42
-0.73
-0.13
1.23
2.51
2.78
3.05

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.