Nifty
Sensex
:
:
17196.70
57696.46
-204.95 (-1.18%)
-764.83 (-1.31%)

Auto Ancillary

Rating :
60/99

BSE: 532768 | NSE: FIEMIND

1206.60
03-Dec-2021
  • Open
  • High
  • Low
  • Previous Close
  •  1164.00
  •  1258.00
  •  1163.15
  •  1150.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  230437
  •  2807.58
  •  1343.95
  •  471.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,587.34
  • 18.78
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,532.06
  • 1.33%
  • 2.73

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.56%
  • 1.10%
  • 18.23%
  • FII
  • DII
  • Others
  • 9.74%
  • 0.00%
  • 4.37%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.60
  • 3.78
  • -5.54

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.06
  • 2.62
  • -3.15

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.30
  • 7.20
  • -6.09

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.56
  • 18.56
  • 12.50

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.81
  • 2.14
  • 1.41

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.34
  • 7.65
  • 5.89

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
419.22
374.27
12.01%
274.68
67.34
307.90%
421.16
322.25
30.69%
358.38
324.92
10.30%
Expenses
367.84
321.71
14.34%
243.51
82.58
194.88%
366.50
283.67
29.20%
316.56
287.93
9.94%
EBITDA
51.38
52.57
-2.26%
31.17
-15.24
-
54.66
38.58
41.68%
41.82
36.98
13.09%
EBIDTM
12.26%
14.04%
11.35%
-22.63%
12.98%
11.97%
11.67%
11.38%
Other Income
0.93
0.26
257.69%
0.35
0.31
12.90%
1.86
0.45
313.33%
0.77
0.88
-12.50%
Interest
2.02
3.19
-36.68%
2.18
2.89
-24.57%
2.68
3.46
-22.54%
2.88
4.10
-29.76%
Depreciation
14.10
13.77
2.40%
13.93
13.96
-0.21%
15.96
13.62
17.18%
13.54
13.39
1.12%
PBT
36.19
32.69
10.71%
15.40
-31.78
-
37.87
21.06
79.82%
26.17
20.37
28.47%
Tax
9.39
8.27
13.54%
4.08
-7.97
-
11.29
-2.21
-
6.44
-5.10
-
PAT
26.80
24.42
9.75%
11.32
-23.82
-
26.58
23.27
14.22%
19.73
25.48
-22.57%
PATM
6.39%
6.52%
4.12%
-35.37%
6.31%
7.22%
5.51%
7.84%
EPS
20.01
18.59
7.64%
8.28
-19.50
-
21.29
16.98
25.38%
15.09
18.59
-18.83%

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
1,473.44
1,221.16
1,380.02
1,449.02
1,239.72
1,014.63
988.16
825.47
720.47
606.42
535.13
Net Sales Growth
35.33%
-11.51%
-4.76%
16.88%
22.18%
2.68%
19.71%
14.57%
18.81%
13.32%
 
Cost Of Goods Sold
910.26
754.57
840.18
900.56
737.69
587.51
572.91
497.88
439.21
369.10
318.45
Gross Profit
563.18
466.59
539.84
548.46
502.04
427.12
415.25
327.59
281.26
237.32
216.68
GP Margin
38.22%
38.21%
39.12%
37.85%
40.50%
42.10%
42.02%
39.69%
39.04%
39.13%
40.49%
Total Expenditure
1,294.41
1,087.35
1,223.13
1,291.99
1,098.99
897.05
860.86
722.72
632.08
536.79
467.46
Power & Fuel Cost
-
39.20
49.67
53.13
47.33
41.56
37.88
33.33
31.61
26.60
22.54
% Of Sales
-
3.21%
3.60%
3.67%
3.82%
4.10%
3.83%
4.04%
4.39%
4.39%
4.21%
Employee Cost
-
165.88
198.49
196.47
177.09
145.89
127.35
98.86
84.34
70.96
61.85
% Of Sales
-
13.58%
14.38%
13.56%
14.28%
14.38%
12.89%
11.98%
11.71%
11.70%
11.56%
Manufacturing Exp.
-
61.61
72.94
77.80
80.20
70.87
66.64
50.34
43.12
38.49
35.11
% Of Sales
-
5.05%
5.29%
5.37%
6.47%
6.98%
6.74%
6.10%
5.98%
6.35%
6.56%
General & Admin Exp.
-
31.76
34.41
34.44
29.78
27.67
27.46
22.94
17.76
13.93
12.92
% Of Sales
-
2.60%
2.49%
2.38%
2.40%
2.73%
2.78%
2.78%
2.47%
2.30%
2.41%
Selling & Distn. Exp.
-
19.59
24.90
27.13
24.82
21.61
26.76
18.02
15.59
13.62
10.27
% Of Sales
-
1.60%
1.80%
1.87%
2.00%
2.13%
2.71%
2.18%
2.16%
2.25%
1.92%
Miscellaneous Exp.
-
14.74
2.54
2.46
2.10
1.93
1.86
1.36
0.46
4.08
10.27
% Of Sales
-
1.21%
0.18%
0.17%
0.17%
0.19%
0.19%
0.16%
0.06%
0.67%
1.18%
EBITDA
179.03
133.81
156.89
157.03
140.73
117.58
127.30
102.75
88.39
69.63
67.67
EBITDA Margin
12.15%
10.96%
11.37%
10.84%
11.35%
11.59%
12.88%
12.45%
12.27%
11.48%
12.65%
Other Income
3.91
3.19
1.72
0.99
4.54
4.81
0.97
0.90
0.67
1.03
0.31
Interest
9.76
11.64
17.67
22.10
22.72
23.25
15.78
12.05
14.45
12.97
20.78
Depreciation
57.53
57.23
53.20
48.93
44.33
39.23
33.12
30.72
21.79
18.35
16.88
PBT
115.63
68.13
87.74
87.00
78.23
59.92
79.37
60.88
52.82
39.36
30.31
Tax
31.20
18.03
8.17
30.36
29.03
12.60
22.04
18.40
15.54
11.63
9.18
Tax Rate
26.98%
27.76%
9.41%
34.90%
35.56%
27.55%
27.77%
30.22%
29.42%
29.55%
30.29%
PAT
84.43
46.91
78.69
56.64
52.60
33.13
57.33
42.48
37.28
27.72
21.14
PAT before Minority Interest
84.43
46.91
78.69
56.64
52.60
33.13
57.33
42.48
37.28
27.72
21.14
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
5.73%
3.84%
5.70%
3.91%
4.24%
3.27%
5.80%
5.15%
5.17%
4.57%
3.95%
PAT Growth
71.08%
-40.39%
38.93%
7.68%
58.77%
-42.21%
34.96%
13.95%
34.49%
31.13%
 
EPS
63.96
35.54
59.61
42.91
39.85
25.10
43.43
32.18
28.24
21.00
16.02

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
569.35
525.32
477.15
449.34
410.12
273.14
227.28
196.85
168.07
143.80
Share Capital
13.16
13.16
13.16
13.16
13.16
11.96
11.96
11.96
11.96
11.96
Total Reserves
556.19
512.16
463.99
436.18
396.96
261.18
215.32
184.89
156.11
131.83
Non-Current Liabilities
87.64
125.82
151.64
136.07
157.21
129.21
81.09
86.61
102.92
117.49
Secured Loans
21.90
58.09
92.96
86.50
119.47
90.85
51.47
57.41
76.18
94.99
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.55
0.00
0.00
Long Term Provisions
5.00
5.78
6.75
3.85
2.67
8.48
2.01
1.14
0.79
0.62
Current Liabilities
265.21
269.35
334.04
349.97
302.17
256.41
192.95
171.62
162.26
157.15
Trade Payables
172.22
167.37
188.25
219.54
150.43
150.77
88.22
77.84
75.08
64.70
Other Current Liabilities
87.08
96.36
101.97
89.76
83.76
79.03
58.16
54.68
49.45
42.98
Short Term Borrowings
0.00
0.01
38.47
37.07
64.15
18.30
34.34
29.25
30.35
44.17
Short Term Provisions
5.91
5.60
5.35
3.61
3.83
8.31
12.23
9.85
7.37
5.31
Total Liabilities
922.20
920.49
962.83
935.38
869.50
658.76
501.32
455.08
433.25
418.44
Net Block
547.31
590.62
564.34
553.79
479.22
415.94
334.46
313.04
292.66
281.52
Gross Block
950.51
939.63
861.46
803.97
694.71
593.79
480.00
425.12
384.47
357.69
Accumulated Depreciation
403.21
349.00
297.12
250.18
215.48
177.85
145.54
112.08
91.81
76.17
Non Current Assets
595.39
635.77
625.82
585.87
515.32
447.66
346.91
318.66
302.12
290.04
Capital Work in Progress
2.66
0.25
11.49
6.92
5.63
11.59
4.63
0.03
1.48
1.37
Non Current Investment
21.01
21.24
25.36
0.36
0.29
0.03
0.02
0.02
0.02
0.02
Long Term Loans & Adv.
20.58
17.74
22.52
24.71
27.99
11.10
7.36
5.11
7.75
6.83
Other Non Current Assets
3.84
5.93
2.12
0.09
2.19
9.00
0.44
0.46
0.21
0.30
Current Assets
326.81
284.72
337.00
349.51
354.18
211.10
154.41
136.42
131.14
128.39
Current Investments
0.00
0.00
0.00
19.10
86.09
0.00
0.00
0.00
0.00
0.00
Inventories
116.95
129.09
147.24
140.27
102.42
66.13
51.39
42.36
48.68
46.02
Sundry Debtors
80.87
76.98
146.80
144.34
119.45
118.60
86.76
76.76
69.34
66.86
Cash & Bank
110.55
47.54
4.46
2.20
23.06
4.52
3.44
2.02
1.60
5.48
Other Current Assets
18.45
12.27
18.01
29.03
23.16
21.85
12.82
15.29
11.53
10.03
Short Term Loans & Adv.
14.97
18.84
20.48
14.58
21.40
19.66
11.44
13.57
10.02
9.04
Net Current Assets
61.60
15.37
2.96
-0.46
52.02
-45.30
-38.54
-35.20
-31.12
-28.76
Total Assets
922.20
920.49
962.82
935.38
869.50
658.76
501.32
455.08
433.26
418.43

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
135.94
207.33
121.02
124.68
45.59
121.91
82.10
76.76
71.14
48.78
PBT
64.94
86.85
87.00
81.63
45.66
79.37
60.88
52.82
39.36
30.31
Adjustment
79.44
70.71
70.92
59.99
72.87
49.15
43.12
35.98
33.88
43.16
Changes in Working Capital
9.78
70.17
-17.42
-0.44
-57.90
12.64
-7.73
-0.30
8.05
-13.89
Cash after chg. in Working capital
154.16
227.73
140.49
141.19
60.63
141.16
96.27
88.50
81.28
59.58
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-18.22
-20.41
-19.47
-16.51
-15.04
-19.25
-14.16
-11.74
-7.20
-5.97
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
-15.32
-46.80
-80.46
-44.37
-197.62
-108.14
-58.63
-40.66
-27.74
-54.16
Net Fixed Assets
-13.30
-65.61
-61.83
-110.55
-95.31
-120.78
-59.15
-39.15
-26.88
-55.70
Net Investments
0.00
-1.37
-7.70
66.71
-86.09
-0.28
-0.25
-0.08
0.00
0.00
Others
-2.02
20.18
-10.93
-0.53
-16.22
12.92
0.77
-1.43
-0.86
1.54
Cash from Financing Activity
-57.13
-118.08
-38.09
-101.53
173.20
-12.73
-22.02
-35.65
-47.26
6.08
Net Cash Inflow / Outflow
63.48
42.44
2.47
-21.22
21.17
1.04
1.45
0.45
-3.87
0.70
Opening Cash & Equivalents
46.95
4.20
1.77
22.93
1.82
3.44
2.02
1.60
5.46
4.68
Closing Cash & Equivalent
110.38
46.95
4.20
1.77
22.93
4.52
3.44
2.02
1.60
5.46

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.)
432.64
399.19
362.58
341.45
311.64
216.78
178.44
153.01
128.86
108.49
ROA
5.09%
8.36%
5.97%
5.83%
4.34%
9.88%
8.88%
8.39%
6.51%
5.45%
ROE
8.57%
15.70%
12.23%
12.24%
9.90%
24.25%
21.43%
22.11%
19.53%
17.54%
ROCE
12.24%
16.39%
17.36%
16.79%
13.34%
26.07%
23.05%
22.79%
18.02%
19.12%
Fixed Asset Turnover
1.29
1.53
1.74
1.70
1.76
2.04
2.00
1.96
1.80
1.79
Receivable days
23.59
29.59
36.67
37.77
38.40
34.29
32.93
33.56
37.21
35.22
Inventory Days
36.77
36.54
36.21
34.75
27.19
19.62
18.88
20.91
25.87
27.66
Payable days
57.03
52.32
56.67
59.91
60.66
50.02
41.59
43.84
47.41
47.83
Cash Conversion Cycle
3.33
13.81
16.20
12.62
4.93
3.89
10.21
10.64
15.66
15.04
Total Debt/Equity
0.10
0.19
0.36
0.35
0.55
0.54
0.55
0.65
0.87
1.25
Interest Cover
6.58
5.92
4.94
4.59
2.97
6.03
6.05
4.65
4.04
2.46

News Update:


  • Fiem Inds - Quarterly Results
    12th Nov 2021, 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.