Nifty
Sensex
:
:
17327.35
58098.92
-302.45 (-1.72%)
-1020.80 (-1.73%)

Auto Ancillary

Rating :
56/99

BSE: 500039 | NSE: BANCOINDIA

187.75
23-Sep-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 194.10
  • 195.65
  • 187.05
  • 194.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  178316
  •  337.79
  •  269.95
  •  118.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,344.19
  • 9.53
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,282.46
  • 10.64%
  • 1.32

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.88%
  • 1.09%
  • 21.63%
  • FII
  • DII
  • Others
  • 0.37%
  • 0.02%
  • 9.01%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.70
  • 7.95
  • 11.25

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.89
  • 14.92
  • 17.35

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.54
  • 5.47
  • 25.79

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.76
  • 10.42
  • 9.71

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.43
  • 1.33
  • 1.14

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.94
  • 5.47
  • 4.74

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
585.52
499.96
17.11%
506.71
444.78
13.92%
403.76
375.50
7.53%
548.89
438.02
25.31%
Expenses
518.91
428.26
21.17%
426.92
418.17
2.09%
364.07
321.04
13.40%
468.21
368.34
27.11%
EBITDA
66.61
71.70
-7.10%
79.79
26.61
199.85%
39.69
54.46
-27.12%
80.68
69.68
15.79%
EBIDTM
11.38%
14.34%
15.75%
5.98%
9.83%
14.50%
14.70%
15.91%
Other Income
1.30
7.97
-83.69%
-0.74
1.04
-
-2.63
2.45
-
0.43
4.22
-89.81%
Interest
1.61
0.61
163.93%
2.77
1.97
40.61%
0.66
0.61
8.20%
1.22
0.46
165.22%
Depreciation
11.67
7.87
48.28%
23.77
8.02
196.38%
8.13
9.15
-11.15%
8.10
8.29
-2.29%
PBT
54.63
71.19
-23.26%
52.51
17.66
197.34%
28.27
47.15
-40.04%
71.79
65.15
10.19%
Tax
20.04
25.29
-20.76%
12.32
-0.73
-
11.17
10.34
8.03%
22.56
24.18
-6.70%
PAT
34.59
45.90
-24.64%
40.19
18.39
118.54%
17.10
36.81
-53.55%
49.23
40.97
20.16%
PATM
5.91%
9.18%
7.93%
4.13%
4.24%
9.80%
8.97%
9.35%
EPS
4.84
6.42
-24.61%
5.62
2.57
118.68%
2.39
5.15
-53.59%
6.89
5.73
20.24%

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
2,044.88
1,958.01
1,532.57
1,422.08
1,614.59
1,335.64
1,239.36
1,204.29
1,128.76
1,161.77
1,024.14
Net Sales Growth
16.30%
27.76%
7.77%
-11.92%
20.89%
7.77%
2.91%
6.69%
-2.84%
13.44%
 
Cost Of Goods Sold
1,238.32
1,169.02
878.74
819.72
916.23
737.25
688.40
607.47
593.63
583.46
536.47
Gross Profit
806.56
788.98
653.83
602.36
698.37
598.40
550.96
596.83
535.13
578.31
487.67
GP Margin
39.44%
40.29%
42.66%
42.36%
43.25%
44.80%
44.46%
49.56%
47.41%
49.78%
47.62%
Total Expenditure
1,778.11
1,686.11
1,354.47
1,299.91
1,451.67
1,200.01
1,095.73
1,057.96
1,026.62
996.97
908.17
Power & Fuel Cost
-
32.97
25.50
26.99
28.16
20.59
21.77
23.21
23.76
21.51
18.98
% Of Sales
-
1.68%
1.66%
1.90%
1.74%
1.54%
1.76%
1.93%
2.10%
1.85%
1.85%
Employee Cost
-
196.10
185.61
191.76
183.42
167.82
161.96
156.17
162.00
157.53
137.75
% Of Sales
-
10.02%
12.11%
13.48%
11.36%
12.56%
13.07%
12.97%
14.35%
13.56%
13.45%
Manufacturing Exp.
-
137.78
132.10
120.21
125.36
114.07
114.76
122.01
113.27
103.89
96.22
% Of Sales
-
7.04%
8.62%
8.45%
7.76%
8.54%
9.26%
10.13%
10.03%
8.94%
9.40%
General & Admin Exp.
-
17.91
25.87
30.05
29.10
26.13
29.06
27.27
26.94
23.89
21.12
% Of Sales
-
0.91%
1.69%
2.11%
1.80%
1.96%
2.34%
2.26%
2.39%
2.06%
2.06%
Selling & Distn. Exp.
-
110.84
83.91
87.53
87.45
73.76
66.08
111.33
97.09
98.29
85.50
% Of Sales
-
5.66%
5.48%
6.16%
5.42%
5.52%
5.33%
9.24%
8.60%
8.46%
8.35%
Miscellaneous Exp.
-
21.49
22.73
23.65
81.97
60.37
13.71
10.51
9.92
8.40
85.50
% Of Sales
-
1.10%
1.48%
1.66%
5.08%
4.52%
1.11%
0.87%
0.88%
0.72%
1.18%
EBITDA
266.77
271.90
178.10
122.17
162.92
135.63
143.63
146.33
102.14
164.80
115.97
EBITDA Margin
13.05%
13.89%
11.62%
8.59%
10.09%
10.15%
11.59%
12.15%
9.05%
14.19%
11.32%
Other Income
-1.64
4.99
9.03
25.17
10.43
62.17
32.47
11.04
52.91
8.60
8.84
Interest
6.26
5.26
3.62
3.10
4.26
1.77
1.96
3.24
8.38
19.34
13.36
Depreciation
51.67
47.87
33.68
32.77
29.22
27.70
33.33
34.67
33.83
32.37
28.89
PBT
207.20
223.76
149.83
111.47
139.87
168.34
140.81
119.46
112.84
121.70
82.57
Tax
66.09
71.34
36.11
34.89
70.79
51.57
43.60
29.57
25.19
31.88
21.26
Tax Rate
31.90%
31.88%
24.10%
31.30%
50.61%
30.63%
30.96%
24.75%
22.32%
26.20%
25.75%
PAT
141.11
152.42
113.72
76.58
69.08
116.77
97.20
89.89
87.65
89.82
61.30
PAT before Minority Interest
141.11
152.42
113.72
76.58
69.08
116.77
97.20
89.89
87.65
89.82
61.30
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
6.90%
7.78%
7.42%
5.39%
4.28%
8.74%
7.84%
7.46%
7.77%
7.73%
5.99%
PAT Growth
-0.68%
34.03%
48.50%
10.86%
-40.84%
20.13%
8.13%
2.56%
-2.42%
46.53%
 
EPS
19.74
21.32
15.90
10.71
9.66
16.33
13.59
12.57
12.26
12.56
8.57

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
981.72
828.43
710.03
832.68
807.71
719.52
687.87
619.75
588.71
472.54
Share Capital
14.30
14.30
14.30
14.30
14.30
14.30
14.30
14.30
14.30
14.30
Total Reserves
967.42
814.13
695.73
818.38
793.40
705.21
673.57
605.45
574.41
458.24
Non-Current Liabilities
154.20
51.40
60.27
61.69
54.06
45.90
18.68
31.66
53.01
74.37
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
7.78
28.33
51.81
Unsecured Loans
5.29
5.90
6.20
6.23
1.06
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
22.25
6.90
6.68
6.15
5.55
4.75
3.89
3.87
2.40
2.25
Current Liabilities
365.70
306.84
318.23
300.31
335.74
203.74
249.81
167.57
302.55
307.54
Trade Payables
303.24
284.52
222.27
255.70
182.49
95.90
122.20
65.14
91.53
77.44
Other Current Liabilities
47.02
12.82
8.12
10.42
119.60
68.69
56.23
73.11
97.94
91.08
Short Term Borrowings
14.03
7.82
84.96
33.23
32.55
38.37
36.28
9.56
109.80
123.42
Short Term Provisions
1.41
1.68
2.88
0.96
1.09
0.78
35.10
19.76
3.28
15.60
Total Liabilities
1,501.62
1,186.67
1,088.53
1,194.68
1,197.51
969.16
956.36
818.98
944.27
854.45
Net Block
296.51
189.78
193.42
184.25
191.45
192.47
221.27
226.62
243.37
232.39
Gross Block
783.13
726.40
710.67
649.12
681.59
609.81
640.84
594.76
632.58
561.72
Accumulated Depreciation
486.62
536.62
517.25
464.87
490.15
417.33
419.57
368.14
389.20
329.33
Non Current Assets
340.81
202.91
230.77
239.38
258.41
246.80
262.56
269.49
397.21
362.45
Capital Work in Progress
14.92
1.03
2.62
12.62
12.71
3.56
2.71
10.60
12.46
8.73
Non Current Investment
0.51
0.81
9.21
18.53
14.30
14.46
1.13
0.26
70.48
61.65
Long Term Loans & Adv.
6.72
7.26
23.57
22.69
39.31
36.30
36.80
32.01
70.90
54.43
Other Non Current Assets
22.15
4.03
1.95
1.30
0.64
0.00
0.66
0.00
0.00
5.25
Current Assets
1,160.81
983.76
857.77
955.30
939.10
722.36
693.80
549.49
547.06
492.00
Current Investments
0.00
0.00
0.00
50.00
9.82
76.83
0.33
0.37
0.33
0.85
Inventories
720.49
563.91
476.20
479.44
439.00
322.01
327.35
255.87
274.68
261.72
Sundry Debtors
324.25
270.29
293.58
271.60
256.55
204.81
220.06
175.58
213.52
193.17
Cash & Bank
81.57
122.61
70.43
127.12
199.97
85.21
108.08
63.00
26.56
19.85
Other Current Assets
34.51
14.72
13.24
23.23
33.75
33.50
37.98
54.68
31.97
16.40
Short Term Loans & Adv.
12.74
12.24
4.32
3.91
6.96
16.22
15.24
47.45
21.13
12.03
Net Current Assets
795.11
676.92
539.54
654.99
603.36
518.62
443.99
381.92
244.51
184.47
Total Assets
1,501.62
1,186.67
1,088.54
1,194.68
1,197.51
969.16
956.36
818.98
944.27
854.45

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
57.24
156.81
52.12
62.41
99.04
90.30
68.50
84.84
130.65
97.49
PBT
223.76
149.83
111.47
139.87
168.34
140.81
119.46
112.84
121.70
82.57
Adjustment
68.25
33.21
25.98
75.85
53.75
-6.79
46.37
-20.79
76.47
40.66
Changes in Working Capital
-186.17
-0.08
-48.92
-92.18
-61.15
5.35
-63.46
20.38
-33.78
-10.23
Cash after chg. in Working capital
105.84
182.95
88.53
123.54
160.95
139.37
102.37
112.44
164.38
112.99
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-48.61
-26.14
-36.42
-61.13
-61.91
-49.08
-33.88
-27.60
-33.73
-15.50
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
-104.28
-58.72
149.48
-51.59
-22.21
-58.68
-16.52
88.06
-42.10
-103.84
Net Fixed Assets
-32.55
-16.20
-16.45
-30.69
-23.14
-8.96
-12.84
-11.81
-19.11
-46.95
Net Investments
-4.40
8.43
59.37
-28.90
67.14
-89.89
8.51
26.55
-16.66
-49.70
Others
-67.33
-50.95
106.56
8.00
-66.21
40.17
-12.19
73.32
-6.33
-7.19
Cash from Financing Activity
-11.24
-78.19
-152.54
-49.38
-67.94
-61.45
-6.25
-136.45
-81.84
-9.68
Net Cash Inflow / Outflow
-58.29
19.90
49.06
-38.56
8.89
-29.83
45.73
36.45
6.71
-16.03
Opening Cash & Equivalents
71.20
51.31
2.25
40.81
31.92
61.75
62.34
26.56
19.85
35.88
Closing Cash & Equivalent
12.91
71.20
51.31
2.25
40.81
31.92
108.08
63.00
26.56
19.85

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.)
137.19
115.76
99.20
116.35
112.86
100.53
96.09
86.58
82.24
65.99
ROA
11.34%
10.00%
6.71%
5.78%
10.78%
10.10%
10.13%
9.94%
9.99%
7.77%
ROE
16.85%
14.79%
9.93%
8.43%
15.30%
13.83%
13.76%
14.52%
16.94%
13.70%
ROCE
24.85%
18.68%
13.69%
16.83%
21.29%
19.28%
17.80%
17.13%
19.50%
15.27%
Fixed Asset Turnover
2.59
2.13
2.09
2.43
2.09
2.08
2.04
1.92
2.02
2.07
Receivable days
55.42
67.15
72.53
59.70
62.29
59.58
57.21
60.36
61.42
63.04
Inventory Days
119.72
123.86
122.64
103.81
102.75
91.06
84.34
82.30
81.01
81.02
Payable days
91.76
105.25
67.04
56.31
42.57
36.14
31.14
27.83
30.17
28.42
Cash Conversion Cycle
83.37
85.75
128.14
107.20
122.47
114.49
110.41
114.83
112.27
115.64
Total Debt/Equity
0.02
0.02
0.13
0.05
0.04
0.05
0.05
0.06
0.29
0.45
Interest Cover
43.58
42.42
37.00
33.82
96.30
73.01
37.89
14.47
7.29
7.18

News Update:


  • Banco Products (I) - Quarterly Results
    10th Aug 2022, 17:37 PM

    Read More

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.