Nifty
Sensex
:
:
22957.10
75410.39
-10.55 (-0.05%)
-7.65 (-0.01%)

Auto Ancillary

Rating :
63/99

BSE: 532240 | NSE: INDNIPPON

677.60
24-May-2024
  • Open
  • High
  • Low
  • Previous Close
  •  672.60
  •  695.00
  •  668.35
  •  665.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  20321
  •  138.64
  •  812.85
  •  363.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,498.10
  • 28.22
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,481.38
  • 1.40%
  • 2.50

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.37%
  • 1.90%
  • 24.81%
  • FII
  • DII
  • Others
  • 0.13%
  • 0.00%
  • 2.79%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.59
  • 4.56
  • 10.89

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.08
  • -7.26
  • 3.13

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.96
  • -4.14
  • 6.77

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.81
  • 19.16
  • 19.75

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.34
  • 1.89
  • 1.95

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.42
  • 12.10
  • 13.06

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
178.86
156.19
14.51%
189.70
186.39
1.78%
159.84
155.70
2.66%
157.97
149.23
5.86%
Expenses
163.66
143.91
13.72%
170.05
167.45
1.55%
149.91
146.16
2.57%
143.07
137.09
4.36%
EBITDA
15.20
12.28
23.78%
19.65
18.94
3.75%
9.93
9.54
4.09%
14.90
12.14
22.73%
EBIDTM
8.50%
7.86%
10.36%
10.16%
6.21%
6.13%
9.43%
8.14%
Other Income
5.93
6.35
-6.61%
5.02
5.41
-7.21%
5.61
3.00
87.00%
5.04
14.87
-66.11%
Interest
0.10
0.09
11.11%
0.10
0.10
0.00%
0.10
0.14
-28.57%
0.09
0.11
-18.18%
Depreciation
3.72
3.68
1.09%
3.78
3.62
4.42%
3.77
3.51
7.41%
3.81
3.65
4.38%
PBT
17.31
14.86
16.49%
20.79
20.63
0.78%
11.67
8.89
31.27%
16.04
23.25
-31.01%
Tax
5.23
1.30
302.31%
3.25
3.89
-16.45%
2.41
5.18
-53.47%
1.83
4.04
-54.70%
PAT
12.08
13.56
-10.91%
17.54
16.74
4.78%
9.26
3.71
149.60%
14.21
19.21
-26.03%
PATM
6.75%
8.68%
9.25%
8.98%
5.79%
2.38%
9.00%
12.87%
EPS
5.34
5.99
-10.85%
7.75
7.40
4.73%
4.09
1.64
149.39%
6.28
8.49
-26.03%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
686.37
656.25
566.27
481.23
478.81
525.21
452.39
351.08
335.87
327.73
262.67
Net Sales Growth
6.00%
15.89%
17.67%
0.51%
-8.83%
16.10%
28.86%
4.53%
2.48%
24.77%
 
Cost Of Goods Sold
473.86
454.49
395.44
324.93
314.60
341.80
297.13
234.42
233.20
227.14
184.37
Gross Profit
212.51
201.76
170.83
156.30
164.21
183.41
155.26
116.66
102.67
100.59
78.30
GP Margin
30.96%
30.74%
30.17%
32.48%
34.30%
34.92%
34.32%
33.23%
30.57%
30.69%
29.81%
Total Expenditure
626.69
603.35
516.68
435.88
422.22
448.09
388.08
313.63
300.66
294.40
238.35
Power & Fuel Cost
-
8.21
6.46
5.99
5.98
6.51
5.88
5.49
5.59
5.32
4.82
% Of Sales
-
1.25%
1.14%
1.24%
1.25%
1.24%
1.30%
1.56%
1.66%
1.62%
1.84%
Employee Cost
-
79.71
67.89
66.14
60.40
57.49
51.63
43.40
39.23
34.58
29.51
% Of Sales
-
12.15%
11.99%
13.74%
12.61%
10.95%
11.41%
12.36%
11.68%
10.55%
11.23%
Manufacturing Exp.
-
20.83
19.26
15.72
16.98
16.18
14.87
11.35
9.60
11.43
8.69
% Of Sales
-
3.17%
3.40%
3.27%
3.55%
3.08%
3.29%
3.23%
2.86%
3.49%
3.31%
General & Admin Exp.
-
16.77
13.06
12.38
15.94
17.70
11.99
16.01
10.48
8.90
7.17
% Of Sales
-
2.56%
2.31%
2.57%
3.33%
3.37%
2.65%
4.56%
3.12%
2.72%
2.73%
Selling & Distn. Exp.
-
15.03
6.09
5.49
5.10
4.12
3.91
2.27
1.69
5.87
3.39
% Of Sales
-
2.29%
1.08%
1.14%
1.07%
0.78%
0.86%
0.65%
0.50%
1.79%
1.29%
Miscellaneous Exp.
-
8.31
8.48
5.23
3.22
4.28
2.67
0.70
0.88
1.15
3.39
% Of Sales
-
1.27%
1.50%
1.09%
0.67%
0.81%
0.59%
0.20%
0.26%
0.35%
0.16%
EBITDA
59.68
52.90
49.59
45.35
56.59
77.12
64.31
37.45
35.21
33.33
24.32
EBITDA Margin
8.70%
8.06%
8.76%
9.42%
11.82%
14.68%
14.22%
10.67%
10.48%
10.17%
9.26%
Other Income
21.60
22.56
25.29
16.17
26.29
14.67
12.68
13.67
10.33
6.82
8.54
Interest
0.39
0.42
0.49
0.56
0.56
0.08
0.07
0.06
0.13
0.16
0.12
Depreciation
15.08
14.62
12.85
10.35
9.41
7.73
5.97
4.17
4.18
7.99
5.86
PBT
65.81
60.42
61.54
50.60
72.91
83.98
70.93
46.90
41.23
32.01
26.86
Tax
12.72
12.19
11.29
10.97
16.90
24.41
20.74
14.68
10.75
9.21
6.42
Tax Rate
19.33%
20.18%
18.35%
21.68%
23.18%
29.07%
29.24%
31.30%
26.07%
28.77%
23.90%
PAT
53.09
48.23
50.25
39.63
56.00
59.57
50.19
32.21
30.48
22.79
20.45
PAT before Minority Interest
53.09
48.23
50.25
39.63
56.00
59.57
50.19
32.21
30.48
22.79
20.45
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
7.73%
7.35%
8.87%
8.24%
11.70%
11.34%
11.09%
9.17%
9.07%
6.95%
7.79%
PAT Growth
-0.24%
-4.02%
26.80%
-29.23%
-5.99%
18.69%
55.82%
5.68%
33.74%
11.44%
 
EPS
23.49
21.34
22.23
17.54
24.78
26.36
22.21
14.25
13.49
10.08
9.05

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
560.33
505.17
450.98
419.79
400.41
342.40
275.42
256.56
222.81
212.98
Share Capital
11.31
11.31
11.31
11.31
11.31
11.31
11.31
11.31
11.31
11.31
Total Reserves
549.02
493.86
439.67
408.48
389.10
331.08
264.11
245.25
211.50
201.67
Non-Current Liabilities
36.00
27.39
17.73
14.56
6.08
0.15
-5.03
-7.35
-2.16
27.96
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
3.21
2.57
2.45
3.77
3.46
2.61
1.40
2.01
1.71
30.87
Current Liabilities
121.42
108.53
301.61
272.46
103.20
142.78
109.33
67.75
85.76
50.06
Trade Payables
95.51
90.07
92.08
76.04
75.27
76.39
62.46
38.59
29.88
31.64
Other Current Liabilities
25.06
17.57
31.23
16.77
25.33
17.94
17.71
24.05
14.92
10.59
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
0.85
0.89
178.31
179.66
2.60
48.45
29.15
5.11
40.97
7.84
Total Liabilities
717.75
641.11
770.32
706.81
509.69
485.33
379.72
316.97
306.41
291.00
Net Block
134.44
130.13
85.84
75.98
60.80
63.82
57.01
49.79
46.88
44.80
Gross Block
201.55
183.27
126.50
106.70
82.31
78.01
65.36
53.97
112.81
105.75
Accumulated Depreciation
67.11
53.14
40.65
30.72
21.51
14.20
8.34
4.18
65.93
60.95
Non Current Assets
352.07
287.45
257.27
219.06
211.52
190.42
136.10
129.26
115.50
143.41
Capital Work in Progress
12.80
5.08
33.87
13.24
6.85
6.94
3.22
2.06
0.61
0.54
Non Current Investment
202.74
145.61
133.74
123.86
131.47
116.70
73.84
75.49
67.40
66.99
Long Term Loans & Adv.
2.08
2.64
3.35
5.55
2.74
2.57
1.67
1.45
0.55
31.01
Other Non Current Assets
0.01
3.99
0.46
0.43
9.66
0.39
0.37
0.47
0.07
0.07
Current Assets
365.68
353.66
513.07
487.76
298.17
294.91
243.62
187.71
190.91
147.61
Current Investments
152.28
132.67
132.48
143.08
134.77
109.36
115.35
78.19
59.05
36.53
Inventories
56.06
49.61
43.77
38.68
35.34
31.27
22.42
24.92
18.05
16.99
Sundry Debtors
119.47
118.06
109.40
88.13
103.98
93.35
66.39
60.69
63.34
59.12
Cash & Bank
22.82
36.59
32.67
28.42
13.83
14.36
10.08
17.61
10.98
17.98
Other Current Assets
15.05
6.40
10.34
7.47
10.25
46.58
29.38
6.30
39.49
16.99
Short Term Loans & Adv.
8.88
10.33
184.40
181.96
2.11
44.59
27.38
3.93
37.58
15.09
Net Current Assets
244.26
245.13
211.45
215.29
194.97
152.12
134.29
119.96
105.15
97.54
Total Assets
717.75
641.11
770.34
706.82
509.69
485.33
379.72
316.97
306.41
291.02

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
56.86
7.05
38.25
51.69
36.31
26.66
41.73
33.02
29.72
18.00
PBT
60.42
61.54
50.60
72.91
83.98
70.93
46.90
41.23
32.01
26.86
Adjustment
-3.05
-10.86
-2.18
-12.99
-4.02
-5.72
-6.39
-5.44
1.51
-1.66
Changes in Working Capital
10.51
-34.28
0.85
9.22
-19.28
-20.20
12.54
5.82
4.63
-0.29
Cash after chg. in Working capital
67.88
16.40
49.27
69.14
60.69
45.02
53.05
41.61
38.15
24.91
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-11.02
-9.35
-11.03
-17.45
-24.38
-18.36
-11.31
-8.59
-8.43
-6.91
Other Direct Exp. Paid
0.00
0.00
0.00
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
0.00
0.00
0.00
Cash From Investing Activity
-45.67
28.08
-33.54
-6.58
-16.68
-16.99
-36.49
-13.76
-17.35
-18.08
Net Fixed Assets
-26.00
-27.99
-40.42
-30.78
-9.47
-16.53
-12.69
57.58
-7.65
-2.70
Net Investments
-68.70
-17.68
1.20
0.42
-33.39
-26.70
-38.14
-34.30
-22.65
-9.44
Others
49.03
73.75
5.68
23.78
26.18
26.24
14.34
-37.04
12.95
-5.94
Cash from Financing Activity
-21.91
-15.27
-14.68
-37.51
-17.81
-8.24
-6.66
-17.23
-11.40
-11.91
Net Cash Inflow / Outflow
-10.72
19.86
-9.97
7.59
1.82
1.43
-1.41
2.03
0.97
-11.99
Opening Cash & Equivalents
23.58
3.72
13.69
6.10
4.28
2.85
4.26
2.23
1.25
13.25
Closing Cash & Equivalent
12.86
23.58
3.72
13.69
6.10
4.28
2.85
4.26
2.23
1.25

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
247.71
223.33
199.36
185.57
177.01
151.36
121.75
113.42
96.75
92.40
ROA
7.10%
7.12%
5.37%
9.21%
11.97%
11.60%
9.25%
9.78%
7.63%
7.35%
ROE
9.05%
10.51%
9.10%
13.66%
16.04%
16.25%
12.11%
12.82%
10.65%
9.99%
ROCE
11.42%
12.97%
11.75%
17.91%
22.63%
22.99%
17.65%
17.40%
15.03%
13.19%
Fixed Asset Turnover
3.45
3.69
4.15
5.11
6.63
6.57
6.69
4.58
3.35
2.83
Receivable days
65.25
72.57
74.51
72.60
67.74
61.89
58.13
59.24
61.05
68.13
Inventory Days
29.03
29.79
31.10
27.97
22.87
20.80
21.66
20.52
17.47
20.06
Payable days
74.52
84.06
94.43
66.61
63.16
66.07
60.94
42.16
38.00
47.41
Cash Conversion Cycle
19.75
18.30
11.19
33.96
27.45
16.62
18.85
37.60
40.52
40.78
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
144.86
126.59
91.17
131.24
1018.91
983.46
776.15
309.12
206.30
216.94

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.