Nifty
Sensex
:
:
22967.65
75418.04
369.85 (1.64%)
1196.98 (1.61%)

Auto Ancillary

Rating :
61/99

BSE: 505744 | NSE: FMGOETZE

399.40
23-May-2024
  • Open
  • High
  • Low
  • Previous Close
  •  405.00
  •  406.00
  •  393.50
  •  403.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  160003
  •  639.71
  •  432.00
  •  313.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,223.34
  • 18.80
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,846.82
  • N/A
  • 2.08

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.98%
  • 8.47%
  • 13.99%
  • FII
  • DII
  • Others
  • 0.44%
  • 0.61%
  • 1.51%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 4.02
  • 13.86

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -1.46
  • 10.75

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 2.91
  • 471.64

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 33.13
  • 28.52
  • 22.59

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.13
  • 2.32
  • 1.88

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.65
  • 9.49
  • 7.54

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
414.75
393.33
5.45%
442.12
429.35
2.97%
410.90
401.76
2.27%
409.70
355.54
15.23%
Expenses
367.16
337.93
8.65%
379.53
375.67
1.03%
354.99
354.91
0.02%
356.33
306.55
16.24%
EBITDA
47.59
55.40
-14.10%
62.58
53.68
16.58%
55.91
46.84
19.36%
53.36
48.98
8.94%
EBIDTM
11.48%
14.09%
14.16%
12.50%
13.61%
11.66%
13.02%
13.78%
Other Income
9.78
3.81
156.69%
6.47
3.91
65.47%
6.58
3.64
80.77%
7.94
2.72
191.91%
Interest
1.21
0.79
53.16%
1.24
1.20
3.33%
1.01
0.84
20.24%
1.04
1.63
-36.20%
Depreciation
21.30
21.41
-0.51%
21.10
21.00
0.48%
20.71
21.10
-1.85%
20.16
20.66
-2.42%
PBT
34.86
37.01
-5.81%
46.71
35.38
32.02%
40.77
28.55
42.80%
40.10
29.41
36.35%
Tax
9.23
11.14
-17.15%
13.32
9.26
43.84%
9.59
7.37
30.12%
5.89
6.97
-15.49%
PAT
25.63
25.87
-0.93%
33.39
26.12
27.83%
31.18
21.18
47.21%
34.21
22.43
52.52%
PATM
6.18%
6.58%
7.55%
6.08%
7.59%
5.27%
8.35%
6.31%
EPS
4.40
4.40
0.00%
5.78
4.45
29.89%
5.38
3.58
50.28%
5.70
3.71
53.64%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Dec 13
Net Sales
1,677.47
1,634.14
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
Net Sales Growth
6.17%
21.71%
21.27%
2.00%
-19.11%
1.24%
3.62%
-3.89%
-15.76%
36.43%
 
Cost Of Goods Sold
639.46
650.06
484.71
368.30
342.18
406.39
390.92
394.41
452.96
537.76
372.54
Gross Profit
1,038.01
984.08
857.91
738.87
743.22
935.44
934.42
884.68
877.92
1,042.11
785.46
GP Margin
61.88%
60.22%
63.90%
66.74%
68.47%
69.71%
70.50%
69.16%
65.96%
65.96%
67.83%
Total Expenditure
1,458.01
1,423.80
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
Power & Fuel Cost
-
97.82
84.54
70.75
73.06
89.21
92.02
85.56
85.60
101.18
76.11
% Of Sales
-
5.99%
6.30%
6.39%
6.73%
6.65%
6.94%
6.69%
6.43%
6.40%
6.57%
Employee Cost
-
344.42
325.25
297.62
293.28
306.02
292.88
279.67
290.08
325.42
240.74
% Of Sales
-
21.08%
24.23%
26.88%
27.02%
22.81%
22.10%
21.86%
21.80%
20.60%
20.79%
Manufacturing Exp.
-
279.09
200.80
163.60
158.47
210.95
199.21
200.47
180.23
232.35
179.75
% Of Sales
-
17.08%
14.96%
14.78%
14.60%
15.72%
15.03%
15.67%
13.54%
14.71%
15.52%
General & Admin Exp.
-
17.41
52.63
44.21
51.68
60.90
67.48
39.83
41.78
66.68
50.15
% Of Sales
-
1.07%
3.92%
3.99%
4.76%
4.54%
5.09%
3.11%
3.14%
4.22%
4.33%
Selling & Distn. Exp.
-
21.27
16.78
17.19
15.70
22.81
38.49
40.47
87.32
96.06
78.18
% Of Sales
-
1.30%
1.25%
1.55%
1.45%
1.70%
2.90%
3.16%
6.56%
6.08%
6.75%
Miscellaneous Exp.
-
13.73
14.18
19.22
20.63
19.15
16.77
24.10
17.26
33.13
78.18
% Of Sales
-
0.84%
1.06%
1.74%
1.90%
1.43%
1.27%
1.88%
1.30%
2.10%
1.52%
EBITDA
219.44
210.34
163.73
126.26
130.39
226.41
227.57
214.57
175.67
187.29
142.88
EBITDA Margin
13.08%
12.87%
12.19%
11.40%
12.01%
16.87%
17.17%
16.78%
13.20%
11.85%
12.34%
Other Income
30.77
19.30
8.92
11.08
13.13
14.25
11.56
12.00
20.34
18.77
7.02
Interest
4.50
4.92
5.02
3.14
4.10
5.94
7.45
17.19
26.39
33.41
24.69
Depreciation
83.27
83.67
87.06
83.56
92.77
85.77
77.02
79.32
78.44
93.41
69.05
PBT
162.44
141.05
80.56
50.65
46.65
148.95
154.66
130.05
91.17
79.25
56.16
Tax
38.03
33.66
21.74
2.96
7.93
53.45
58.47
46.31
36.20
28.48
19.96
Tax Rate
23.41%
23.86%
26.99%
37.47%
17.00%
35.88%
37.81%
35.61%
39.71%
35.94%
35.54%
PAT
124.41
100.87
54.04
0.54
32.50
87.41
88.32
77.28
47.59
39.51
27.16
PAT before Minority Interest
118.23
107.38
58.82
4.94
38.72
95.50
96.19
83.74
54.97
50.76
36.20
Minority Interest
-6.18
-6.51
-4.78
-4.40
-6.22
-8.09
-7.87
-6.46
-7.38
-11.25
-9.04
PAT Margin
7.42%
6.17%
4.02%
0.05%
2.99%
6.51%
6.66%
6.04%
3.58%
2.50%
2.35%
PAT Growth
30.14%
86.66%
9,907.41%
-98.34%
-62.82%
-1.03%
14.29%
62.39%
20.45%
45.47%
 
EPS
22.38
18.14
9.72
0.10
5.85
15.72
15.88
13.90
8.56
7.11
4.88

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Dec 13
Shareholder's Funds
979.63
875.83
820.72
817.73
794.38
703.87
613.14
510.16
470.88
437.41
Share Capital
55.63
55.63
55.63
55.63
55.63
55.63
55.63
55.63
55.63
55.63
Total Reserves
924.00
820.20
765.09
762.10
738.74
648.24
557.51
454.53
415.25
381.78
Non-Current Liabilities
41.69
45.14
89.47
55.54
60.77
67.87
94.68
127.50
103.12
97.09
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
23.33
37.22
7.22
15.56
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
32.38
33.85
85.14
46.11
38.61
51.04
61.46
75.75
86.52
62.16
Current Liabilities
394.33
351.31
337.93
236.05
251.41
258.31
318.24
402.53
424.23
359.49
Trade Payables
342.22
305.13
289.58
197.59
178.78
170.85
187.41
227.22
208.52
168.89
Other Current Liabilities
38.30
28.36
31.87
22.03
28.65
33.36
50.39
33.18
25.35
26.12
Short Term Borrowings
0.00
0.00
0.00
0.00
23.01
24.53
46.11
134.00
181.43
158.39
Short Term Provisions
13.82
17.81
16.48
16.44
20.97
29.57
34.33
8.14
8.92
6.09
Total Liabilities
1,487.25
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
Net Block
507.66
528.28
546.77
554.95
578.45
553.96
533.57
540.03
486.18
496.05
Gross Block
1,655.13
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
Accumulated Depreciation
1,147.46
1,085.06
1,019.26
951.72
875.11
802.78
735.04
674.22
609.81
532.29
Non Current Assets
652.47
636.42
616.91
634.27
643.55
629.53
624.03
602.65
603.30
575.39
Capital Work in Progress
85.32
48.47
28.65
42.35
28.29
34.89
47.87
32.05
57.28
33.30
Non Current Investment
1.57
1.56
0.07
0.07
0.07
0.03
0.03
0.00
0.00
0.00
Long Term Loans & Adv.
50.61
44.83
35.64
31.72
30.41
34.60
37.64
30.46
59.60
45.82
Other Non Current Assets
7.31
13.28
5.78
5.17
6.33
6.04
4.92
0.11
0.23
0.23
Current Assets
834.78
704.02
697.41
541.10
526.54
459.52
456.02
512.08
462.08
374.50
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
195.73
185.71
186.64
195.08
217.62
190.78
191.46
206.24
205.45
155.66
Sundry Debtors
272.36
266.17
264.74
196.17
237.78
219.15
192.12
191.74
182.18
153.83
Cash & Bank
330.04
185.99
213.02
124.06
34.88
15.02
28.80
62.84
25.76
13.88
Other Current Assets
36.66
23.86
24.31
10.82
36.26
34.57
43.65
51.26
48.70
51.14
Short Term Loans & Adv.
7.17
42.30
8.70
14.97
25.12
23.57
33.30
40.12
38.63
40.44
Net Current Assets
440.45
352.71
359.47
305.05
275.13
201.21
137.78
109.54
37.85
15.01
Total Assets
1,487.25
1,340.44
1,314.32
1,175.37
1,170.09
1,089.05
1,080.05
1,114.73
1,065.38
949.89

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Dec 13
Cash From Operating Activity
210.38
110.67
152.39
191.44
133.25
137.87
159.31
191.76
127.87
114.88
PBT
141.05
80.56
7.90
46.65
148.95
154.66
130.05
91.17
79.25
56.16
Adjustment
79.09
87.90
123.95
88.02
87.58
77.40
91.33
88.86
123.32
93.98
Changes in Working Capital
27.21
-37.70
39.78
77.90
-47.23
-38.36
-25.08
36.32
-17.98
-18.02
Cash after chg. in Working capital
247.35
130.76
171.62
212.57
189.30
193.70
196.30
216.35
184.59
132.12
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-36.96
-20.08
-19.22
-21.13
-56.06
-55.82
-36.99
-24.58
-56.71
-17.23
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
-58.43
-130.10
-20.02
-81.15
-120.86
-72.12
-86.32
-114.52
-96.67
-89.00
Net Fixed Assets
-76.16
-50.55
-38.46
-60.91
-89.68
-72.34
-46.53
-90.61
-91.74
-67.09
Net Investments
-0.01
-1.49
0.00
0.00
-0.04
0.00
-0.03
0.00
0.00
0.00
Others
17.74
-78.06
18.44
-20.24
-31.14
0.22
-39.76
-23.91
-4.93
-21.91
Cash from Financing Activity
-7.90
-7.59
-8.42
-32.43
-8.29
-69.07
-100.25
-45.54
-23.36
-24.98
Net Cash Inflow / Outflow
144.05
-27.02
123.95
77.86
4.09
-3.31
-27.26
31.70
7.85
0.91
Opening Cash & Equivalents
185.99
213.02
89.06
11.21
7.11
10.43
37.69
12.85
5.00
4.09
Closing Cash & Equivalent
330.04
185.99
213.02
89.06
11.21
7.11
10.43
44.54
12.85
5.00

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Dec 13
Book Value (Rs.)
176.09
157.43
147.53
146.99
142.79
126.52
110.21
91.70
84.64
78.63
ROA
7.60%
4.43%
0.40%
3.30%
8.45%
8.87%
7.63%
5.04%
5.04%
3.91%
ROE
11.57%
6.93%
0.60%
4.80%
12.75%
14.61%
14.91%
11.21%
11.18%
8.53%
ROCE
15.73%
10.09%
1.35%
6.21%
20.04%
22.75%
21.22%
17.32%
17.57%
13.46%
Fixed Asset Turnover
1.01
0.86
0.72
0.73
0.95
1.04
1.14
1.27
1.62
1.29
Receivable days
59.50
70.89
75.97
72.96
62.15
55.20
49.46
46.47
35.70
44.65
Inventory Days
42.14
49.72
62.92
69.39
55.55
51.30
51.24
51.17
38.36
42.50
Payable days
181.74
223.92
241.40
71.54
55.26
60.70
70.39
67.60
48.99
59.18
Cash Conversion Cycle
-80.10
-103.30
-102.51
70.82
62.43
45.80
30.31
30.04
25.06
27.97
Total Debt/Equity
0.00
0.00
0.00
0.00
0.03
0.03
0.14
0.36
0.41
0.41
Interest Cover
29.65
17.03
3.51
12.38
26.09
21.75
8.56
4.45
3.37
3.27

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.