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

Auto Ancillary

Rating :
53/99

BSE: 509635 | NSE: HINDCOMPOS

285.45
20-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  290.15
  •  292.00
  •  282.00
  •  285.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5275
  •  15.03
  •  375.00
  •  250.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 422.84
  • 18.62
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 421.06
  • 0.70%
  • 0.48

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.97%
  • 2.63%
  • 16.01%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 6.39%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.19
  • 2.28
  • -1.82

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -6.54
  • 2.03

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.03
  • -3.35
  • 3.38

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.97
  • 23.04
  • 21.24

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.52
  • 0.61
  • 0.44

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.03
  • 13.56
  • 12.16

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
66.27
51.27
29.26%
50.40
44.51
13.23%
49.25
30.52
61.37%
58.29
41.57
40.22%
Expenses
52.82
43.30
21.99%
43.78
37.30
17.37%
43.51
25.91
67.93%
50.40
36.93
36.47%
EBITDA
13.45
7.97
68.76%
6.62
7.21
-8.18%
5.74
4.61
24.51%
7.89
4.64
70.04%
EBIDTM
20.30%
15.55%
13.13%
16.20%
11.65%
15.10%
13.54%
11.16%
Other Income
0.07
0.01
600.00%
0.18
6.08
-97.04%
0.08
0.09
-11.11%
0.00
0.07
-100.00%
Interest
0.02
0.06
-66.67%
0.01
0.04
-75.00%
0.02
0.06
-66.67%
0.04
0.06
-33.33%
Depreciation
2.16
2.18
-0.92%
2.15
2.25
-4.44%
2.12
2.27
-6.61%
2.17
2.43
-10.70%
PBT
11.34
5.74
97.56%
4.64
11.00
-57.82%
3.68
2.37
55.27%
5.68
2.22
155.86%
Tax
1.26
0.56
125.00%
0.99
3.02
-67.22%
0.21
0.02
950.00%
0.20
-0.53
-
PAT
10.08
5.18
94.59%
3.65
7.98
-54.26%
3.47
2.35
47.66%
5.48
2.75
99.27%
PATM
15.21%
10.10%
7.24%
17.93%
7.05%
7.70%
9.40%
6.62%
EPS
6.83
3.30
106.97%
2.47
5.15
-52.04%
2.35
1.27
85.04%
3.65
1.57
132.48%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
224.21
186.05
179.49
196.61
199.18
166.18
153.18
Net Sales Growth
33.56%
3.65%
-8.71%
-1.29%
19.86%
8.49%
 
Cost Of Goods Sold
99.01
72.96
70.02
83.29
76.44
56.38
48.11
Gross Profit
125.20
113.09
109.46
113.32
122.73
109.79
105.06
GP Margin
55.84%
60.78%
60.98%
57.64%
61.62%
66.07%
68.59%
Total Expenditure
190.51
158.38
159.94
171.58
162.39
127.37
124.70
Power & Fuel Cost
-
9.74
10.13
9.90
8.54
8.56
7.94
% Of Sales
-
5.24%
5.64%
5.04%
4.29%
5.15%
5.18%
Employee Cost
-
32.59
33.55
31.92
28.23
24.19
22.23
% Of Sales
-
17.52%
18.69%
16.24%
14.17%
14.56%
14.51%
Manufacturing Exp.
-
18.96
18.76
19.77
19.23
14.85
12.60
% Of Sales
-
10.19%
10.45%
10.06%
9.65%
8.94%
8.23%
General & Admin Exp.
-
8.23
10.71
11.30
12.41
9.11
11.47
% Of Sales
-
4.42%
5.97%
5.75%
6.23%
5.48%
7.49%
Selling & Distn. Exp.
-
7.60
6.94
7.25
8.42
6.69
5.88
% Of Sales
-
4.08%
3.87%
3.69%
4.23%
4.03%
3.84%
Miscellaneous Exp.
-
8.29
9.82
8.15
9.11
7.60
16.47
% Of Sales
-
4.46%
5.47%
4.15%
4.57%
4.57%
10.75%
EBITDA
33.70
27.67
19.55
25.03
36.79
38.81
28.48
EBITDA Margin
15.03%
14.87%
10.89%
12.73%
18.47%
23.35%
18.59%
Other Income
0.33
6.18
0.49
2.17
0.45
1.11
2.22
Interest
0.09
0.20
0.22
0.22
0.31
0.20
0.22
Depreciation
8.60
8.87
9.50
8.75
8.64
7.71
6.53
PBT
25.34
24.79
10.31
18.23
28.29
32.00
23.94
Tax
2.66
3.80
-1.72
-0.77
2.92
7.11
3.22
Tax Rate
10.50%
15.33%
-16.68%
-4.22%
10.32%
22.22%
13.45%
PAT
22.68
20.99
12.04
19.00
25.37
24.89
20.72
PAT before Minority Interest
22.68
20.99
12.04
19.00
25.37
24.89
20.72
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
10.12%
11.28%
6.71%
9.66%
12.74%
14.98%
13.53%
PAT Growth
24.21%
74.34%
-36.63%
-25.11%
1.93%
20.13%
 
EPS
15.32
14.18
8.14
12.84
17.14
16.82
14.00

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
817.00
761.04
753.81
732.59
688.05
631.47
Share Capital
7.38
7.38
7.38
7.38
4.92
4.92
Total Reserves
809.62
753.66
746.42
725.20
683.13
626.54
Non-Current Liabilities
58.96
49.30
51.78
52.52
58.17
39.35
Secured Loans
0.04
0.10
0.26
0.50
0.32
0.03
Unsecured Loans
0.00
0.34
0.82
1.44
2.21
3.30
Long Term Provisions
3.18
2.08
1.34
1.15
0.86
0.76
Current Liabilities
42.12
40.85
41.17
40.32
30.16
27.83
Trade Payables
36.95
32.47
35.04
34.31
25.57
13.26
Other Current Liabilities
3.00
2.38
3.89
2.89
2.54
13.24
Short Term Borrowings
0.00
4.77
1.59
2.01
1.05
1.09
Short Term Provisions
2.16
1.23
0.66
1.11
1.01
0.25
Total Liabilities
918.08
851.19
846.76
825.43
776.38
698.65
Net Block
116.09
122.43
125.36
122.42
123.88
120.15
Gross Block
159.32
158.13
153.74
142.63
138.12
126.68
Accumulated Depreciation
43.23
35.70
28.37
20.21
14.24
6.53
Non Current Assets
770.75
727.92
713.89
708.10
685.94
588.63
Capital Work in Progress
0.16
0.16
0.00
0.12
0.42
0.00
Non Current Investment
653.55
587.16
570.37
584.14
528.76
423.87
Long Term Loans & Adv.
0.93
18.15
18.12
1.33
32.85
44.61
Other Non Current Assets
0.02
0.02
0.03
0.10
0.03
0.00
Current Assets
147.33
123.27
132.88
117.31
90.44
110.01
Current Investments
33.03
28.37
37.73
21.00
7.45
45.84
Inventories
11.86
12.57
12.30
11.09
9.03
6.69
Sundry Debtors
37.30
33.95
34.13
34.52
26.64
26.61
Cash & Bank
2.19
7.09
1.23
1.88
4.33
3.54
Other Current Assets
62.94
10.09
9.09
8.23
42.99
27.34
Short Term Loans & Adv.
49.13
31.20
38.40
40.59
34.16
13.87
Net Current Assets
105.21
82.42
91.70
77.00
60.27
82.18
Total Assets
918.08
851.19
846.77
825.41
776.38
698.64

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
9.18
2.56
3.43
50.40
9.67
6.21
PBT
23.53
8.75
16.78
25.93
30.33
21.89
Adjustment
-15.15
-5.01
-9.89
-15.38
-18.88
-11.77
Changes in Working Capital
5.39
-0.09
-0.86
45.83
3.05
3.36
Cash after chg. in Working capital
13.77
3.65
6.03
56.38
14.50
13.48
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.59
-1.09
-2.60
-5.98
-4.83
-7.27
Other Direct Exp. Paid
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
Cash From Investing Activity
0.18
4.72
-1.66
-51.72
-7.72
-3.84
Net Fixed Assets
-1.19
-4.55
-10.99
-4.21
-11.86
Net Investments
-61.25
-8.18
-4.41
-71.63
-67.84
Others
62.62
17.45
13.74
24.12
71.98
Cash from Financing Activity
-8.59
-1.47
-2.51
-0.93
-1.14
-1.35
Net Cash Inflow / Outflow
0.77
5.82
-0.74
-2.26
0.80
1.02
Opening Cash & Equivalents
6.57
0.75
1.49
3.75
2.94
1.92
Closing Cash & Equivalent
7.34
6.57
0.75
1.49
3.75
2.94

Financial Ratios

Standalone /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
553.19
515.30
510.40
496.03
465.87
427.56
ROA
2.37%
1.42%
2.27%
3.17%
3.37%
2.97%
ROE
2.66%
1.59%
2.56%
3.57%
3.77%
3.28%
ROCE
3.15%
1.38%
2.47%
4.00%
4.84%
3.80%
Fixed Asset Turnover
1.17
1.15
1.33
1.45
1.37
1.33
Receivable days
69.90
69.23
63.73
54.89
53.50
57.74
Inventory Days
23.97
25.28
21.71
18.05
15.80
14.52
Payable days
173.66
81.99
77.88
72.74
59.83
46.64
Cash Conversion Cycle
-79.80
12.52
7.55
0.20
9.47
25.62
Total Debt/Equity
0.00
0.01
0.00
0.01
0.01
0.01
Interest Cover
127.56
47.23
82.88
92.80
163.02
108.47

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.