Nifty
Sensex
:
:
11675.60
39788.89
-54.00 (-0.46%)
-133.57 (-0.33%)

Auto Ancillary

Rating :
46/99

BSE: 540124 | NSE: GNA

235.70
28-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  238.00
  •  239.90
  •  234.70
  •  238.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  14316
  •  33.90
  •  324.85
  •  126.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 506.26
  • 17.69
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 678.83
  • N/A
  • 1.09

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.51%
  • 0.88%
  • 16.04%
  • FII
  • DII
  • Others
  • 1.13%
  • 10.12%
  • 4.32%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.44
  • 12.32
  • 10.70

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.39
  • 8.62
  • 3.86

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.54
  • 15.25
  • 1.21

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 14.05

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 2.54

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 7.48

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
222.11
255.98
-13.23%
81.33
258.18
-68.50%
180.72
242.20
-25.38%
214.14
246.25
-13.04%
Expenses
180.44
215.55
-16.29%
75.69
216.87
-65.10%
161.87
203.55
-20.48%
190.25
207.34
-8.24%
EBITDA
41.67
40.42
3.09%
5.64
41.31
-86.35%
18.85
38.65
-51.23%
23.90
38.91
-38.58%
EBIDTM
18.76%
15.79%
6.93%
16.00%
14.01%
15.96%
11.16%
15.80%
Other Income
0.31
0.29
6.90%
0.34
0.00
0
0.67
0.27
148.15%
0.33
0.00
0
Interest
2.10
3.65
-42.47%
2.78
3.56
-21.91%
2.85
1.65
72.73%
3.54
2.35
50.64%
Depreciation
10.46
11.36
-7.92%
9.88
9.76
1.23%
10.60
8.84
19.91%
10.64
9.33
14.04%
PBT
29.42
25.71
14.43%
-6.68
27.99
-
6.07
28.42
-78.64%
10.04
27.23
-63.13%
Tax
6.49
3.42
89.77%
-0.10
9.81
-
1.44
10.52
-86.31%
2.41
9.28
-74.03%
PAT
22.93
22.28
2.92%
-6.58
18.18
-
4.63
17.90
-74.13%
7.63
17.95
-57.49%
PATM
10.33%
8.70%
-8.09%
7.04%
7.11%
7.39%
3.56%
7.29%
EPS
10.67
10.36
2.99%
-3.06
8.46
-
2.15
8.33
-74.19%
3.55
8.35
-57.49%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
698.30
909.02
934.80
670.14
513.41
508.52
Net Sales Growth
-30.35%
-2.76%
39.49%
30.53%
0.96%
 
Cost Of Goods Sold
4,976.96
493.60
509.88
351.21
266.98
269.08
Gross Profit
-4,278.66
415.41
424.93
318.93
246.43
239.44
GP Margin
-612.73%
45.70%
45.46%
47.59%
48.00%
47.09%
Total Expenditure
608.25
784.54
789.79
567.13
432.98
426.20
Power & Fuel Cost
-
72.98
73.06
60.95
50.16
46.06
% Of Sales
-
8.03%
7.82%
9.10%
9.77%
9.06%
Employee Cost
-
34.44
33.43
28.64
27.12
23.72
% Of Sales
-
3.79%
3.58%
4.27%
5.28%
4.66%
Manufacturing Exp.
-
103.80
102.79
80.50
59.56
56.05
% Of Sales
-
11.42%
11.00%
12.01%
11.60%
11.02%
General & Admin Exp.
-
19.14
16.73
13.30
7.51
7.39
% Of Sales
-
2.11%
1.79%
1.98%
1.46%
1.45%
Selling & Distn. Exp.
-
58.62
46.44
31.90
20.92
23.38
% Of Sales
-
6.45%
4.97%
4.76%
4.07%
4.60%
Miscellaneous Exp.
-
1.96
7.46
0.63
0.73
0.52
% Of Sales
-
0.22%
0.80%
0.09%
0.14%
0.10%
EBITDA
90.06
124.48
145.01
103.01
80.43
82.32
EBITDA Margin
12.90%
13.69%
15.51%
15.37%
15.67%
16.19%
Other Income
1.65
1.29
0.45
2.89
2.90
0.42
Interest
11.27
13.60
8.11
7.10
12.52
16.29
Depreciation
41.58
42.36
34.73
24.80
23.94
27.17
PBT
38.85
69.81
102.62
74.00
46.86
39.28
Tax
10.24
17.09
36.78
23.14
17.29
13.35
Tax Rate
26.36%
24.48%
35.84%
31.27%
36.90%
33.99%
PAT
28.61
52.73
65.84
50.86
29.57
25.93
PAT before Minority Interest
28.61
52.73
65.84
50.86
29.57
25.93
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
4.10%
5.80%
7.04%
7.59%
5.76%
5.10%
PAT Growth
-62.51%
-19.91%
29.45%
72.00%
14.04%
 
EPS
13.31
24.53
30.62
23.66
13.75
12.06

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
446.81
401.63
341.34
296.85
138.27
Share Capital
21.47
21.47
21.47
21.47
15.17
Total Reserves
425.34
380.17
319.88
275.38
123.11
Non-Current Liabilities
105.97
76.84
26.73
28.73
45.92
Secured Loans
105.42
73.54
24.70
26.24
41.88
Unsecured Loans
0.00
0.00
0.00
0.00
0.33
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
Current Liabilities
268.06
303.70
314.22
251.66
262.34
Trade Payables
166.00
188.00
183.05
152.13
154.02
Other Current Liabilities
33.78
20.67
22.57
21.77
28.64
Short Term Borrowings
57.11
78.68
98.83
72.67
74.93
Short Term Provisions
11.18
16.36
9.77
5.09
4.76
Total Liabilities
820.84
782.17
682.29
577.24
446.53
Net Block
244.45
228.85
190.69
131.74
147.31
Gross Block
521.37
463.65
392.10
308.48
300.65
Accumulated Depreciation
276.91
234.81
201.41
176.74
153.34
Non Current Assets
325.43
278.67
219.03
180.90
165.68
Capital Work in Progress
61.04
15.70
0.00
2.53
0.05
Non Current Investment
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
18.63
31.51
24.42
34.13
16.15
Other Non Current Assets
1.30
2.61
3.91
12.50
2.16
Current Assets
495.41
503.51
463.26
396.34
280.86
Current Investments
0.00
0.00
0.00
0.00
0.00
Inventories
145.05
160.97
153.64
110.29
91.37
Sundry Debtors
296.28
312.45
235.47
182.27
162.08
Cash & Bank
21.12
0.37
26.09
72.46
0.68
Other Current Assets
32.96
26.84
42.42
29.18
26.73
Short Term Loans & Adv.
2.54
2.88
5.65
2.13
26.18
Net Current Assets
227.35
199.80
149.04
144.68
18.52
Total Assets
820.84
782.18
682.29
577.24
446.54

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
118.77
72.20
59.71
-90.30
74.48
PBT
69.81
102.62
74.00
46.86
39.28
Adjustment
55.14
42.05
29.56
32.15
41.91
Changes in Working Capital
14.09
-36.59
-19.97
-149.39
7.10
Cash after chg. in Working capital
139.05
108.08
83.59
-70.38
88.29
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-20.28
-35.88
-23.88
-19.92
-13.35
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
-0.46
Cash From Investing Activity
-122.88
-88.14
-78.36
-7.96
-16.37
Net Fixed Assets
-103.06
-87.25
-81.09
-10.31
Net Investments
0.00
0.00
0.00
0.00
Others
-19.82
-0.89
2.73
2.35
Cash from Financing Activity
3.99
15.85
18.71
97.97
-58.36
Net Cash Inflow / Outflow
-0.11
-0.08
0.06
-0.29
-0.26
Opening Cash & Equivalents
0.37
0.45
0.40
0.68
0.94
Closing Cash & Equivalent
0.25
0.37
0.45
0.40
0.68

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
208.15
187.11
159.02
138.29
91.18
ROA
6.58%
8.99%
8.08%
5.78%
5.81%
ROE
12.43%
17.72%
15.94%
13.59%
18.75%
ROCE
13.77%
20.99%
18.06%
17.19%
20.07%
Fixed Asset Turnover
1.85
2.18
1.93
1.78
1.78
Receivable days
122.21
106.97
112.52
116.10
110.24
Inventory Days
61.44
61.42
71.09
67.99
62.14
Payable days
79.14
83.53
104.67
124.52
125.59
Cash Conversion Cycle
104.51
84.85
78.94
59.56
46.79
Total Debt/Equity
0.43
0.42
0.42
0.40
1.00
Interest Cover
6.13
13.66
11.43
4.74
3.41

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.