Nifty
Sensex
:
:
14677.80
48732.55
-18.70 (-0.13%)
41.75 (0.09%)

Auto Ancillary

Rating :
37/99

BSE: 532797 | NSE: AUTOIND

34.20
14-May-2021
  • Open
  • High
  • Low
  • Previous Close
  •  34.55
  •  35.55
  •  33.65
  •  34.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  15625
  •  5.36
  •  45.70
  •  13.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 105.74
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 285.12
  • N/A
  • 34.39

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 29.91%
  • 5.17%
  • 25.65%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 39.27%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -7.05
  • 0.33
  • -6.31

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 56.32
  • 32.98

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 11.14
  • 8.29

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.68
  • 12.68
  • 12.68

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 45.68
  • 62.17
  • 20.91

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
92.60
81.42
13.73%
0.00
83.07
-100.00%
12.81
96.87
-86.78%
54.91
116.11
-52.71%
Expenses
90.78
85.73
5.89%
0.00
85.93
-100.00%
16.29
98.21
-83.41%
58.96
107.32
-45.06%
EBITDA
1.82
-4.31
-
0.00
-2.86
-
-3.48
-1.34
-
-4.05
8.79
-
EBIDTM
1.97%
-5.29%
0.00%
-3.44%
-27.17%
-1.38%
-7.38%
7.57%
Other Income
0.34
0.46
-26.09%
0.00
1.05
-100.00%
0.42
0.41
2.44%
0.60
1.04
-42.31%
Interest
7.70
7.79
-1.16%
0.00
7.51
-100.00%
6.74
7.89
-14.58%
8.14
12.60
-35.40%
Depreciation
5.13
5.20
-1.35%
0.00
5.31
-100.00%
5.12
5.29
-3.21%
5.15
5.06
1.78%
PBT
-10.67
-16.84
-
0.00
-18.31
-
-14.92
-14.11
-
-16.74
36.15
-
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.07
-100.00%
PAT
-10.67
-16.84
-
0.00
-18.31
-
-14.92
-14.11
-
-16.74
36.08
-
PATM
-11.52%
-20.68%
0.00%
-22.04%
-116.47%
-14.57%
-30.49%
31.07%
EPS
-3.44
-6.21
-
0.00
-6.76
-
-5.52
-5.22
-
-6.18
13.34
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
-
316.27
452.13
384.59
359.17
311.12
506.72
677.05
800.69
748.00
656.72
Net Sales Growth
-
-30.05%
17.56%
7.08%
15.44%
-38.60%
-25.16%
-15.44%
7.04%
13.90%
 
Cost Of Goods Sold
-
231.78
319.79
265.53
249.94
219.12
364.81
493.39
559.24
507.82
422.30
Gross Profit
-
84.49
132.34
119.06
109.23
92.00
141.91
183.66
241.44
240.19
234.42
GP Margin
-
26.71%
29.27%
30.96%
30.41%
29.57%
28.01%
27.13%
30.15%
32.11%
35.70%
Total Expenditure
-
328.87
444.69
387.62
353.63
312.47
511.77
655.17
742.72
671.87
585.49
Power & Fuel Cost
-
12.10
13.59
12.83
10.87
9.56
9.99
9.95
13.35
11.61
8.80
% Of Sales
-
3.83%
3.01%
3.34%
3.03%
3.07%
1.97%
1.47%
1.67%
1.55%
1.34%
Employee Cost
-
29.28
35.21
35.83
35.22
33.68
61.56
78.03
74.95
59.96
46.77
% Of Sales
-
9.26%
7.79%
9.32%
9.81%
10.83%
12.15%
11.52%
9.36%
8.02%
7.12%
Manufacturing Exp.
-
44.06
63.52
62.42
43.31
37.08
57.02
53.64
61.36
60.24
44.60
% Of Sales
-
13.93%
14.05%
16.23%
12.06%
11.92%
11.25%
7.92%
7.66%
8.05%
6.79%
General & Admin Exp.
-
9.54
10.94
9.77
9.46
9.25
13.36
16.03
16.40
15.20
12.36
% Of Sales
-
3.02%
2.42%
2.54%
2.63%
2.97%
2.64%
2.37%
2.05%
2.03%
1.88%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
10.30
6.91
45.66
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
1.29%
0.92%
6.95%
Miscellaneous Exp.
-
2.11
1.64
1.25
4.83
3.78
5.02
4.12
7.12
10.15
45.66
% Of Sales
-
0.67%
0.36%
0.33%
1.34%
1.21%
0.99%
0.61%
0.89%
1.36%
0.76%
EBITDA
-
-12.60
7.44
-3.03
5.54
-1.35
-5.05
21.88
57.97
76.13
71.23
EBITDA Margin
-
-3.98%
1.65%
-0.79%
1.54%
-0.43%
-1.00%
3.23%
7.24%
10.18%
10.85%
Other Income
-
2.51
2.45
9.90
4.12
8.99
0.74
2.84
4.56
2.70
2.87
Interest
-
31.33
37.52
36.86
36.75
27.44
32.37
33.87
37.48
31.16
19.92
Depreciation
-
20.95
21.23
22.26
23.47
24.54
27.63
24.67
23.08
21.05
18.66
PBT
-
-62.36
-48.86
-52.26
-50.56
-44.35
-64.30
-33.82
1.97
26.62
35.52
Tax
-
0.00
0.07
0.12
-12.56
0.13
1.01
1.82
-1.92
7.51
7.31
Tax Rate
-
0.00%
-1.43%
-0.23%
14.87%
-0.33%
-1.80%
-4.77%
-21.92%
15.98%
20.58%
PAT
-
-65.87
-4.61
-51.87
-71.26
-38.84
-56.93
-39.75
10.91
39.68
27.34
PAT before Minority Interest
-
-66.04
-4.95
-52.38
-71.91
-39.03
-57.07
-39.96
10.67
39.49
28.21
Minority Interest
-
0.17
0.34
0.51
0.65
0.19
0.14
0.21
0.24
0.19
-0.87
PAT Margin
-
-20.83%
-1.02%
-13.49%
-19.84%
-12.48%
-11.24%
-5.87%
1.36%
5.30%
4.16%
PAT Growth
-
-
-
-
-
-
-
-
-72.51%
45.14%
 
EPS
-
-21.25
-1.49
-16.73
-22.99
-12.53
-18.36
-12.82
3.52
12.80
8.82

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
41.28
107.41
66.36
73.99
126.06
160.31
281.45
278.72
267.13
246.01
Share Capital
27.03
27.03
21.00
16.03
13.23
12.34
12.29
12.25
12.20
12.20
Total Reserves
12.00
77.97
43.49
57.59
112.43
146.52
267.34
264.87
253.35
233.34
Non-Current Liabilities
38.30
77.02
145.60
147.86
150.31
141.26
69.39
101.52
112.07
127.83
Secured Loans
48.88
88.03
124.61
156.63
137.13
125.47
56.47
84.12
97.45
112.48
Unsecured Loans
0.00
0.00
22.81
0.38
0.00
3.40
0.48
4.86
3.04
6.50
Long Term Provisions
2.11
2.38
1.23
1.03
0.79
0.00
0.00
0.00
0.00
0.00
Current Liabilities
277.64
267.67
206.83
212.02
162.78
157.42
302.01
275.45
263.60
194.46
Trade Payables
52.04
52.95
52.84
94.90
76.62
68.18
72.12
99.77
95.63
71.19
Other Current Liabilities
157.72
172.47
106.23
81.39
37.11
38.70
76.22
80.58
14.67
4.42
Short Term Borrowings
64.22
39.43
45.46
33.91
47.90
50.54
153.67
92.03
144.97
108.61
Short Term Provisions
3.67
2.82
2.29
1.83
1.16
0.00
0.00
3.07
8.33
10.25
Total Liabilities
419.33
514.38
484.23
493.44
499.37
515.87
669.05
693.18
680.53
611.44
Net Block
186.78
205.49
220.65
239.55
223.19
252.30
295.67
290.51
286.67
317.77
Gross Block
435.15
434.12
429.42
427.67
389.67
396.05
422.29
392.16
365.84
375.25
Accumulated Depreciation
248.37
228.63
208.78
188.11
166.48
143.75
126.61
101.65
79.17
57.48
Non Current Assets
214.00
231.49
247.89
258.60
276.68
300.78
343.92
391.24
375.93
383.94
Capital Work in Progress
0.97
0.97
3.47
0.00
0.75
0.00
0.00
19.37
14.80
41.31
Non Current Investment
0.26
0.10
0.10
0.10
31.74
31.74
31.79
66.42
65.54
24.73
Long Term Loans & Adv.
16.00
16.44
15.18
13.91
17.03
16.75
16.45
14.93
8.92
0.13
Other Non Current Assets
9.98
8.49
8.49
5.03
3.97
0.00
0.00
0.00
0.00
0.00
Current Assets
205.34
282.85
236.30
234.81
222.59
214.95
322.54
299.43
301.57
223.99
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
153.17
171.91
172.70
162.64
159.47
153.94
193.61
182.17
172.83
121.54
Sundry Debtors
26.89
44.14
45.30
53.60
30.86
26.89
96.14
48.28
60.68
61.11
Cash & Bank
7.44
4.34
5.82
3.96
4.38
4.65
5.00
14.65
11.21
14.60
Other Current Assets
17.84
51.24
0.34
4.08
27.88
29.47
27.79
54.33
56.85
26.73
Short Term Loans & Adv.
11.28
11.23
12.14
10.54
20.30
19.11
17.59
7.41
5.74
3.99
Net Current Assets
-72.30
15.18
29.48
22.79
59.81
57.52
20.53
23.99
37.97
29.53
Total Assets
419.34
514.38
484.23
493.45
499.37
515.87
669.05
693.17
680.52
611.44

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
22.66
18.84
-17.26
44.45
-15.93
69.07
-51.50
40.59
47.64
27.75
PBT
-66.04
-4.88
-52.26
-84.47
-38.90
-56.06
-39.76
10.91
39.68
27.34
Adjustment
50.49
5.84
48.94
70.96
42.25
28.94
26.25
25.63
25.42
17.20
Changes in Working Capital
38.16
19.15
-11.70
60.29
-19.28
97.20
-37.99
4.05
-17.46
-16.79
Cash after chg. in Working capital
22.62
20.10
-15.01
46.78
-15.93
70.08
-51.50
40.59
47.64
27.75
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
-1.26
-2.24
-2.33
0.00
-1.01
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
-3.00
4.48
6.79
-4.66
19.05
6.71
21.16
-32.41
-60.62
-65.14
Net Fixed Assets
-1.03
2.92
-1.36
-4.89
5.48
-3.01
-5.78
-24.72
-13.13
-86.72
Net Investments
0.00
0.00
-6.35
0.34
-3.46
-0.21
33.85
-0.80
-13.74
4.07
Others
-1.97
1.56
14.50
-0.11
17.03
9.93
-6.91
-6.89
-33.75
17.51
Cash from Financing Activity
-18.79
-25.00
12.53
-40.22
-3.38
-76.13
20.69
-4.74
9.59
44.58
Net Cash Inflow / Outflow
0.87
-1.68
2.06
-0.42
-0.26
-0.35
-9.66
3.44
-3.39
7.20
Opening Cash & Equivalents
0.47
2.15
0.09
4.38
4.65
5.00
14.65
11.21
14.60
7.40
Closing Cash & Equivalent
1.34
0.47
2.15
3.96
4.38
4.65
5.00
14.65
11.21
14.60

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
14.11
38.50
30.26
45.33
94.24
127.88
224.73
223.38
214.27
197.44
ROA
-14.14%
-0.99%
-10.71%
-14.49%
-7.69%
-9.63%
-5.87%
1.55%
6.11%
4.84%
ROE
-92.89%
-5.91%
-76.90%
-72.87%
-27.63%
-26.30%
-14.54%
3.99%
15.72%
12.16%
ROCE
-12.54%
10.17%
-5.03%
-15.39%
-3.44%
-5.34%
-0.80%
8.98%
15.99%
12.70%
Fixed Asset Turnover
0.73
1.05
0.92
0.95
0.88
1.33
1.75
2.23
2.14
2.04
Receivable days
40.99
36.10
45.69
39.55
30.57
41.27
37.02
23.56
28.07
36.99
Inventory Days
187.58
139.10
154.94
150.86
165.93
116.59
96.32
76.77
67.84
40.61
Payable days
44.54
29.73
52.22
78.37
81.15
48.98
47.49
47.91
45.32
48.10
Cash Conversion Cycle
184.02
145.47
148.41
112.04
115.36
108.88
85.84
52.42
50.59
29.50
Total Debt/Equity
4.90
2.11
3.93
3.09
1.59
1.16
0.96
0.90
0.94
0.94
Interest Cover
-1.11
0.87
-0.42
-1.30
-0.42
-0.73
-0.13
1.23
2.51
2.78

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.