Nifty
Sensex
:
:
17853.20
60048.47
30.25 (0.17%)
163.11 (0.27%)

Auto Ancillary

Rating :
58/99

BSE: 500039 | NSE: BANCOINDIA

199.45
24-Sep-2021
  • Open
  • High
  • Low
  • Previous Close
  •  203.50
  •  203.90
  •  198.05
  •  200.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  131926
  •  265.12
  •  225.10
  •  87.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,428.23
  • 10.05
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,319.85
  • 1.00%
  • 1.63

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.88%
  • 1.24%
  • 21.00%
  • FII
  • DII
  • Others
  • 0.26%
  • 0.02%
  • 9.60%

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
  • 10.85
  • 11.89
  • 10.36

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.39
  • 1.46
  • 1.10

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.95
  • 6.15
  • 4.66

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
500.84
274.28
82.60%
444.78
331.93
34.00%
375.50
317.99
18.09%
438.02
379.61
15.39%
Expenses
429.10
246.92
73.78%
418.17
298.41
40.13%
321.04
298.83
7.43%
368.34
353.71
4.14%
EBITDA
71.74
27.36
162.21%
26.61
33.52
-20.61%
54.46
19.16
184.24%
69.68
25.90
169.03%
EBIDTM
14.32%
9.98%
5.98%
10.10%
14.50%
6.03%
15.91%
6.82%
Other Income
7.93
1.32
500.76%
1.04
6.68
-84.43%
2.45
5.48
-55.29%
4.22
3.97
6.30%
Interest
0.61
0.58
5.17%
1.97
1.02
93.14%
0.61
0.58
5.17%
0.46
0.96
-52.08%
Depreciation
7.87
8.22
-4.26%
8.02
9.50
-15.58%
9.15
8.01
14.23%
8.29
7.86
5.47%
PBT
71.19
19.88
258.10%
17.66
29.68
-40.50%
47.15
16.05
193.77%
65.15
21.05
209.50%
Tax
25.29
2.32
990.09%
-0.73
12.29
-
10.34
2.73
278.75%
24.18
5.14
370.43%
PAT
45.90
17.56
161.39%
18.39
17.39
5.75%
36.81
13.32
176.35%
40.97
15.91
157.51%
PATM
9.16%
6.40%
4.13%
5.24%
9.80%
4.19%
9.35%
4.19%
EPS
6.42
2.46
160.98%
2.57
2.43
5.76%
5.15
1.86
176.88%
5.73
2.23
156.95%

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
1,759.14
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
34.92%
7.77%
-11.92%
20.89%
7.77%
2.91%
6.69%
-2.84%
13.44%
0.52%
 
Cost Of Goods Sold
1,022.28
878.74
819.72
916.23
737.25
688.40
607.47
593.63
583.46
536.47
553.79
Gross Profit
736.86
653.83
602.36
698.37
598.40
550.96
596.83
535.13
578.31
487.67
465.08
GP Margin
41.89%
42.66%
42.36%
43.25%
44.80%
44.46%
49.56%
47.41%
49.78%
47.62%
45.65%
Total Expenditure
1,536.65
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
222.49
178.10
122.17
162.92
135.63
143.63
146.33
102.14
164.80
115.97
121.60
EBITDA Margin
12.65%
11.62%
8.59%
10.09%
10.15%
11.59%
12.15%
9.05%
14.19%
11.32%
11.93%
Other Income
15.64
9.03
25.17
10.43
62.17
32.47
11.04
52.91
8.60
8.84
9.99
Interest
3.65
3.62
3.10
4.26
1.77
1.96
3.24
8.38
19.34
13.36
8.50
Depreciation
33.33
33.68
32.77
29.22
27.70
33.33
34.67
33.83
32.37
28.89
20.96
PBT
201.15
149.83
111.47
139.87
168.34
140.81
119.46
112.84
121.70
82.57
102.13
Tax
59.08
36.11
34.89
70.79
51.57
43.60
29.57
25.19
31.88
21.26
25.60
Tax Rate
29.37%
24.10%
31.30%
50.61%
30.63%
30.96%
24.75%
22.32%
26.20%
25.75%
25.07%
PAT
142.07
113.72
76.58
69.08
116.77
97.20
89.89
87.65
89.82
61.30
76.53
PAT before Minority Interest
142.07
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
8.08%
7.42%
5.39%
4.28%
8.74%
7.84%
7.46%
7.77%
7.73%
5.99%
7.51%
PAT Growth
121.36%
48.50%
10.86%
-40.84%
20.13%
8.13%
2.56%
-2.42%
46.53%
-19.90%
 
EPS
19.87
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 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
25.98
75.85
53.75
-6.79
46.37
-20.79
76.47
40.66
38.22
29.62
Changes in Working Capital
-48.92
-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 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
66.32
67.04
56.31
42.57
36.14
31.14
27.83
30.17
28.42
30.06
Cash Conversion Cycle
124.69
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.