Nifty
Sensex
:
:
16266.15
54326.39
456.75 (2.89%)
1534.16 (2.91%)

Auto Ancillary

Rating :
46/99

BSE: 505744 | NSE: FMGOETZE

272.80
20-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  270.05
  •  273.70
  •  269.05
  •  267.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  22369
  •  60.79
  •  358.95
  •  202.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,515.70
  • 54.95
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,302.68
  • N/A
  • 1.78

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.98%
  • 10.54%
  • 11.35%
  • FII
  • DII
  • Others
  • 0.02%
  • 1.62%
  • 1.49%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -2.85
  • -6.21

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -10.06
  • -11.02

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -62.94
  • -81.65

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 43.15
  • 35.09
  • 37.03

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.73
  • 3.24
  • 2.61

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.33
  • 11.36
  • 10.92

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
324.96
356.78
-8.92%
343.62
276.43
24.31%
318.51
97.63
226.24%
376.32
234.22
60.67%
Expenses
289.07
290.89
-0.63%
301.77
238.96
26.28%
282.24
139.01
103.04%
312.91
207.10
51.09%
EBITDA
35.89
65.89
-45.53%
41.84
37.47
11.66%
36.26
-41.38
-
63.41
27.13
133.73%
EBIDTM
11.04%
18.47%
12.18%
13.55%
11.39%
-42.39%
16.85%
11.58%
Other Income
2.58
3.20
-19.38%
0.94
3.68
-74.46%
2.69
2.29
17.47%
1.91
3.06
-37.58%
Interest
0.94
0.98
-4.08%
1.03
0.32
221.88%
0.68
0.09
655.56%
0.88
0.65
35.38%
Depreciation
22.57
23.68
-4.69%
21.93
23.32
-5.96%
21.89
14.69
49.01%
21.87
23.39
-6.50%
PBT
14.96
44.43
-66.33%
19.82
17.52
13.13%
16.38
-53.87
-
-0.18
6.15
-
Tax
4.05
7.80
-48.08%
6.12
4.67
31.05%
4.60
-13.54
-
4.03
2.97
35.69%
PAT
10.91
36.63
-70.22%
13.70
12.84
6.70%
11.78
-40.32
-
-4.21
3.18
-
PATM
3.36%
10.27%
3.99%
4.65%
3.70%
-41.30%
-1.12%
1.36%
EPS
1.84
6.26
-70.61%
2.22
1.98
12.12%
1.94
-7.11
-
-1.03
0.41
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Dec 13
Dec 12
Dec 11
Net Sales
1,363.41
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
Net Sales Growth
41.28%
2.00%
-19.11%
1.24%
3.62%
-3.89%
-15.76%
36.43%
-3.43%
2.76%
 
Cost Of Goods Sold
471.17
368.30
342.18
406.39
390.92
394.41
452.96
537.76
372.54
417.06
399.64
Gross Profit
892.24
738.87
743.22
935.44
934.42
884.68
877.92
1,042.11
785.46
782.07
767.28
GP Margin
65.44%
66.74%
68.47%
69.71%
70.50%
69.16%
65.96%
65.96%
67.83%
65.22%
65.75%
Total Expenditure
1,185.99
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
1,024.77
Power & Fuel Cost
-
70.75
73.06
89.21
92.02
85.56
85.60
101.18
76.11
75.11
68.11
% Of Sales
-
6.39%
6.73%
6.65%
6.94%
6.69%
6.43%
6.40%
6.57%
6.26%
5.84%
Employee Cost
-
297.62
293.28
306.02
292.88
279.67
290.08
325.42
240.74
239.25
216.64
% Of Sales
-
26.88%
27.02%
22.81%
22.10%
21.86%
21.80%
20.60%
20.79%
19.95%
18.57%
Manufacturing Exp.
-
163.60
158.47
210.95
199.21
200.47
180.23
232.35
179.75
212.85
195.15
% Of Sales
-
14.78%
14.60%
15.72%
15.03%
15.67%
13.54%
14.71%
15.52%
17.75%
16.72%
General & Admin Exp.
-
44.21
51.68
60.90
67.48
39.83
41.78
66.68
50.15
44.03
33.22
% Of Sales
-
3.99%
4.76%
4.54%
5.09%
3.11%
3.14%
4.22%
4.33%
3.67%
2.85%
Selling & Distn. Exp.
-
17.19
15.70
22.81
38.49
40.47
87.32
96.06
78.18
81.59
81.31
% Of Sales
-
1.55%
1.45%
1.70%
2.90%
3.16%
6.56%
6.08%
6.75%
6.80%
6.97%
Miscellaneous Exp.
-
19.22
20.63
19.15
16.77
24.10
17.26
33.13
17.65
26.20
81.31
% Of Sales
-
1.74%
1.90%
1.43%
1.27%
1.88%
1.30%
2.10%
1.52%
2.18%
2.63%
EBITDA
177.40
126.26
130.39
226.41
227.57
214.57
175.67
187.29
142.88
103.04
142.14
EBITDA Margin
13.01%
11.40%
12.01%
16.87%
17.17%
16.78%
13.20%
11.85%
12.34%
8.59%
12.18%
Other Income
8.12
11.08
13.13
14.25
11.56
12.00
20.34
18.77
7.02
9.41
7.98
Interest
3.53
3.14
4.10
5.94
7.45
17.19
26.39
33.41
24.69
26.90
23.04
Depreciation
88.26
83.56
92.77
85.77
77.02
79.32
78.44
93.41
69.05
64.95
56.89
PBT
50.98
50.65
46.65
148.95
154.66
130.05
91.17
79.25
56.16
20.60
70.19
Tax
18.80
2.96
7.93
53.45
58.47
46.31
36.20
28.48
19.96
12.40
22.16
Tax Rate
36.88%
37.47%
17.00%
35.88%
37.81%
35.61%
39.71%
35.94%
35.54%
86.47%
31.57%
PAT
32.18
0.54
32.50
87.41
88.32
77.28
47.59
39.51
27.16
-6.72
39.19
PAT before Minority Interest
27.64
4.94
38.72
95.50
96.19
83.74
54.97
50.76
36.20
1.94
48.04
Minority Interest
-4.54
-4.40
-6.22
-8.09
-7.87
-6.46
-7.38
-11.25
-9.04
-8.66
-8.85
PAT Margin
2.36%
0.05%
2.99%
6.51%
6.66%
6.04%
3.58%
2.50%
2.35%
-0.56%
3.36%
PAT Growth
160.99%
-98.34%
-62.82%
-1.03%
14.29%
62.39%
20.45%
45.47%
-
-
 
EPS
5.79
0.10
5.85
15.72
15.88
13.90
8.56
7.11
4.88
-1.21
7.05

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Dec 13
Dec 12
Dec 11
Shareholder's Funds
820.72
817.73
794.38
703.87
613.14
510.16
470.88
437.41
411.29
426.52
Share Capital
55.63
55.63
55.63
55.63
55.63
55.63
55.63
55.63
55.63
55.63
Total Reserves
765.09
762.10
738.74
648.24
557.51
454.53
415.25
381.78
355.66
370.89
Non-Current Liabilities
89.47
55.54
60.77
67.87
94.68
127.50
103.12
97.09
73.80
64.61
Secured Loans
0.00
0.00
0.00
0.00
23.33
37.22
7.22
15.56
0.00
4.00
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
85.14
46.11
38.61
51.04
61.46
75.75
86.52
62.16
56.58
43.00
Current Liabilities
337.93
236.05
251.41
258.31
318.24
402.53
424.23
359.49
368.60
354.68
Trade Payables
289.58
197.59
178.78
170.85
187.41
227.22
208.52
168.89
166.61
213.41
Other Current Liabilities
31.87
22.03
28.65
33.36
50.39
33.18
25.35
26.12
20.32
22.92
Short Term Borrowings
0.00
0.00
23.01
24.53
46.11
134.00
181.43
158.39
170.21
109.80
Short Term Provisions
16.48
16.44
20.97
29.57
34.33
8.14
8.92
6.09
11.46
8.56
Total Liabilities
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
888.92
Net Block
546.77
554.95
578.45
553.96
533.57
540.03
486.18
496.05
473.93
441.91
Gross Block
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
860.89
Accumulated Depreciation
1,019.26
951.72
875.11
802.78
735.04
674.22
609.81
532.29
474.19
418.98
Non Current Assets
616.91
634.27
643.55
629.53
624.03
602.65
603.30
575.39
558.71
494.03
Capital Work in Progress
28.65
42.35
28.29
34.89
47.87
32.05
57.28
33.30
37.93
36.75
Non Current Investment
0.07
0.07
0.07
0.03
0.03
0.00
0.00
0.00
0.00
0.01
Long Term Loans & Adv.
35.64
31.72
30.41
34.60
37.64
30.46
59.60
45.82
46.71
14.74
Other Non Current Assets
5.78
5.17
6.33
6.04
4.92
0.11
0.23
0.23
0.15
0.62
Current Assets
697.41
541.10
526.54
459.52
456.02
512.08
462.08
374.50
341.85
394.89
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
10.71
Inventories
186.64
195.08
217.62
190.78
191.46
206.24
205.45
155.66
140.44
146.15
Sundry Debtors
264.74
196.17
237.78
219.15
192.12
191.74
182.18
153.83
157.27
158.33
Cash & Bank
213.02
124.06
34.88
15.02
28.80
62.84
25.76
13.88
9.94
11.32
Other Current Assets
33.01
10.82
11.14
11.00
43.65
51.26
48.70
51.14
34.20
68.39
Short Term Loans & Adv.
14.40
14.97
25.12
23.57
33.30
40.12
38.63
40.44
24.77
57.24
Net Current Assets
359.47
305.05
275.13
201.21
137.78
109.54
37.85
15.01
-26.76
40.21
Total Assets
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
888.92

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Dec 13
Dec 12
Dec 11
Cash From Operating Activity
152.39
191.44
133.25
137.87
159.31
191.76
127.87
114.88
79.29
101.47
PBT
7.90
46.65
148.95
154.66
130.05
91.17
79.25
56.16
14.34
70.55
Adjustment
123.95
88.02
87.58
77.40
91.33
88.86
123.32
93.98
103.61
85.26
Changes in Working Capital
39.78
77.90
-47.23
-38.36
-25.08
36.32
-17.98
-18.02
-20.51
-28.91
Cash after chg. in Working capital
171.62
212.57
189.30
193.70
196.30
216.35
184.59
132.12
97.45
126.90
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-19.22
-21.13
-56.06
-55.82
-36.99
-24.58
-56.71
-17.23
-18.16
-25.75
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
-20.02
-81.15
-120.86
-72.12
-86.32
-114.52
-96.67
-89.00
-99.80
-133.06
Net Fixed Assets
-38.46
-60.91
-89.68
-72.34
-46.53
-90.61
-91.74
-67.09
-87.07
-120.65
Net Investments
0.00
0.00
-0.04
0.00
-0.03
0.00
0.00
0.00
15.82
0.00
Others
18.44
-20.24
-31.14
0.22
-39.76
-23.91
-4.93
-21.91
-28.55
-12.41
Cash from Financing Activity
-8.42
-32.43
-8.29
-69.07
-100.25
-45.54
-23.36
-24.98
21.36
27.33
Net Cash Inflow / Outflow
123.95
77.86
4.09
-3.31
-27.26
31.70
7.85
0.91
0.86
-4.26
Opening Cash & Equivalents
89.06
11.21
7.11
10.43
37.69
12.85
5.00
4.09
3.23
7.49
Closing Cash & Equivalent
213.02
89.06
11.21
7.11
10.43
44.54
12.85
5.00
4.09
3.23

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Dec 13
Dec 12
Dec 11
Book Value (Rs.)
147.53
146.99
142.79
126.52
110.21
91.70
84.64
78.63
73.93
76.67
ROA
0.40%
3.30%
8.45%
8.87%
7.63%
5.04%
5.04%
3.91%
0.22%
5.75%
ROE
0.60%
4.80%
12.75%
14.61%
14.91%
11.21%
11.18%
8.53%
0.46%
11.77%
ROCE
1.35%
6.21%
20.04%
22.75%
21.22%
17.32%
17.57%
13.46%
7.30%
18.70%
Fixed Asset Turnover
0.72
0.73
0.95
1.04
1.14
1.27
1.62
1.29
1.46
1.58
Receivable days
75.97
72.96
62.15
55.20
49.46
46.47
35.70
44.65
43.71
41.09
Inventory Days
62.92
69.39
55.55
51.30
51.24
51.17
38.36
42.50
39.69
37.04
Payable days
241.40
71.54
55.26
60.70
70.39
67.60
48.99
59.18
62.88
64.30
Cash Conversion Cycle
-102.51
70.82
62.43
45.80
30.31
30.04
25.06
27.97
20.51
13.83
Total Debt/Equity
0.00
0.00
0.03
0.03
0.14
0.36
0.41
0.41
0.42
0.28
Interest Cover
3.51
12.38
26.09
21.75
8.56
4.45
3.37
3.27
1.53
4.05

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.