Nifty
Sensex
:
:
15699.25
52727.98
142.60 (0.92%)
462.26 (0.88%)

Auto Ancillary

Rating :
54/99

BSE: 500039 | NSE: BANCOINDIA

170.40
24-Jun-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 166.50
  • 171.00
  • 166.50
  • 165.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  116832
  •  198.37
  •  225.10
  •  118.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,218.68
  • 8.02
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,110.30
  • 11.74%
  • 1.25

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.88%
  • 1.20%
  • 21.64%
  • FII
  • DII
  • Others
  • 0.31%
  • 0.02%
  • 8.95%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.17
  • 4.34
  • -1.72

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.89
  • 4.40
  • 1.80

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.04
  • 3.19
  • 18.08

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.84
  • 10.54
  • 9.89

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.44
  • 1.36
  • 1.09

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.00
  • 5.65
  • 4.62

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
506.71
444.78
13.92%
403.76
375.50
7.53%
548.89
438.02
25.31%
500.84
274.28
82.60%
Expenses
426.92
418.17
2.09%
364.07
321.04
13.40%
468.21
368.34
27.11%
429.10
246.92
73.78%
EBITDA
79.79
26.61
199.85%
39.69
54.46
-27.12%
80.68
69.68
15.79%
71.74
27.36
162.21%
EBIDTM
15.75%
5.98%
9.83%
14.50%
14.70%
15.91%
14.32%
9.98%
Other Income
-0.74
1.04
-
-2.63
2.45
-
0.43
4.22
-89.81%
7.93
1.32
500.76%
Interest
2.77
1.97
40.61%
0.66
0.61
8.20%
1.22
0.46
165.22%
0.61
0.58
5.17%
Depreciation
23.77
8.02
196.38%
8.13
9.15
-11.15%
8.10
8.29
-2.29%
7.87
8.22
-4.26%
PBT
52.51
17.66
197.34%
28.27
47.15
-40.04%
71.79
65.15
10.19%
71.19
19.88
258.10%
Tax
12.32
-0.73
-
11.17
10.34
8.03%
22.56
24.18
-6.70%
25.29
2.32
990.09%
PAT
40.19
18.39
118.54%
17.10
36.81
-53.55%
49.23
40.97
20.16%
45.90
17.56
161.39%
PATM
7.93%
4.13%
4.24%
9.80%
8.97%
9.35%
9.16%
6.40%
EPS
5.62
2.57
118.68%
2.39
5.15
-53.59%
6.89
5.73
20.24%
6.42
2.46
160.98%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
1,960.20
1,532.57
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
Net Sales Growth
27.90%
7.77%
-11.92%
20.89%
7.77%
2.91%
6.69%
-2.84%
13.44%
0.52%
 
Cost Of Goods Sold
1,169.02
878.74
819.72
916.23
737.25
688.40
607.47
593.63
583.46
536.47
553.79
Gross Profit
791.18
653.83
602.36
698.37
598.40
550.96
596.83
535.13
578.31
487.67
465.08
GP Margin
40.36%
42.66%
42.36%
43.25%
44.80%
44.46%
49.56%
47.41%
49.78%
47.62%
45.65%
Total Expenditure
1,688.30
1,354.47
1,299.91
1,451.67
1,200.01
1,095.73
1,057.96
1,026.62
996.97
908.17
897.26
Power & Fuel Cost
-
25.50
26.99
28.16
20.59
21.77
23.21
23.76
21.51
18.98
13.33
% Of Sales
-
1.66%
1.90%
1.74%
1.54%
1.76%
1.93%
2.10%
1.85%
1.85%
1.31%
Employee Cost
-
185.61
191.76
183.42
167.82
161.96
156.17
162.00
157.53
137.75
124.41
% Of Sales
-
12.11%
13.48%
11.36%
12.56%
13.07%
12.97%
14.35%
13.56%
13.45%
12.21%
Manufacturing Exp.
-
132.10
120.21
125.36
114.07
114.76
122.01
113.27
103.89
96.22
95.28
% Of Sales
-
8.62%
8.45%
7.76%
8.54%
9.26%
10.13%
10.03%
8.94%
9.40%
9.35%
General & Admin Exp.
-
25.87
30.05
29.10
26.13
29.06
27.27
26.94
23.89
21.12
19.89
% Of Sales
-
1.69%
2.11%
1.80%
1.96%
2.34%
2.26%
2.39%
2.06%
2.06%
1.95%
Selling & Distn. Exp.
-
83.91
87.53
87.45
73.76
66.08
111.33
97.09
98.29
85.50
83.85
% Of Sales
-
5.48%
6.16%
5.42%
5.52%
5.33%
9.24%
8.60%
8.46%
8.35%
8.23%
Miscellaneous Exp.
-
22.73
23.65
81.97
60.37
13.71
10.51
9.92
8.40
12.12
83.85
% Of Sales
-
1.48%
1.66%
5.08%
4.52%
1.11%
0.87%
0.88%
0.72%
1.18%
0.66%
EBITDA
271.90
178.10
122.17
162.92
135.63
143.63
146.33
102.14
164.80
115.97
121.60
EBITDA Margin
13.87%
11.62%
8.59%
10.09%
10.15%
11.59%
12.15%
9.05%
14.19%
11.32%
11.93%
Other Income
4.99
9.03
25.17
10.43
62.17
32.47
11.04
52.91
8.60
8.84
9.99
Interest
5.26
3.62
3.10
4.26
1.77
1.96
3.24
8.38
19.34
13.36
8.50
Depreciation
47.87
33.68
32.77
29.22
27.70
33.33
34.67
33.83
32.37
28.89
20.96
PBT
223.76
149.83
111.47
139.87
168.34
140.81
119.46
112.84
121.70
82.57
102.13
Tax
71.34
36.11
34.89
70.79
51.57
43.60
29.57
25.19
31.88
21.26
25.60
Tax Rate
31.88%
24.10%
31.30%
50.61%
30.63%
30.96%
24.75%
22.32%
26.20%
25.75%
25.07%
PAT
152.42
113.72
76.58
69.08
116.77
97.20
89.89
87.65
89.82
61.30
76.53
PAT before Minority Interest
152.42
113.72
76.58
69.08
116.77
97.20
89.89
87.65
89.82
61.30
76.53
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
7.78%
7.42%
5.39%
4.28%
8.74%
7.84%
7.46%
7.77%
7.73%
5.99%
7.51%
PAT Growth
34.02%
48.50%
10.86%
-40.84%
20.13%
8.13%
2.56%
-2.42%
46.53%
-19.90%
 
EPS
21.32
15.90
10.71
9.66
16.33
13.59
12.57
12.26
12.56
8.57
10.70

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
828.43
710.03
832.68
807.71
719.52
687.87
619.75
588.71
472.54
423.41
Share Capital
14.30
14.30
14.30
14.30
14.30
14.30
14.30
14.30
14.30
14.30
Total Reserves
814.13
695.73
818.38
793.40
705.21
673.57
605.45
574.41
458.24
409.11
Non-Current Liabilities
51.40
60.27
61.69
54.06
45.90
18.68
31.66
53.01
74.37
83.67
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
7.78
28.33
51.81
64.87
Unsecured Loans
5.90
6.20
6.23
1.06
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
6.90
6.68
6.15
5.55
4.75
3.89
3.87
2.40
2.25
1.81
Current Liabilities
306.84
318.23
300.31
335.74
203.74
249.81
167.57
302.55
307.54
216.62
Trade Payables
284.52
222.27
255.70
182.49
95.90
122.20
65.14
91.53
77.44
67.61
Other Current Liabilities
12.82
8.12
10.42
119.60
68.69
56.23
73.11
97.94
91.08
62.79
Short Term Borrowings
7.82
84.96
33.23
32.55
38.37
36.28
9.56
109.80
123.42
65.17
Short Term Provisions
1.68
2.88
0.96
1.09
0.78
35.10
19.76
3.28
15.60
21.06
Total Liabilities
1,186.67
1,088.53
1,194.68
1,197.51
969.16
956.36
818.98
944.27
854.45
723.70
Net Block
189.78
193.42
184.25
191.45
192.47
221.27
226.62
243.37
232.39
200.86
Gross Block
726.40
710.67
649.12
681.59
609.81
640.84
594.76
632.58
561.72
477.96
Accumulated Depreciation
536.62
517.25
464.87
490.15
417.33
419.57
368.14
389.20
329.33
277.10
Non Current Assets
202.91
230.77
239.38
258.41
246.80
262.56
269.49
397.21
362.45
268.81
Capital Work in Progress
1.03
2.62
12.62
12.71
3.56
2.71
10.60
12.46
8.73
3.46
Non Current Investment
0.81
9.21
18.53
14.30
14.46
1.13
0.26
70.48
61.65
37.09
Long Term Loans & Adv.
7.26
23.57
22.69
39.31
36.30
36.80
32.01
70.90
54.43
27.37
Other Non Current Assets
4.03
1.95
1.30
0.64
0.00
0.66
0.00
0.00
5.25
0.04
Current Assets
983.76
857.77
955.30
939.10
722.36
693.80
549.49
547.06
492.00
454.89
Current Investments
0.00
0.00
50.00
9.82
76.83
0.33
0.37
0.33
0.85
2.09
Inventories
563.91
476.20
479.44
439.00
322.01
327.35
255.87
274.68
261.72
215.29
Sundry Debtors
270.29
293.58
271.60
256.55
204.81
220.06
175.58
213.52
193.17
177.98
Cash & Bank
122.61
70.43
127.12
199.97
85.21
108.08
63.00
26.56
19.85
35.88
Other Current Assets
26.96
13.24
23.23
26.79
33.50
37.98
54.68
31.97
16.40
23.64
Short Term Loans & Adv.
12.24
4.32
3.91
6.96
16.22
15.24
47.45
21.13
12.03
20.93
Net Current Assets
676.92
539.54
654.99
603.36
518.62
443.99
381.92
244.51
184.47
238.27
Total Assets
1,186.67
1,088.54
1,194.68
1,197.51
969.16
956.36
818.98
944.27
854.45
723.70

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
156.81
52.12
62.41
99.04
90.30
68.50
84.84
130.65
97.49
108.65
PBT
149.83
111.47
139.87
168.34
140.81
119.46
112.84
121.70
82.57
102.13
Adjustment
33.21
25.98
75.85
53.75
-6.79
46.37
-20.79
76.47
40.66
38.22
Changes in Working Capital
-0.08
-48.92
-92.18
-61.15
5.35
-63.46
20.38
-33.78
-10.23
-2.38
Cash after chg. in Working capital
182.95
88.53
123.54
160.95
139.37
102.37
112.44
164.38
112.99
137.98
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-26.14
-36.42
-61.13
-61.91
-49.08
-33.88
-27.60
-33.73
-15.50
-29.32
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
-58.72
149.48
-51.59
-22.21
-58.68
-16.52
88.06
-42.10
-103.84
-88.30
Net Fixed Assets
-16.20
-16.45
-30.69
-23.14
-8.96
-12.84
-11.81
-19.11
-46.95
18.40
Net Investments
8.43
59.37
-28.90
67.14
-89.89
8.51
26.55
-16.66
-49.70
0.11
Others
-50.95
106.56
8.00
-66.21
40.17
-12.19
73.32
-6.33
-7.19
-106.81
Cash from Financing Activity
-78.19
-152.54
-49.38
-67.94
-61.45
-6.25
-136.45
-81.84
-9.68
-13.63
Net Cash Inflow / Outflow
19.90
49.06
-38.56
8.89
-29.83
45.73
36.45
6.71
-16.03
6.72
Opening Cash & Equivalents
51.31
2.25
40.81
31.92
61.75
62.34
26.56
19.85
35.88
29.16
Closing Cash & Equivalent
71.20
51.31
2.25
40.81
31.92
108.08
63.00
26.56
19.85
35.88

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
115.76
99.20
116.35
112.86
100.53
96.09
86.58
82.24
65.99
59.17
ROA
10.00%
6.71%
5.78%
10.78%
10.10%
10.13%
9.94%
9.99%
7.77%
11.33%
ROE
14.79%
9.93%
8.43%
15.30%
13.83%
13.76%
14.52%
16.94%
13.70%
19.75%
ROCE
18.68%
13.69%
16.83%
21.29%
19.28%
17.80%
17.13%
19.50%
15.27%
21.08%
Fixed Asset Turnover
2.13
2.09
2.43
2.09
2.08
2.04
1.92
2.02
2.07
2.37
Receivable days
67.15
72.53
59.70
62.29
59.58
57.21
60.36
61.42
63.04
59.85
Inventory Days
123.86
122.64
103.81
102.75
91.06
84.34
82.30
81.01
81.02
72.30
Payable days
105.25
67.04
56.31
42.57
36.14
31.14
27.83
30.17
28.42
30.06
Cash Conversion Cycle
85.75
128.14
107.20
122.47
114.49
110.41
114.83
112.27
115.64
102.08
Total Debt/Equity
0.02
0.13
0.05
0.04
0.05
0.05
0.06
0.29
0.45
0.35
Interest Cover
42.42
37.00
33.82
96.30
73.01
37.89
14.47
7.29
7.18
13.02

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.