Nifty
Sensex
:
:
14938.10
50405.32
-142.65 (-0.95%)
-440.76 (-0.87%)

Auto Ancillary

Rating :
54/99

BSE: 500039 | NSE: BANCOINDIA

152.45
05-Mar-2021
  • Open
  • High
  • Low
  • Previous Close
  •  154.55
  •  155.10
  •  151.50
  •  154.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  75589
  •  115.84
  •  174.80
  •  54.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,091.02
  • 9.68
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,112.23
  • 13.11%
  • 1.41

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.88%
  • 1.02%
  • 21.63%
  • FII
  • DII
  • Others
  • 0.17%
  • 0.02%
  • 9.28%

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
  • 10.80
  • 12.17
  • 10.95

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.33
  • 1.47
  • 1.19

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.76
  • 6.20
  • 5.04

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
375.50
317.99
18.09%
438.02
379.61
15.39%
274.28
392.54
-30.13%
331.93
370.31
-10.36%
Expenses
321.04
298.83
7.43%
368.34
353.71
4.14%
246.92
348.96
-29.24%
298.41
330.29
-9.65%
EBITDA
54.46
19.16
184.24%
69.68
25.90
169.03%
27.36
43.58
-37.22%
33.52
40.02
-16.24%
EBIDTM
14.50%
6.03%
15.91%
6.82%
9.98%
11.10%
10.10%
10.81%
Other Income
2.45
5.48
-55.29%
4.22
3.97
6.30%
1.32
9.03
-85.38%
6.68
2.37
181.86%
Interest
0.61
0.58
5.17%
0.46
0.96
-52.08%
0.58
0.54
7.41%
1.02
1.87
-45.45%
Depreciation
9.15
8.01
14.23%
8.29
7.86
5.47%
8.22
7.41
10.93%
9.50
7.33
29.60%
PBT
47.15
16.05
193.77%
65.15
21.05
209.50%
19.88
44.66
-55.49%
29.68
33.19
-10.58%
Tax
10.34
2.73
278.75%
24.18
5.14
370.43%
2.32
14.74
-84.26%
12.29
9.98
23.15%
PAT
36.81
13.32
176.35%
40.97
15.91
157.51%
17.56
29.92
-41.31%
17.39
23.21
-25.08%
PATM
9.80%
4.19%
9.35%
4.19%
6.40%
7.62%
5.24%
6.27%
EPS
5.15
1.86
176.88%
5.73
2.23
156.95%
2.46
4.18
-41.15%
2.43
0.68
257.35%

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
1,419.73
1,422.08
1,614.59
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
-2.79%
-11.92%
20.89%
7.77%
2.91%
6.69%
-2.84%
13.44%
0.52%
16.82%
 
Cost Of Goods Sold
775.67
819.72
916.23
737.25
688.40
607.47
593.63
583.46
536.47
553.79
460.04
Gross Profit
644.06
602.36
698.37
598.40
550.96
596.83
535.13
578.31
487.67
465.08
412.15
GP Margin
45.36%
42.36%
43.25%
44.80%
44.46%
49.56%
47.41%
49.78%
47.62%
45.65%
47.25%
Total Expenditure
1,234.71
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%
1.74%
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%
11.36%
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%
7.76%
8.54%
9.26%
10.13%
10.03%
8.94%
9.40%
9.35%
9.24%
General & Admin Exp.
-
30.05
29.10
26.13
29.06
27.27
26.94
23.89
21.12
19.89
18.59
% Of Sales
-
2.11%
1.80%
1.96%
2.34%
2.26%
2.39%
2.06%
2.06%
1.95%
2.13%
Selling & Distn. Exp.
-
87.53
87.45
73.76
66.08
111.33
97.09
98.29
85.50
83.85
76.55
% Of Sales
-
6.16%
5.42%
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%
5.08%
4.52%
1.11%
0.87%
0.88%
0.72%
1.18%
0.66%
0.47%
EBITDA
185.02
122.17
162.92
135.63
143.63
146.33
102.14
164.80
115.97
121.60
110.92
EBITDA Margin
13.03%
8.59%
10.09%
10.15%
11.59%
12.15%
9.05%
14.19%
11.32%
11.93%
12.72%
Other Income
14.67
25.17
10.43
62.17
32.47
11.04
52.91
8.60
8.84
9.99
2.49
Interest
2.67
3.10
4.26
1.77
1.96
3.24
8.38
19.34
13.36
8.50
9.12
Depreciation
35.16
32.77
29.22
27.70
33.33
34.67
33.83
32.37
28.89
20.96
19.06
PBT
161.86
111.47
139.87
168.34
140.81
119.46
112.84
121.70
82.57
102.13
85.23
Tax
49.13
34.89
70.79
51.57
43.60
29.57
25.19
31.88
21.26
25.60
19.60
Tax Rate
30.35%
31.30%
50.61%
30.63%
30.96%
24.75%
22.32%
26.20%
25.75%
25.07%
23.00%
PAT
112.73
76.58
69.08
116.77
97.20
89.89
87.65
89.82
61.30
76.53
65.63
PAT before Minority Interest
112.73
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
7.94%
5.39%
4.28%
8.74%
7.84%
7.46%
7.77%
7.73%
5.99%
7.51%
7.52%
PAT Growth
36.87%
10.86%
-40.84%
20.13%
8.13%
2.56%
-2.42%
46.53%
-19.90%
16.61%
 
EPS
15.77
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
300.31
335.74
203.74
249.81
167.57
302.55
307.54
216.62
257.57
Trade Payables
224.13
255.70
182.49
95.90
122.20
65.14
91.53
77.44
67.61
79.82
Other Current Liabilities
8.12
10.42
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
1,194.68
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
955.30
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
271.60
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
23.23
26.79
17.28
37.98
54.68
31.97
16.40
23.64
24.67
Short Term Loans & Adv.
4.32
3.91
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
1,194.68
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
75.85
53.75
-6.79
46.37
-20.79
76.47
40.66
38.22
29.62
Changes in Working Capital
-48.85
-92.18
-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
-16.45
-30.69
-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
106.56
8.00
-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%
5.78%
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
2.43
2.09
2.08
2.04
1.92
2.02
2.07
2.37
2.27
Receivable days
72.53
59.70
62.29
59.58
57.21
60.36
61.42
63.04
59.85
65.17
Inventory Days
122.64
103.81
102.75
91.06
84.34
82.30
81.01
81.02
72.30
77.52
Payable days
67.30
56.31
42.57
36.14
31.14
27.83
30.17
28.42
30.06
37.39
Cash Conversion Cycle
127.87
107.20
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

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.