Nifty
Sensex
:
:
11050.25
37388.66
244.70 (2.26%)
835.06 (2.28%)

Auto Ancillary

Rating :
65/99

BSE: 532768 | NSE: FIEMIND

574.60
25-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  555.00
  •  594.45
  •  554.60
  •  547.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  51099
  •  291.98
  •  683.20
  •  203.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 754.45
  • 21.27
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 808.36
  • 2.27%
  • 1.50

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.56%
  • 3.81%
  • 15.51%
  • FII
  • DII
  • Others
  • 9.23%
  • 0.00%
  • 4.89%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.44
  • 6.91
  • 3.64

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.42
  • 4.27
  • 2.20

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.68
  • 6.54
  • 14.37

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.71
  • 18.91
  • 12.41

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.78
  • 2.71
  • 1.71

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.98
  • 8.26
  • 6.77

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
67.34
360.36
-81.31%
322.25
358.20
-10.04%
324.92
334.32
-2.81%
371.92
395.02
-5.85%
Expenses
82.58
320.55
-74.24%
283.67
314.57
-9.82%
287.93
296.70
-2.96%
330.41
355.29
-7.00%
EBITDA
-15.24
39.82
-
38.58
43.63
-11.57%
36.98
37.63
-1.73%
41.51
39.73
4.48%
EBIDTM
-22.63%
11.05%
11.97%
12.18%
11.38%
11.25%
11.16%
10.06%
Other Income
0.31
0.22
40.91%
0.45
0.18
150.00%
0.88
0.14
528.57%
0.17
0.24
-29.17%
Interest
2.89
5.37
-46.18%
3.46
5.51
-37.21%
4.10
5.64
-27.30%
4.74
5.53
-14.29%
Depreciation
13.96
12.91
8.13%
13.62
12.28
10.91%
13.39
12.51
7.03%
13.29
12.21
8.85%
PBT
-31.78
21.76
-
21.06
26.01
-19.03%
20.38
19.61
3.93%
23.66
22.24
6.38%
Tax
-7.97
7.41
-
-2.21
9.87
-
-5.10
6.53
-
8.07
7.42
8.76%
PAT
-23.82
14.34
-
23.27
16.15
44.09%
25.48
13.08
94.80%
15.59
14.82
5.20%
PATM
-35.37%
3.98%
7.22%
4.51%
7.84%
3.91%
4.19%
3.75%
EPS
-18.04
10.87
-
17.63
12.23
44.15%
19.30
9.91
94.75%
11.81
11.23
5.16%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
1,086.43
1,380.02
1,449.02
1,239.72
1,014.63
988.16
825.47
720.47
606.42
535.13
427.39
Net Sales Growth
-24.97%
-4.76%
16.88%
22.18%
2.68%
19.71%
14.57%
18.81%
13.32%
25.21%
 
Cost Of Goods Sold
663.60
840.18
900.56
737.69
587.51
572.91
497.88
439.21
369.10
318.45
261.25
Gross Profit
422.83
539.84
548.46
502.04
427.12
415.25
327.59
281.26
237.32
216.68
166.15
GP Margin
38.92%
39.12%
37.85%
40.50%
42.10%
42.02%
39.69%
39.04%
39.13%
40.49%
38.88%
Total Expenditure
984.59
1,223.13
1,291.99
1,098.99
897.05
860.86
722.72
632.08
536.79
467.46
389.99
Power & Fuel Cost
-
49.67
53.13
47.33
41.56
37.88
33.33
31.61
26.60
22.54
18.43
% Of Sales
-
3.60%
3.67%
3.82%
4.10%
3.83%
4.04%
4.39%
4.39%
4.21%
4.31%
Employee Cost
-
198.49
196.47
177.09
145.89
127.35
98.86
84.34
70.96
61.85
46.70
% Of Sales
-
14.38%
13.56%
14.28%
14.38%
12.89%
11.98%
11.71%
11.70%
11.56%
10.93%
Manufacturing Exp.
-
72.94
77.80
80.20
70.87
66.64
50.34
43.12
38.49
35.11
27.36
% Of Sales
-
5.29%
5.37%
6.47%
6.98%
6.74%
6.10%
5.98%
6.35%
6.56%
6.40%
General & Admin Exp.
-
34.41
34.44
29.78
27.67
27.46
22.94
17.76
13.93
12.92
9.51
% Of Sales
-
2.49%
2.38%
2.40%
2.73%
2.78%
2.78%
2.47%
2.30%
2.41%
2.23%
Selling & Distn. Exp.
-
24.90
27.13
24.82
21.61
26.76
18.02
15.59
13.62
10.27
5.26
% Of Sales
-
1.80%
1.87%
2.00%
2.13%
2.71%
2.18%
2.16%
2.25%
1.92%
1.23%
Miscellaneous Exp.
-
2.54
2.46
2.10
1.93
1.86
1.36
0.46
4.08
6.32
5.26
% Of Sales
-
0.18%
0.17%
0.17%
0.19%
0.19%
0.16%
0.06%
0.67%
1.18%
5.03%
EBITDA
101.83
156.89
157.03
140.73
117.58
127.30
102.75
88.39
69.63
67.67
37.40
EBITDA Margin
9.37%
11.37%
10.84%
11.35%
11.59%
12.88%
12.45%
12.27%
11.48%
12.65%
8.75%
Other Income
1.81
1.72
0.99
4.54
4.81
0.97
0.90
0.67
1.03
0.31
0.46
Interest
15.19
17.67
22.10
22.72
23.25
15.78
12.05
14.45
12.97
20.78
9.52
Depreciation
54.26
53.20
48.93
44.33
39.23
33.12
30.72
21.79
18.35
16.88
12.98
PBT
33.32
87.74
87.00
78.23
59.92
79.37
60.88
52.82
39.36
30.31
15.36
Tax
-7.21
8.17
30.36
29.03
12.60
22.04
18.40
15.54
11.63
9.18
4.30
Tax Rate
-21.64%
9.41%
34.90%
35.56%
27.55%
27.77%
30.22%
29.42%
29.55%
30.29%
27.99%
PAT
40.52
78.69
56.64
52.60
33.13
57.33
42.48
37.28
27.72
21.14
11.06
PAT before Minority Interest
40.52
78.69
56.64
52.60
33.13
57.33
42.48
37.28
27.72
21.14
11.06
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
3.73%
5.70%
3.91%
4.24%
3.27%
5.80%
5.15%
5.17%
4.57%
3.95%
2.59%
PAT Growth
-30.60%
38.93%
7.68%
58.77%
-42.21%
34.96%
13.95%
34.49%
31.13%
91.14%
 
EPS
30.70
59.61
42.91
39.85
25.10
43.43
32.18
28.24
21.00
16.02
8.38

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
525.32
477.15
449.34
410.12
273.14
227.28
196.85
168.07
143.80
125.39
Share Capital
13.16
13.16
13.16
13.16
11.96
11.96
11.96
11.96
11.96
11.96
Total Reserves
512.16
463.99
436.18
396.96
261.18
215.32
184.89
156.11
131.83
113.43
Non-Current Liabilities
125.82
151.64
136.07
157.21
129.21
81.09
86.61
102.92
117.49
96.86
Secured Loans
58.09
92.96
86.50
119.47
90.85
51.47
57.41
76.18
94.99
80.70
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.55
0.00
0.00
0.00
Long Term Provisions
5.78
6.75
3.85
2.67
8.48
2.01
1.14
0.79
0.62
0.49
Current Liabilities
269.35
334.04
349.97
302.17
256.41
192.95
171.62
162.26
157.15
134.99
Trade Payables
167.37
188.25
219.54
150.43
150.77
88.22
77.84
75.08
64.70
57.77
Other Current Liabilities
96.36
101.97
89.76
83.76
79.03
58.16
54.68
49.45
42.98
34.90
Short Term Borrowings
0.01
38.47
37.07
64.15
18.30
34.34
29.25
30.35
44.17
38.11
Short Term Provisions
5.60
5.35
3.61
3.83
8.31
12.23
9.85
7.37
5.31
4.21
Total Liabilities
920.49
962.83
935.38
869.50
658.76
501.32
455.08
433.25
418.44
357.24
Net Block
590.62
564.34
553.79
479.22
415.94
334.46
313.04
292.66
281.52
230.64
Gross Block
939.63
861.46
803.97
694.71
593.79
480.00
425.12
384.47
357.69
290.17
Accumulated Depreciation
349.00
297.12
250.18
215.48
177.85
145.54
112.08
91.81
76.17
59.53
Non Current Assets
635.77
625.82
585.87
515.32
447.66
346.91
318.66
302.12
290.04
253.23
Capital Work in Progress
0.25
11.49
6.92
5.63
11.59
4.63
0.03
1.48
1.37
13.18
Non Current Investment
21.24
25.36
0.36
0.29
0.03
0.02
0.02
0.02
0.02
0.02
Long Term Loans & Adv.
17.74
22.52
24.71
27.99
11.10
7.36
5.11
7.75
6.83
9.16
Other Non Current Assets
5.93
2.12
0.09
2.19
9.00
0.44
0.46
0.21
0.30
0.23
Current Assets
284.72
337.00
349.51
354.18
211.10
154.41
136.42
131.14
128.39
104.01
Current Investments
0.00
0.00
19.10
86.09
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
129.09
147.24
140.27
102.42
66.13
51.39
42.36
48.68
46.02
42.09
Sundry Debtors
76.98
146.80
144.34
119.45
118.60
86.76
76.76
69.34
66.86
45.34
Cash & Bank
47.54
4.46
2.20
23.06
4.52
3.44
2.02
1.60
5.48
4.78
Other Current Assets
31.11
18.01
29.03
1.76
21.85
12.82
15.29
11.53
10.03
11.79
Short Term Loans & Adv.
18.84
20.48
14.58
21.40
19.66
11.44
13.57
10.02
9.04
10.69
Net Current Assets
15.37
2.96
-0.46
52.02
-45.30
-38.54
-35.20
-31.12
-28.76
-30.98
Total Assets
920.49
962.82
935.38
869.50
658.76
501.32
455.08
433.26
418.43
357.24

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
207.33
121.19
124.68
45.59
121.91
82.10
76.76
71.14
48.78
18.72
PBT
86.85
87.00
81.63
45.66
79.37
60.88
52.82
39.36
30.31
15.36
Adjustment
70.71
70.92
59.99
72.87
49.15
43.12
35.98
33.88
43.16
43.76
Changes in Working Capital
70.17
-17.25
-0.44
-57.90
12.64
-7.73
-0.30
8.05
-13.89
-16.88
Cash after chg. in Working capital
227.73
140.66
141.19
60.63
141.16
96.27
88.50
81.28
59.58
42.25
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-20.41
-19.47
-16.51
-15.04
-19.25
-14.16
-11.74
-7.20
-5.97
-3.68
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
-46.80
-80.63
-44.37
-197.62
-108.14
-58.63
-40.66
-27.74
-54.16
-78.38
Net Fixed Assets
-65.61
-61.83
-110.55
-95.31
-120.78
-59.15
-39.15
-26.88
-55.70
-78.66
Net Investments
-1.37
-7.70
66.71
-86.09
-0.28
-0.25
-0.08
0.00
0.00
0.00
Others
20.18
-11.10
-0.53
-16.22
12.92
0.77
-1.43
-0.86
1.54
0.28
Cash from Financing Activity
-118.08
-38.09
-101.53
173.20
-12.73
-22.02
-35.65
-47.26
6.08
62.88
Net Cash Inflow / Outflow
42.44
2.47
-21.22
21.17
1.04
1.45
0.45
-3.87
0.70
3.22
Opening Cash & Equivalents
4.20
1.77
22.93
1.82
3.44
2.02
1.60
5.46
4.68
1.51
Closing Cash & Equivalent
46.95
4.20
1.77
22.93
4.52
3.44
2.02
1.60
5.46
4.68

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
399.19
362.58
341.45
311.64
216.78
178.44
153.01
128.86
108.49
93.01
ROA
8.36%
5.97%
5.83%
4.34%
9.88%
8.88%
8.39%
6.51%
5.45%
3.63%
ROE
15.70%
12.23%
12.24%
9.90%
24.25%
21.43%
22.11%
19.53%
17.54%
10.70%
ROCE
16.39%
17.36%
16.79%
13.34%
26.07%
23.05%
22.79%
18.02%
19.12%
12.70%
Fixed Asset Turnover
1.53
1.74
1.70
1.76
2.04
2.00
1.96
1.80
1.79
1.89
Receivable days
29.59
36.67
37.77
38.40
34.29
32.93
33.56
37.21
35.22
30.12
Inventory Days
36.54
36.21
34.75
27.19
19.62
18.88
20.91
25.87
27.66
27.36
Payable days
52.32
56.67
59.91
60.66
50.02
41.59
43.84
47.41
47.83
51.04
Cash Conversion Cycle
13.81
16.20
12.62
4.93
3.89
10.21
10.64
15.66
15.04
6.44
Total Debt/Equity
0.19
0.36
0.35
0.55
0.54
0.55
0.65
0.87
1.25
1.18
Interest Cover
5.92
4.94
4.59
2.97
6.03
6.05
4.65
4.04
2.46
2.61

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.