Nifty
Sensex
:
:
11504.95
38845.82
-11.15 (-0.10%)
-134.03 (-0.34%)

Auto Ancillary

Rating :
43/99

BSE: 500039 | NSE: BANCOINDIA

90.40
18-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  91.80
  •  92.65
  •  89.40
  •  91.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  80344
  •  73.16
  •  121.05
  •  54.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 646.17
  • 10.07
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 667.38
  • 22.14%
  • 0.89

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.88%
  • 1.67%
  • 21.08%
  • FII
  • DII
  • Others
  • 0.14%
  • 0.02%
  • 9.21%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.01
  • 3.38
  • 2.11

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.97
  • -3.54
  • -2.07

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.55
  • -3.15
  • -13.12

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.64
  • 12.68
  • 12.08

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.31
  • 1.48
  • 1.34

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.66
  • 6.28
  • 5.65

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
274.28
392.54
-30.13%
331.93
370.31
-10.36%
317.99
339.62
-6.37%
379.61
418.53
-9.30%
Expenses
246.92
348.96
-29.24%
298.41
330.29
-9.65%
298.83
324.68
-7.96%
353.71
356.47
-0.77%
EBITDA
27.36
43.58
-37.22%
33.52
40.02
-16.24%
19.16
14.94
28.25%
25.90
62.06
-58.27%
EBIDTM
9.98%
11.10%
10.10%
10.81%
6.03%
4.40%
6.82%
14.83%
Other Income
1.32
9.03
-85.38%
6.68
2.37
181.86%
5.48
2.20
149.09%
3.97
2.88
37.85%
Interest
0.58
0.54
7.41%
1.02
1.87
-45.45%
0.58
1.09
-46.79%
0.96
0.83
15.66%
Depreciation
8.22
7.41
10.93%
9.50
7.33
29.60%
8.01
7.31
9.58%
7.86
7.62
3.15%
PBT
19.88
44.66
-55.49%
29.68
33.19
-10.58%
16.05
8.74
83.64%
21.05
56.49
-62.74%
Tax
2.32
14.74
-84.26%
12.29
9.98
23.15%
2.73
14.63
-81.34%
5.14
21.23
-75.79%
PAT
17.56
29.92
-41.31%
17.39
23.21
-25.08%
13.32
-5.89
-
15.91
35.26
-54.88%
PATM
6.40%
7.62%
5.24%
6.27%
4.19%
-1.73%
4.19%
8.42%
EPS
2.46
4.18
-41.15%
2.43
3.25
-25.23%
1.86
-0.82
-
2.23
4.93
-54.77%

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
1,303.81
1,422.08
1,566.59
1,335.64
1,239.36
1,204.29
1,128.76
1,161.77
1,024.14
1,018.86
872.19
Net Sales Growth
-14.28%
-9.22%
17.29%
7.77%
2.91%
6.69%
-2.84%
13.44%
0.52%
16.82%
 
Cost Of Goods Sold
744.34
819.72
916.23
737.25
688.40
607.47
593.63
583.46
536.47
553.79
460.04
Gross Profit
559.47
602.36
650.37
598.40
550.96
596.83
535.13
578.31
487.67
465.08
412.15
GP Margin
42.91%
42.36%
41.52%
44.80%
44.46%
49.56%
47.41%
49.78%
47.62%
45.65%
47.25%
Total Expenditure
1,197.87
1,299.91
1,451.67
1,200.01
1,095.73
1,057.96
1,026.62
996.97
908.17
897.26
761.27
Power & Fuel Cost
-
26.99
28.16
20.59
21.77
23.21
23.76
21.51
18.98
13.33
10.79
% Of Sales
-
1.90%
1.80%
1.54%
1.76%
1.93%
2.10%
1.85%
1.85%
1.31%
1.24%
Employee Cost
-
191.76
183.42
167.82
161.96
156.17
162.00
157.53
137.75
124.41
110.61
% Of Sales
-
13.48%
11.71%
12.56%
13.07%
12.97%
14.35%
13.56%
13.45%
12.21%
12.68%
Manufacturing Exp.
-
120.21
125.36
114.07
114.76
122.01
113.27
103.89
96.22
95.28
80.56
% Of Sales
-
8.45%
8.00%
8.54%
9.26%
10.13%
10.03%
8.94%
9.40%
9.35%
9.24%
General & Admin Exp.
-
30.05
27.45
26.13
29.06
27.27
26.94
23.89
21.12
19.89
18.59
% Of Sales
-
2.11%
1.75%
1.96%
2.34%
2.26%
2.39%
2.06%
2.06%
1.95%
2.13%
Selling & Distn. Exp.
-
87.53
89.10
73.76
66.08
111.33
97.09
98.29
85.50
83.85
76.55
% Of Sales
-
6.16%
5.69%
5.52%
5.33%
9.24%
8.60%
8.46%
8.35%
8.23%
8.78%
Miscellaneous Exp.
-
23.65
81.97
60.37
13.71
10.51
9.92
8.40
12.12
6.72
76.55
% Of Sales
-
1.66%
5.23%
4.52%
1.11%
0.87%
0.88%
0.72%
1.18%
0.66%
0.47%
EBITDA
105.94
122.17
114.92
135.63
143.63
146.33
102.14
164.80
115.97
121.60
110.92
EBITDA Margin
8.13%
8.59%
7.34%
10.15%
11.59%
12.15%
9.05%
14.19%
11.32%
11.93%
12.72%
Other Income
17.45
25.17
58.43
62.17
32.47
11.04
52.91
8.60
8.84
9.99
2.49
Interest
3.14
3.10
4.26
1.77
1.96
3.24
8.38
19.34
13.36
8.50
9.12
Depreciation
33.59
32.77
29.22
27.70
33.33
34.67
33.83
32.37
28.89
20.96
19.06
PBT
86.66
111.47
139.87
168.34
140.81
119.46
112.84
121.70
82.57
102.13
85.23
Tax
22.48
34.89
70.79
51.57
43.60
29.57
25.19
31.88
21.26
25.60
19.60
Tax Rate
25.94%
31.30%
50.61%
30.63%
30.96%
24.75%
22.32%
26.20%
25.75%
25.07%
23.00%
PAT
64.18
76.58
69.08
116.77
97.20
89.89
87.65
89.82
61.30
76.53
65.63
PAT before Minority Interest
64.18
76.58
69.08
116.77
97.20
89.89
87.65
89.82
61.30
76.53
65.63
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
4.92%
5.39%
4.41%
8.74%
7.84%
7.46%
7.77%
7.73%
5.99%
7.51%
7.52%
PAT Growth
-22.21%
10.86%
-40.84%
20.13%
8.13%
2.56%
-2.42%
46.53%
-19.90%
16.61%
 
EPS
8.98
10.71
9.66
16.33
13.59
12.57
12.26
12.56
8.57
10.70
9.18

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
710.03
832.68
807.71
719.52
687.87
619.75
588.71
472.54
423.41
352.20
Share Capital
14.30
14.30
14.30
14.30
14.30
14.30
14.30
14.30
14.30
14.30
Total Reserves
695.73
818.38
793.40
705.21
673.57
605.45
574.41
458.24
409.11
337.89
Non-Current Liabilities
60.27
61.69
54.06
45.90
18.68
31.66
53.01
74.37
83.67
17.77
Secured Loans
0.00
0.00
0.00
0.00
0.00
7.78
28.33
51.81
64.87
0.00
Unsecured Loans
6.20
6.23
1.06
0.00
0.00
0.00
0.00
0.00
0.00
0.13
Long Term Provisions
6.68
6.15
5.55
4.75
3.89
3.87
2.40
2.25
1.81
0.85
Current Liabilities
318.23
310.37
335.74
203.74
249.81
167.57
302.55
307.54
216.62
257.57
Trade Payables
224.13
192.60
182.49
95.90
122.20
65.14
91.53
77.44
67.61
79.82
Other Current Liabilities
8.12
83.58
119.60
68.69
56.23
73.11
97.94
91.08
62.79
18.59
Short Term Borrowings
84.96
33.23
32.55
38.37
36.28
9.56
109.80
123.42
65.17
127.34
Short Term Provisions
1.01
0.96
1.09
0.78
35.10
19.76
3.28
15.60
21.06
31.82
Total Liabilities
1,088.53
1,204.74
1,197.51
969.16
956.36
818.98
944.27
854.45
723.70
627.73
Net Block
193.42
184.25
191.45
192.47
221.27
226.62
243.37
232.39
200.86
140.84
Gross Block
710.67
649.12
681.59
609.81
640.84
594.76
632.58
561.72
477.96
420.75
Accumulated Depreciation
517.25
464.87
490.15
417.33
419.57
368.14
389.20
329.33
277.10
279.90
Non Current Assets
230.77
239.38
258.41
246.80
262.56
269.49
397.21
362.45
268.81
194.42
Capital Work in Progress
2.62
12.62
12.71
3.56
2.71
10.60
12.46
8.73
3.46
0.00
Non Current Investment
9.21
18.53
14.30
14.46
1.13
0.26
70.48
61.65
37.09
0.26
Long Term Loans & Adv.
23.57
22.69
39.31
36.30
36.80
32.01
70.90
54.43
27.37
53.32
Other Non Current Assets
1.95
1.30
0.64
0.00
0.66
0.00
0.00
5.25
0.04
0.00
Current Assets
857.77
965.36
939.10
722.36
693.80
549.49
547.06
492.00
454.89
433.30
Current Investments
0.00
50.00
9.82
76.83
0.33
0.37
0.33
0.85
2.09
2.47
Inventories
476.20
479.44
439.00
322.01
327.35
255.87
274.68
261.72
215.29
206.14
Sundry Debtors
293.58
281.66
256.55
204.81
220.06
175.58
213.52
193.17
177.98
170.87
Cash & Bank
70.43
127.12
199.97
85.21
108.08
63.00
26.56
19.85
35.88
29.16
Other Current Assets
17.56
23.66
26.79
17.28
37.98
54.68
31.97
16.40
23.64
24.67
Short Term Loans & Adv.
4.32
3.47
6.96
16.22
15.24
47.45
21.13
12.03
20.93
15.38
Net Current Assets
539.54
654.99
603.36
518.62
443.99
381.92
244.51
184.47
238.27
175.74
Total Assets
1,088.54
1,204.74
1,197.51
969.16
956.36
818.98
944.27
854.45
723.70
627.72

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
52.12
62.41
99.04
90.30
68.50
84.84
130.65
97.49
108.65
71.71
PBT
111.47
139.87
168.34
140.81
119.46
112.84
121.70
82.57
102.13
85.23
Adjustment
25.91
75.90
53.75
-6.79
46.37
-20.79
76.47
40.66
38.22
29.62
Changes in Working Capital
-48.85
-92.23
-61.15
5.35
-63.46
20.38
-33.78
-10.23
-2.38
-24.72
Cash after chg. in Working capital
88.53
123.54
160.95
139.37
102.37
112.44
164.38
112.99
137.98
90.13
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-36.42
-61.13
-61.91
-49.08
-33.88
-27.60
-33.73
-15.50
-29.32
-18.42
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
149.48
-51.59
-22.21
-58.68
-16.52
88.06
-42.10
-103.84
-88.30
-87.32
Net Fixed Assets
-16.46
-30.68
-23.14
-8.96
-12.84
-11.81
-19.11
-46.95
18.40
-31.61
Net Investments
59.37
-28.90
67.14
-89.89
8.51
26.55
-16.66
-49.70
0.11
-1.40
Others
106.57
7.99
-66.21
40.17
-12.19
73.32
-6.33
-7.19
-106.81
-54.31
Cash from Financing Activity
-152.54
-49.38
-67.94
-61.45
-6.25
-136.45
-81.84
-9.68
-13.63
5.08
Net Cash Inflow / Outflow
49.06
-38.56
8.89
-29.83
45.73
36.45
6.71
-16.03
6.72
-10.53
Opening Cash & Equivalents
2.25
40.81
31.92
61.75
62.34
26.56
19.85
35.88
29.16
39.69
Closing Cash & Equivalent
51.31
2.25
40.81
31.92
108.08
63.00
26.56
19.85
35.88
29.16

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.)
99.20
116.35
112.86
100.53
96.09
86.58
82.24
65.99
59.17
49.21
ROA
6.71%
5.75%
10.78%
10.10%
10.13%
9.94%
9.99%
7.77%
11.33%
11.38%
ROE
9.93%
8.43%
15.30%
13.83%
13.76%
14.52%
16.94%
13.70%
19.75%
19.85%
ROCE
13.69%
16.83%
21.29%
19.28%
17.80%
17.13%
19.50%
15.27%
21.08%
21.32%
Fixed Asset Turnover
2.09
2.35
2.09
2.08
2.04
1.92
2.02
2.07
2.37
2.27
Receivable days
72.53
62.70
62.29
59.58
57.21
60.36
61.42
63.04
59.85
65.17
Inventory Days
122.64
106.99
102.75
91.06
84.34
82.30
81.01
81.02
72.30
77.52
Payable days
67.30
48.15
42.57
36.14
31.14
27.83
30.17
28.42
30.06
37.39
Cash Conversion Cycle
127.87
121.55
122.47
114.49
110.41
114.83
112.27
115.64
102.08
105.30
Total Debt/Equity
0.13
0.05
0.04
0.05
0.05
0.06
0.29
0.45
0.35
0.36
Interest Cover
37.00
33.82
96.30
73.01
37.89
14.47
7.29
7.18
13.02
10.34

News Update:


  • Banco Products (I) - Quarterly Results
    17th Jul 2020, 17:22 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.