Nifty
Sensex
:
:
17196.70
57696.46
-204.95 (-1.18%)
-764.83 (-1.31%)

Auto Ancillary

Rating :
43/99

BSE: 532797 | NSE: AUTOIND

56.80
03-Dec-2021
  • Open
  • High
  • Low
  • Previous Close
  •  57.40
  •  57.90
  •  56.25
  •  56.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  17760
  •  10.15
  •  79.40
  •  30.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 219.05
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 409.23
  • N/A
  • 3.22

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 31.64%
  • 3.67%
  • 30.20%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 34.49%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -9.21
  • -4.54
  • -14.29

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -19.65
  • 9.04
  • 2.80

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -11.38
  • 103.66

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.58
  • 2.30
  • 2.39

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 221.80
  • 334.34
  • 26.44

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
135.49
61.50
120.31%
80.31
12.81
526.93%
117.78
54.91
114.50%
92.60
81.42
13.73%
Expenses
123.70
61.23
102.03%
78.30
16.29
380.66%
107.84
58.96
82.90%
90.78
85.73
5.89%
EBITDA
11.79
0.27
4,266.67%
2.01
-3.48
-
9.94
-4.05
-
1.82
-4.31
-
EBIDTM
8.70%
0.44%
2.50%
-27.17%
8.44%
-7.38%
1.97%
-5.29%
Other Income
0.19
0.63
-69.84%
0.62
0.42
47.62%
0.33
0.60
-45.00%
0.34
0.46
-26.09%
Interest
5.98
8.29
-27.86%
6.64
6.74
-1.48%
9.25
8.14
13.64%
7.70
7.79
-1.16%
Depreciation
5.00
5.17
-3.29%
5.06
5.12
-1.17%
5.01
5.15
-2.72%
5.13
5.20
-1.35%
PBT
1.00
-12.56
-
-4.44
-14.92
-
-3.72
-16.74
-
-10.67
-16.84
-
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
1.00
-12.56
-
-4.44
-14.92
-
-3.72
-16.74
-
-10.67
-16.84
-
PATM
0.74%
-20.42%
-5.53%
-116.47%
-3.16%
-30.49%
-11.52%
-20.68%
EPS
0.31
-4.42
-
-1.15
-5.52
-
-0.28
-6.18
-
-3.44
-6.21
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
426.18
284.69
316.27
452.13
384.59
359.17
311.12
506.72
677.05
800.69
748.00
Net Sales Growth
102.33%
-9.99%
-30.05%
17.56%
7.08%
15.44%
-38.60%
-25.16%
-15.44%
7.04%
 
Cost Of Goods Sold
289.27
188.83
231.78
319.79
265.53
249.94
219.12
364.81
493.39
559.24
507.82
Gross Profit
136.91
95.87
84.49
132.34
119.06
109.23
92.00
141.91
183.66
241.44
240.19
GP Margin
32.12%
33.68%
26.71%
29.27%
30.96%
30.41%
29.57%
28.01%
27.13%
30.15%
32.11%
Total Expenditure
400.62
276.15
328.87
444.69
387.62
353.63
312.47
511.77
655.17
742.72
671.87
Power & Fuel Cost
-
13.49
12.10
13.59
12.83
10.87
9.56
9.99
9.95
13.35
11.61
% Of Sales
-
4.74%
3.83%
3.01%
3.34%
3.03%
3.07%
1.97%
1.47%
1.67%
1.55%
Employee Cost
-
25.63
29.28
35.21
35.83
35.22
33.68
61.56
78.03
74.95
59.96
% Of Sales
-
9.00%
9.26%
7.79%
9.32%
9.81%
10.83%
12.15%
11.52%
9.36%
8.02%
Manufacturing Exp.
-
40.63
43.79
63.52
62.42
43.31
37.08
57.02
53.64
61.36
60.24
% Of Sales
-
14.27%
13.85%
14.05%
16.23%
12.06%
11.92%
11.25%
7.92%
7.66%
8.05%
General & Admin Exp.
-
5.93
9.54
10.94
9.77
9.46
9.25
13.36
16.03
16.40
15.20
% Of Sales
-
2.08%
3.02%
2.42%
2.54%
2.63%
2.97%
2.64%
2.37%
2.05%
2.03%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
10.30
6.91
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
1.29%
0.92%
Miscellaneous Exp.
-
1.64
2.38
1.64
1.25
4.83
3.78
5.02
4.12
7.12
6.91
% Of Sales
-
0.58%
0.75%
0.36%
0.33%
1.34%
1.21%
0.99%
0.61%
0.89%
1.36%
EBITDA
25.56
8.54
-12.60
7.44
-3.03
5.54
-1.35
-5.05
21.88
57.97
76.13
EBITDA Margin
6.00%
3.00%
-3.98%
1.65%
-0.79%
1.54%
-0.43%
-1.00%
3.23%
7.24%
10.18%
Other Income
1.48
1.72
2.51
2.45
9.90
4.12
8.99
0.74
2.84
4.56
2.70
Interest
29.57
31.97
31.33
37.52
36.86
36.75
27.44
32.37
33.87
37.48
31.16
Depreciation
20.20
20.43
20.95
21.23
22.26
23.47
24.54
27.63
24.67
23.08
21.05
PBT
-17.83
-42.14
-62.36
-48.86
-52.26
-50.56
-44.35
-64.30
-33.82
1.97
26.62
Tax
0.00
0.00
0.00
0.07
0.12
-12.56
0.13
1.01
1.82
-1.92
7.51
Tax Rate
0.00%
0.00%
0.00%
-1.43%
-0.23%
14.87%
-0.33%
-1.80%
-4.77%
-21.92%
15.98%
PAT
-17.83
-38.94
-65.87
-4.61
-51.87
-71.26
-38.84
-56.93
-39.75
10.91
39.68
PAT before Minority Interest
-14.75
-41.88
-66.04
-4.95
-52.38
-71.91
-39.03
-57.07
-39.96
10.67
39.49
Minority Interest
3.08
2.94
0.17
0.34
0.51
0.65
0.19
0.14
0.21
0.24
0.19
PAT Margin
-4.18%
-13.68%
-20.83%
-1.02%
-13.49%
-19.84%
-12.48%
-11.24%
-5.87%
1.36%
5.30%
PAT Growth
0.00%
-
-
-
-
-
-
-
-
-72.51%
 
EPS
-4.69
-10.25
-17.33
-1.21
-13.65
-18.75
-10.22
-14.98
-10.46
2.87
10.44

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
21.85
41.28
107.41
66.36
73.99
126.06
160.31
281.45
278.72
267.13
Share Capital
30.96
27.03
27.03
21.00
16.03
13.23
12.34
12.29
12.25
12.20
Total Reserves
-9.11
12.00
77.97
43.49
57.59
112.43
146.52
267.34
264.87
253.35
Non-Current Liabilities
61.99
38.30
77.02
145.60
147.86
150.31
141.26
69.39
101.52
112.07
Secured Loans
65.32
48.88
88.03
124.61
156.63
137.13
125.47
56.47
84.12
97.45
Unsecured Loans
0.00
0.00
0.00
22.81
0.38
0.00
3.40
0.48
4.86
3.04
Long Term Provisions
9.62
2.11
2.38
1.23
1.03
0.79
0.00
0.00
0.00
0.00
Current Liabilities
275.51
277.64
267.67
206.83
212.02
162.78
157.42
302.01
275.45
263.60
Trade Payables
60.39
52.04
52.95
52.84
94.90
76.62
68.18
72.12
99.77
95.63
Other Current Liabilities
135.10
157.72
172.47
106.23
81.39
37.11
38.70
76.22
80.58
14.67
Short Term Borrowings
75.54
64.22
39.43
45.46
33.91
47.90
50.54
153.67
92.03
144.97
Short Term Provisions
4.48
3.67
2.82
2.29
1.83
1.16
0.00
0.00
3.07
8.33
Total Liabilities
421.72
419.33
514.38
484.23
493.44
499.37
515.87
669.05
693.18
680.53
Net Block
169.23
186.78
205.49
220.65
239.55
223.19
252.30
295.67
290.51
286.67
Gross Block
435.67
435.15
434.12
429.42
427.67
389.67
396.05
422.29
392.16
365.84
Accumulated Depreciation
266.44
248.37
228.63
208.78
188.11
166.48
143.75
126.61
101.65
79.17
Non Current Assets
197.34
216.01
231.49
247.89
258.60
276.68
300.78
343.92
391.24
375.93
Capital Work in Progress
0.56
0.97
0.97
3.47
0.00
0.75
0.00
0.00
19.37
14.80
Non Current Investment
0.26
0.26
0.10
0.10
0.10
31.74
31.74
31.79
66.42
65.54
Long Term Loans & Adv.
17.30
18.01
16.44
15.18
13.91
17.03
16.75
16.45
14.93
8.92
Other Non Current Assets
9.98
9.98
8.49
8.49
5.03
3.97
0.00
0.00
0.00
0.00
Current Assets
224.38
203.33
282.85
236.30
234.81
222.59
214.95
322.54
299.43
301.57
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
152.76
153.17
171.91
172.70
162.64
159.47
153.94
193.61
182.17
172.83
Sundry Debtors
44.67
26.89
44.14
45.30
53.60
30.86
26.89
96.14
48.28
60.68
Cash & Bank
6.33
5.43
4.34
5.82
3.96
4.38
4.65
5.00
14.65
11.21
Other Current Assets
20.62
6.56
51.24
0.34
14.62
27.88
29.47
27.79
54.33
56.85
Short Term Loans & Adv.
10.36
11.28
11.23
12.14
10.54
20.30
19.11
17.59
7.41
5.74
Net Current Assets
-51.12
-74.31
15.18
29.48
22.79
59.81
57.52
20.53
23.99
37.97
Total Assets
421.72
419.34
514.38
484.23
493.45
499.37
515.87
669.05
693.17
680.52

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
6.64
22.66
18.84
-17.26
44.45
-15.93
69.07
-51.50
40.59
47.64
PBT
-41.88
-66.04
-4.88
-52.26
-84.47
-38.90
-56.06
-39.76
10.91
39.68
Adjustment
45.84
50.49
5.84
48.94
70.96
42.25
28.94
26.25
25.63
25.42
Changes in Working Capital
-4.76
38.16
19.15
-11.70
60.29
-19.28
97.20
-37.99
4.05
-17.46
Cash after chg. in Working capital
-0.79
22.62
20.10
-15.01
46.78
-15.93
70.08
-51.50
40.59
47.64
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
7.42
0.04
-1.26
-2.24
-2.33
0.00
-1.01
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
-0.18
-3.00
4.48
6.79
-4.66
19.05
6.71
21.16
-32.41
-60.62
Net Fixed Assets
2.29
-1.03
2.92
-1.36
-4.89
5.48
-3.01
-5.78
-24.72
-13.13
Net Investments
-3.00
0.00
0.00
-6.35
0.34
-3.46
-0.21
33.85
-0.80
-13.74
Others
0.53
-1.97
1.56
14.50
-0.11
17.03
9.93
-6.91
-6.89
-33.75
Cash from Financing Activity
-7.55
-18.79
-25.00
12.53
-40.22
-3.38
-76.13
20.69
-4.74
9.59
Net Cash Inflow / Outflow
-1.09
0.87
-1.68
2.06
-0.42
-0.26
-0.35
-9.66
3.44
-3.39
Opening Cash & Equivalents
1.34
0.47
2.15
0.09
4.38
4.65
5.00
14.65
11.21
14.60
Closing Cash & Equivalent
0.24
1.34
0.47
2.15
3.96
4.38
4.65
5.00
14.65
11.21

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
6.76
14.11
38.50
30.26
45.33
94.24
127.88
224.73
223.38
214.27
ROA
-9.96%
-14.14%
-0.99%
-10.71%
-14.49%
-7.69%
-9.63%
-5.87%
1.55%
6.11%
ROE
-141.78%
-92.89%
-5.91%
-76.90%
-72.87%
-27.63%
-26.30%
-14.54%
3.99%
15.72%
ROCE
-4.46%
-12.54%
10.17%
-5.03%
-15.39%
-3.44%
-5.34%
-0.80%
8.98%
15.99%
Fixed Asset Turnover
0.65
0.73
1.05
0.92
0.95
0.88
1.33
1.75
2.23
2.14
Receivable days
45.88
40.99
36.10
45.69
39.55
30.57
41.27
37.02
23.56
28.07
Inventory Days
196.11
187.58
139.10
154.94
150.86
165.93
116.59
96.32
76.77
67.84
Payable days
59.81
44.58
29.73
52.22
78.37
81.15
48.98
47.49
47.91
45.32
Cash Conversion Cycle
182.18
183.99
145.47
148.41
112.04
115.36
108.88
85.84
52.42
50.59
Total Debt/Equity
9.38
4.90
2.11
3.93
3.09
1.59
1.16
0.96
0.90
0.94
Interest Cover
-0.31
-1.11
0.87
-0.42
-1.30
-0.42
-0.73
-0.13
1.23
2.51

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.