Nifty
Sensex
:
:
14902.55
50340.83
141.00 (0.96%)
490.99 (0.98%)

Auto Ancillary

Rating :
57/99

BSE: 509635 | NSE: HINDCOMPOS

300.95
01-Mar-2021
  • Open
  • High
  • Low
  • Previous Close
  •  310.60
  •  310.60
  •  298.45
  •  299.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3738
  •  11.29
  •  387.80
  •  94.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 446.10
  • 26.78
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 444.86
  • 0.66%
  • 0.57

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.97%
  • 3.64%
  • 16.35%
  • FII
  • DII
  • Others
  • 0.02%
  • 0.00%
  • 5.02%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.39
  • 3.22
  • -3.41

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 28.20
  • -7.25
  • -11.88

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.97
  • -10.29
  • -22.00

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.33
  • 21.40
  • 18.50

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.45
  • 0.69
  • 0.50

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.21
  • 12.58
  • 11.94

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
51.27
43.76
17.16%
44.51
42.87
3.83%
30.52
49.85
-38.78%
41.57
50.28
-17.32%
Expenses
43.30
38.64
12.06%
37.30
38.61
-3.39%
25.91
44.33
-41.55%
36.93
43.46
-15.03%
EBITDA
7.97
5.12
55.66%
7.21
4.26
69.25%
4.61
5.52
-16.49%
4.64
6.82
-31.96%
EBIDTM
15.55%
11.70%
16.20%
9.94%
15.10%
11.07%
11.16%
13.56%
Other Income
0.01
0.09
-88.89%
6.08
0.24
2,433.33%
0.09
0.09
0.00%
0.07
1.67
-95.81%
Interest
0.06
0.04
50.00%
0.04
0.07
-42.86%
0.06
0.05
20.00%
0.06
0.03
100.00%
Depreciation
2.18
2.38
-8.40%
2.25
2.36
-4.66%
2.27
2.33
-2.58%
2.43
2.29
6.11%
PBT
5.74
2.79
105.73%
11.00
2.07
431.40%
2.37
3.23
-26.63%
2.22
6.17
-64.02%
Tax
0.56
-0.60
-
3.02
-0.48
-
0.02
-0.11
-
-0.53
-1.07
-
PAT
5.18
3.39
52.80%
7.98
2.55
212.94%
2.35
3.34
-29.64%
2.75
7.24
-62.02%
PATM
10.10%
7.75%
17.93%
5.95%
7.70%
6.70%
6.62%
14.40%
EPS
3.30
2.07
59.42%
5.15
1.44
257.64%
1.27
2.01
-36.82%
1.57
4.60
-65.87%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
167.87
179.49
196.61
199.18
166.18
153.18
Net Sales Growth
-10.11%
-8.71%
-1.29%
19.86%
8.49%
 
Cost Of Goods Sold
65.62
70.02
83.29
76.44
56.38
48.11
Gross Profit
102.25
109.46
113.32
122.73
109.79
105.06
GP Margin
60.91%
60.98%
57.64%
61.62%
66.07%
68.59%
Total Expenditure
143.44
159.94
171.58
162.39
127.37
124.70
Power & Fuel Cost
-
10.13
9.90
8.54
8.56
7.94
% Of Sales
-
5.64%
5.04%
4.29%
5.15%
5.18%
Employee Cost
-
33.55
31.92
28.23
24.19
22.23
% Of Sales
-
18.69%
16.24%
14.17%
14.56%
14.51%
Manufacturing Exp.
-
18.76
19.77
19.23
14.85
12.60
% Of Sales
-
10.45%
10.06%
9.65%
8.94%
8.23%
General & Admin Exp.
-
10.71
11.30
12.41
9.11
11.47
% Of Sales
-
5.97%
5.75%
6.23%
5.48%
7.49%
Selling & Distn. Exp.
-
6.94
7.25
8.42
6.69
5.88
% Of Sales
-
3.87%
3.69%
4.23%
4.03%
3.84%
Miscellaneous Exp.
-
9.82
8.15
9.11
7.60
16.47
% Of Sales
-
5.47%
4.15%
4.57%
4.57%
10.75%
EBITDA
24.43
19.55
25.03
36.79
38.81
28.48
EBITDA Margin
14.55%
10.89%
12.73%
18.47%
23.35%
18.59%
Other Income
6.25
0.49
2.17
0.45
1.11
2.22
Interest
0.22
0.22
0.22
0.31
0.20
0.22
Depreciation
9.13
9.50
8.75
8.64
7.71
6.53
PBT
21.33
10.31
18.23
28.29
32.00
23.94
Tax
3.07
-1.72
-0.77
2.92
7.11
3.22
Tax Rate
14.39%
-16.68%
-4.22%
10.32%
22.22%
13.45%
PAT
18.26
12.04
19.00
25.37
24.89
20.72
PAT before Minority Interest
18.26
12.04
19.00
25.37
24.89
20.72
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
10.88%
6.71%
9.66%
12.74%
14.98%
13.53%
PAT Growth
10.53%
-36.63%
-25.11%
1.93%
20.13%
 
EPS
12.34
8.14
12.84
17.14
16.82
14.00

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
761.04
753.81
732.59
688.05
631.47
Share Capital
7.38
7.38
7.38
4.92
4.92
Total Reserves
753.66
746.42
725.20
683.13
626.54
Non-Current Liabilities
49.30
51.78
52.52
58.17
39.35
Secured Loans
0.10
0.26
0.50
0.32
0.03
Unsecured Loans
0.34
0.82
1.44
2.21
3.30
Long Term Provisions
2.08
1.34
1.15
0.86
0.76
Current Liabilities
40.85
41.17
40.32
30.16
27.83
Trade Payables
32.47
35.04
34.31
25.57
13.26
Other Current Liabilities
2.38
3.89
2.89
2.54
13.24
Short Term Borrowings
4.77
1.59
2.01
1.05
1.09
Short Term Provisions
1.23
0.66
1.11
1.01
0.25
Total Liabilities
851.19
846.76
825.43
776.38
698.65
Net Block
122.43
125.36
122.42
123.88
120.15
Gross Block
158.13
153.74
142.63
138.12
126.68
Accumulated Depreciation
35.70
28.37
20.21
14.24
6.53
Non Current Assets
727.92
713.89
708.10
685.94
588.63
Capital Work in Progress
0.16
0.00
0.12
0.42
0.00
Non Current Investment
587.16
570.37
584.14
528.76
423.87
Long Term Loans & Adv.
18.15
18.12
1.33
32.85
44.61
Other Non Current Assets
0.02
0.03
0.10
0.03
0.00
Current Assets
123.27
132.88
117.31
90.44
110.01
Current Investments
28.37
37.73
21.00
7.45
45.84
Inventories
12.57
12.30
11.09
9.03
6.69
Sundry Debtors
33.95
34.13
34.52
26.64
26.61
Cash & Bank
7.09
1.23
1.88
4.33
3.54
Other Current Assets
41.29
9.09
8.23
8.83
27.34
Short Term Loans & Adv.
31.20
38.40
40.59
34.16
13.87
Net Current Assets
82.42
91.70
77.00
60.27
82.18
Total Assets
851.19
846.77
825.41
776.38
698.64

Cash Flow

Standalone Figures in Rs. Crores /

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

Financial Ratios

Standalone /

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