Nifty
Sensex
:
:
15752.05
52907.93
-28.20 (-0.18%)
-111.01 (-0.21%)

Auto Ancillary

Rating :
63/99

BSE: 532768 | NSE: FIEMIND

1346.10
01-Jul-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 1324.75
  • 1376.00
  • 1291.15
  • 1324.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  148726
  •  1993.14
  •  1380.00
  •  695.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,770.13
  • 18.80
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,714.85
  • 1.49%
  • 2.76

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.56%
  • 1.13%
  • 17.86%
  • FII
  • DII
  • Others
  • 10.78%
  • 0.00%
  • 3.67%

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
  • 18.65
  • 17.26
  • 15.27

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.76
  • 1.84
  • 1.58

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.29
  • 7.17
  • 6.22

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
489.51
421.16
16.23%
388.85
358.38
8.50%
419.22
374.27
12.01%
274.68
67.34
307.90%
Expenses
424.68
366.50
15.87%
342.27
316.56
8.12%
367.84
321.71
14.34%
243.51
82.58
194.88%
EBITDA
64.83
54.66
18.61%
46.58
41.82
11.38%
51.38
52.57
-2.26%
31.17
-15.24
-
EBIDTM
13.24%
12.98%
11.98%
11.67%
12.26%
14.04%
11.35%
-22.63%
Other Income
0.58
1.86
-68.82%
0.75
0.77
-2.60%
0.93
0.26
257.69%
0.35
0.31
12.90%
Interest
2.54
2.68
-5.22%
1.86
2.88
-35.42%
2.02
3.19
-36.68%
2.18
2.89
-24.57%
Depreciation
17.51
15.96
9.71%
13.46
13.54
-0.59%
14.10
13.77
2.40%
13.93
13.96
-0.21%
PBT
45.36
37.87
19.78%
32.01
26.17
22.32%
36.19
32.69
10.71%
15.40
-31.78
-
Tax
11.50
11.29
1.86%
8.67
6.44
34.63%
9.39
8.27
13.54%
4.08
-7.97
-
PAT
33.86
26.58
27.39%
23.34
19.73
18.30%
26.80
24.42
9.75%
11.32
-23.82
-
PATM
6.92%
6.31%
6.00%
5.51%
6.39%
6.52%
4.12%
-35.37%
EPS
25.62
21.29
20.34%
17.65
15.09
16.96%
20.01
18.59
7.64%
8.28
-19.50
-

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
1,572.26
1,221.16
1,380.02
1,449.02
1,239.72
1,014.63
988.16
825.47
720.47
606.42
535.13
Net Sales Growth
28.75%
-11.51%
-4.76%
16.88%
22.18%
2.68%
19.71%
14.57%
18.81%
13.32%
 
Cost Of Goods Sold
986.08
754.57
840.18
900.56
737.69
587.51
572.91
497.88
439.21
369.10
318.45
Gross Profit
586.18
466.59
539.84
548.46
502.04
427.12
415.25
327.59
281.26
237.32
216.68
GP Margin
37.28%
38.21%
39.12%
37.85%
40.50%
42.10%
42.02%
39.69%
39.04%
39.13%
40.49%
Total Expenditure
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
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
193.96
133.81
156.89
157.03
140.73
117.58
127.30
102.75
88.39
69.63
67.67
EBITDA Margin
12.34%
10.96%
11.37%
10.84%
11.35%
11.59%
12.88%
12.45%
12.27%
11.48%
12.65%
Other Income
2.61
3.19
1.72
0.99
4.54
4.81
0.97
0.90
0.67
1.03
0.31
Interest
8.60
11.64
17.67
22.10
22.72
23.25
15.78
12.05
14.45
12.97
20.78
Depreciation
59.00
57.23
53.20
48.93
44.33
39.23
33.12
30.72
21.79
18.35
16.88
PBT
128.96
68.13
87.74
87.00
78.23
59.92
79.37
60.88
52.82
39.36
30.31
Tax
33.64
18.03
8.17
30.36
29.03
12.60
22.04
18.40
15.54
11.63
9.18
Tax Rate
26.09%
27.76%
9.41%
34.90%
35.56%
27.55%
27.77%
30.22%
29.42%
29.55%
30.29%
PAT
95.32
46.91
78.69
56.64
52.60
33.13
57.33
42.48
37.28
27.72
21.14
PAT before Minority Interest
95.32
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
6.06%
3.84%
5.70%
3.91%
4.24%
3.27%
5.80%
5.15%
5.17%
4.57%
3.95%
PAT Growth
103.20%
-40.39%
38.93%
7.68%
58.77%
-42.21%
34.96%
13.95%
34.49%
31.13%
 
EPS
72.21
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
82.13
52.32
56.67
59.91
60.66
50.02
41.59
43.84
47.41
47.83
Cash Conversion Cycle
-21.77
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

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.