Nifty
Sensex
:
:
25795.15
84211.88
-96.25 (-0.37%)
-344.52 (-0.41%)

Auto Ancillary

Rating :
42/99

BSE: 532797 | NSE: AUTOIND

71.04
24-Oct-2025
  • Open
  • High
  • Low
  • Previous Close
  •  71.9
  •  72.18
  •  70.7
  •  71.16
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  23717
  •  1685416.06
  •  125.25
  •  65.1

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 323.66
  • 24.76
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 578.69
  • N/A
  • 1.91

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 32.60%
  • 5.14%
  • 31.51%
  • FII
  • DII
  • Others
  • 0.2%
  • 5.63%
  • 24.92%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.79
  • 18.26
  • 0.45

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 51.64
  • 12.17

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 18.18

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 19.41
  • 24.23

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.17
  • 3.78
  • 3.81

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 200.85
  • 8.37
  • 11.15

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
151.98
151.13
0.56%
194.99
189.42
2.94%
156.07
153.77
1.50%
156.36
161.57
-3.22%
Expenses
138.40
135.15
2.40%
174.78
171.75
1.76%
139.31
141.27
-1.39%
141.04
149.26
-5.51%
EBITDA
13.58
15.98
-15.02%
20.21
17.67
14.37%
16.76
12.50
34.08%
15.32
12.31
24.45%
EBIDTM
8.94%
10.57%
10.36%
9.33%
10.74%
8.13%
9.80%
7.62%
Other Income
1.18
0.70
68.57%
1.35
0.97
39.18%
1.05
0.56
87.50%
1.15
0.49
134.69%
Interest
9.29
7.22
28.67%
8.87
7.17
23.71%
8.77
4.94
77.53%
7.26
5.18
40.15%
Depreciation
5.22
4.08
27.94%
4.87
3.45
41.16%
4.55
3.42
33.04%
4.31
3.49
23.50%
PBT
6.53
5.38
21.38%
7.70
8.02
-3.99%
1.03
4.24
-75.71%
4.90
3.53
38.81%
Tax
6.02
0.00
0
1.04
0.08
1,200.00%
-0.02
0.05
-
0.00
0.22
-100.00%
PAT
0.51
5.38
-90.52%
6.66
7.94
-16.12%
1.05
4.19
-74.94%
4.90
3.31
48.04%
PATM
0.34%
3.56%
3.42%
4.19%
0.67%
2.72%
3.13%
2.05%
EPS
0.11
1.36
-91.91%
1.51
1.98
-23.74%
0.26
1.10
-76.36%
1.26
0.90
40.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
659.40
658.55
654.15
649.75
568.43
284.69
316.27
452.13
384.59
359.17
311.12
Net Sales Growth
0.54%
0.67%
0.68%
14.31%
99.67%
-9.99%
-30.05%
17.56%
7.08%
15.44%
 
Cost Of Goods Sold
435.90
435.68
460.31
486.32
398.95
188.83
231.78
319.79
265.53
249.94
219.12
Gross Profit
223.50
222.87
193.84
163.44
169.48
95.87
84.49
132.34
119.06
109.23
92.00
GP Margin
33.89%
33.84%
29.63%
25.15%
29.82%
33.68%
26.71%
29.27%
30.96%
30.41%
29.57%
Total Expenditure
593.53
590.07
601.94
611.19
522.14
276.15
328.87
444.69
387.62
353.63
312.47
Power & Fuel Cost
-
24.01
21.71
19.31
17.27
13.49
12.10
13.59
12.83
10.87
9.56
% Of Sales
-
3.65%
3.32%
2.97%
3.04%
4.74%
3.83%
3.01%
3.34%
3.03%
3.07%
Employee Cost
-
45.85
40.17
37.30
32.22
25.63
29.28
35.21
35.83
35.22
33.68
% Of Sales
-
6.96%
6.14%
5.74%
5.67%
9.00%
9.26%
7.79%
9.32%
9.81%
10.83%
Manufacturing Exp.
-
72.07
66.44
59.55
63.00
40.63
43.79
63.52
62.42
43.31
37.08
% Of Sales
-
10.94%
10.16%
9.17%
11.08%
14.27%
13.85%
14.05%
16.23%
12.06%
11.92%
General & Admin Exp.
-
9.51
10.21
6.71
6.75
5.93
9.54
10.94
9.77
9.46
9.25
% Of Sales
-
1.44%
1.56%
1.03%
1.19%
2.08%
3.02%
2.42%
2.54%
2.63%
2.97%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
2.94
3.10
2.01
3.96
1.64
2.38
1.64
1.25
4.83
0.00
% Of Sales
-
0.45%
0.47%
0.31%
0.70%
0.58%
0.75%
0.36%
0.33%
1.34%
1.21%
EBITDA
65.87
68.48
52.21
38.56
46.29
8.54
-12.60
7.44
-3.03
5.54
-1.35
EBITDA Margin
9.99%
10.40%
7.98%
5.93%
8.14%
3.00%
-3.98%
1.65%
-0.79%
1.54%
-0.43%
Other Income
4.73
4.09
2.29
2.52
1.59
1.72
2.51
2.45
9.90
4.12
8.99
Interest
34.19
32.05
22.95
21.99
25.68
31.97
31.33
37.52
36.86
36.75
27.44
Depreciation
18.95
17.80
13.83
17.63
20.14
20.43
20.95
21.23
22.26
23.47
24.54
PBT
20.16
22.71
17.72
1.46
2.06
-42.14
-62.36
-48.86
-52.26
-50.56
-44.35
Tax
7.04
1.02
1.03
0.03
0.00
0.00
0.00
0.07
0.12
-12.56
0.13
Tax Rate
34.92%
5.33%
5.81%
0.28%
0.00%
0.00%
0.00%
-1.43%
-0.23%
14.87%
-0.33%
PAT
13.12
18.37
17.24
11.13
8.07
-38.94
-65.87
-4.61
-51.87
-71.26
-38.84
PAT before Minority Interest
13.21
18.11
16.69
10.54
7.69
-41.88
-66.04
-4.95
-52.38
-71.91
-39.03
Minority Interest
0.09
0.26
0.55
0.59
0.38
2.94
0.17
0.34
0.51
0.65
0.19
PAT Margin
1.99%
2.79%
2.64%
1.71%
1.42%
-13.68%
-20.83%
-1.02%
-13.49%
-19.84%
-12.48%
PAT Growth
-36.98%
6.55%
54.90%
37.92%
-
-
-
-
-
-
 
EPS
2.89
4.05
3.80
2.45
1.78
-8.58
-14.51
-1.02
-11.43
-15.70
-8.56

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
153.09
135.65
75.02
60.64
21.85
41.28
107.41
66.36
73.99
126.06
Share Capital
43.18
38.96
38.96
37.96
30.96
27.03
27.03
21.00
16.03
13.23
Total Reserves
104.28
91.05
36.06
21.55
-9.11
12.00
77.97
43.49
57.59
112.43
Non-Current Liabilities
119.42
45.68
25.83
18.75
61.99
38.30
77.02
145.60
147.86
150.31
Secured Loans
52.48
51.68
31.46
27.78
65.32
48.88
88.03
124.61
156.63
137.13
Unsecured Loans
74.36
0.88
0.00
0.00
0.00
0.00
0.00
22.81
0.38
0.00
Long Term Provisions
3.56
4.73
5.78
3.13
9.62
2.11
2.38
1.23
1.03
0.79
Current Liabilities
409.95
318.90
264.99
331.55
275.51
277.64
267.67
206.83
212.02
162.78
Trade Payables
88.73
78.94
73.96
61.71
68.97
52.04
52.95
52.84
94.90
76.62
Other Current Liabilities
177.12
112.91
71.38
93.73
126.52
157.72
172.47
106.23
81.39
37.11
Short Term Borrowings
136.51
121.10
114.25
171.35
75.54
64.22
39.43
45.46
33.91
47.90
Short Term Provisions
7.58
5.95
5.41
4.75
4.48
3.67
2.82
2.29
1.83
1.16
Total Liabilities
682.46
500.23
430.08
475.77
421.72
419.33
514.38
484.23
493.44
499.37
Net Block
233.63
148.46
141.20
150.06
169.23
186.78
205.49
220.65
239.55
223.19
Gross Block
562.57
459.79
438.70
432.53
435.67
435.15
434.12
429.42
427.67
389.67
Accumulated Depreciation
328.94
311.33
297.50
282.47
266.44
248.37
228.63
208.78
188.11
166.48
Non Current Assets
345.24
209.29
171.94
176.66
197.34
216.01
231.49
247.89
258.60
276.68
Capital Work in Progress
67.19
14.64
10.68
3.95
0.56
0.97
0.97
3.47
0.00
0.75
Non Current Investment
2.28
0.10
0.10
0.26
0.26
0.26
0.10
0.10
0.10
31.74
Long Term Loans & Adv.
37.96
41.90
10.20
12.40
17.30
18.01
16.44
15.18
13.91
17.03
Other Non Current Assets
4.18
4.18
9.76
9.98
9.98
9.98
8.49
8.49
5.03
3.97
Current Assets
244.82
199.13
258.14
292.78
224.38
203.33
282.85
236.30
234.81
222.59
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
67.22
52.19
163.03
162.23
152.76
153.17
171.91
172.70
162.64
159.47
Sundry Debtors
126.71
114.10
75.53
110.66
44.67
26.89
44.14
45.30
53.60
30.86
Cash & Bank
31.25
16.43
4.50
4.65
6.33
5.43
4.34
5.82
3.96
4.38
Other Current Assets
19.64
0.54
0.70
0.45
20.62
17.84
62.47
12.48
14.62
27.88
Short Term Loans & Adv.
18.99
15.87
14.38
14.79
10.36
11.28
11.23
12.14
10.54
20.30
Net Current Assets
-165.13
-119.77
-6.85
-38.77
-51.12
-74.31
15.18
29.48
22.79
59.81
Total Assets
590.06
408.42
430.08
469.44
421.72
419.34
514.38
484.23
493.45
499.37

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
66.17
10.79
76.41
-52.69
6.55
22.66
18.84
-17.26
44.45
-15.93
PBT
18.81
16.89
10.56
7.69
-41.88
-66.04
-4.88
-52.26
-84.47
-38.90
Adjustment
50.70
32.03
26.81
35.54
45.84
50.49
5.84
48.94
70.96
42.25
Changes in Working Capital
-2.48
-38.55
37.72
-94.91
-4.84
38.16
19.15
-11.70
60.29
-19.28
Cash after chg. in Working capital
67.03
10.36
75.10
-51.68
-0.87
22.62
20.10
-15.01
46.78
-15.93
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.85
0.42
1.32
-1.01
7.42
0.04
-1.26
-2.24
-2.33
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
-114.68
-51.16
2.26
5.12
-0.18
-3.00
4.48
6.79
-4.66
19.05
Net Fixed Assets
-151.12
-57.70
-8.42
-0.08
2.29
-1.03
2.92
-1.36
-4.89
5.48
Net Investments
-2.19
70.73
-0.01
0.87
-3.00
0.00
0.00
-6.35
0.34
-3.46
Others
38.63
-64.19
10.69
4.33
0.53
-1.97
1.56
14.50
-0.11
17.03
Cash from Financing Activity
61.59
51.73
-78.67
47.40
-7.46
-18.79
-25.00
12.53
-40.22
-3.38
Net Cash Inflow / Outflow
13.08
11.35
0.01
-0.17
-1.09
0.87
-1.68
2.06
-0.42
-0.26
Opening Cash & Equivalents
11.42
0.07
0.07
0.24
1.34
0.47
2.15
0.09
4.38
4.65
Closing Cash & Equivalent
24.51
11.42
0.08
0.07
0.24
1.34
0.47
2.15
3.96
4.38

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
33.94
33.14
19.02
15.44
6.76
14.11
38.50
30.26
45.33
94.24
ROA
2.76%
3.35%
2.33%
1.71%
-9.96%
-14.14%
-0.99%
-10.71%
-14.49%
-7.69%
ROE
13.14%
16.43%
15.88%
19.34%
-141.78%
-92.89%
-5.91%
-76.90%
-72.87%
-27.63%
ROCE
13.38%
14.26%
12.07%
13.02%
-4.46%
-12.54%
10.17%
-5.03%
-15.39%
-3.44%
Fixed Asset Turnover
1.29
1.46
1.49
1.31
0.65
0.73
1.05
0.92
0.95
0.88
Receivable days
66.73
52.90
52.30
49.87
45.88
40.99
36.10
45.69
39.55
30.57
Inventory Days
33.09
60.04
91.36
101.13
196.11
187.58
139.10
154.94
150.86
165.93
Payable days
60.17
34.98
27.17
50.43
100.04
44.58
29.73
52.22
78.37
81.15
Cash Conversion Cycle
39.65
77.97
116.49
100.57
141.94
183.99
145.47
148.41
112.04
115.36
Total Debt/Equity
1.95
1.48
2.30
4.02
9.38
4.90
2.11
3.93
3.09
1.59
Interest Cover
1.60
1.77
1.48
1.30
-0.31
-1.11
0.87
-0.42
-1.30
-0.42

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.