Nifty
Sensex
:
:
17739.85
60384.62
-24.75 (-0.14%)
-122.28 (-0.20%)

Auto Ancillary

Rating :
48/99

BSE: 532797 | NSE: AUTOIND

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 284.04
  • 12.12
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 514.79
  • N/A
  • 3.78

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 33.39%
  • 2.68%
  • 30.04%
  • FII
  • DII
  • Others
  • 0.22%
  • 6.94%
  • 26.73%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.37
  • 8.13
  • 21.58

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.22
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.97
  • -
  • -

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.16
  • 2.84
  • 3.25

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 219.35
  • 66.52
  • 16.22

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
167.71
135.49
23.78%
179.89
80.31
123.99%
188.02
117.78
59.64%
164.61
92.60
77.76%
Expenses
161.02
123.70
30.17%
167.70
78.30
114.18%
168.33
107.84
56.09%
151.81
90.78
67.23%
EBITDA
6.69
11.79
-43.26%
12.19
2.01
506.47%
19.69
9.94
98.09%
12.80
1.82
603.30%
EBIDTM
3.99%
8.70%
6.78%
2.50%
10.47%
8.44%
7.78%
1.97%
Other Income
0.33
0.19
73.68%
0.24
0.62
-61.29%
0.32
0.33
-3.03%
0.46
0.34
35.29%
Interest
5.20
5.98
-13.04%
5.74
6.64
-13.55%
6.65
9.25
-28.11%
6.41
7.70
-16.75%
Depreciation
5.07
5.00
1.40%
4.97
5.06
-1.78%
5.08
5.01
1.40%
4.99
5.13
-2.73%
PBT
10.30
1.00
930.00%
1.72
-4.44
-
9.28
-3.72
-
1.86
-10.67
-
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
10.30
1.00
930.00%
1.72
-4.44
-
9.28
-3.72
-
1.86
-10.67
-
PATM
6.14%
0.74%
0.96%
-5.53%
4.94%
-3.16%
1.13%
-11.52%
EPS
2.66
0.31
758.06%
0.46
-1.15
-
2.47
-0.28
-
0.51
-3.44
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
700.23
568.43
284.69
316.27
452.13
384.59
359.17
311.12
506.72
677.05
800.69
Net Sales Growth
64.30%
99.67%
-9.99%
-30.05%
17.56%
7.08%
15.44%
-38.60%
-25.16%
-15.44%
 
Cost Of Goods Sold
514.29
398.95
188.83
231.78
319.79
265.53
249.94
219.12
364.81
493.39
559.24
Gross Profit
185.94
169.48
95.87
84.49
132.34
119.06
109.23
92.00
141.91
183.66
241.44
GP Margin
26.55%
29.82%
33.68%
26.71%
29.27%
30.96%
30.41%
29.57%
28.01%
27.13%
30.15%
Total Expenditure
648.86
522.14
276.15
328.87
444.69
387.62
353.63
312.47
511.77
655.17
742.72
Power & Fuel Cost
-
17.27
13.49
12.10
13.59
12.83
10.87
9.56
9.99
9.95
13.35
% Of Sales
-
3.04%
4.74%
3.83%
3.01%
3.34%
3.03%
3.07%
1.97%
1.47%
1.67%
Employee Cost
-
32.22
25.63
29.28
35.21
35.83
35.22
33.68
61.56
78.03
74.95
% Of Sales
-
5.67%
9.00%
9.26%
7.79%
9.32%
9.81%
10.83%
12.15%
11.52%
9.36%
Manufacturing Exp.
-
63.00
40.63
43.79
63.52
62.42
43.31
37.08
57.02
53.64
61.36
% Of Sales
-
11.08%
14.27%
13.85%
14.05%
16.23%
12.06%
11.92%
11.25%
7.92%
7.66%
General & Admin Exp.
-
6.75
5.93
9.54
10.94
9.77
9.46
9.25
13.36
16.03
16.40
% Of Sales
-
1.19%
2.08%
3.02%
2.42%
2.54%
2.63%
2.97%
2.64%
2.37%
2.05%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
10.30
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
1.29%
Miscellaneous Exp.
-
3.96
1.64
2.38
1.64
1.25
4.83
3.78
5.02
4.12
10.30
% Of Sales
-
0.70%
0.58%
0.75%
0.36%
0.33%
1.34%
1.21%
0.99%
0.61%
0.89%
EBITDA
51.37
46.29
8.54
-12.60
7.44
-3.03
5.54
-1.35
-5.05
21.88
57.97
EBITDA Margin
7.34%
8.14%
3.00%
-3.98%
1.65%
-0.79%
1.54%
-0.43%
-1.00%
3.23%
7.24%
Other Income
1.35
1.59
1.72
2.51
2.45
9.90
4.12
8.99
0.74
2.84
4.56
Interest
24.00
25.68
31.97
31.33
37.52
36.86
36.75
27.44
32.37
33.87
37.48
Depreciation
20.11
20.14
20.43
20.95
21.23
22.26
23.47
24.54
27.63
24.67
23.08
PBT
23.16
2.06
-42.14
-62.36
-48.86
-52.26
-50.56
-44.35
-64.30
-33.82
1.97
Tax
0.00
0.00
0.00
0.00
0.07
0.12
-12.56
0.13
1.01
1.82
-1.92
Tax Rate
0.00%
0.00%
0.00%
0.00%
-1.43%
-0.23%
14.87%
-0.33%
-1.80%
-4.77%
-21.92%
PAT
23.16
8.07
-38.94
-65.87
-4.61
-51.87
-71.26
-38.84
-56.93
-39.75
10.91
PAT before Minority Interest
23.46
7.69
-41.88
-66.04
-4.95
-52.38
-71.91
-39.03
-57.07
-39.96
10.67
Minority Interest
0.30
0.38
2.94
0.17
0.34
0.51
0.65
0.19
0.14
0.21
0.24
PAT Margin
3.31%
1.42%
-13.68%
-20.83%
-1.02%
-13.49%
-19.84%
-12.48%
-11.24%
-5.87%
1.36%
PAT Growth
229.89%
-
-
-
-
-
-
-
-
-
 
EPS
5.94
2.07
-9.98
-16.89
-1.18
-13.30
-18.27
-9.96
-14.60
-10.19
2.80

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
60.64
21.85
41.28
107.41
66.36
73.99
126.06
160.31
281.45
278.72
Share Capital
37.96
30.96
27.03
27.03
21.00
16.03
13.23
12.34
12.29
12.25
Total Reserves
21.55
-9.11
12.00
77.97
43.49
57.59
112.43
146.52
267.34
264.87
Non-Current Liabilities
18.75
61.99
38.30
77.02
145.60
147.86
150.31
141.26
69.39
101.52
Secured Loans
27.78
65.32
48.88
88.03
124.61
156.63
137.13
125.47
56.47
84.12
Unsecured Loans
0.00
0.00
0.00
0.00
22.81
0.38
0.00
3.40
0.48
4.86
Long Term Provisions
3.13
9.62
2.11
2.38
1.23
1.03
0.79
0.00
0.00
0.00
Current Liabilities
331.55
275.51
277.64
267.67
206.83
212.02
162.78
157.42
302.01
275.45
Trade Payables
61.71
68.97
52.04
52.95
52.84
94.90
76.62
68.18
72.12
99.77
Other Current Liabilities
93.73
126.52
157.72
172.47
106.23
81.39
37.11
38.70
76.22
80.58
Short Term Borrowings
171.35
75.54
64.22
39.43
45.46
33.91
47.90
50.54
153.67
92.03
Short Term Provisions
4.75
4.48
3.67
2.82
2.29
1.83
1.16
0.00
0.00
3.07
Total Liabilities
475.77
421.72
419.33
514.38
484.23
493.44
499.37
515.87
669.05
693.18
Net Block
150.06
169.23
186.78
205.49
220.65
239.55
223.19
252.30
295.67
290.51
Gross Block
432.53
435.67
435.15
434.12
429.42
427.67
389.67
396.05
422.29
392.16
Accumulated Depreciation
282.47
266.44
248.37
228.63
208.78
188.11
166.48
143.75
126.61
101.65
Non Current Assets
176.66
197.34
216.01
231.49
247.89
258.60
276.68
300.78
343.92
391.24
Capital Work in Progress
3.95
0.56
0.97
0.97
3.47
0.00
0.75
0.00
0.00
19.37
Non Current Investment
0.26
0.26
0.26
0.10
0.10
0.10
31.74
31.74
31.79
66.42
Long Term Loans & Adv.
12.40
17.30
18.01
16.44
15.18
13.91
17.03
16.75
16.45
14.93
Other Non Current Assets
9.98
9.98
9.98
8.49
8.49
5.03
3.97
0.00
0.00
0.00
Current Assets
299.11
224.38
203.33
282.85
236.30
234.81
222.59
214.95
322.54
299.43
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
162.23
152.76
153.17
171.91
172.70
162.64
159.47
153.94
193.61
182.17
Sundry Debtors
110.66
44.67
26.89
44.14
45.30
53.60
30.86
26.89
96.14
48.28
Cash & Bank
4.65
6.33
5.43
4.34
5.82
3.96
4.38
4.65
5.00
14.65
Other Current Assets
21.58
10.26
6.56
51.24
12.48
14.62
27.88
29.47
27.79
54.33
Short Term Loans & Adv.
14.79
10.36
11.28
11.23
12.14
10.54
20.30
19.11
17.59
7.41
Net Current Assets
-32.44
-51.12
-74.31
15.18
29.48
22.79
59.81
57.52
20.53
23.99
Total Assets
475.77
421.72
419.34
514.38
484.23
493.45
499.37
515.87
669.05
693.17

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
-52.69
6.55
22.66
18.84
-17.26
44.45
-15.93
69.07
-51.50
40.59
PBT
7.69
-41.88
-66.04
-4.88
-52.26
-84.47
-38.90
-56.06
-39.76
10.91
Adjustment
35.54
45.84
50.49
5.84
48.94
70.96
42.25
28.94
26.25
25.63
Changes in Working Capital
-94.91
-4.84
38.16
19.15
-11.70
60.29
-19.28
97.20
-37.99
4.05
Cash after chg. in Working capital
-51.68
-0.87
22.62
20.10
-15.01
46.78
-15.93
70.08
-51.50
40.59
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.01
7.42
0.04
-1.26
-2.24
-2.33
0.00
-1.01
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
5.12
-0.18
-3.00
4.48
6.79
-4.66
19.05
6.71
21.16
-32.41
Net Fixed Assets
-0.08
2.29
-1.03
2.92
-1.36
-4.89
5.48
-3.01
-5.78
-24.72
Net Investments
0.87
-3.00
0.00
0.00
-6.35
0.34
-3.46
-0.21
33.85
-0.80
Others
4.33
0.53
-1.97
1.56
14.50
-0.11
17.03
9.93
-6.91
-6.89
Cash from Financing Activity
47.40
-7.46
-18.79
-25.00
12.53
-40.22
-3.38
-76.13
20.69
-4.74
Net Cash Inflow / Outflow
-0.17
-1.09
0.87
-1.68
2.06
-0.42
-0.26
-0.35
-9.66
3.44
Opening Cash & Equivalents
0.24
1.34
0.47
2.15
0.09
4.38
4.65
5.00
14.65
11.21
Closing Cash & Equivalent
0.07
0.24
1.34
0.47
2.15
3.96
4.38
4.65
5.00
14.65

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
15.44
6.76
14.11
38.50
30.26
45.33
94.24
127.88
224.73
223.38
ROA
1.71%
-9.96%
-14.14%
-0.99%
-10.71%
-14.49%
-7.69%
-9.63%
-5.87%
1.55%
ROE
19.34%
-141.78%
-92.89%
-5.91%
-76.90%
-72.87%
-27.63%
-26.30%
-14.54%
3.99%
ROCE
13.02%
-4.46%
-12.54%
10.17%
-5.03%
-15.39%
-3.44%
-5.34%
-0.80%
8.98%
Fixed Asset Turnover
1.31
0.65
0.73
1.05
0.92
0.95
0.88
1.33
1.75
2.23
Receivable days
49.87
45.88
40.99
36.10
45.69
39.55
30.57
41.27
37.02
23.56
Inventory Days
101.13
196.11
187.58
139.10
154.94
150.86
165.93
116.59
96.32
76.77
Payable days
50.43
100.04
44.58
29.73
52.22
78.37
81.15
48.98
47.49
47.91
Cash Conversion Cycle
100.57
141.94
183.99
145.47
148.41
112.04
115.36
108.88
85.84
52.42
Total Debt/Equity
4.02
9.38
4.90
2.11
3.93
3.09
1.59
1.16
0.96
0.90
Interest Cover
1.30
-0.31
-1.11
0.87
-0.42
-1.30
-0.42
-0.73
-0.13
1.23

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.