Nifty
Sensex
:
:
24734.30
80718.01
19.25 (0.08%)
150.30 (0.19%)

Auto Ancillary

Rating :
81/99

BSE: 505714 | NSE: GABRIEL

1222.20
04-Sep-2025
  • Open
  • High
  • Low
  • Previous Close
  •  1240
  •  1270
  •  1213.9
  •  1223.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  423822
  •  528413910.2
  •  1287
  •  387

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 17,561.91
  • 70.43
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 17,546.34
  • 0.38%
  • 14.10

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.00%
  • 1.58%
  • 19.86%
  • FII
  • DII
  • Others
  • 5.97%
  • 14.90%
  • 2.69%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.74
  • 16.54
  • 7.03

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.58
  • 25.73
  • 8.56

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.91
  • 28.59
  • 16.98

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 128.70
  • 124.92
  • 150.63

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.10
  • 1.72
  • 2.87

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 43.60
  • 45.92
  • 51.56

Earnings Forecasts:

(Updated: 04-09-2025)
Description
2024
2025
2026
2027
Adj EPS
17.05
20.27
24.35
40
P/E Ratio
71.68
60.30
50.19
30.56
Revenue
4063.38
4900.46
5618.96
8011.4
EBITDA
389.67
483.6
574.7
888.4
Net Income
244.98
307.17
368.8
575.3
ROA
12.88
18.5
17.6
P/B Ratio
14.84
11.78
9.57
6.96
ROE
22.42
21.3
21.01
22.8
FCFF
35.01
176.15
223
269.1
FCFF Yield
0.23
1.17
1.48
1.78
Net Debt
-7.23
BVPS
82.38
103.78
127.74
175.68

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
1,098.38
946.57
16.04%
1,073.15
916.98
17.03%
1,016.57
815.43
24.67%
1,027.09
864.45
18.81%
Expenses
993.10
855.84
16.04%
964.40
836.49
15.29%
925.10
745.22
24.14%
928.38
790.63
17.42%
EBITDA
105.28
90.73
16.04%
108.76
80.48
35.14%
91.47
70.21
30.28%
98.71
73.82
33.72%
EBIDTM
9.59%
9.59%
10.13%
8.78%
9.00%
8.61%
9.61%
8.54%
Other Income
3.99
6.31
-36.77%
5.37
5.89
-8.83%
9.46
3.85
145.71%
4.82
4.59
5.01%
Interest
2.85
2.24
27.23%
2.98
2.31
29.00%
2.99
1.58
89.24%
1.97
2.12
-7.08%
Depreciation
25.00
18.76
33.26%
23.74
17.68
34.28%
19.41
14.39
34.89%
19.37
14.14
36.99%
PBT
81.43
76.03
7.10%
87.41
66.38
31.68%
78.53
58.09
35.19%
82.19
62.16
32.22%
Tax
19.46
18.44
5.53%
23.05
17.33
33.01%
18.42
16.84
9.38%
19.27
15.83
21.73%
PAT
61.97
57.59
7.61%
64.36
49.04
31.24%
60.11
41.25
45.72%
62.92
46.33
35.81%
PATM
5.64%
6.08%
6.00%
5.35%
5.91%
5.06%
6.13%
5.36%
EPS
4.31
4.01
7.48%
4.48
3.41
31.38%
4.18
2.87
45.64%
4.38
3.23
35.60%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Net Sales
4,215.19
4,063.38
3,402.63
Net Sales Growth
18.96%
19.42%
 
Cost Of Goods Sold
3,111.80
3,010.95
2,551.77
Gross Profit
1,103.39
1,052.43
850.86
GP Margin
26.18%
25.90%
25.01%
Total Expenditure
3,810.98
3,673.72
3,110.02
Power & Fuel Cost
-
46.48
42.56
% Of Sales
-
1.14%
1.25%
Employee Cost
-
252.85
212.35
% Of Sales
-
6.22%
6.24%
Manufacturing Exp.
-
151.25
121.53
% Of Sales
-
3.72%
3.57%
General & Admin Exp.
-
113.53
95.67
% Of Sales
-
2.79%
2.81%
Selling & Distn. Exp.
-
75.85
68.50
% Of Sales
-
1.87%
2.01%
Miscellaneous Exp.
-
22.81
17.64
% Of Sales
-
0.56%
0.52%
EBITDA
404.22
389.66
292.61
EBITDA Margin
9.59%
9.59%
8.60%
Other Income
23.64
25.96
19.42
Interest
10.79
10.18
8.24
Depreciation
87.52
81.28
59.95
PBT
329.56
324.16
243.84
Tax
80.20
79.18
65.09
Tax Rate
24.34%
24.43%
26.69%
PAT
249.36
244.98
178.75
PAT before Minority Interest
249.36
244.98
178.75
Minority Interest
0.00
0.00
0.00
PAT Margin
5.92%
6.03%
5.25%
PAT Growth
28.40%
37.05%
 
EPS
17.36
17.06
12.45

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Shareholder's Funds
1,183.29
1,002.15
Share Capital
14.36
14.36
Total Reserves
1,168.92
987.79
Non-Current Liabilities
339.64
370.41
Secured Loans
0.00
0.00
Unsecured Loans
0.00
0.00
Long Term Provisions
290.83
311.86
Current Liabilities
850.00
705.02
Trade Payables
626.17
587.74
Other Current Liabilities
82.08
72.17
Short Term Borrowings
23.86
25.17
Short Term Provisions
117.88
19.95
Total Liabilities
2,372.93
2,077.58
Net Block
634.90
536.31
Gross Block
1,037.84
864.64
Accumulated Depreciation
402.94
328.33
Non Current Assets
1,031.16
937.52
Capital Work in Progress
75.91
56.32
Non Current Investment
1.62
1.07
Long Term Loans & Adv.
308.23
328.95
Other Non Current Assets
4.33
8.59
Current Assets
1,341.76
1,140.07
Current Investments
36.88
101.62
Inventories
363.91
301.52
Sundry Debtors
600.19
491.43
Cash & Bank
39.44
76.46
Other Current Assets
301.34
9.37
Short Term Loans & Adv.
285.96
159.67
Net Current Assets
491.76
435.05
Total Assets
2,372.92
2,077.59

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Cash From Operating Activity
203.82
176.59
PBT
324.16
243.84
Adjustment
91.80
51.12
Changes in Working Capital
-131.91
-49.76
Cash after chg. in Working capital
284.05
245.19
Interest Paid
0.00
0.00
Tax Paid
-80.23
-68.60
Other Direct Exp. Paid
0.00
0.00
Extra & Other Items
0.00
0.00
Cash From Investing Activity
-148.83
-128.62
Net Fixed Assets
-121.66
Net Investments
64.18
Others
-91.35
Cash from Financing Activity
-80.94
-27.87
Net Cash Inflow / Outflow
-25.95
20.10
Opening Cash & Equivalents
59.93
39.83
Closing Cash & Equivalent
33.98
59.93

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 24
Mar 02
Book Value (Rs.)
82.38
69.77
5.68
ROA
11.01%
15.16%
5.23%
ROE
22.42%
33.01%
18.12%
ROCE
29.93%
40.74%
17.95%
Fixed Asset Turnover
4.33
6.28
1.31
Receivable days
48.41
28.59
58.08
Inventory Days
29.51
17.13
26.43
Payable days
73.58
44.90
64.65
Cash Conversion Cycle
4.34
0.82
19.86
Total Debt/Equity
0.02
0.03
1.60
Interest Cover
32.85
30.59
2.11

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.