Nifty
Sensex
:
:
24479.05
80429.04
-30.20 (-0.12%)
-73.04 (-0.09%)

Auto Ancillary

Rating :
60/99

BSE: 532768 | NSE: FIEMIND

1341.35
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1342.50
  •  1363.20
  •  1335.05
  •  1342.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  123531
  •  1664.88
  •  1406.80
  •  822.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,452.35
  • 20.83
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,246.23
  • 1.52%
  • 3.89

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.96%
  • 5.43%
  • 25.65%
  • FII
  • DII
  • Others
  • 3.41%
  • 1.68%
  • 4.87%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.41
  • 8.01
  • 8.87

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.08
  • 11.34
  • 6.72

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.59
  • 16.08
  • 20.27

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.23
  • 17.55
  • 17.82

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.56
  • 2.29
  • 3.00

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.28
  • 7.56
  • 8.81

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
557.52
436.25
27.80%
487.28
442.08
10.22%
509.38
525.19
-3.01%
474.60
444.55
6.76%
Expenses
482.59
375.78
28.42%
422.39
382.41
10.45%
441.33
452.99
-2.57%
413.78
388.25
6.58%
EBITDA
74.93
60.47
23.91%
64.88
59.67
8.73%
68.05
72.20
-5.75%
60.82
56.30
8.03%
EBIDTM
13.44%
13.86%
13.32%
13.50%
13.36%
13.75%
12.82%
12.66%
Other Income
3.51
4.59
-23.53%
4.97
3.44
44.48%
3.98
1.84
116.30%
3.51
0.93
277.42%
Interest
0.38
2.08
-81.73%
0.41
1.83
-77.60%
0.41
1.83
-77.60%
1.75
1.69
3.55%
Depreciation
16.37
15.97
2.50%
14.55
15.96
-8.83%
13.42
15.62
-14.08%
14.31
15.84
-9.66%
PBT
61.69
47.01
31.23%
54.89
45.32
21.12%
58.21
56.60
2.84%
48.28
39.69
21.64%
Tax
15.36
8.94
71.81%
14.38
13.40
7.31%
14.72
15.83
-7.01%
12.78
10.57
20.91%
PAT
46.33
38.07
21.70%
40.51
31.92
26.91%
43.48
40.77
6.65%
35.50
29.11
21.95%
PATM
8.31%
8.73%
8.31%
7.22%
8.54%
7.76%
7.48%
6.55%
EPS
17.56
14.45
21.52%
15.39
12.13
26.88%
16.52
15.49
6.65%
13.49
11.06
21.97%

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
-
2,028.78
1,848.06
1,572.26
1,221.16
1,380.02
1,449.02
1,239.72
1,014.63
988.16
825.47
Net Sales Growth
-
9.78%
17.54%
28.75%
-11.51%
-4.76%
16.88%
22.18%
2.68%
19.71%
 
Cost Of Goods Sold
-
1,242.66
1,131.43
986.08
754.57
840.18
900.56
737.69
587.51
572.91
497.88
Gross Profit
-
786.13
716.63
586.18
466.59
539.84
548.46
502.04
427.12
415.25
327.59
GP Margin
-
38.75%
38.78%
37.28%
38.21%
39.12%
37.85%
40.50%
42.10%
42.02%
39.69%
Total Expenditure
-
1,760.34
1,599.42
1,378.30
1,087.35
1,223.13
1,291.99
1,098.99
897.05
860.86
722.72
Power & Fuel Cost
-
61.56
53.61
45.34
39.20
49.67
53.13
47.33
41.56
37.88
33.33
% Of Sales
-
3.03%
2.90%
2.88%
3.21%
3.60%
3.67%
3.82%
4.10%
3.83%
4.04%
Employee Cost
-
290.83
241.07
207.58
165.88
198.49
196.47
177.09
145.89
127.35
98.86
% Of Sales
-
14.34%
13.04%
13.20%
13.58%
14.38%
13.56%
14.28%
14.38%
12.89%
11.98%
Manufacturing Exp.
-
85.28
74.70
77.60
62.17
72.94
77.80
80.20
70.87
66.64
50.34
% Of Sales
-
4.20%
4.04%
4.94%
5.09%
5.29%
5.37%
6.47%
6.98%
6.74%
6.10%
General & Admin Exp.
-
48.89
41.78
31.67
31.20
34.41
34.44
29.78
27.67
27.46
22.94
% Of Sales
-
2.41%
2.26%
2.01%
2.55%
2.49%
2.38%
2.40%
2.73%
2.78%
2.78%
Selling & Distn. Exp.
-
27.85
46.92
27.22
19.59
24.90
27.13
24.82
21.61
26.76
18.02
% Of Sales
-
1.37%
2.54%
1.73%
1.60%
1.80%
1.87%
2.00%
2.13%
2.71%
2.18%
Miscellaneous Exp.
-
3.27
9.91
2.80
14.74
2.54
2.46
2.10
1.93
1.86
18.02
% Of Sales
-
0.16%
0.54%
0.18%
1.21%
0.18%
0.17%
0.17%
0.19%
0.19%
0.16%
EBITDA
-
268.44
248.64
193.96
133.81
156.89
157.03
140.73
117.58
127.30
102.75
EBITDA Margin
-
13.23%
13.45%
12.34%
10.96%
11.37%
10.84%
11.35%
11.59%
12.88%
12.45%
Other Income
-
16.21
10.80
2.60
3.19
1.72
0.99
4.54
4.81
0.97
0.90
Interest
-
2.94
7.43
8.59
11.64
17.67
22.10
22.72
23.25
15.78
12.05
Depreciation
-
58.65
63.39
59.00
57.23
53.20
48.93
44.33
39.23
33.12
30.72
PBT
-
223.06
188.62
128.97
68.13
87.74
87.00
78.23
59.92
79.37
60.88
Tax
-
57.24
48.74
33.65
18.03
8.17
30.36
29.03
12.60
22.04
18.40
Tax Rate
-
25.66%
25.84%
26.09%
27.76%
9.41%
34.90%
35.56%
27.55%
27.77%
30.22%
PAT
-
165.82
139.88
95.31
46.91
78.69
56.64
52.60
33.13
57.33
42.48
PAT before Minority Interest
-
165.82
139.88
95.31
46.91
78.69
56.64
52.60
33.13
57.33
42.48
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
8.17%
7.57%
6.06%
3.84%
5.70%
3.91%
4.24%
3.27%
5.80%
5.15%
PAT Growth
-
18.54%
46.76%
103.18%
-40.39%
38.93%
7.68%
58.77%
-42.21%
34.96%
 
EPS
-
63.05
53.19
36.24
17.84
29.92
21.54
20.00
12.60
21.80
16.15

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
886.92
761.17
642.23
569.35
525.32
477.15
449.34
410.12
273.14
227.28
Share Capital
26.32
13.16
13.16
13.16
13.16
13.16
13.16
13.16
11.96
11.96
Total Reserves
860.60
748.01
629.07
556.19
512.16
463.99
436.18
396.96
261.18
215.32
Non-Current Liabilities
50.18
58.49
69.03
87.64
125.82
151.64
136.07
157.21
129.21
81.09
Secured Loans
0.00
0.00
7.52
21.90
58.09
92.96
86.50
119.47
90.85
51.47
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
6.54
13.17
5.07
5.00
5.78
6.75
3.85
2.67
8.48
2.01
Current Liabilities
281.35
233.37
337.26
265.21
269.35
334.04
349.97
302.17
256.41
192.95
Trade Payables
190.03
165.14
261.10
172.22
167.37
188.25
219.54
150.43
150.77
88.22
Other Current Liabilities
81.74
58.25
66.92
87.08
96.36
101.97
89.76
83.76
79.03
58.16
Short Term Borrowings
0.00
0.00
0.00
0.00
0.01
38.47
37.07
64.15
18.30
34.34
Short Term Provisions
9.58
9.98
9.23
5.91
5.60
5.35
3.61
3.83
8.31
12.23
Total Liabilities
1,218.45
1,053.03
1,048.52
922.20
920.49
962.83
935.38
869.50
658.76
501.32
Net Block
495.84
493.62
507.94
547.31
590.62
564.34
553.79
479.22
415.94
334.46
Gross Block
1,007.04
996.40
963.39
950.51
939.63
861.46
803.97
694.71
593.79
480.00
Accumulated Depreciation
511.20
502.78
455.45
403.21
349.00
297.12
250.18
215.48
177.85
145.54
Non Current Assets
524.89
521.03
528.42
595.39
635.77
625.82
585.87
515.32
447.66
346.91
Capital Work in Progress
5.31
5.35
0.71
2.66
0.25
11.49
6.92
5.63
11.59
4.63
Non Current Investment
0.14
0.25
0.29
21.01
21.24
25.36
0.36
0.29
0.03
0.02
Long Term Loans & Adv.
22.17
20.92
17.88
20.58
17.74
22.52
24.71
27.99
11.10
7.36
Other Non Current Assets
1.43
0.89
1.60
3.84
5.93
2.12
0.09
2.19
9.00
0.44
Current Assets
693.56
531.99
520.10
326.81
284.72
337.00
349.51
354.18
211.10
154.41
Current Investments
0.00
0.00
76.46
0.00
0.00
0.00
19.10
86.09
0.00
0.00
Inventories
204.36
175.70
184.74
116.95
129.09
147.24
140.27
102.42
66.13
51.39
Sundry Debtors
193.73
140.80
174.60
80.87
76.98
146.80
144.34
119.45
118.60
86.76
Cash & Bank
206.12
183.12
68.40
110.55
47.54
4.46
2.20
23.06
4.52
3.44
Other Current Assets
89.35
8.99
3.53
3.48
31.11
38.49
43.61
23.16
21.85
12.82
Short Term Loans & Adv.
24.24
23.38
12.36
14.97
18.84
20.48
14.58
21.40
19.66
11.44
Net Current Assets
412.21
298.62
182.84
61.60
15.37
2.96
-0.46
52.02
-45.30
-38.54
Total Assets
1,218.45
1,053.02
1,048.52
922.20
920.49
962.82
935.38
869.50
658.76
501.32

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
134.88
130.89
92.25
135.94
207.33
121.02
124.68
45.59
121.91
82.10
PBT
223.06
188.62
128.97
64.94
86.85
87.00
81.63
45.66
79.37
60.88
Adjustment
37.25
79.42
68.24
79.44
70.71
70.92
59.99
72.87
49.15
43.12
Changes in Working Capital
-65.46
-73.81
-69.00
9.78
70.17
-17.42
-0.44
-57.90
12.64
-7.73
Cash after chg. in Working capital
194.85
194.23
128.20
154.16
227.73
140.49
141.19
60.63
141.16
96.27
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-59.97
-63.35
-35.95
-18.22
-20.41
-19.47
-16.51
-15.04
-19.25
-14.16
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
-68.64
38.50
-73.75
-15.32
-46.80
-80.46
-44.37
-197.62
-108.14
-58.63
Net Fixed Assets
-9.82
-37.03
-10.90
-13.30
-65.61
-61.83
-110.55
-95.31
-120.78
-59.15
Net Investments
0.00
81.21
-56.89
0.00
-1.37
-7.70
66.71
-86.09
-0.28
-0.25
Others
-58.82
-5.68
-5.96
-2.02
20.18
-10.93
-0.53
-16.22
12.92
0.77
Cash from Financing Activity
-43.13
-54.95
-60.61
-57.13
-118.08
-38.09
-101.53
173.20
-12.73
-22.02
Net Cash Inflow / Outflow
23.11
114.44
-42.10
63.48
42.44
2.47
-21.22
21.17
1.04
1.45
Opening Cash & Equivalents
183.02
68.31
110.38
46.95
4.20
1.77
22.93
1.82
3.44
2.02
Closing Cash & Equivalent
206.03
183.02
68.31
110.38
46.95
4.20
1.77
22.93
4.52
3.44

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.)
336.98
289.20
488.03
432.64
399.19
362.58
341.45
311.64
216.78
178.44
ROA
14.60%
13.31%
9.67%
5.09%
8.36%
5.97%
5.83%
4.34%
9.88%
8.88%
ROE
20.12%
19.93%
15.73%
8.57%
15.70%
12.23%
12.24%
9.90%
24.25%
21.43%
ROCE
27.43%
27.50%
21.35%
12.25%
16.39%
17.36%
16.79%
13.34%
26.07%
23.05%
Fixed Asset Turnover
2.04
1.89
1.65
1.30
1.53
1.74
1.70
1.76
2.04
2.00
Receivable days
29.95
31.02
29.52
23.47
29.59
36.67
37.77
38.40
34.29
32.93
Inventory Days
34.02
35.45
34.86
36.57
36.54
36.21
34.75
27.19
19.62
18.88
Payable days
52.16
68.75
80.20
82.13
52.32
56.67
59.91
60.66
50.02
41.59
Cash Conversion Cycle
11.80
-2.27
-15.81
-22.09
13.81
16.20
12.62
4.93
3.89
10.21
Total Debt/Equity
0.00
0.00
0.04
0.10
0.19
0.36
0.35
0.55
0.54
0.55
Interest Cover
76.92
26.38
16.01
6.58
5.92
4.94
4.59
2.97
6.03
6.05

Top Investors:

News Update:


  • Fiem Inds - Quarterly Results
    21st May 2024, 16:58 PM

    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.