Nifty
Sensex
:
:
15763.05
52586.84
-15.40 (-0.10%)
-66.23 (-0.13%)

Auto Ancillary

Rating :
36/99

BSE: 505744 | NSE: FMGOETZE

312.65
30-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  308.70
  •  319.00
  •  307.60
  •  308.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  691627
  •  2163.56
  •  465.00
  •  246.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,739.06
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,615.00
  • N/A
  • 2.12

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 3.64%
  • 9.76%
  • FII
  • DII
  • Others
  • 0.11%
  • 1.80%
  • 9.69%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -4.00
  • -6.44

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -5.79
  • -10.54

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -7.34
  • -28.34

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 41.12
  • 37.59
  • 35.06

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.81
  • 3.84
  • 3.16

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.69
  • 12.74
  • 12.25

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
376.32
234.22
60.67%
356.78
279.20
27.79%
276.43
259.02
6.72%
97.63
312.97
-68.81%
Expenses
312.91
207.10
51.09%
290.89
243.56
19.43%
238.96
233.76
2.22%
139.01
271.33
-48.77%
EBITDA
63.41
27.13
133.73%
65.89
35.64
84.88%
37.47
25.26
48.34%
-41.38
41.63
-
EBIDTM
16.85%
11.58%
18.47%
12.76%
13.55%
9.75%
-42.39%
13.30%
Other Income
1.91
3.06
-37.58%
3.20
2.01
59.20%
3.68
2.88
27.78%
2.29
5.19
-55.88%
Interest
0.88
0.65
35.38%
0.98
1.20
-18.33%
0.32
0.61
-47.54%
0.09
0.92
-90.22%
Depreciation
21.87
23.39
-6.50%
23.68
23.30
1.63%
23.32
22.89
1.88%
14.69
23.20
-36.68%
PBT
-0.18
6.15
-
44.43
13.15
237.87%
17.52
4.64
277.59%
-53.87
22.70
-
Tax
4.03
2.97
35.69%
7.80
3.48
124.14%
4.67
-6.18
-
-13.54
7.66
-
PAT
-4.21
3.18
-
36.63
9.67
278.80%
12.84
10.82
18.67%
-40.32
15.04
-
PATM
-1.12%
1.36%
10.27%
3.46%
4.65%
4.18%
-41.30%
4.81%
EPS
-1.03
0.41
-
6.26
1.46
328.77%
1.98
1.66
19.28%
-7.11
2.32
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Dec 13
Dec 12
Dec 11
Dec 10
Net Sales
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
1,166.91
932.85
Net Sales Growth
2.00%
-19.11%
1.24%
3.62%
-3.89%
-15.76%
36.43%
-3.43%
2.76%
25.09%
 
Cost Of Goods Sold
368.29
342.18
406.39
390.92
394.41
452.96
537.76
372.54
417.06
399.64
318.34
Gross Profit
738.87
743.22
935.44
934.42
884.68
877.92
1,042.11
785.46
782.07
767.28
614.52
GP Margin
66.74%
68.47%
69.71%
70.50%
69.16%
65.96%
65.96%
67.83%
65.22%
65.75%
65.88%
Total Expenditure
981.77
955.02
1,115.42
1,097.77
1,064.52
1,155.22
1,392.58
1,015.12
1,096.09
1,024.77
824.90
Power & Fuel Cost
-
73.06
89.21
92.02
85.56
85.60
101.18
76.11
75.11
68.11
58.56
% Of Sales
-
6.73%
6.65%
6.94%
6.69%
6.43%
6.40%
6.57%
6.26%
5.84%
6.28%
Employee Cost
-
293.28
306.02
292.88
279.67
290.08
325.42
240.74
239.25
216.64
174.49
% Of Sales
-
27.02%
22.81%
22.10%
21.86%
21.80%
20.60%
20.79%
19.95%
18.57%
18.71%
Manufacturing Exp.
-
158.47
210.95
199.21
200.47
180.23
232.35
179.75
212.85
195.15
146.21
% Of Sales
-
14.60%
15.72%
15.03%
15.67%
13.54%
14.71%
15.52%
17.75%
16.72%
15.67%
General & Admin Exp.
-
51.68
60.90
67.48
39.83
41.78
66.68
50.15
44.03
33.22
35.20
% Of Sales
-
4.76%
4.54%
5.09%
3.11%
3.14%
4.22%
4.33%
3.67%
2.85%
3.77%
Selling & Distn. Exp.
-
15.70
22.81
38.49
40.47
87.32
96.06
78.18
81.59
81.31
66.08
% Of Sales
-
1.45%
1.70%
2.90%
3.16%
6.56%
6.08%
6.75%
6.80%
6.97%
7.08%
Miscellaneous Exp.
-
20.63
19.15
16.77
24.10
17.26
33.13
17.65
26.20
30.70
66.08
% Of Sales
-
1.90%
1.43%
1.27%
1.88%
1.30%
2.10%
1.52%
2.18%
2.63%
2.79%
EBITDA
125.39
130.39
226.41
227.57
214.57
175.67
187.29
142.88
103.04
142.14
107.95
EBITDA Margin
11.33%
12.01%
16.87%
17.17%
16.78%
13.20%
11.85%
12.34%
8.59%
12.18%
11.57%
Other Income
11.08
13.13
14.25
11.56
12.00
20.34
18.77
7.02
9.41
7.98
26.23
Interest
2.27
4.10
5.94
7.45
17.19
26.39
33.41
24.69
26.90
23.04
12.40
Depreciation
83.56
92.77
85.77
77.02
79.32
78.44
93.41
69.05
64.95
56.89
51.97
PBT
7.90
46.65
148.95
154.66
130.05
91.17
79.25
56.16
20.60
70.19
69.81
Tax
2.96
7.93
53.45
58.47
46.31
36.20
28.48
19.96
12.40
22.16
20.71
Tax Rate
37.47%
17.00%
35.88%
37.81%
35.61%
39.71%
35.94%
35.54%
86.47%
31.57%
29.67%
PAT
4.94
32.50
87.41
88.32
77.28
47.59
39.51
27.16
-6.72
39.19
40.55
PAT before Minority Interest
0.53
38.72
95.50
96.19
83.74
54.97
50.76
36.20
1.94
48.04
49.11
Minority Interest
-4.41
-6.22
-8.09
-7.87
-6.46
-7.38
-11.25
-9.04
-8.66
-8.85
-8.56
PAT Margin
0.45%
2.99%
6.51%
6.66%
6.04%
3.58%
2.50%
2.35%
-0.56%
3.36%
4.35%
PAT Growth
-87.24%
-62.82%
-1.03%
14.29%
62.39%
20.45%
45.47%
-
-
-3.35%
 
EPS
0.89
5.85
15.72
15.88
13.90
8.56
7.11
4.88
-1.21
7.05
7.29

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Dec 13
Dec 12
Dec 11
Dec 10
Shareholder's Funds
817.73
794.38
703.87
613.14
510.16
470.88
437.41
411.29
426.52
391.94
Share Capital
55.63
55.63
55.63
55.63
55.63
55.63
55.63
55.63
55.63
55.63
Total Reserves
762.10
738.74
648.24
557.51
454.53
415.25
381.78
355.66
370.89
336.30
Non-Current Liabilities
55.11
60.77
67.87
94.68
127.50
103.12
97.09
73.80
64.61
80.48
Secured Loans
0.00
0.00
0.00
23.33
37.22
7.22
15.56
0.00
4.00
48.22
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
15.26
Long Term Provisions
45.68
38.61
51.04
61.46
75.75
86.52
62.16
56.58
43.00
0.00
Current Liabilities
236.48
251.41
258.31
318.24
402.53
424.23
359.49
368.60
354.68
276.26
Trade Payables
197.59
178.78
170.85
187.41
227.22
208.52
168.89
166.61
213.41
158.40
Other Current Liabilities
22.45
28.65
33.36
50.39
33.18
25.35
26.12
20.32
22.92
13.78
Short Term Borrowings
0.00
23.01
24.53
46.11
134.00
181.43
158.39
170.21
109.80
0.00
Short Term Provisions
16.44
20.97
29.57
34.33
8.14
8.92
6.09
11.46
8.56
104.08
Total Liabilities
1,175.36
1,170.09
1,089.05
1,080.05
1,114.72
1,065.38
949.89
900.55
888.92
782.94
Net Block
554.95
578.45
553.96
533.57
540.03
486.18
496.05
473.93
441.91
370.64
Gross Block
1,506.67
1,453.56
1,356.74
1,268.61
1,214.25
1,095.99
1,028.33
948.12
860.89
736.67
Accumulated Depreciation
951.72
875.11
802.78
735.04
674.22
609.81
532.29
474.19
418.98
366.03
Non Current Assets
634.27
643.55
629.53
624.03
602.65
603.30
575.39
558.71
494.03
416.87
Capital Work in Progress
42.35
28.29
34.89
47.87
32.05
57.28
33.30
37.93
36.75
35.86
Non Current Investment
0.07
0.07
0.03
0.03
0.00
0.00
0.00
0.00
0.01
10.37
Long Term Loans & Adv.
31.72
30.41
34.60
37.64
30.46
59.60
45.82
46.71
14.74
0.00
Other Non Current Assets
5.17
6.33
6.04
4.92
0.11
0.23
0.23
0.15
0.62
0.00
Current Assets
541.10
526.54
459.52
456.02
512.08
462.08
374.50
341.85
394.89
363.67
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
10.71
0.00
Inventories
195.08
217.62
190.78
191.46
206.24
205.45
155.66
140.44
146.15
110.47
Sundry Debtors
196.17
237.78
219.15
192.12
191.74
182.18
153.83
157.27
158.33
126.31
Cash & Bank
124.06
34.88
15.02
28.80
62.84
25.76
13.88
9.94
11.32
8.18
Other Current Assets
25.79
11.14
11.00
10.35
51.26
48.70
51.14
34.20
68.39
118.70
Short Term Loans & Adv.
14.97
25.12
23.57
33.30
40.12
38.63
40.44
24.77
57.24
112.67
Net Current Assets
304.62
275.13
201.21
137.78
109.54
37.85
15.01
-26.76
40.21
87.41
Total Assets
1,175.37
1,170.09
1,089.05
1,080.05
1,114.73
1,065.38
949.89
900.56
888.92
782.94

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Dec 13
Dec 12
Dec 11
Dec 10
Cash From Operating Activity
191.44
133.25
137.87
159.31
191.76
127.87
114.88
79.29
101.47
99.45
PBT
46.65
148.95
154.66
130.05
91.17
79.25
56.16
14.34
70.55
69.26
Adjustment
88.02
87.58
77.40
91.33
88.86
123.32
93.98
103.61
85.26
70.59
Changes in Working Capital
77.90
-47.23
-38.36
-25.08
36.32
-17.98
-18.02
-20.51
-28.91
-19.75
Cash after chg. in Working capital
212.57
189.30
193.70
196.30
216.35
184.59
132.12
97.45
126.90
120.09
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-21.13
-56.06
-55.82
-36.99
-24.58
-56.71
-17.23
-18.16
-25.75
-20.65
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
-81.15
-120.86
-72.12
-86.32
-114.52
-96.67
-89.00
-99.80
-133.06
-49.89
Net Fixed Assets
-60.91
-89.68
-72.34
-46.53
-90.61
-91.74
-67.09
-87.07
-120.65
-41.04
Net Investments
0.00
-0.04
0.00
-0.03
0.00
0.00
0.00
15.82
0.00
0.00
Others
-20.24
-31.14
0.22
-39.76
-23.91
-4.93
-21.91
-28.55
-12.41
-8.85
Cash from Financing Activity
-32.43
-8.29
-69.07
-100.25
-45.54
-23.36
-24.98
21.36
27.33
-44.21
Net Cash Inflow / Outflow
77.86
4.09
-3.31
-27.26
31.70
7.85
0.91
0.86
-4.26
5.34
Opening Cash & Equivalents
11.21
7.11
10.43
37.69
12.85
5.00
4.09
3.23
7.49
2.30
Closing Cash & Equivalent
89.06
11.21
7.11
10.43
44.54
12.85
5.00
4.09
3.23
7.64

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Dec 13
Dec 12
Dec 11
Dec 10
Book Value (Rs.)
146.99
142.79
126.52
110.21
91.70
84.64
78.63
73.93
76.67
70.02
ROA
3.30%
8.45%
8.87%
7.63%
5.04%
5.04%
3.91%
0.22%
5.75%
6.57%
ROE
4.80%
12.75%
14.61%
14.91%
11.21%
11.18%
8.53%
0.46%
11.77%
13.24%
ROCE
6.21%
20.04%
22.75%
21.22%
17.32%
17.57%
13.46%
7.30%
18.70%
18.29%
Fixed Asset Turnover
0.73
0.95
1.04
1.14
1.27
1.62
1.29
1.46
1.58
1.39
Receivable days
72.96
62.15
55.20
49.46
46.47
35.70
44.65
43.71
41.09
42.19
Inventory Days
69.39
55.55
51.30
51.24
51.17
38.36
42.50
39.69
37.04
37.81
Payable days
71.54
55.26
60.70
70.39
67.60
48.99
59.18
62.88
64.30
64.41
Cash Conversion Cycle
70.82
62.43
45.80
30.31
30.04
25.06
27.97
20.51
13.83
15.59
Total Debt/Equity
0.00
0.03
0.03
0.14
0.36
0.41
0.41
0.42
0.28
0.16
Interest Cover
12.38
26.09
21.75
8.56
4.45
3.37
3.27
1.53
4.05
6.63

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.