Nifty
Sensex
:
:
17274.30
58065.47
386.95 (2.29%)
1276.66 (2.25%)

Auto Ancillary

Rating :
61/99

BSE: 509635 | NSE: HINDCOMPOS

346.15
04-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 338.55
  • 349.40
  • 334.55
  • 333.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6873
  •  23.58
  •  416.00
  •  250.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 489.67
  • 17.46
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 487.16
  • 0.60%
  • 0.53

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.97%
  • 2.71%
  • 16.01%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 6.31%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.58
  • 3.15
  • 9.03

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -2.16
  • 11.02

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.79
  • -3.17
  • 21.51

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.38
  • 21.76
  • 21.16

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.54
  • 0.55
  • 0.45

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.58
  • 12.90
  • 12.35

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
73.30
49.25
48.83%
66.72
58.29
14.46%
66.27
51.27
29.26%
50.40
44.51
13.23%
Expenses
59.39
43.51
36.50%
59.56
50.40
18.17%
52.82
43.30
21.99%
43.78
37.30
17.37%
EBITDA
13.91
5.74
142.33%
7.16
7.89
-9.25%
13.45
7.97
68.76%
6.62
7.21
-8.18%
EBIDTM
18.98%
11.65%
10.73%
13.54%
20.30%
15.55%
13.13%
16.20%
Other Income
0.54
0.08
575.00%
0.05
0.00
0
0.07
0.01
600.00%
0.18
6.08
-97.04%
Interest
0.04
0.02
100.00%
0.03
0.04
-25.00%
0.02
0.06
-66.67%
0.01
0.04
-75.00%
Depreciation
2.18
2.12
2.83%
2.13
2.17
-1.84%
2.16
2.18
-0.92%
2.15
2.25
-4.44%
PBT
12.23
3.68
232.34%
5.05
5.68
-11.09%
11.34
5.74
97.56%
4.64
11.00
-57.82%
Tax
2.35
0.21
1,019.05%
0.65
0.20
225.00%
1.26
0.56
125.00%
0.99
3.02
-67.22%
PAT
9.88
3.47
184.73%
4.40
5.48
-19.71%
10.08
5.18
94.59%
3.65
7.98
-54.26%
PATM
13.48%
7.05%
6.59%
9.40%
15.21%
10.10%
7.24%
17.93%
EPS
6.69
2.35
184.68%
2.98
3.65
-18.36%
6.83
3.30
106.97%
2.47
5.15
-52.04%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
256.69
232.64
186.05
179.49
196.61
199.18
166.18
153.18
Net Sales Growth
26.25%
25.04%
3.65%
-8.71%
-1.29%
19.86%
8.49%
 
Cost Of Goods Sold
115.81
102.45
72.96
70.02
83.29
76.44
56.38
48.11
Gross Profit
140.88
130.19
113.09
109.46
113.32
122.73
109.79
105.06
GP Margin
54.88%
55.96%
60.78%
60.98%
57.64%
61.62%
66.07%
68.59%
Total Expenditure
215.55
199.66
158.38
159.94
171.58
162.39
127.37
124.70
Power & Fuel Cost
-
11.08
9.74
10.13
9.90
8.54
8.56
7.94
% Of Sales
-
4.76%
5.24%
5.64%
5.04%
4.29%
5.15%
5.18%
Employee Cost
-
36.06
32.59
33.55
31.92
28.23
24.19
22.23
% Of Sales
-
15.50%
17.52%
18.69%
16.24%
14.17%
14.56%
14.51%
Manufacturing Exp.
-
23.59
18.96
18.76
19.77
19.23
14.85
12.60
% Of Sales
-
10.14%
10.19%
10.45%
10.06%
9.65%
8.94%
8.23%
General & Admin Exp.
-
8.39
8.23
10.71
11.30
12.41
9.11
11.47
% Of Sales
-
3.61%
4.42%
5.97%
5.75%
6.23%
5.48%
7.49%
Selling & Distn. Exp.
-
7.84
7.60
6.94
7.25
8.42
6.69
5.88
% Of Sales
-
3.37%
4.08%
3.87%
3.69%
4.23%
4.03%
3.84%
Miscellaneous Exp.
-
10.25
8.29
9.82
8.15
9.11
7.60
16.47
% Of Sales
-
4.41%
4.46%
5.47%
4.15%
4.57%
4.57%
10.75%
EBITDA
41.14
32.98
27.67
19.55
25.03
36.79
38.81
28.48
EBITDA Margin
16.03%
14.18%
14.87%
10.89%
12.73%
18.47%
23.35%
18.59%
Other Income
0.84
0.38
6.18
0.49
2.17
0.45
1.11
2.22
Interest
0.10
0.08
0.20
0.22
0.22
0.31
0.20
0.22
Depreciation
8.62
8.56
8.87
9.50
8.75
8.64
7.71
6.53
PBT
33.26
24.71
24.79
10.31
18.23
28.29
32.00
23.94
Tax
5.25
3.11
3.80
-1.72
-0.77
2.92
7.11
3.22
Tax Rate
15.78%
12.59%
15.33%
-16.68%
-4.22%
10.32%
22.22%
13.45%
PAT
28.01
21.60
19.72
12.04
19.00
25.37
24.89
20.72
PAT before Minority Interest
28.01
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
PAT Margin
10.91%
9.28%
10.60%
6.71%
9.66%
12.74%
14.98%
13.53%
PAT Growth
26.68%
9.53%
63.79%
-36.63%
-25.11%
1.93%
20.13%
 
EPS
18.93
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 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
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
4.92
4.92
Total Reserves
909.88
809.62
753.66
746.42
725.20
683.13
626.54
Non-Current Liabilities
37.30
58.96
49.30
51.78
52.52
58.17
39.35
Secured Loans
0.19
0.04
0.10
0.26
0.50
0.32
0.03
Unsecured Loans
0.00
0.00
0.34
0.82
1.44
2.21
3.30
Long Term Provisions
3.47
3.18
2.08
1.34
1.15
0.86
0.76
Current Liabilities
49.34
47.39
40.85
41.17
40.32
30.16
27.83
Trade Payables
44.07
41.03
32.47
35.04
34.31
25.57
13.26
Other Current Liabilities
2.25
3.00
2.38
3.89
2.89
2.54
13.24
Short Term Borrowings
0.00
0.00
4.77
1.59
2.01
1.05
1.09
Short Term Provisions
3.01
3.36
1.23
0.66
1.11
1.01
0.25
Total Liabilities
1,003.90
923.35
851.19
846.76
825.43
776.38
698.65
Net Block
113.37
116.09
122.43
125.36
122.42
123.88
120.15
Gross Block
161.87
159.32
158.13
153.74
142.63
138.12
126.68
Accumulated Depreciation
48.50
43.23
35.70
28.37
20.21
14.24
6.53
Non Current Assets
891.88
770.75
727.92
713.89
708.10
685.94
588.63
Capital Work in Progress
0.00
0.16
0.16
0.00
0.12
0.42
0.00
Non Current Investment
759.62
653.55
587.16
570.37
584.14
528.76
423.87
Long Term Loans & Adv.
18.75
0.93
18.15
18.12
1.33
32.85
44.61
Other Non Current Assets
0.14
0.02
0.02
0.03
0.10
0.03
0.00
Current Assets
110.89
152.59
123.27
132.88
117.31
90.44
110.01
Current Investments
36.33
33.03
28.37
37.73
21.00
7.45
45.84
Inventories
13.51
11.86
12.57
12.30
11.09
9.03
6.69
Sundry Debtors
37.06
41.38
33.95
34.13
34.52
26.64
26.61
Cash & Bank
2.81
2.19
7.09
1.23
1.88
4.33
3.54
Other Current Assets
21.17
13.81
10.09
9.09
48.82
42.99
27.34
Short Term Loans & Adv.
10.24
50.32
31.20
38.40
40.59
34.16
13.87
Net Current Assets
61.55
105.21
82.42
91.70
77.00
60.27
82.18
Total Assets
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 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
4.91
9.18
2.56
3.43
50.40
9.67
6.21
PBT
24.71
23.53
8.75
16.78
25.93
30.33
21.89
Adjustment
-17.50
-15.15
-5.01
-9.89
-15.38
-18.88
-11.77
Changes in Working Capital
3.99
5.39
-0.09
-0.86
45.83
3.05
3.36
Cash after chg. in Working capital
11.20
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
Tax Paid
-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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
4.80
0.18
4.72
-1.66
-51.72
-7.72
-3.84
Net Fixed Assets
-2.39
-1.19
-4.55
-10.99
-4.21
-11.86
Net Investments
-109.37
-61.25
-8.18
-4.41
-71.63
-67.84
Others
116.56
62.62
17.45
13.74
24.12
71.98
Cash from Financing Activity
-3.07
-8.59
-1.47
-2.51
-0.93
-1.14
-1.35
Net Cash Inflow / Outflow
6.64
0.77
5.82
-0.74
-2.26
0.80
1.02
Opening Cash & Equivalents
7.34
6.57
0.75
1.49
3.75
2.94
1.92
Closing Cash & Equivalent
13.98
7.34
6.57
0.75
1.49
3.75
2.94

Financial Ratios

Standalone /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
621.10
553.19
515.30
510.40
496.03
465.87
427.56
ROA
2.24%
2.22%
1.42%
2.27%
3.17%
3.37%
2.97%
ROE
2.49%
2.50%
1.59%
2.56%
3.57%
3.77%
3.28%
ROCE
2.86%
2.99%
1.38%
2.47%
4.00%
4.84%
3.80%
Fixed Asset Turnover
1.45
1.17
1.15
1.33
1.45
1.37
1.33
Receivable days
61.53
73.89
69.23
63.73
54.89
53.50
57.74
Inventory Days
19.91
23.97
25.28
21.71
18.05
15.80
14.52
Payable days
151.60
183.85
81.99
77.88
72.74
59.83
46.64
Cash Conversion Cycle
-70.16
-85.99
12.52
7.55
0.20
9.47
25.62
Total Debt/Equity
0.00
0.00
0.01
0.00
0.01
0.01
0.01
Interest Cover
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.