Nifty
Sensex
:
:
23501.10
77209.90
-65.90 (-0.28%)
-269.03 (-0.35%)

Auto Ancillary

Rating :
62/99

BSE: 509635 | NSE: HINDCOMPOS

471.45
21-Jun-2024
  • Open
  • High
  • Low
  • Previous Close
  •  489.00
  •  494.00
  •  465.25
  •  481.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  32923
  •  158.79
  •  494.45
  •  328.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 696.21
  • 20.23
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 694.70
  • 0.42%
  • 0.71

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.97%
  • 2.38%
  • 14.52%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 8.13%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.40
  • 7.53
  • 14.96

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.69
  • 10.16
  • 7.98

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.79
  • 7.65
  • 11.68

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.67
  • 18.83
  • 18.94

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.66
  • 0.49
  • 0.56

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.18
  • 12.21
  • 12.77

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
78.57
77.98
0.76%
71.69
69.43
3.26%
71.72
61.98
15.71%
75.70
73.30
3.27%
Expenses
66.31
65.30
1.55%
60.67
60.68
-0.02%
58.22
56.71
2.66%
61.19
59.39
3.03%
EBITDA
12.26
12.68
-3.31%
11.02
8.75
25.94%
13.50
5.27
156.17%
14.51
13.91
4.31%
EBIDTM
15.60%
16.26%
15.37%
12.60%
18.82%
8.50%
19.17%
18.98%
Other Income
0.22
0.24
-8.33%
0.01
0.03
-66.67%
0.64
0.04
1,500.00%
0.06
0.54
-88.89%
Interest
0.00
0.02
-100.00%
0.01
0.02
-50.00%
0.04
0.05
-20.00%
0.04
0.04
0.00%
Depreciation
2.46
2.06
19.42%
2.53
2.25
12.44%
2.32
2.24
3.57%
2.22
2.18
1.83%
PBT
10.02
10.84
-7.56%
8.49
6.51
30.41%
11.78
3.02
290.07%
12.31
12.23
0.65%
Tax
2.05
1.34
52.99%
2.03
1.08
87.96%
1.84
0.36
411.11%
2.27
2.35
-3.40%
PAT
7.97
9.50
-16.11%
6.46
5.43
18.97%
9.94
2.66
273.68%
10.04
9.88
1.62%
PATM
10.14%
12.18%
9.01%
7.82%
13.86%
4.29%
13.26%
13.48%
EPS
5.40
6.44
-16.15%
4.38
3.68
19.02%
6.73
1.80
273.89%
6.80
6.69
1.64%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
297.68
282.69
232.64
186.05
179.49
196.61
199.18
166.18
153.18
Net Sales Growth
5.30%
21.51%
25.04%
3.65%
-8.71%
-1.29%
19.86%
8.49%
 
Cost Of Goods Sold
131.56
129.95
102.45
72.96
70.02
83.29
76.44
56.38
48.11
Gross Profit
166.12
152.74
130.19
113.09
109.46
113.32
122.73
109.79
105.06
GP Margin
55.80%
54.03%
55.96%
60.78%
60.98%
57.64%
61.62%
66.07%
68.59%
Total Expenditure
246.39
242.08
199.66
158.38
159.94
171.58
162.39
127.37
124.70
Power & Fuel Cost
-
13.39
11.08
9.74
10.13
9.90
8.54
8.56
7.94
% Of Sales
-
4.74%
4.76%
5.24%
5.64%
5.04%
4.29%
5.15%
5.18%
Employee Cost
-
38.79
36.06
32.59
33.55
31.92
28.23
24.19
22.23
% Of Sales
-
13.72%
15.50%
17.52%
18.69%
16.24%
14.17%
14.56%
14.51%
Manufacturing Exp.
-
28.96
23.59
18.96
18.76
19.77
19.23
14.85
12.60
% Of Sales
-
10.24%
10.14%
10.19%
10.45%
10.06%
9.65%
8.94%
8.23%
General & Admin Exp.
-
11.34
8.39
8.23
10.71
11.30
12.41
9.11
11.47
% Of Sales
-
4.01%
3.61%
4.42%
5.97%
5.75%
6.23%
5.48%
7.49%
Selling & Distn. Exp.
-
10.22
7.84
7.60
6.94
7.25
8.42
6.69
5.88
% Of Sales
-
3.62%
3.37%
4.08%
3.87%
3.69%
4.23%
4.03%
3.84%
Miscellaneous Exp.
-
9.44
10.25
8.29
9.82
8.15
9.11
7.60
16.47
% Of Sales
-
3.34%
4.41%
4.46%
5.47%
4.15%
4.57%
4.57%
10.75%
EBITDA
51.29
40.61
32.98
27.67
19.55
25.03
36.79
38.81
28.48
EBITDA Margin
17.23%
14.37%
14.18%
14.87%
10.89%
12.73%
18.47%
23.35%
18.59%
Other Income
0.93
0.85
0.38
6.18
0.49
2.17
0.45
1.11
2.22
Interest
0.09
0.13
0.08
0.20
0.22
0.22
0.31
0.20
0.22
Depreciation
9.53
8.73
8.56
8.87
9.50
8.75
8.64
7.71
6.53
PBT
42.60
32.60
24.71
24.79
10.31
18.23
28.29
32.00
23.94
Tax
8.19
5.12
3.11
3.80
-1.72
-0.77
2.92
7.11
3.22
Tax Rate
19.23%
15.71%
12.59%
15.33%
-16.68%
-4.22%
10.32%
22.22%
13.45%
PAT
34.41
27.47
21.60
19.72
12.04
19.00
25.37
24.89
20.72
PAT before Minority Interest
34.41
27.47
21.60
19.72
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
0.00
0.00
PAT Margin
11.56%
9.72%
9.28%
10.60%
6.71%
9.66%
12.74%
14.98%
13.53%
PAT Growth
25.26%
27.18%
9.53%
63.79%
-36.63%
-25.11%
1.93%
20.13%
 
EPS
23.25
18.56
14.59
13.32
8.14
12.84
17.14
16.82
14.00

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
920.85
917.26
817.00
761.04
753.81
732.59
688.05
631.47
Share Capital
7.38
7.38
7.38
7.38
7.38
7.38
4.92
4.92
Total Reserves
913.46
909.88
809.62
753.66
746.42
725.20
683.13
626.54
Non-Current Liabilities
32.17
37.30
58.96
49.30
51.78
52.52
58.17
39.35
Secured Loans
0.12
0.19
0.04
0.10
0.26
0.50
0.32
0.03
Unsecured Loans
0.00
0.00
0.00
0.34
0.82
1.44
2.21
3.30
Long Term Provisions
3.06
3.47
3.18
2.08
1.34
1.15
0.86
0.76
Current Liabilities
48.10
49.34
47.39
40.85
41.17
40.32
30.16
27.83
Trade Payables
40.91
44.07
41.03
32.47
35.04
34.31
25.57
13.26
Other Current Liabilities
4.19
2.25
3.00
2.38
3.89
2.89
2.54
13.24
Short Term Borrowings
0.00
0.00
0.00
4.77
1.59
2.01
1.05
1.09
Short Term Provisions
3.00
3.01
3.36
1.23
0.66
1.11
1.01
0.25
Total Liabilities
1,001.12
1,003.90
923.35
851.19
846.76
825.43
776.38
698.65
Net Block
111.06
113.37
116.09
122.43
125.36
122.42
123.88
120.15
Gross Block
165.50
161.87
159.32
158.13
153.74
142.63
138.12
126.68
Accumulated Depreciation
54.45
48.50
43.23
35.70
28.37
20.21
14.24
6.53
Non Current Assets
887.15
891.88
770.75
727.92
713.89
708.10
685.94
588.63
Capital Work in Progress
0.29
0.00
0.16
0.16
0.00
0.12
0.42
0.00
Non Current Investment
772.73
759.62
653.55
587.16
570.37
584.14
528.76
423.87
Long Term Loans & Adv.
3.03
18.75
0.93
18.15
18.12
1.33
32.85
44.61
Other Non Current Assets
0.05
0.14
0.02
0.02
0.03
0.10
0.03
0.00
Current Assets
113.97
110.89
152.59
123.27
132.88
117.31
90.44
110.01
Current Investments
34.35
36.33
33.03
28.37
37.73
21.00
7.45
45.84
Inventories
13.50
13.51
11.86
12.57
12.30
11.09
9.03
6.69
Sundry Debtors
39.34
37.06
41.38
33.95
34.13
34.52
26.64
26.61
Cash & Bank
1.53
2.81
2.19
7.09
1.23
1.88
4.33
3.54
Other Current Assets
25.25
10.93
13.81
10.09
47.49
48.82
42.99
27.34
Short Term Loans & Adv.
12.62
10.24
50.32
31.20
38.40
40.59
34.16
13.87
Net Current Assets
65.87
61.55
105.21
82.42
91.70
77.00
60.27
82.18
Total Assets
1,001.12
1,002.77
923.34
851.19
846.77
825.41
776.38
698.64

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
15.70
22.42
9.18
2.56
3.43
50.40
9.67
6.21
PBT
32.60
24.71
23.53
8.75
16.78
25.93
30.33
21.89
Adjustment
-38.63
-37.83
-15.15
-5.01
-9.89
-15.38
-18.88
-11.77
Changes in Working Capital
-4.69
6.38
5.39
-0.09
-0.86
45.83
3.05
3.36
Cash after chg. in Working capital
-10.72
-6.73
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
0.00
0.00
Tax Paid
-8.16
-6.29
-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
0.00
0.00
Extra & Other Items
34.57
35.45
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-21.01
-12.71
0.18
4.72
-1.66
-51.72
-7.72
-3.84
Net Fixed Assets
-3.92
-2.39
-1.19
-4.55
-10.99
-4.21
-11.86
Net Investments
-11.13
-109.37
-61.25
-8.18
-4.41
-71.63
-67.84
Others
-5.96
99.05
62.62
17.45
13.74
24.12
71.98
Cash from Financing Activity
-2.38
-3.07
-8.59
-1.47
-2.51
-0.93
-1.14
-1.35
Net Cash Inflow / Outflow
-7.69
6.64
0.77
5.82
-0.74
-2.26
0.80
1.02
Opening Cash & Equivalents
13.98
7.34
6.57
0.75
1.49
3.75
2.94
1.92
Closing Cash & Equivalent
6.29
13.98
7.34
6.57
0.75
1.49
3.75
2.94

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
623.50
621.07
553.19
515.30
510.40
496.03
465.87
427.56
ROA
2.74%
2.24%
2.22%
1.42%
2.27%
3.17%
3.37%
2.97%
ROE
2.99%
2.49%
2.50%
1.59%
2.56%
3.57%
3.77%
3.28%
ROCE
3.56%
2.86%
2.99%
1.38%
2.47%
4.00%
4.84%
3.80%
Fixed Asset Turnover
1.73
1.45
1.17
1.15
1.33
1.45
1.37
1.33
Receivable days
49.32
61.53
73.89
69.23
63.73
54.89
53.50
57.74
Inventory Days
17.44
19.91
23.97
25.28
21.71
18.05
15.80
14.52
Payable days
119.36
151.60
183.85
81.99
77.88
72.74
59.83
46.64
Cash Conversion Cycle
-52.60
-70.16
-85.99
12.52
7.55
0.20
9.47
25.62
Total Debt/Equity
0.00
0.00
0.00
0.01
0.00
0.01
0.01
0.01
Interest Cover
258.27
317.85
121.09
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.