Nifty
Sensex
:
:
17843.15
60614.72
121.65 (0.69%)
328.68 (0.55%)

Auto Ancillary

Rating :
65/99

BSE: 505744 | NSE: FMGOETZE

302.90
08-Feb-2023
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 299.85
  • 305.00
  • 299.85
  • 301.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  34909
  •  105.74
  •  350.00
  •  223.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,679.81
  • 22.30
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,493.19
  • N/A
  • 1.83

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.98%
  • 12.04%
  • 10.30%
  • FII
  • DII
  • Others
  • 0.14%
  • 1.43%
  • 1.11%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 0.26
  • 7.35

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -6.37
  • 4.66

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -9.36
  • 18.47

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 38.45
  • 31.92
  • 30.08

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.53
  • 2.82
  • 2.08

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.89
  • 10.55
  • 9.71

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
429.35
343.62
24.95%
401.76
318.51
26.14%
355.54
376.32
-5.52%
324.96
356.78
-8.92%
Expenses
375.67
301.77
24.49%
354.91
282.24
25.75%
306.55
312.91
-2.03%
289.07
290.89
-0.63%
EBITDA
53.68
41.84
28.30%
46.84
36.26
29.18%
48.98
63.41
-22.76%
35.89
65.89
-45.53%
EBIDTM
12.50%
12.18%
11.66%
11.39%
13.78%
16.85%
11.04%
18.47%
Other Income
3.91
0.94
315.96%
3.64
2.69
35.32%
2.72
1.91
42.41%
2.58
3.20
-19.38%
Interest
1.20
1.03
16.50%
0.84
0.68
23.53%
1.63
0.88
85.23%
0.94
0.98
-4.08%
Depreciation
21.00
21.93
-4.24%
21.10
21.89
-3.61%
20.66
21.87
-5.53%
22.57
23.68
-4.69%
PBT
35.38
19.82
78.51%
28.55
16.38
74.30%
29.41
-0.18
-
14.96
44.43
-66.33%
Tax
9.26
6.12
51.31%
7.37
4.60
60.22%
6.97
4.03
72.95%
4.05
7.80
-48.08%
PAT
26.12
13.70
90.66%
21.18
11.78
79.80%
22.43
-4.21
-
10.91
36.63
-70.22%
PATM
6.08%
3.99%
5.27%
3.70%
6.31%
-1.12%
3.36%
10.27%
EPS
4.45
2.22
100.45%
3.58
1.94
84.54%
3.71
-1.03
-
1.84
6.26
-70.61%

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
Dec 13
Dec 12
Net Sales
1,511.61
1,342.62
1,107.16
1,085.41
1,341.83
1,325.34
1,279.09
1,330.89
1,579.87
1,158.00
1,199.13
Net Sales Growth
8.34%
21.27%
2.00%
-19.11%
1.24%
3.62%
-3.89%
-15.76%
36.43%
-3.43%
 
Cost Of Goods Sold
595.74
484.71
368.30
342.18
406.39
390.92
394.41
452.96
537.76
372.54
417.06
Gross Profit
915.87
857.91
738.87
743.22
935.44
934.42
884.68
877.92
1,042.11
785.46
782.07
GP Margin
60.59%
63.90%
66.74%
68.47%
69.71%
70.50%
69.16%
65.96%
65.96%
67.83%
65.22%
Total Expenditure
1,326.20
1,178.89
980.90
955.02
1,115.42
1,097.77
1,064.52
1,155.22
1,392.58
1,015.12
1,096.09
Power & Fuel Cost
-
82.73
70.75
73.06
89.21
92.02
85.56
85.60
101.18
76.11
75.11
% Of Sales
-
6.16%
6.39%
6.73%
6.65%
6.94%
6.69%
6.43%
6.40%
6.57%
6.26%
Employee Cost
-
325.25
297.62
293.28
306.02
292.88
279.67
290.08
325.42
240.74
239.25
% Of Sales
-
24.23%
26.88%
27.02%
22.81%
22.10%
21.86%
21.80%
20.60%
20.79%
19.95%
Manufacturing Exp.
-
200.80
163.60
158.47
210.95
199.21
200.47
180.23
232.35
179.75
212.85
% Of Sales
-
14.96%
14.78%
14.60%
15.72%
15.03%
15.67%
13.54%
14.71%
15.52%
17.75%
General & Admin Exp.
-
52.36
44.21
51.68
60.90
67.48
39.83
41.78
66.68
50.15
44.03
% Of Sales
-
3.90%
3.99%
4.76%
4.54%
5.09%
3.11%
3.14%
4.22%
4.33%
3.67%
Selling & Distn. Exp.
-
16.78
17.19
15.70
22.81
38.49
40.47
87.32
96.06
78.18
81.59
% Of Sales
-
1.25%
1.55%
1.45%
1.70%
2.90%
3.16%
6.56%
6.08%
6.75%
6.80%
Miscellaneous Exp.
-
16.26
19.22
20.63
19.15
16.77
24.10
17.26
33.13
17.65
81.59
% Of Sales
-
1.21%
1.74%
1.90%
1.43%
1.27%
1.88%
1.30%
2.10%
1.52%
2.18%
EBITDA
185.39
163.73
126.26
130.39
226.41
227.57
214.57
175.67
187.29
142.88
103.04
EBITDA Margin
12.26%
12.19%
11.40%
12.01%
16.87%
17.17%
16.78%
13.20%
11.85%
12.34%
8.59%
Other Income
12.85
8.92
11.08
13.13
14.25
11.56
12.00
20.34
18.77
7.02
9.41
Interest
4.61
5.02
3.14
4.10
5.94
7.45
17.19
26.39
33.41
24.69
26.90
Depreciation
85.33
87.06
83.56
92.77
85.77
77.02
79.32
78.44
93.41
69.05
64.95
PBT
108.30
80.56
50.65
46.65
148.95
154.66
130.05
91.17
79.25
56.16
20.60
Tax
27.65
21.74
2.96
7.93
53.45
58.47
46.31
36.20
28.48
19.96
12.40
Tax Rate
25.53%
26.99%
37.47%
17.00%
35.88%
37.81%
35.61%
39.71%
35.94%
35.54%
86.47%
PAT
80.64
54.04
0.54
32.50
87.41
88.32
77.28
47.59
39.51
27.16
-6.72
PAT before Minority Interest
75.57
58.82
4.94
38.72
95.50
96.19
83.74
54.97
50.76
36.20
1.94
Minority Interest
-5.07
-4.78
-4.40
-6.22
-8.09
-7.87
-6.46
-7.38
-11.25
-9.04
-8.66
PAT Margin
5.33%
4.02%
0.05%
2.99%
6.51%
6.66%
6.04%
3.58%
2.50%
2.35%
-0.56%
PAT Growth
39.27%
9,907.41%
-98.34%
-62.82%
-1.03%
14.29%
62.39%
20.45%
45.47%
-
 
EPS
14.50
9.72
0.10
5.85
15.72
15.88
13.90
8.56
7.11
4.88
-1.21

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
Dec 13
Dec 12
Shareholder's Funds
875.83
820.72
817.73
794.38
703.87
613.14
510.16
470.88
437.41
411.29
Share Capital
55.63
55.63
55.63
55.63
55.63
55.63
55.63
55.63
55.63
55.63
Total Reserves
820.20
765.09
762.10
738.74
648.24
557.51
454.53
415.25
381.78
355.66
Non-Current Liabilities
45.14
89.47
55.54
60.77
67.87
94.68
127.50
103.12
97.09
73.80
Secured Loans
0.00
0.00
0.00
0.00
0.00
23.33
37.22
7.22
15.56
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
33.85
85.14
46.11
38.61
51.04
61.46
75.75
86.52
62.16
56.58
Current Liabilities
351.31
337.93
236.05
251.41
258.31
318.24
402.53
424.23
359.49
368.60
Trade Payables
305.13
289.58
197.59
178.78
170.85
187.41
227.22
208.52
168.89
166.61
Other Current Liabilities
28.36
31.87
22.03
28.65
33.36
50.39
33.18
25.35
26.12
20.32
Short Term Borrowings
0.00
0.00
0.00
23.01
24.53
46.11
134.00
181.43
158.39
170.21
Short Term Provisions
17.81
16.48
16.44
20.97
29.57
34.33
8.14
8.92
6.09
11.46
Total Liabilities
1,340.44
1,314.32
1,175.36
1,170.09
1,089.05
1,080.05
1,114.72
1,065.38
949.89
900.55
Net Block
528.28
546.77
554.95
578.45
553.96
533.57
540.03
486.18
496.05
473.93
Gross Block
1,613.34
1,566.03
1,506.67
1,453.56
1,356.74
1,268.61
1,214.25
1,095.99
1,028.33
948.12
Accumulated Depreciation
1,085.06
1,019.26
951.72
875.11
802.78
735.04
674.22
609.81
532.29
474.19
Non Current Assets
635.98
616.91
634.27
643.55
629.53
624.03
602.65
603.30
575.39
558.71
Capital Work in Progress
48.47
28.65
42.35
28.29
34.89
47.87
32.05
57.28
33.30
37.93
Non Current Investment
1.56
0.07
0.07
0.07
0.03
0.03
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
44.83
35.64
31.72
30.41
34.60
37.64
30.46
59.60
45.82
46.71
Other Non Current Assets
12.85
5.78
5.17
6.33
6.04
4.92
0.11
0.23
0.23
0.15
Current Assets
704.45
697.41
541.10
526.54
459.52
456.02
512.08
462.08
374.50
341.85
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
185.71
186.64
195.08
217.62
190.78
191.46
206.24
205.45
155.66
140.44
Sundry Debtors
266.17
264.74
196.17
237.78
219.15
192.12
191.74
182.18
153.83
157.27
Cash & Bank
186.62
213.02
124.06
34.88
15.02
28.80
62.84
25.76
13.88
9.94
Other Current Assets
65.96
24.31
10.82
11.14
34.57
43.65
51.26
48.70
51.14
34.20
Short Term Loans & Adv.
9.30
8.70
14.97
25.12
23.57
33.30
40.12
38.63
40.44
24.77
Net Current Assets
353.14
359.47
305.05
275.13
201.21
137.78
109.54
37.85
15.01
-26.76
Total Assets
1,340.43
1,314.32
1,175.37
1,170.09
1,089.05
1,080.05
1,114.73
1,065.38
949.89
900.56

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
Dec 13
Dec 12
Cash From Operating Activity
111.17
152.39
191.44
133.25
137.87
159.31
191.76
127.87
114.88
79.29
PBT
80.56
7.90
46.65
148.95
154.66
130.05
91.17
79.25
56.16
14.34
Adjustment
87.99
123.95
88.02
87.58
77.40
91.33
88.86
123.32
93.98
103.61
Changes in Working Capital
-37.30
39.78
77.90
-47.23
-38.36
-25.08
36.32
-17.98
-18.02
-20.51
Cash after chg. in Working capital
131.25
171.62
212.57
189.30
193.70
196.30
216.35
184.59
132.12
97.45
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-20.08
-19.22
-21.13
-56.06
-55.82
-36.99
-24.58
-56.71
-17.23
-18.16
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
-129.97
-20.02
-81.15
-120.86
-72.12
-86.32
-114.52
-96.67
-89.00
-99.80
Net Fixed Assets
-50.55
-38.46
-60.91
-89.68
-72.34
-46.53
-90.61
-91.74
-67.09
-87.07
Net Investments
-1.49
0.00
0.00
-0.04
0.00
-0.03
0.00
0.00
0.00
15.82
Others
-77.93
18.44
-20.24
-31.14
0.22
-39.76
-23.91
-4.93
-21.91
-28.55
Cash from Financing Activity
-7.59
-8.42
-32.43
-8.29
-69.07
-100.25
-45.54
-23.36
-24.98
21.36
Net Cash Inflow / Outflow
-26.40
123.95
77.86
4.09
-3.31
-27.26
31.70
7.85
0.91
0.86
Opening Cash & Equivalents
213.02
89.06
11.21
7.11
10.43
37.69
12.85
5.00
4.09
3.23
Closing Cash & Equivalent
186.62
213.02
89.06
11.21
7.11
10.43
44.54
12.85
5.00
4.09

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Dec 13
Dec 12
Book Value (Rs.)
157.43
147.53
146.99
142.79
126.52
110.21
91.70
84.64
78.63
73.93
ROA
4.43%
0.40%
3.30%
8.45%
8.87%
7.63%
5.04%
5.04%
3.91%
0.22%
ROE
6.93%
0.60%
4.80%
12.75%
14.61%
14.91%
11.21%
11.18%
8.53%
0.46%
ROCE
10.09%
1.35%
6.21%
20.04%
22.75%
21.22%
17.32%
17.57%
13.46%
7.30%
Fixed Asset Turnover
0.84
0.72
0.73
0.95
1.04
1.14
1.27
1.62
1.29
1.46
Receivable days
72.17
75.97
72.96
62.15
55.20
49.46
46.47
35.70
44.65
43.71
Inventory Days
50.61
62.92
69.39
55.55
51.30
51.24
51.17
38.36
42.50
39.69
Payable days
223.92
241.40
71.54
55.26
60.70
70.39
67.60
48.99
59.18
62.88
Cash Conversion Cycle
-101.14
-102.51
70.82
62.43
45.80
30.31
30.04
25.06
27.97
20.51
Total Debt/Equity
0.00
0.00
0.00
0.03
0.03
0.14
0.36
0.41
0.41
0.42
Interest Cover
17.03
3.51
12.38
26.09
21.75
8.56
4.45
3.37
3.27
1.53

News Update:


  • Federal-Mogul Goetze - Quarterly Results
    14th Nov 2022, 19:45 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.