Nifty
Sensex
:
:
11050.25
37388.66
244.70 (2.26%)
835.06 (2.28%)

Auto Ancillary

Rating :
54/99

BSE: 509635 | NSE: HINDCOMPOS

182.70
25-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  187.60
  •  205.80
  •  176.50
  •  177.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  7527
  •  13.66
  •  253.80
  •  94.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 271.68
  • 28.96
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 273.99
  • 1.09%
  • 0.36

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.97%
  • 3.71%
  • 16.53%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 4.79%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.14
  • 5.27
  • 5.77

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.57
  • -6.97
  • -8.40

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -27.53
  • -5.94
  • -8.61

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.77
  • 17.59
  • 17.67

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.30
  • 0.30
  • 0.30

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.11
  • 12.81
  • 12.84

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
30.52
49.85
-38.78%
41.57
0.00
0
43.76
49.71
-11.97%
42.87
48.72
-12.01%
Expenses
25.91
44.33
-41.55%
36.93
0.00
0
38.64
44.05
-12.28%
38.61
42.49
-9.13%
EBITDA
4.61
5.52
-16.49%
4.64
0.00
0
5.12
5.66
-9.54%
4.26
6.23
-31.62%
EBIDTM
15.10%
11.07%
11.16%
0.00%
11.70%
11.39%
9.94%
12.79%
Other Income
0.09
0.09
0.00%
0.07
0.00
0
0.09
0.03
200.00%
0.24
0.28
-14.29%
Interest
0.06
0.05
20.00%
0.06
0.00
0
0.04
0.04
0.00%
0.07
0.06
16.67%
Depreciation
2.27
2.33
-2.58%
2.43
0.00
0
2.38
2.17
9.68%
2.36
2.15
9.77%
PBT
2.37
3.23
-26.63%
2.22
0.00
0
2.79
3.48
-19.83%
2.07
4.30
-51.86%
Tax
0.02
-0.11
-
-0.53
0.00
-
-0.60
-0.04
-
-0.48
0.60
-
PAT
2.35
3.34
-29.64%
2.75
0.00
0
3.39
3.52
-3.69%
2.55
3.70
-31.08%
PATM
7.70%
6.70%
6.62%
0.00%
7.75%
7.08%
5.95%
7.59%
EPS
1.59
2.26
-29.65%
1.86
0.00
0
2.29
2.38
-3.78%
1.72
2.50
-31.20%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
-
196.61
199.18
166.18
153.18
Net Sales Growth
-
-1.29%
19.86%
8.49%
 
Cost Of Goods Sold
-
83.29
76.44
56.38
48.11
Gross Profit
-
113.32
122.73
109.79
105.06
GP Margin
-
57.64%
61.62%
66.07%
68.59%
Total Expenditure
-
171.58
162.39
127.37
124.70
Power & Fuel Cost
-
9.90
8.54
8.56
7.94
% Of Sales
-
5.04%
4.29%
5.15%
5.18%
Employee Cost
-
31.92
28.23
24.19
22.23
% Of Sales
-
16.24%
14.17%
14.56%
14.51%
Manufacturing Exp.
-
19.77
19.23
14.85
12.60
% Of Sales
-
10.06%
9.65%
8.94%
8.23%
General & Admin Exp.
-
11.30
12.41
9.11
11.47
% Of Sales
-
5.75%
6.23%
5.48%
7.49%
Selling & Distn. Exp.
-
7.25
8.42
6.69
5.88
% Of Sales
-
3.69%
4.23%
4.03%
3.84%
Miscellaneous Exp.
-
8.15
9.11
7.60
16.47
% Of Sales
-
4.15%
4.57%
4.57%
10.75%
EBITDA
-
25.03
36.79
38.81
28.48
EBITDA Margin
-
12.73%
18.47%
23.35%
18.59%
Other Income
-
2.17
0.45
1.11
2.22
Interest
-
0.22
0.31
0.20
0.22
Depreciation
-
8.75
8.64
7.71
6.53
PBT
-
18.23
28.29
32.00
23.94
Tax
-
-0.77
2.92
7.11
3.22
Tax Rate
-
-4.22%
10.32%
22.22%
13.45%
PAT
-
19.00
25.37
24.89
20.72
PAT before Minority Interest
-
19.00
25.37
24.89
20.72
Minority Interest
-
0.00
0.00
0.00
0.00
PAT Margin
-
9.66%
12.74%
14.98%
13.53%
PAT Growth
-
-25.11%
1.93%
20.13%
 
EPS
-
12.84
17.14
16.82
14.00

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
753.81
732.59
688.05
631.47
Share Capital
7.38
7.38
4.92
4.92
Total Reserves
746.42
725.20
683.13
626.54
Non-Current Liabilities
51.78
52.52
58.17
39.35
Secured Loans
0.26
0.50
0.32
0.03
Unsecured Loans
0.82
1.44
2.21
3.30
Long Term Provisions
1.34
1.15
0.86
0.76
Current Liabilities
41.17
40.32
30.16
27.83
Trade Payables
35.04
34.31
25.57
13.26
Other Current Liabilities
3.89
2.89
2.54
13.24
Short Term Borrowings
1.59
2.01
1.05
1.09
Short Term Provisions
0.66
1.11
1.01
0.25
Total Liabilities
846.76
825.43
776.38
698.65
Net Block
125.36
122.42
123.88
120.15
Gross Block
153.74
142.63
138.12
126.68
Accumulated Depreciation
28.37
20.21
14.24
6.53
Non Current Assets
713.89
708.10
685.94
588.63
Capital Work in Progress
0.00
0.12
0.42
0.00
Non Current Investment
570.37
584.14
528.76
423.87
Long Term Loans & Adv.
18.12
1.33
32.85
44.61
Other Non Current Assets
0.03
0.10
0.03
0.00
Current Assets
132.88
117.31
90.44
110.01
Current Investments
37.73
21.00
7.45
45.84
Inventories
12.30
11.09
9.03
6.69
Sundry Debtors
34.13
34.52
26.64
26.61
Cash & Bank
1.23
1.88
4.33
3.54
Other Current Assets
47.49
8.23
8.83
13.47
Short Term Loans & Adv.
38.40
40.59
34.16
13.87
Net Current Assets
91.70
77.00
60.27
82.18
Total Assets
846.77
825.41
776.38
698.64

Cash Flow

Standalone Figures in Rs. Crores /

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

Financial Ratios

Standalone /

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