Nifty
Sensex
:
:
22405.60
73872.29
27.20 (0.12%)
66.14 (0.09%)

Auto Ancillary

Rating :
61/99

BSE: 532768 | NSE: FIEMIND

1186.15
04-Mar-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1208.90
  •  1224.00
  •  1173.65
  •  1199.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  37186
  •  441.96
  •  1299.00
  •  708.13

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,124.93
  • 19.84
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,929.42
  • 2.53%
  • 3.66

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.56%
  • 2.66%
  • 24.57%
  • FII
  • DII
  • Others
  • 2.32%
  • 0.12%
  • 3.77%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.88
  • 4.99
  • 14.81

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.90
  • 9.63
  • 13.19

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.14
  • 19.82
  • 43.93

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.99
  • 16.83
  • 17.82

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.58
  • 2.12
  • 2.73

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.21
  • 7.15
  • 8.39

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
487.28
442.08
10.22%
509.38
525.19
-3.01%
474.60
444.55
6.76%
436.25
489.51
-10.88%
Expenses
422.39
382.41
10.45%
441.33
452.99
-2.57%
413.78
388.25
6.58%
375.78
424.68
-11.51%
EBITDA
64.88
59.67
8.73%
68.05
72.20
-5.75%
60.82
56.30
8.03%
60.47
64.83
-6.73%
EBIDTM
13.32%
13.50%
13.36%
13.75%
12.82%
12.66%
13.86%
13.24%
Other Income
4.97
3.44
44.48%
3.98
1.84
116.30%
3.51
0.93
277.42%
4.59
0.58
691.38%
Interest
0.41
1.83
-77.60%
0.41
1.83
-77.60%
1.75
1.69
3.55%
2.08
2.54
-18.11%
Depreciation
14.55
15.96
-8.83%
13.42
15.62
-14.08%
14.31
15.84
-9.66%
15.97
17.51
-8.79%
PBT
54.89
45.32
21.12%
58.21
56.60
2.84%
48.28
39.69
21.64%
47.01
45.36
3.64%
Tax
14.38
13.40
7.31%
14.72
15.83
-7.01%
12.78
10.57
20.91%
8.94
11.50
-22.26%
PAT
40.51
31.92
26.91%
43.48
40.77
6.65%
35.50
29.11
21.95%
38.08
33.86
12.46%
PATM
8.31%
7.22%
8.54%
7.76%
7.48%
6.55%
8.73%
6.92%
EPS
15.39
12.13
26.88%
16.52
15.49
6.65%
13.49
11.06
21.97%
14.45
12.81
12.80%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
1,907.51
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
720.47
Net Sales Growth
0.33%
17.54%
28.75%
-11.51%
-4.76%
16.88%
22.18%
2.68%
19.71%
14.57%
 
Cost Of Goods Sold
1,159.04
1,131.43
986.08
754.57
840.18
900.56
737.69
587.51
572.91
497.88
439.21
Gross Profit
748.47
716.63
586.18
466.59
539.84
548.46
502.04
427.12
415.25
327.59
281.26
GP Margin
39.24%
38.78%
37.28%
38.21%
39.12%
37.85%
40.50%
42.10%
42.02%
39.69%
39.04%
Total Expenditure
1,653.28
1,599.42
1,378.30
1,087.35
1,223.13
1,291.99
1,098.99
897.05
860.86
722.72
632.08
Power & Fuel Cost
-
58.12
45.34
39.20
49.67
53.13
47.33
41.56
37.88
33.33
31.61
% Of Sales
-
3.14%
2.88%
3.21%
3.60%
3.67%
3.82%
4.10%
3.83%
4.04%
4.39%
Employee Cost
-
241.07
207.58
165.88
198.49
196.47
177.09
145.89
127.35
98.86
84.34
% Of Sales
-
13.04%
13.20%
13.58%
14.38%
13.56%
14.28%
14.38%
12.89%
11.98%
11.71%
Manufacturing Exp.
-
70.19
77.60
62.17
72.94
77.80
80.20
70.87
66.64
50.34
43.12
% Of Sales
-
3.80%
4.94%
5.09%
5.29%
5.37%
6.47%
6.98%
6.74%
6.10%
5.98%
General & Admin Exp.
-
41.78
31.67
31.20
34.41
34.44
29.78
27.67
27.46
22.94
17.76
% Of Sales
-
2.26%
2.01%
2.55%
2.49%
2.38%
2.40%
2.73%
2.78%
2.78%
2.47%
Selling & Distn. Exp.
-
46.92
27.22
19.59
24.90
27.13
24.82
21.61
26.76
18.02
15.59
% Of Sales
-
2.54%
1.73%
1.60%
1.80%
1.87%
2.00%
2.13%
2.71%
2.18%
2.16%
Miscellaneous Exp.
-
9.91
2.80
14.74
2.54
2.46
2.10
1.93
1.86
1.36
15.59
% Of Sales
-
0.54%
0.18%
1.21%
0.18%
0.17%
0.17%
0.19%
0.19%
0.16%
0.06%
EBITDA
254.22
248.64
193.96
133.81
156.89
157.03
140.73
117.58
127.30
102.75
88.39
EBITDA Margin
13.33%
13.45%
12.34%
10.96%
11.37%
10.84%
11.35%
11.59%
12.88%
12.45%
12.27%
Other Income
17.05
10.80
2.60
3.19
1.72
0.99
4.54
4.81
0.97
0.90
0.67
Interest
4.65
7.43
8.59
11.64
17.67
22.10
22.72
23.25
15.78
12.05
14.45
Depreciation
58.25
63.39
59.00
57.23
53.20
48.93
44.33
39.23
33.12
30.72
21.79
PBT
208.39
188.62
128.97
68.13
87.74
87.00
78.23
59.92
79.37
60.88
52.82
Tax
50.82
48.74
33.65
18.03
8.17
30.36
29.03
12.60
22.04
18.40
15.54
Tax Rate
24.39%
25.84%
26.09%
27.76%
9.41%
34.90%
35.56%
27.55%
27.77%
30.22%
29.42%
PAT
157.57
139.88
95.31
46.91
78.69
56.64
52.60
33.13
57.33
42.48
37.28
PAT before Minority Interest
157.57
139.88
95.31
46.91
78.69
56.64
52.60
33.13
57.33
42.48
37.28
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
8.26%
7.57%
6.06%
3.84%
5.70%
3.91%
4.24%
3.27%
5.80%
5.15%
5.17%
PAT Growth
16.15%
46.76%
103.18%
-40.39%
38.93%
7.68%
58.77%
-42.21%
34.96%
13.95%
 
EPS
119.37
105.97
72.20
35.54
59.61
42.91
39.85
25.10
43.43
32.18
28.24

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
761.17
642.23
569.35
525.32
477.15
449.34
410.12
273.14
227.28
196.85
Share Capital
13.16
13.16
13.16
13.16
13.16
13.16
13.16
11.96
11.96
11.96
Total Reserves
748.01
629.07
556.19
512.16
463.99
436.18
396.96
261.18
215.32
184.89
Non-Current Liabilities
58.49
69.03
87.64
125.82
151.64
136.07
157.21
129.21
81.09
86.61
Secured Loans
0.00
7.52
21.90
58.09
92.96
86.50
119.47
90.85
51.47
57.41
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.55
Long Term Provisions
13.17
5.07
5.00
5.78
6.75
3.85
2.67
8.48
2.01
1.14
Current Liabilities
233.37
337.26
265.21
269.35
334.04
349.97
302.17
256.41
192.95
171.62
Trade Payables
165.14
261.10
172.22
167.37
188.25
219.54
150.43
150.77
88.22
77.84
Other Current Liabilities
58.25
66.92
87.08
96.36
101.97
89.76
83.76
79.03
58.16
54.68
Short Term Borrowings
0.00
0.00
0.00
0.01
38.47
37.07
64.15
18.30
34.34
29.25
Short Term Provisions
9.98
9.23
5.91
5.60
5.35
3.61
3.83
8.31
12.23
9.85
Total Liabilities
1,053.03
1,048.52
922.20
920.49
962.83
935.38
869.50
658.76
501.32
455.08
Net Block
493.62
507.94
547.31
590.62
564.34
553.79
479.22
415.94
334.46
313.04
Gross Block
996.40
963.39
950.51
939.63
861.46
803.97
694.71
593.79
480.00
425.12
Accumulated Depreciation
502.78
455.45
403.21
349.00
297.12
250.18
215.48
177.85
145.54
112.08
Non Current Assets
521.03
528.42
595.39
635.77
625.82
585.87
515.32
447.66
346.91
318.66
Capital Work in Progress
5.35
0.71
2.66
0.25
11.49
6.92
5.63
11.59
4.63
0.03
Non Current Investment
0.25
0.29
21.01
21.24
25.36
0.36
0.29
0.03
0.02
0.02
Long Term Loans & Adv.
20.92
17.88
20.58
17.74
22.52
24.71
27.99
11.10
7.36
5.11
Other Non Current Assets
0.89
1.60
3.84
5.93
2.12
0.09
2.19
9.00
0.44
0.46
Current Assets
531.99
520.10
326.81
284.72
337.00
349.51
354.18
211.10
154.41
136.42
Current Investments
0.00
76.46
0.00
0.00
0.00
19.10
86.09
0.00
0.00
0.00
Inventories
175.70
184.74
116.95
129.09
147.24
140.27
102.42
66.13
51.39
42.36
Sundry Debtors
140.80
174.60
80.87
76.98
146.80
144.34
119.45
118.60
86.76
76.76
Cash & Bank
183.12
68.40
110.55
47.54
4.46
2.20
23.06
4.52
3.44
2.02
Other Current Assets
32.37
3.53
3.48
12.27
38.49
43.61
23.16
21.85
12.82
15.29
Short Term Loans & Adv.
23.38
12.36
14.97
18.84
20.48
14.58
21.40
19.66
11.44
13.57
Net Current Assets
298.62
182.84
61.60
15.37
2.96
-0.46
52.02
-45.30
-38.54
-35.20
Total Assets
1,053.02
1,048.52
922.20
920.49
962.82
935.38
869.50
658.76
501.32
455.08

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
130.89
92.25
135.94
207.33
121.02
124.68
45.59
121.91
82.10
76.76
PBT
188.62
128.97
64.94
86.85
87.00
81.63
45.66
79.37
60.88
52.82
Adjustment
79.42
68.24
79.44
70.71
70.92
59.99
72.87
49.15
43.12
35.98
Changes in Working Capital
-73.81
-69.00
9.78
70.17
-17.42
-0.44
-57.90
12.64
-7.73
-0.30
Cash after chg. in Working capital
194.23
128.20
154.16
227.73
140.49
141.19
60.63
141.16
96.27
88.50
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-63.35
-35.95
-18.22
-20.41
-19.47
-16.51
-15.04
-19.25
-14.16
-11.74
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
38.50
-73.75
-15.32
-46.80
-80.46
-44.37
-197.62
-108.14
-58.63
-40.66
Net Fixed Assets
-37.03
-10.90
-13.30
-65.61
-61.83
-110.55
-95.31
-120.78
-59.15
-39.15
Net Investments
81.21
-56.89
0.00
-1.37
-7.70
66.71
-86.09
-0.28
-0.25
-0.08
Others
-5.68
-5.96
-2.02
20.18
-10.93
-0.53
-16.22
12.92
0.77
-1.43
Cash from Financing Activity
-54.95
-60.61
-57.13
-118.08
-38.09
-101.53
173.20
-12.73
-22.02
-35.65
Net Cash Inflow / Outflow
114.44
-42.10
63.48
42.44
2.47
-21.22
21.17
1.04
1.45
0.45
Opening Cash & Equivalents
68.31
110.38
46.95
4.20
1.77
22.93
1.82
3.44
2.02
1.60
Closing Cash & Equivalent
183.02
68.31
110.38
46.95
4.20
1.77
22.93
4.52
3.44
2.02

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
289.20
488.03
432.64
399.19
362.58
341.45
311.64
216.78
178.44
153.01
ROA
13.31%
9.67%
5.09%
8.36%
5.97%
5.83%
4.34%
9.88%
8.88%
8.39%
ROE
19.93%
15.73%
8.57%
15.70%
12.23%
12.24%
9.90%
24.25%
21.43%
22.11%
ROCE
27.50%
21.35%
12.25%
16.39%
17.36%
16.79%
13.34%
26.07%
23.05%
22.79%
Fixed Asset Turnover
1.89
1.65
1.30
1.53
1.74
1.70
1.76
2.04
2.00
1.96
Receivable days
31.02
29.52
23.47
29.59
36.67
37.77
38.40
34.29
32.93
33.56
Inventory Days
35.45
34.86
36.57
36.54
36.21
34.75
27.19
19.62
18.88
20.91
Payable days
68.75
80.20
82.13
52.32
56.67
59.91
60.66
50.02
41.59
43.84
Cash Conversion Cycle
-2.27
-15.81
-22.09
13.81
16.20
12.62
4.93
3.89
10.21
10.64
Total Debt/Equity
0.00
0.04
0.10
0.19
0.36
0.35
0.55
0.54
0.55
0.65
Interest Cover
26.38
16.01
6.58
5.92
4.94
4.59
2.97
6.03
6.05
4.65

Top Investors:

News Update:


No Latest News!

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.