Nifty
Sensex
:
:
22482.25
74005.94
16.15 (0.07%)
88.91 (0.12%)

Auto Ancillary

Rating :
67/99

BSE: 500039 | NSE: BANCOINDIA

598.40
18-May-2024
  • Open
  • High
  • Low
  • Previous Close
  •  598.45
  •  601.50
  •  591.30
  •  594.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  13492
  •  80.66
  •  601.50
  •  0.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,290.05
  • 16.87
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,364.77
  • 3.67%
  • 3.85

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.88%
  • 1.43%
  • 19.10%
  • FII
  • DII
  • Others
  • 3%
  • 0.06%
  • 8.53%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.22
  • 7.63
  • 15.02

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.25
  • 17.45
  • 15.37

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.12
  • 27.81
  • 27.48

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.95
  • 10.01
  • 9.91

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.72
  • 1.65
  • 2.11

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.21
  • 5.47
  • 6.22

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
570.64
509.08
12.09%
724.56
627.92
15.39%
749.36
585.52
27.98%
609.30
506.67
20.26%
Expenses
481.57
369.01
30.50%
602.10
568.78
5.86%
652.62
518.91
25.77%
511.04
426.92
19.70%
EBITDA
89.07
140.07
-36.41%
122.46
59.14
107.07%
96.74
66.61
45.23%
98.26
79.75
23.21%
EBIDTM
15.61%
27.51%
16.90%
9.42%
12.91%
11.38%
16.13%
15.74%
Other Income
11.84
1.21
878.51%
3.08
10.15
-69.66%
16.37
1.30
1,159.23%
3.02
-0.70
-
Interest
3.74
2.51
49.00%
5.81
1.25
364.80%
5.24
1.61
225.47%
7.21
2.77
160.29%
Depreciation
16.66
12.96
28.55%
15.66
11.74
33.39%
15.34
11.67
31.45%
19.98
23.77
-15.94%
PBT
80.51
125.81
-36.01%
104.07
56.30
84.85%
92.53
54.63
69.38%
74.09
52.51
41.10%
Tax
12.19
27.58
-55.80%
37.96
4.57
730.63%
23.72
20.04
18.36%
23.06
12.32
87.18%
PAT
68.32
98.23
-30.45%
66.11
51.73
27.80%
68.81
34.59
98.93%
51.03
40.19
26.97%
PATM
11.97%
19.30%
9.12%
8.24%
9.18%
5.91%
8.38%
7.93%
EPS
9.56
13.74
-30.42%
9.25
7.24
27.76%
9.62
4.84
98.76%
7.14
5.62
27.05%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
2,653.86
2,331.82
1,957.85
1,532.57
1,422.08
1,614.59
1,335.64
1,239.36
1,204.29
1,128.76
1,161.77
Net Sales Growth
19.05%
19.10%
27.75%
7.77%
-11.92%
20.89%
7.77%
2.91%
6.69%
-2.84%
 
Cost Of Goods Sold
1,510.45
1,337.75
1,169.02
878.74
819.72
916.23
737.25
688.40
607.47
593.63
583.46
Gross Profit
1,143.41
994.07
788.82
653.83
602.36
698.37
598.40
550.96
596.83
535.13
578.31
GP Margin
43.08%
42.63%
40.29%
42.66%
42.36%
43.25%
44.80%
44.46%
49.56%
47.41%
49.78%
Total Expenditure
2,247.33
1,967.75
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
Power & Fuel Cost
-
48.58
32.97
25.50
26.99
28.16
20.59
21.77
23.21
23.76
21.51
% Of Sales
-
2.08%
1.68%
1.66%
1.90%
1.74%
1.54%
1.76%
1.93%
2.10%
1.85%
Employee Cost
-
229.28
196.10
185.61
191.76
183.42
167.82
161.96
156.17
162.00
157.53
% Of Sales
-
9.83%
10.02%
12.11%
13.48%
11.36%
12.56%
13.07%
12.97%
14.35%
13.56%
Manufacturing Exp.
-
147.74
137.78
132.10
120.21
125.36
114.07
114.76
122.01
113.27
103.89
% Of Sales
-
6.34%
7.04%
8.62%
8.45%
7.76%
8.54%
9.26%
10.13%
10.03%
8.94%
General & Admin Exp.
-
40.60
17.91
25.87
30.05
29.10
26.13
29.06
27.27
26.94
23.89
% Of Sales
-
1.74%
0.91%
1.69%
2.11%
1.80%
1.96%
2.34%
2.26%
2.39%
2.06%
Selling & Distn. Exp.
-
140.58
110.84
83.91
87.53
87.45
73.76
66.08
111.33
97.09
98.29
% Of Sales
-
6.03%
5.66%
5.48%
6.16%
5.42%
5.52%
5.33%
9.24%
8.60%
8.46%
Miscellaneous Exp.
-
23.21
21.49
22.73
23.65
81.97
60.37
13.71
10.51
9.92
98.29
% Of Sales
-
1.00%
1.10%
1.48%
1.66%
5.08%
4.52%
1.11%
0.87%
0.88%
0.72%
EBITDA
406.53
364.07
271.74
178.10
122.17
162.92
135.63
143.63
146.33
102.14
164.80
EBITDA Margin
15.32%
15.61%
13.88%
11.62%
8.59%
10.09%
10.15%
11.59%
12.15%
9.05%
14.19%
Other Income
34.31
15.68
5.15
9.03
25.17
10.43
62.17
32.47
11.04
52.91
8.60
Interest
22.00
12.58
5.26
3.62
3.10
4.26
1.77
1.96
3.24
8.38
19.34
Depreciation
67.64
56.35
47.87
33.68
32.77
29.22
27.70
33.33
34.67
33.83
32.37
PBT
351.20
310.83
223.76
149.83
111.47
139.87
168.34
140.81
119.46
112.84
121.70
Tax
96.93
75.25
71.34
36.11
34.89
70.79
51.57
43.60
29.57
25.19
31.88
Tax Rate
27.60%
24.21%
31.88%
24.10%
31.30%
50.61%
30.63%
30.96%
24.75%
22.32%
26.20%
PAT
254.27
235.58
152.42
113.72
76.58
69.08
116.77
97.20
89.89
87.65
89.82
PAT before Minority Interest
254.27
235.58
152.42
113.72
76.58
69.08
116.77
97.20
89.89
87.65
89.82
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
9.58%
10.10%
7.79%
7.42%
5.39%
4.28%
8.74%
7.84%
7.46%
7.77%
7.73%
PAT Growth
13.14%
54.56%
34.03%
48.50%
10.86%
-40.84%
20.13%
8.13%
2.56%
-2.42%
 
EPS
35.56
32.95
21.32
15.90
10.71
9.66
16.33
13.59
12.57
12.26
12.56

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
1,001.50
981.72
828.43
710.03
832.68
807.71
719.52
687.87
619.75
588.71
Share Capital
14.30
14.30
14.30
14.30
14.30
14.30
14.30
14.30
14.30
14.30
Total Reserves
987.20
967.42
814.13
695.73
818.38
793.40
705.21
673.57
605.45
574.41
Non-Current Liabilities
202.86
154.20
51.40
60.27
61.69
54.06
45.90
18.68
31.66
53.01
Secured Loans
38.31
5.29
0.00
0.00
0.00
0.00
0.00
0.00
7.78
28.33
Unsecured Loans
0.00
0.00
5.90
6.20
6.23
1.06
0.00
0.00
0.00
0.00
Long Term Provisions
10.67
22.25
6.90
6.68
6.15
5.55
4.75
3.89
3.87
2.40
Current Liabilities
650.18
365.70
306.84
318.23
300.31
335.74
203.74
249.81
167.57
302.55
Trade Payables
349.03
303.24
284.52
222.27
255.70
182.49
95.90
122.20
65.14
91.53
Other Current Liabilities
49.33
47.02
12.82
8.12
10.42
119.60
68.69
56.23
73.11
97.94
Short Term Borrowings
250.27
14.03
7.82
84.96
33.23
32.55
38.37
36.28
9.56
109.80
Short Term Provisions
1.56
1.41
1.68
2.88
0.96
1.09
0.78
35.10
19.76
3.28
Total Liabilities
1,854.54
1,501.62
1,186.67
1,088.53
1,194.68
1,197.51
969.16
956.36
818.98
944.27
Net Block
359.05
296.51
189.78
193.42
184.25
191.45
192.47
221.27
226.62
243.37
Gross Block
904.15
783.13
726.40
710.67
649.12
681.59
609.81
640.84
594.76
632.58
Accumulated Depreciation
545.09
486.62
536.62
517.25
464.87
490.15
417.33
419.57
368.14
389.20
Non Current Assets
399.02
340.81
202.91
230.77
239.38
258.41
246.80
262.56
269.49
397.21
Capital Work in Progress
18.47
14.92
1.03
2.62
12.62
12.71
3.56
2.71
10.60
12.46
Non Current Investment
0.00
0.51
0.81
9.21
18.53
14.30
14.46
1.13
0.26
70.48
Long Term Loans & Adv.
8.35
6.72
7.26
23.57
22.69
39.31
36.30
36.80
32.01
70.90
Other Non Current Assets
13.14
22.15
4.03
1.95
1.30
0.64
0.00
0.66
0.00
0.00
Current Assets
1,455.52
1,160.81
983.76
857.77
955.30
939.10
722.36
693.80
549.49
547.06
Current Investments
0.00
0.00
0.00
0.00
50.00
9.82
76.83
0.33
0.37
0.33
Inventories
994.90
720.49
563.91
476.20
479.44
439.00
322.01
327.35
255.87
274.68
Sundry Debtors
413.49
324.25
270.29
293.58
271.60
256.55
204.81
220.06
175.58
213.52
Cash & Bank
18.33
81.57
122.61
70.43
127.12
199.97
85.21
108.08
63.00
26.56
Other Current Assets
28.80
21.77
14.72
13.24
27.14
33.75
33.50
37.98
54.68
31.97
Short Term Loans & Adv.
14.42
12.74
12.24
4.32
3.91
6.96
16.22
15.24
47.45
21.13
Net Current Assets
805.34
795.11
676.92
539.54
654.99
603.36
518.62
443.99
381.92
244.51
Total Assets
1,854.54
1,501.62
1,186.67
1,088.54
1,194.68
1,197.51
969.16
956.36
818.98
944.27

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
-41.46
57.24
156.81
52.12
62.41
99.04
90.30
68.50
84.84
130.65
PBT
310.83
223.76
149.83
111.47
139.87
168.34
140.81
119.46
112.84
121.70
Adjustment
47.06
68.25
33.21
25.98
75.85
53.75
-6.79
46.37
-20.79
76.47
Changes in Working Capital
-309.08
-186.17
-0.08
-48.92
-92.18
-61.15
5.35
-63.46
20.38
-33.78
Cash after chg. in Working capital
48.80
105.84
182.95
88.53
123.54
160.95
139.37
102.37
112.44
164.38
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-90.26
-48.61
-26.14
-36.42
-61.13
-61.91
-49.08
-33.88
-27.60
-33.73
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
-23.37
-104.28
-58.72
149.48
-51.59
-22.21
-58.68
-16.52
88.06
-42.10
Net Fixed Assets
-31.23
-32.55
-16.20
-16.45
-30.69
-23.14
-8.96
-12.84
-11.81
-19.11
Net Investments
-4.00
-4.40
8.43
59.37
-28.90
67.14
-89.89
8.51
26.55
-16.66
Others
11.86
-67.33
-50.95
106.56
8.00
-66.21
40.17
-12.19
73.32
-6.33
Cash from Financing Activity
58.71
-11.24
-78.19
-152.54
-49.38
-67.94
-61.45
-6.25
-136.45
-81.84
Net Cash Inflow / Outflow
-6.13
-58.29
19.90
49.06
-38.56
8.89
-29.83
45.73
36.45
6.71
Opening Cash & Equivalents
12.91
71.20
51.31
2.25
40.81
31.92
61.75
62.34
26.56
19.85
Closing Cash & Equivalent
6.79
12.91
71.20
51.31
2.25
40.81
31.92
108.08
63.00
26.56

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
139.96
137.19
115.76
99.20
116.35
112.86
100.53
96.09
86.58
82.24
ROA
14.04%
11.34%
10.00%
6.71%
5.78%
10.78%
10.10%
10.13%
9.94%
9.99%
ROE
23.77%
16.85%
14.79%
9.93%
8.43%
15.30%
13.83%
13.76%
14.52%
16.94%
ROCE
28.20%
24.85%
18.68%
13.69%
16.83%
21.29%
19.28%
17.80%
17.13%
19.50%
Fixed Asset Turnover
2.76
2.59
2.13
2.09
2.43
2.09
2.08
2.04
1.92
2.02
Receivable days
57.74
55.42
67.15
72.53
59.70
62.29
59.58
57.21
60.36
61.42
Inventory Days
134.25
119.72
123.86
122.64
103.81
102.75
91.06
84.34
82.30
81.01
Payable days
88.98
91.76
105.25
67.04
56.31
42.57
36.14
31.14
27.83
30.17
Cash Conversion Cycle
103.01
83.39
85.75
128.14
107.20
122.47
114.49
110.41
114.83
112.27
Total Debt/Equity
0.29
0.02
0.02
0.13
0.05
0.04
0.05
0.05
0.06
0.29
Interest Cover
25.71
43.58
42.42
37.00
33.82
96.30
73.01
37.89
14.47
7.29

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.