Nifty
Sensex
:
:
10705.75
36329.01
-93.90 (-0.87%)
-345.51 (-0.94%)

Auto Ancillary

Rating :
43/99

BSE: 500039 | NSE: BANCOINDIA

84.55
07-Jul-2020
  • Open
  • High
  • Low
  • Previous Close
  •  85.30
  •  87.40
  •  84.10
  •  85.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  251135
  •  215.36
  •  121.05
  •  54.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 604.33
  • 7.89
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 517.09
  • 9.47%
  • 0.85

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.88%
  • 1.43%
  • 18.49%
  • FII
  • DII
  • Others
  • 0.72%
  • 2.70%
  • 8.78%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.01
  • 6.78
  • 8.12

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.83
  • 2.39
  • -4.36

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.28
  • -4.65
  • -10.76

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.64
  • 12.68
  • 12.50

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.31
  • 1.50
  • 1.41

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.65
  • 6.32
  • 5.94

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Net Sales
331.93
370.31
-10.36%
317.99
339.62
-6.37%
379.61
418.53
-9.30%
392.54
438.13
-10.41%
Expenses
298.41
330.29
-9.65%
298.83
324.68
-7.96%
353.71
356.47
-0.77%
348.96
379.71
-8.10%
EBITDA
33.52
40.02
-16.24%
19.16
14.94
28.25%
25.90
62.06
-58.27%
43.58
58.42
-25.40%
EBIDTM
10.10%
10.81%
6.03%
4.40%
6.82%
14.83%
11.10%
13.33%
Other Income
6.68
2.37
181.86%
5.48
2.20
149.09%
3.97
2.88
37.85%
9.03
3.11
190.35%
Interest
1.02
1.87
-45.45%
0.58
1.09
-46.79%
0.96
0.83
15.66%
0.54
0.47
14.89%
Depreciation
9.50
7.33
29.60%
8.01
7.31
9.58%
7.86
7.62
3.15%
7.41
6.96
6.47%
PBT
29.68
33.19
-10.58%
16.05
8.74
83.64%
21.05
56.49
-62.74%
44.66
54.10
-17.45%
Tax
12.29
9.98
23.15%
2.73
14.63
-81.34%
5.14
21.23
-75.79%
14.74
23.36
-36.90%
PAT
17.39
23.21
-25.08%
13.32
-5.89
-
15.91
35.26
-54.88%
29.92
30.74
-2.67%
PATM
5.24%
6.27%
4.19%
-1.73%
4.19%
8.42%
7.62%
7.02%
EPS
2.43
3.25
-25.23%
1.86
-0.82
-
2.23
4.93
-54.77%
4.18
4.30
-2.79%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
1,422.07
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
461.18
Net Sales Growth
-9.23%
17.29%
7.77%
2.91%
6.69%
-2.84%
13.44%
0.52%
16.82%
89.12%
 
Cost Of Goods Sold
819.73
916.23
737.25
688.40
607.47
593.63
583.46
536.47
553.79
460.04
235.25
Gross Profit
602.34
650.37
598.40
550.96
596.83
535.13
578.31
487.67
465.08
412.15
225.92
GP Margin
42.36%
41.52%
44.80%
44.46%
49.56%
47.41%
49.78%
47.62%
45.65%
47.25%
48.99%
Total Expenditure
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
355.33
Power & Fuel Cost
-
28.16
20.59
21.77
23.21
23.76
21.51
18.98
13.33
10.79
5.55
% Of Sales
-
1.80%
1.54%
1.76%
1.93%
2.10%
1.85%
1.85%
1.31%
1.24%
1.20%
Employee Cost
-
183.42
167.82
161.96
156.17
162.00
157.53
137.75
124.41
110.61
33.37
% Of Sales
-
11.71%
12.56%
13.07%
12.97%
14.35%
13.56%
13.45%
12.21%
12.68%
7.24%
Manufacturing Exp.
-
125.36
114.07
114.76
122.01
113.27
103.89
96.22
95.28
80.56
43.80
% Of Sales
-
8.00%
8.54%
9.26%
10.13%
10.03%
8.94%
9.40%
9.35%
9.24%
9.50%
General & Admin Exp.
-
27.45
26.13
29.06
27.27
26.94
23.89
21.12
19.89
18.59
6.84
% Of Sales
-
1.75%
1.96%
2.34%
2.26%
2.39%
2.06%
2.06%
1.95%
2.13%
1.48%
Selling & Distn. Exp.
-
89.10
73.76
66.08
111.33
97.09
98.29
85.50
83.85
76.55
28.56
% Of Sales
-
5.69%
5.52%
5.33%
9.24%
8.60%
8.46%
8.35%
8.23%
8.78%
6.19%
Miscellaneous Exp.
-
81.97
60.37
13.71
10.51
9.92
8.40
12.12
6.72
4.12
28.56
% Of Sales
-
5.23%
4.52%
1.11%
0.87%
0.88%
0.72%
1.18%
0.66%
0.47%
0.43%
EBITDA
122.16
114.92
135.63
143.63
146.33
102.14
164.80
115.97
121.60
110.92
105.85
EBITDA Margin
8.59%
7.34%
10.15%
11.59%
12.15%
9.05%
14.19%
11.32%
11.93%
12.72%
22.95%
Other Income
25.16
58.43
62.17
32.47
11.04
52.91
8.60
8.84
9.99
2.49
6.04
Interest
3.10
4.26
1.77
1.96
3.24
8.38
19.34
13.36
8.50
9.12
2.36
Depreciation
32.78
29.22
27.70
33.33
34.67
33.83
32.37
28.89
20.96
19.06
10.59
PBT
111.44
139.87
168.34
140.81
119.46
112.84
121.70
82.57
102.13
85.23
98.94
Tax
34.90
70.79
51.57
43.60
29.57
25.19
31.88
21.26
25.60
19.60
20.34
Tax Rate
31.32%
50.61%
30.63%
30.96%
24.75%
22.32%
26.20%
25.75%
25.07%
23.00%
20.56%
PAT
76.54
69.08
116.77
97.20
89.89
87.65
89.82
61.30
76.53
65.63
78.60
PAT before Minority Interest
76.54
69.08
116.77
97.20
89.89
87.65
89.82
61.30
76.53
65.63
78.60
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
5.38%
4.41%
8.74%
7.84%
7.46%
7.77%
7.73%
5.99%
7.51%
7.52%
17.04%
PAT Growth
-8.14%
-40.84%
20.13%
8.13%
2.56%
-2.42%
46.53%
-19.90%
16.61%
-16.50%
 
EPS
10.70
9.66
16.33
13.59
12.57
12.26
12.56
8.57
10.70
9.18
10.99

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
832.68
807.71
719.52
687.87
619.75
588.71
472.54
423.41
352.20
309.55
Share Capital
14.30
14.30
14.30
14.30
14.30
14.30
14.30
14.30
14.30
14.30
Total Reserves
818.38
793.40
705.21
673.57
605.45
574.41
458.24
409.11
337.89
295.24
Non-Current Liabilities
61.69
54.06
45.90
18.68
31.66
53.01
74.37
83.67
17.77
110.56
Secured Loans
0.00
0.00
0.00
0.00
7.78
28.33
51.81
64.87
0.00
18.78
Unsecured Loans
6.23
1.06
0.00
0.00
0.00
0.00
0.00
0.00
0.13
77.60
Long Term Provisions
6.15
5.55
4.75
3.89
3.87
2.40
2.25
1.81
0.85
0.00
Current Liabilities
310.37
335.74
203.74
249.81
167.57
302.55
307.54
216.62
257.57
105.60
Trade Payables
192.60
182.49
95.90
122.20
65.14
91.53
77.44
67.61
79.82
74.67
Other Current Liabilities
83.58
119.60
68.69
56.23
73.11
97.94
91.08
62.79
18.59
11.42
Short Term Borrowings
33.23
32.55
38.37
36.28
9.56
109.80
123.42
65.17
127.34
0.00
Short Term Provisions
0.96
1.09
0.78
35.10
19.76
3.28
15.60
21.06
31.82
19.51
Total Liabilities
1,204.74
1,197.51
969.16
956.36
818.98
944.27
854.45
723.70
627.73
525.74
Net Block
184.25
191.45
192.47
221.27
226.62
243.37
232.39
200.86
140.84
112.95
Gross Block
649.12
681.59
609.81
640.84
594.76
632.58
561.72
477.96
420.75
377.66
Accumulated Depreciation
464.87
490.15
417.33
419.57
368.14
389.20
329.33
277.10
279.90
264.71
Non Current Assets
239.38
258.41
246.80
262.56
269.49
397.21
362.45
268.81
194.42
128.40
Capital Work in Progress
12.62
12.71
3.56
2.71
10.60
12.46
8.73
3.46
0.00
13.02
Non Current Investment
18.53
14.30
14.46
1.13
0.26
70.48
61.65
37.09
0.26
2.43
Long Term Loans & Adv.
22.69
39.31
36.30
36.80
32.01
70.90
54.43
27.37
53.32
0.00
Other Non Current Assets
1.30
0.64
0.00
0.66
0.00
0.00
5.25
0.04
0.00
0.00
Current Assets
965.36
939.10
722.36
693.80
549.49
547.06
492.00
454.89
433.30
397.33
Current Investments
50.00
9.82
76.83
0.33
0.37
0.33
0.85
2.09
2.47
0.00
Inventories
479.44
439.00
322.01
327.35
255.87
274.68
261.72
215.29
206.14
179.60
Sundry Debtors
281.66
256.55
204.81
220.06
175.58
213.52
193.17
177.98
170.87
153.45
Cash & Bank
127.12
199.97
85.21
108.08
63.00
26.56
19.85
35.88
29.16
39.69
Other Current Assets
27.13
26.79
17.28
22.74
54.68
31.97
16.40
23.64
24.67
24.59
Short Term Loans & Adv.
3.47
6.96
16.22
15.24
47.45
21.13
12.03
20.93
15.38
22.16
Net Current Assets
654.99
603.36
518.62
443.99
381.92
244.51
184.47
238.27
175.74
291.74
Total Assets
1,204.74
1,197.51
969.16
956.36
818.98
944.27
854.45
723.70
627.72
525.73

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
62.41
99.04
90.30
68.50
84.84
130.65
97.49
108.65
71.71
49.29
PBT
139.87
168.34
140.81
119.46
112.84
121.70
82.57
102.13
85.23
98.94
Adjustment
75.90
53.75
-6.79
46.37
-20.79
76.47
40.66
38.22
29.62
8.05
Changes in Working Capital
-92.23
-61.15
5.35
-63.46
20.38
-33.78
-10.23
-2.38
-24.72
-40.26
Cash after chg. in Working capital
123.54
160.95
139.37
102.37
112.44
164.38
112.99
137.98
90.13
66.72
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-61.13
-61.91
-49.08
-33.88
-27.60
-33.73
-15.50
-29.32
-18.42
-17.43
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
-51.59
-22.21
-58.68
-16.52
88.06
-42.10
-103.84
-88.30
-87.32
-125.12
Net Fixed Assets
-30.68
-23.14
-8.96
-12.84
-11.81
-19.11
-46.95
18.40
-31.61
Net Investments
-28.90
67.14
-89.89
8.51
26.55
-16.66
-49.70
0.11
-1.40
Others
7.99
-66.21
40.17
-12.19
73.32
-6.33
-7.19
-106.81
-54.31
Cash from Financing Activity
-49.38
-67.94
-61.45
-6.25
-136.45
-81.84
-9.68
-13.63
5.08
73.93
Net Cash Inflow / Outflow
-38.56
8.89
-29.83
45.73
36.45
6.71
-16.03
6.72
-10.53
-1.90
Opening Cash & Equivalents
40.81
31.92
61.75
62.34
26.56
19.85
35.88
29.16
39.69
41.59
Closing Cash & Equivalent
2.25
40.81
31.92
108.08
63.00
26.56
19.85
35.88
29.16
39.69

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
116.35
112.86
100.53
96.09
86.58
82.24
65.99
59.17
49.21
43.25
ROA
5.75%
10.78%
10.10%
10.13%
9.94%
9.99%
7.77%
11.33%
11.38%
14.95%
ROE
8.43%
15.30%
13.83%
13.76%
14.52%
16.94%
13.70%
19.75%
19.85%
25.41%
ROCE
16.83%
21.29%
19.28%
17.80%
17.13%
19.50%
15.27%
21.08%
21.32%
24.97%
Fixed Asset Turnover
2.35
2.09
2.08
2.04
1.92
2.02
2.07
2.37
2.27
1.29
Receivable days
62.70
62.29
59.58
57.21
60.36
61.42
63.04
59.85
65.17
115.29
Inventory Days
106.99
102.75
91.06
84.34
82.30
81.01
81.02
72.30
77.52
134.94
Payable days
48.15
42.57
36.14
31.14
27.83
30.17
28.42
30.06
37.39
76.21
Cash Conversion Cycle
121.55
122.47
114.49
110.41
114.83
112.27
115.64
102.08
105.30
174.02
Total Debt/Equity
0.05
0.04
0.05
0.05
0.06
0.29
0.45
0.35
0.36
0.31
Interest Cover
33.82
96.30
73.01
37.89
14.47
7.29
7.18
13.02
10.34
43.01

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.