Nifty
Sensex
:
:
25461.00
83432.89
55.70 (0.22%)
193.42 (0.23%)

Auto Ancillary

Rating :
72/99

BSE: 500039 | NSE: BANCOINDIA

669.00
04-Jul-2025
  • Open
  • High
  • Low
  • Previous Close
  •  673.9
  •  686.7
  •  665
  •  670.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  319528
  •  215892440.35
  •  690
  •  297.5

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,564.90
  • 24.41
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,764.31
  • 1.65%
  • 7.34

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.88%
  • 1.14%
  • 18.43%
  • FII
  • DII
  • Others
  • 3.88%
  • 0.10%
  • 8.57%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.39
  • 14.25
  • 12.24

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.25
  • 28.16
  • 9.22

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.97
  • 28.79
  • 21.20

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.35
  • 10.33
  • 14.98

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.13
  • 2.54
  • 3.40

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.74
  • 7.18
  • 8.55

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
18.98
27.39
P/E Ratio
35.25
24.42
Revenue
2742
3213
EBITDA
422
611
Net Income
271
392
ROA
13.9
16.1
P/B Ratio
12.89
7.35
ROE
26.44
33.28
FCFF
347
45
FCFF Yield
4.16
0.54
Net Debt
360
416
BVPS
51.89
91.08

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
874.65
723.87
20.83%
639.06
570.64
11.99%
894.93
724.56
23.51%
803.88
749.36
7.28%
Expenses
660.37
609.82
8.29%
580.73
481.57
20.59%
689.21
602.10
14.47%
671.05
652.62
2.82%
EBITDA
214.28
114.05
87.88%
58.33
89.07
-34.51%
205.72
122.46
67.99%
132.83
96.74
37.31%
EBIDTM
24.50%
15.76%
9.13%
15.61%
22.99%
16.90%
16.52%
12.91%
Other Income
18.79
6.44
191.77%
5.28
11.84
-55.41%
16.86
3.08
447.40%
2.09
16.37
-87.23%
Interest
7.89
6.57
20.09%
4.68
3.74
25.13%
6.03
5.81
3.79%
7.03
5.24
34.16%
Depreciation
35.51
28.33
25.34%
19.99
16.66
19.99%
19.46
15.66
24.27%
19.38
15.34
26.34%
PBT
189.67
85.59
121.60%
38.94
80.51
-51.63%
197.09
104.07
89.38%
108.51
92.53
17.27%
Tax
36.17
17.43
107.52%
8.01
12.19
-34.29%
58.39
37.96
53.82%
39.84
23.72
67.96%
PAT
153.50
68.16
125.21%
30.93
68.32
-54.73%
138.70
66.11
109.80%
68.67
68.81
-0.20%
PATM
17.55%
9.42%
4.84%
11.97%
15.50%
9.12%
8.54%
9.18%
EPS
10.73
4.77
124.95%
2.16
4.78
-54.81%
9.70
4.62
109.96%
4.80
4.81
-0.21%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
3,212.52
2,768.43
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
Net Sales Growth
16.04%
18.72%
19.10%
27.75%
7.77%
-11.92%
20.89%
7.77%
2.91%
6.69%
 
Cost Of Goods Sold
1,741.75
1,602.12
1,337.75
1,169.02
878.74
819.72
916.23
737.25
688.40
607.47
593.63
Gross Profit
1,470.77
1,166.31
994.07
788.82
653.83
602.36
698.37
598.40
550.96
596.83
535.13
GP Margin
45.78%
42.13%
42.63%
40.29%
42.66%
42.36%
43.25%
44.80%
44.46%
49.56%
47.41%
Total Expenditure
2,601.36
2,346.10
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
Power & Fuel Cost
-
46.56
48.58
32.97
25.50
26.99
28.16
20.59
21.77
23.21
23.76
% Of Sales
-
1.68%
2.08%
1.68%
1.66%
1.90%
1.74%
1.54%
1.76%
1.93%
2.10%
Employee Cost
-
281.88
229.28
196.10
185.61
191.76
183.42
167.82
161.96
156.17
162.00
% Of Sales
-
10.18%
9.83%
10.02%
12.11%
13.48%
11.36%
12.56%
13.07%
12.97%
14.35%
Manufacturing Exp.
-
176.58
148.22
137.78
132.10
120.21
125.36
114.07
114.76
122.01
113.27
% Of Sales
-
6.38%
6.36%
7.04%
8.62%
8.45%
7.76%
8.54%
9.26%
10.13%
10.03%
General & Admin Exp.
-
24.79
40.60
17.91
25.87
30.05
29.10
26.13
29.06
27.27
26.94
% Of Sales
-
0.90%
1.74%
0.91%
1.69%
2.11%
1.80%
1.96%
2.34%
2.26%
2.39%
Selling & Distn. Exp.
-
183.15
146.14
110.84
83.91
87.53
87.45
73.76
66.08
111.33
97.09
% Of Sales
-
6.62%
6.27%
5.66%
5.48%
6.16%
5.42%
5.52%
5.33%
9.24%
8.60%
Miscellaneous Exp.
-
31.03
17.18
21.49
22.73
23.65
81.97
60.37
13.71
10.51
97.09
% Of Sales
-
1.12%
0.74%
1.10%
1.48%
1.66%
5.08%
4.52%
1.11%
0.87%
0.88%
EBITDA
611.16
422.33
364.07
271.74
178.10
122.17
162.92
135.63
143.63
146.33
102.14
EBITDA Margin
19.02%
15.26%
15.61%
13.88%
11.62%
8.59%
10.09%
10.15%
11.59%
12.15%
9.05%
Other Income
43.02
37.73
15.68
5.15
9.03
25.17
10.43
62.17
32.47
11.04
52.91
Interest
25.63
21.36
12.58
5.26
3.62
3.10
4.26
1.77
1.96
3.24
8.38
Depreciation
94.34
75.99
56.35
47.87
33.68
32.77
29.22
27.70
33.33
34.67
33.83
PBT
534.21
362.70
310.83
223.76
149.83
111.47
139.87
168.34
140.81
119.46
112.84
Tax
142.41
91.30
75.25
71.34
36.11
34.89
70.79
51.57
43.60
29.57
25.19
Tax Rate
26.66%
25.17%
24.21%
31.88%
24.10%
31.30%
50.61%
30.63%
30.96%
24.75%
22.32%
PAT
391.80
271.39
235.58
152.42
113.72
76.58
69.08
116.77
97.20
89.89
87.65
PAT before Minority Interest
391.80
271.39
235.58
152.42
113.72
76.58
69.08
116.77
97.20
89.89
87.65
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
12.20%
9.80%
10.10%
7.79%
7.42%
5.39%
4.28%
8.74%
7.84%
7.46%
7.77%
PAT Growth
44.36%
15.20%
54.56%
34.03%
48.50%
10.86%
-40.84%
20.13%
8.13%
2.56%
 
EPS
27.40
18.98
16.47
10.66
7.95
5.36
4.83
8.17
6.80
6.29
6.13

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
1,051.51
1,001.50
981.72
828.43
710.03
832.68
807.71
719.52
687.87
619.75
Share Capital
14.30
14.30
14.30
14.30
14.30
14.30
14.30
14.30
14.30
14.30
Total Reserves
1,037.20
987.20
967.42
814.13
695.73
818.38
793.40
705.21
673.57
605.45
Non-Current Liabilities
259.29
202.86
154.20
51.40
60.27
61.69
54.06
45.90
18.68
31.66
Secured Loans
35.52
38.31
5.29
0.00
0.00
0.00
0.00
0.00
0.00
7.78
Unsecured Loans
0.00
0.00
0.00
5.90
6.20
6.23
1.06
0.00
0.00
0.00
Long Term Provisions
24.88
10.67
22.25
6.90
6.68
6.15
5.55
4.75
3.89
3.87
Current Liabilities
671.54
650.18
365.70
306.84
318.23
300.31
335.74
203.74
249.81
167.57
Trade Payables
396.93
349.03
303.24
284.52
222.27
255.70
182.49
95.90
122.20
65.14
Other Current Liabilities
90.01
49.33
47.02
12.82
8.12
10.42
119.60
68.69
56.23
73.11
Short Term Borrowings
183.04
250.27
14.03
7.82
84.96
33.23
32.55
38.37
36.28
9.56
Short Term Provisions
1.57
1.56
1.41
1.68
2.88
0.96
1.09
0.78
35.10
19.76
Total Liabilities
1,982.34
1,854.54
1,501.62
1,186.67
1,088.53
1,194.68
1,197.51
969.16
956.36
818.98
Net Block
454.05
359.05
296.51
189.78
193.42
184.25
191.45
192.47
221.27
226.62
Gross Block
1,071.65
904.15
783.13
726.40
710.67
649.12
681.59
609.81
640.84
594.76
Accumulated Depreciation
617.60
545.09
486.62
536.62
517.25
464.87
490.15
417.33
419.57
368.14
Non Current Assets
476.28
399.02
340.81
202.91
230.77
239.38
258.41
246.80
262.56
269.49
Capital Work in Progress
9.82
18.47
14.92
1.03
2.62
12.62
12.71
3.56
2.71
10.60
Non Current Investment
0.00
0.00
0.51
0.81
9.21
18.53
14.30
14.46
1.13
0.26
Long Term Loans & Adv.
10.26
8.35
6.72
7.26
23.57
22.69
39.31
36.30
36.80
32.01
Other Non Current Assets
2.14
13.14
22.15
4.03
1.95
1.30
0.64
0.00
0.66
0.00
Current Assets
1,506.06
1,455.52
1,160.81
983.76
857.77
955.30
939.10
722.36
693.80
549.49
Current Investments
0.00
0.00
0.00
0.00
0.00
50.00
9.82
76.83
0.33
0.37
Inventories
922.04
994.90
720.49
563.91
476.20
479.44
439.00
322.01
327.35
255.87
Sundry Debtors
480.94
413.49
324.25
270.29
293.58
271.60
256.55
204.81
220.06
175.58
Cash & Bank
63.46
18.33
81.57
122.61
70.43
127.12
199.97
85.21
108.08
63.00
Other Current Assets
39.62
14.36
21.77
14.72
17.56
27.14
33.75
33.50
37.98
54.68
Short Term Loans & Adv.
16.11
14.45
12.74
12.24
4.32
3.91
6.96
16.22
15.24
47.45
Net Current Assets
834.51
805.34
795.11
676.92
539.54
654.99
603.36
518.62
443.99
381.92
Total Assets
1,982.34
1,854.54
1,501.62
1,186.67
1,088.54
1,194.68
1,197.51
969.16
956.36
818.98

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
458.09
-41.46
57.24
156.81
52.12
62.41
99.04
90.30
68.50
84.84
PBT
362.70
310.83
223.76
149.83
111.47
139.87
168.34
140.81
119.46
112.84
Adjustment
119.21
47.06
68.25
33.21
25.98
75.85
53.75
-6.79
46.37
-20.79
Changes in Working Capital
66.33
-309.08
-186.17
-0.08
-48.92
-92.18
-61.15
5.35
-63.46
20.38
Cash after chg. in Working capital
548.24
48.80
105.84
182.95
88.53
123.54
160.95
139.37
102.37
112.44
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-90.15
-90.26
-48.61
-26.14
-36.42
-61.13
-61.91
-49.08
-33.88
-27.60
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
-113.78
-23.37
-104.28
-58.72
149.48
-51.59
-22.21
-58.68
-16.52
88.06
Net Fixed Assets
-32.69
-31.23
-32.55
-16.20
-16.45
-30.69
-23.14
-8.96
-12.84
-11.81
Net Investments
-5.00
-4.00
-4.40
8.43
59.37
-28.90
67.14
-89.89
8.51
26.55
Others
-76.09
11.86
-67.33
-50.95
106.56
8.00
-66.21
40.17
-12.19
73.32
Cash from Financing Activity
-339.30
58.71
-11.24
-78.19
-152.54
-49.38
-67.94
-61.45
-6.25
-136.45
Net Cash Inflow / Outflow
5.00
-6.13
-58.29
19.90
49.06
-38.56
8.89
-29.83
45.73
36.45
Opening Cash & Equivalents
6.79
12.91
71.20
51.31
2.25
40.81
31.92
61.75
62.34
26.56
Closing Cash & Equivalent
11.79
6.79
12.91
71.20
51.31
2.25
40.81
31.92
108.08
63.00

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
73.47
69.98
137.19
115.76
99.20
116.35
112.86
100.53
96.09
86.58
ROA
14.15%
14.04%
11.34%
10.00%
6.71%
5.78%
10.78%
10.10%
10.13%
9.94%
ROE
26.45%
23.77%
16.85%
14.79%
9.93%
8.43%
15.30%
13.83%
13.76%
14.52%
ROCE
29.95%
28.20%
24.85%
18.68%
13.69%
16.83%
21.29%
19.28%
17.80%
17.13%
Fixed Asset Turnover
2.80
2.76
2.59
2.13
2.09
2.43
2.09
2.08
2.04
1.92
Receivable days
58.96
57.74
55.42
67.15
72.53
59.70
62.29
59.58
57.21
60.36
Inventory Days
126.37
134.25
119.72
123.86
122.64
103.81
102.75
91.06
84.34
82.30
Payable days
84.97
88.98
91.76
105.25
67.04
56.31
42.57
36.14
31.14
27.83
Cash Conversion Cycle
100.36
103.01
83.39
85.75
128.14
107.20
122.47
114.49
110.41
114.83
Total Debt/Equity
0.21
0.29
0.02
0.02
0.13
0.05
0.04
0.05
0.05
0.06
Interest Cover
17.98
25.71
43.58
42.42
37.00
33.82
96.30
73.01
37.89
14.47

News Update:


  • Banco Products (India) reports over two-fold jump in Q4 consolidated net profit
    19th May 2025, 14:50 PM

    The total consolidated income of the company increased by 22.34% at Rs 893.44 crore for Q4FY25

    Read More
  • Banco Products (I) - Quarterly Results
    17th May 2025, 19:04 PM

    Read More
  • Banco Products’ arm opens office in Istanbul Turkey
    25th Apr 2025, 14:59 PM

    The opening of the office and of the legal entity reflects the company's goal to meet growing customer demand in Turkey

    Read More
  • Banco Products’ arm opens new production facility in Poland
    2nd Apr 2025, 15:44 PM

    This investment underscores NRF's long-term vision of continuous innovation and sustainable growth in the rail and industrial cooling systems sector

    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.