Nifty
Sensex
:
:
17739.85
60384.62
-24.75 (-0.14%)
-122.28 (-0.20%)

Auto Ancillary

Rating :
66/99

BSE: 532768 | NSE: FIEMIND

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,159.86
  • 17.01
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,114.02
  • 1.22%
  • 3.12

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.56%
  • 2.55%
  • 20.80%
  • FII
  • DII
  • Others
  • 5.97%
  • 0.00%
  • 4.12%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.00
  • 4.87
  • 4.44

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.79
  • 6.63
  • 4.33

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.14
  • 12.62
  • 6.60

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.29
  • 17.00
  • 17.82

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.65
  • 1.88
  • 2.00

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.17
  • 6.95
  • 7.20

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
525.19
419.22
25.28%
444.55
274.68
61.84%
489.51
421.16
16.23%
388.85
358.38
8.50%
Expenses
452.99
367.84
23.15%
388.25
243.51
59.44%
424.68
366.50
15.87%
342.27
316.56
8.12%
EBITDA
72.20
51.38
40.52%
56.30
31.17
80.62%
64.83
54.66
18.61%
46.58
41.82
11.38%
EBIDTM
13.75%
12.26%
12.66%
11.35%
13.24%
12.98%
11.98%
11.67%
Other Income
1.84
0.93
97.85%
0.93
0.35
165.71%
0.58
1.86
-68.82%
0.75
0.77
-2.60%
Interest
1.83
2.02
-9.41%
1.69
2.18
-22.48%
2.54
2.68
-5.22%
1.86
2.88
-35.42%
Depreciation
15.62
14.10
10.78%
15.84
13.93
13.71%
17.51
15.96
9.71%
13.46
13.54
-0.59%
PBT
56.60
36.19
56.40%
39.69
15.40
157.73%
45.36
37.87
19.78%
32.01
26.17
22.32%
Tax
15.83
9.39
68.58%
10.57
4.08
159.07%
11.50
11.29
1.86%
8.67
6.44
34.63%
PAT
40.77
26.80
52.13%
29.11
11.32
157.16%
33.86
26.58
27.39%
23.34
19.73
18.30%
PATM
7.76%
6.39%
6.55%
4.12%
6.92%
6.31%
6.00%
5.51%
EPS
30.98
20.01
54.82%
22.12
8.28
167.15%
25.62
21.29
20.34%
17.65
15.09
16.96%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
1,848.10
1,572.26
1,221.16
1,380.02
1,449.02
1,239.72
1,014.63
988.16
825.47
720.47
606.42
Net Sales Growth
25.43%
28.75%
-11.51%
-4.76%
16.88%
22.18%
2.68%
19.71%
14.57%
18.81%
 
Cost Of Goods Sold
1,151.83
986.08
754.57
840.18
900.56
737.69
587.51
572.91
497.88
439.21
369.10
Gross Profit
696.27
586.18
466.59
539.84
548.46
502.04
427.12
415.25
327.59
281.26
237.32
GP Margin
37.68%
37.28%
38.21%
39.12%
37.85%
40.50%
42.10%
42.02%
39.69%
39.04%
39.13%
Total Expenditure
1,608.19
1,378.30
1,087.35
1,223.13
1,291.99
1,098.99
897.05
860.86
722.72
632.08
536.79
Power & Fuel Cost
-
45.34
39.20
49.67
53.13
47.33
41.56
37.88
33.33
31.61
26.60
% Of Sales
-
2.88%
3.21%
3.60%
3.67%
3.82%
4.10%
3.83%
4.04%
4.39%
4.39%
Employee Cost
-
207.58
165.88
198.49
196.47
177.09
145.89
127.35
98.86
84.34
70.96
% Of Sales
-
13.20%
13.58%
14.38%
13.56%
14.28%
14.38%
12.89%
11.98%
11.71%
11.70%
Manufacturing Exp.
-
77.60
62.17
72.94
77.80
80.20
70.87
66.64
50.34
43.12
38.49
% Of Sales
-
4.94%
5.09%
5.29%
5.37%
6.47%
6.98%
6.74%
6.10%
5.98%
6.35%
General & Admin Exp.
-
31.67
31.20
34.41
34.44
29.78
27.67
27.46
22.94
17.76
13.93
% Of Sales
-
2.01%
2.55%
2.49%
2.38%
2.40%
2.73%
2.78%
2.78%
2.47%
2.30%
Selling & Distn. Exp.
-
27.22
19.59
24.90
27.13
24.82
21.61
26.76
18.02
15.59
13.62
% Of Sales
-
1.73%
1.60%
1.80%
1.87%
2.00%
2.13%
2.71%
2.18%
2.16%
2.25%
Miscellaneous Exp.
-
2.80
14.74
2.54
2.46
2.10
1.93
1.86
1.36
0.46
13.62
% Of Sales
-
0.18%
1.21%
0.18%
0.17%
0.17%
0.19%
0.19%
0.16%
0.06%
0.67%
EBITDA
239.91
193.96
133.81
156.89
157.03
140.73
117.58
127.30
102.75
88.39
69.63
EBITDA Margin
12.98%
12.34%
10.96%
11.37%
10.84%
11.35%
11.59%
12.88%
12.45%
12.27%
11.48%
Other Income
4.10
2.60
3.19
1.72
0.99
4.54
4.81
0.97
0.90
0.67
1.03
Interest
7.92
8.59
11.64
17.67
22.10
22.72
23.25
15.78
12.05
14.45
12.97
Depreciation
62.43
59.00
57.23
53.20
48.93
44.33
39.23
33.12
30.72
21.79
18.35
PBT
173.66
128.97
68.13
87.74
87.00
78.23
59.92
79.37
60.88
52.82
39.36
Tax
46.57
33.65
18.03
8.17
30.36
29.03
12.60
22.04
18.40
15.54
11.63
Tax Rate
26.82%
26.09%
27.76%
9.41%
34.90%
35.56%
27.55%
27.77%
30.22%
29.42%
29.55%
PAT
127.08
95.31
46.91
78.69
56.64
52.60
33.13
57.33
42.48
37.28
27.72
PAT before Minority Interest
127.08
95.31
46.91
78.69
56.64
52.60
33.13
57.33
42.48
37.28
27.72
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
6.88%
6.06%
3.84%
5.70%
3.91%
4.24%
3.27%
5.80%
5.15%
5.17%
4.57%
PAT Growth
50.52%
103.18%
-40.39%
38.93%
7.68%
58.77%
-42.21%
34.96%
13.95%
34.49%
 
EPS
96.27
72.20
35.54
59.61
42.91
39.85
25.10
43.43
32.18
28.24
21.00

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
642.23
569.35
525.32
477.15
449.34
410.12
273.14
227.28
196.85
168.07
Share Capital
13.16
13.16
13.16
13.16
13.16
13.16
11.96
11.96
11.96
11.96
Total Reserves
629.07
556.19
512.16
463.99
436.18
396.96
261.18
215.32
184.89
156.11
Non-Current Liabilities
69.03
87.64
125.82
151.64
136.07
157.21
129.21
81.09
86.61
102.92
Secured Loans
7.52
21.90
58.09
92.96
86.50
119.47
90.85
51.47
57.41
76.18
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.55
0.00
Long Term Provisions
5.07
5.00
5.78
6.75
3.85
2.67
8.48
2.01
1.14
0.79
Current Liabilities
337.26
265.21
269.35
334.04
349.97
302.17
256.41
192.95
171.62
162.26
Trade Payables
261.10
172.22
167.37
188.25
219.54
150.43
150.77
88.22
77.84
75.08
Other Current Liabilities
66.92
87.08
96.36
101.97
89.76
83.76
79.03
58.16
54.68
49.45
Short Term Borrowings
0.00
0.00
0.01
38.47
37.07
64.15
18.30
34.34
29.25
30.35
Short Term Provisions
9.23
5.91
5.60
5.35
3.61
3.83
8.31
12.23
9.85
7.37
Total Liabilities
1,048.52
922.20
920.49
962.83
935.38
869.50
658.76
501.32
455.08
433.25
Net Block
507.94
547.31
590.62
564.34
553.79
479.22
415.94
334.46
313.04
292.66
Gross Block
963.39
950.51
939.63
861.46
803.97
694.71
593.79
480.00
425.12
384.47
Accumulated Depreciation
455.45
403.21
349.00
297.12
250.18
215.48
177.85
145.54
112.08
91.81
Non Current Assets
528.42
595.39
635.77
625.82
585.87
515.32
447.66
346.91
318.66
302.12
Capital Work in Progress
0.71
2.66
0.25
11.49
6.92
5.63
11.59
4.63
0.03
1.48
Non Current Investment
0.29
21.01
21.24
25.36
0.36
0.29
0.03
0.02
0.02
0.02
Long Term Loans & Adv.
17.88
20.58
17.74
22.52
24.71
27.99
11.10
7.36
5.11
7.75
Other Non Current Assets
1.60
3.84
5.93
2.12
0.09
2.19
9.00
0.44
0.46
0.21
Current Assets
520.10
326.81
284.72
337.00
349.51
354.18
211.10
154.41
136.42
131.14
Current Investments
76.46
0.00
0.00
0.00
19.10
86.09
0.00
0.00
0.00
0.00
Inventories
184.74
116.95
129.09
147.24
140.27
102.42
66.13
51.39
42.36
48.68
Sundry Debtors
174.60
80.87
76.98
146.80
144.34
119.45
118.60
86.76
76.76
69.34
Cash & Bank
68.40
110.55
47.54
4.46
2.20
23.06
4.52
3.44
2.02
1.60
Other Current Assets
15.89
3.48
12.27
18.01
43.61
23.16
21.85
12.82
15.29
11.53
Short Term Loans & Adv.
12.36
14.97
18.84
20.48
14.58
21.40
19.66
11.44
13.57
10.02
Net Current Assets
182.84
61.60
15.37
2.96
-0.46
52.02
-45.30
-38.54
-35.20
-31.12
Total Assets
1,048.52
922.20
920.49
962.82
935.38
869.50
658.76
501.32
455.08
433.26

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
92.25
135.94
207.33
121.02
124.68
45.59
121.91
82.10
76.76
71.14
PBT
128.97
64.94
86.85
87.00
81.63
45.66
79.37
60.88
52.82
39.36
Adjustment
66.29
79.44
70.71
70.92
59.99
72.87
49.15
43.12
35.98
33.88
Changes in Working Capital
-67.05
9.78
70.17
-17.42
-0.44
-57.90
12.64
-7.73
-0.30
8.05
Cash after chg. in Working capital
128.20
154.16
227.73
140.49
141.19
60.63
141.16
96.27
88.50
81.28
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-35.95
-18.22
-20.41
-19.47
-16.51
-15.04
-19.25
-14.16
-11.74
-7.20
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
-73.75
-15.32
-46.80
-80.46
-44.37
-197.62
-108.14
-58.63
-40.66
-27.74
Net Fixed Assets
-10.90
-13.30
-65.61
-61.83
-110.55
-95.31
-120.78
-59.15
-39.15
-26.88
Net Investments
-56.89
0.00
-1.37
-7.70
66.71
-86.09
-0.28
-0.25
-0.08
0.00
Others
-5.96
-2.02
20.18
-10.93
-0.53
-16.22
12.92
0.77
-1.43
-0.86
Cash from Financing Activity
-60.61
-57.13
-118.08
-38.09
-101.53
173.20
-12.73
-22.02
-35.65
-47.26
Net Cash Inflow / Outflow
-42.10
63.48
42.44
2.47
-21.22
21.17
1.04
1.45
0.45
-3.87
Opening Cash & Equivalents
110.38
46.95
4.20
1.77
22.93
1.82
3.44
2.02
1.60
5.46
Closing Cash & Equivalent
68.31
110.38
46.95
4.20
1.77
22.93
4.52
3.44
2.02
1.60

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
488.03
432.64
399.19
362.58
341.45
311.64
216.78
178.44
153.01
128.86
ROA
9.67%
5.09%
8.36%
5.97%
5.83%
4.34%
9.88%
8.88%
8.39%
6.51%
ROE
15.73%
8.57%
15.70%
12.23%
12.24%
9.90%
24.25%
21.43%
22.11%
19.53%
ROCE
21.35%
12.25%
16.39%
17.36%
16.79%
13.34%
26.07%
23.05%
22.79%
18.02%
Fixed Asset Turnover
1.65
1.30
1.53
1.74
1.70
1.76
2.04
2.00
1.96
1.80
Receivable days
29.52
23.47
29.59
36.67
37.77
38.40
34.29
32.93
33.56
37.21
Inventory Days
34.86
36.57
36.54
36.21
34.75
27.19
19.62
18.88
20.91
25.87
Payable days
80.20
82.13
52.32
56.67
59.91
60.66
50.02
41.59
43.84
47.41
Cash Conversion Cycle
-15.81
-22.09
13.81
16.20
12.62
4.93
3.89
10.21
10.64
15.66
Total Debt/Equity
0.04
0.10
0.19
0.36
0.35
0.55
0.54
0.55
0.65
0.87
Interest Cover
16.01
6.58
5.92
4.94
4.59
2.97
6.03
6.05
4.65
4.04

News Update:


  • Fiem Inds - Quarterly Results
    10th Nov 2022, 16:40 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.