Nifty
Sensex
:
:
18111.50
60821.62
-66.60 (-0.37%)
-101.88 (-0.17%)

Auto Ancillary

Rating :
53/99

BSE: 532240 | NSE: INDNIPPON

400.90
21-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  385.00
  •  425.00
  •  382.85
  •  385.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  122948
  •  502.52
  •  448.80
  •  320.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 907.35
  • 18.80
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 874.67
  • 1.50%
  • 2.02

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.39%
  • 2.65%
  • 25.10%
  • FII
  • DII
  • Others
  • 0%
  • 2.50%
  • 3.36%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.32
  • 6.51
  • -2.87

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.28
  • 3.90
  • -10.07

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.48
  • 4.23
  • -12.70

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.83
  • 22.28
  • 17.97

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.27
  • 2.56
  • 2.00

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.27
  • 13.73
  • 11.18

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
110.49
34.54
219.89%
150.06
112.26
33.67%
152.61
116.35
31.16%
144.02
119.79
20.23%
Expenses
106.85
48.00
122.60%
133.75
102.04
31.08%
130.80
102.95
27.05%
123.34
103.59
19.07%
EBITDA
3.64
-13.46
-
16.31
10.22
59.59%
21.81
13.40
62.76%
20.68
16.20
27.65%
EBIDTM
3.29%
-38.97%
10.87%
9.10%
14.29%
11.52%
14.36%
13.52%
Other Income
3.80
8.79
-56.77%
4.17
6.63
-37.10%
1.74
1.05
65.71%
1.46
5.77
-74.70%
Interest
0.14
0.14
0.00%
0.13
0.15
-13.33%
0.14
0.14
0.00%
0.14
0.13
7.69%
Depreciation
2.92
2.43
20.16%
2.78
2.63
5.70%
2.68
2.36
13.56%
2.46
2.25
9.33%
PBT
4.38
-7.24
-
17.57
14.07
24.88%
20.73
11.95
73.47%
19.54
19.59
-0.26%
Tax
0.89
-1.64
-
3.96
1.41
180.85%
2.97
3.33
-10.81%
5.68
5.50
3.27%
PAT
3.49
-5.60
-
13.61
12.66
7.50%
17.76
8.62
106.03%
13.86
14.09
-1.63%
PATM
3.16%
-16.21%
9.07%
11.28%
11.64%
7.41%
9.62%
11.76%
EPS
1.54
-2.48
-
6.02
5.19
15.99%
7.85
3.71
111.59%
6.13
6.09
0.66%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
557.18
481.23
478.81
525.21
452.39
351.08
335.87
327.73
262.67
269.00
260.73
Net Sales Growth
45.50%
0.51%
-8.83%
16.10%
28.86%
4.53%
2.48%
24.77%
-2.35%
3.17%
 
Cost Of Goods Sold
380.63
324.93
314.60
341.80
297.13
234.42
233.20
227.14
184.37
184.03
177.41
Gross Profit
176.55
156.30
164.21
183.41
155.26
116.66
102.67
100.59
78.30
84.98
83.32
GP Margin
31.69%
32.48%
34.30%
34.92%
34.32%
33.23%
30.57%
30.69%
29.81%
31.59%
31.96%
Total Expenditure
494.74
435.88
422.22
448.09
388.08
313.63
300.66
294.40
238.35
235.49
224.54
Power & Fuel Cost
-
5.99
5.98
6.51
5.88
5.49
5.59
5.32
4.82
5.55
3.82
% Of Sales
-
1.24%
1.25%
1.24%
1.30%
1.56%
1.66%
1.62%
1.84%
2.06%
1.47%
Employee Cost
-
66.14
60.40
57.49
51.63
43.40
39.23
34.58
29.51
26.74
25.95
% Of Sales
-
13.74%
12.61%
10.95%
11.41%
12.36%
11.68%
10.55%
11.23%
9.94%
9.95%
Manufacturing Exp.
-
15.72
16.98
16.18
14.87
11.35
9.60
11.43
8.69
9.45
8.30
% Of Sales
-
3.27%
3.55%
3.08%
3.29%
3.23%
2.86%
3.49%
3.31%
3.51%
3.18%
General & Admin Exp.
-
12.38
15.94
17.70
11.99
16.01
10.48
8.90
7.17
6.35
6.51
% Of Sales
-
2.57%
3.33%
3.37%
2.65%
4.56%
3.12%
2.72%
2.73%
2.36%
2.50%
Selling & Distn. Exp.
-
5.49
5.10
4.12
3.91
2.27
1.69
5.87
3.39
2.96
2.21
% Of Sales
-
1.14%
1.07%
0.78%
0.86%
0.65%
0.50%
1.79%
1.29%
1.10%
0.85%
Miscellaneous Exp.
-
5.23
3.22
4.28
2.67
0.70
0.88
1.15
0.41
0.41
2.21
% Of Sales
-
1.09%
0.67%
0.81%
0.59%
0.20%
0.26%
0.35%
0.16%
0.15%
0.13%
EBITDA
62.44
45.35
56.59
77.12
64.31
37.45
35.21
33.33
24.32
33.51
36.19
EBITDA Margin
11.21%
9.42%
11.82%
14.68%
14.22%
10.67%
10.48%
10.17%
9.26%
12.46%
13.88%
Other Income
11.17
16.17
26.29
14.67
12.68
13.67
10.33
6.82
8.54
8.22
7.73
Interest
0.55
0.56
0.56
0.08
0.07
0.06
0.13
0.16
0.12
0.18
0.21
Depreciation
10.84
10.35
9.41
7.73
5.97
4.17
4.18
7.99
5.86
6.37
5.52
PBT
62.22
50.60
72.91
83.98
70.93
46.90
41.23
32.01
26.86
35.19
38.19
Tax
13.50
10.97
16.90
24.41
20.74
14.68
10.75
9.21
6.42
6.78
8.50
Tax Rate
21.70%
21.68%
23.18%
29.07%
29.24%
31.30%
26.07%
28.77%
23.90%
19.27%
21.51%
PAT
48.72
39.63
56.00
59.57
50.19
32.21
30.48
22.79
20.45
28.40
31.02
PAT before Minority Interest
48.72
39.63
56.00
59.57
50.19
32.21
30.48
22.79
20.45
28.40
31.02
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
8.74%
8.24%
11.70%
11.34%
11.09%
9.17%
9.07%
6.95%
7.79%
10.56%
11.90%
PAT Growth
63.65%
-29.23%
-5.99%
18.69%
55.82%
5.68%
33.74%
11.44%
-27.99%
-8.45%
 
EPS
21.56
17.54
24.78
26.36
22.21
14.25
13.49
10.08
9.05
12.57
13.73

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
450.98
419.79
400.41
342.40
275.42
256.56
222.81
212.98
204.27
186.38
Share Capital
11.31
11.31
11.31
11.31
11.31
11.31
11.31
11.31
11.31
11.31
Total Reserves
439.67
408.48
389.10
331.08
264.11
245.25
211.50
201.67
192.96
175.07
Non-Current Liabilities
17.73
14.56
6.08
0.15
-5.03
-7.35
-2.16
27.96
21.14
17.65
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
2.45
3.77
3.46
2.61
1.40
2.01
1.71
30.87
23.73
20.07
Current Liabilities
124.26
272.46
103.20
142.78
109.33
67.75
85.76
50.06
39.67
41.59
Trade Payables
92.08
76.04
75.27
76.39
62.46
38.59
29.88
31.64
29.93
31.93
Other Current Liabilities
31.23
16.77
25.33
17.94
17.71
24.05
14.92
10.59
1.32
1.04
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
0.96
179.66
2.60
48.45
29.15
5.11
40.97
7.84
8.42
8.61
Total Liabilities
592.97
706.81
509.69
485.33
379.72
316.97
306.41
291.00
265.08
245.62
Net Block
85.84
75.98
60.80
63.82
57.01
49.79
46.88
44.80
42.35
36.33
Gross Block
126.49
106.70
82.31
78.01
65.36
53.97
112.81
105.75
100.94
88.96
Accumulated Depreciation
40.65
30.72
21.51
14.20
8.34
4.18
65.93
60.95
58.59
52.63
Non Current Assets
257.27
219.06
211.52
190.42
136.10
129.26
115.50
143.41
146.43
121.55
Capital Work in Progress
33.87
13.24
6.85
6.94
3.22
2.06
0.61
0.54
3.01
6.52
Non Current Investment
133.74
123.86
131.47
116.70
73.84
75.49
67.40
66.99
75.52
57.29
Long Term Loans & Adv.
3.35
5.55
2.74
2.57
1.67
1.45
0.55
31.01
24.03
19.95
Other Non Current Assets
0.46
0.43
9.66
0.39
0.37
0.47
0.07
0.07
1.51
1.46
Current Assets
335.72
487.76
298.17
294.91
243.62
187.71
190.91
147.61
118.66
124.07
Current Investments
132.48
143.08
134.77
109.36
115.35
78.19
59.05
36.53
17.77
18.93
Inventories
43.77
38.68
35.34
31.27
22.42
24.92
18.05
16.99
15.14
17.86
Sundry Debtors
109.40
88.13
103.98
93.35
66.39
60.69
63.34
59.12
49.96
46.08
Cash & Bank
32.67
28.42
13.83
14.36
10.08
17.61
10.98
17.98
29.67
32.86
Other Current Assets
17.39
7.47
8.14
1.99
29.38
6.30
39.49
16.99
6.12
8.34
Short Term Loans & Adv.
7.05
181.96
2.11
44.59
27.38
3.93
37.58
15.09
3.84
6.64
Net Current Assets
211.45
215.29
194.97
152.12
134.29
119.96
105.15
97.54
78.98
82.49
Total Assets
592.99
706.82
509.69
485.33
379.72
316.97
306.41
291.02
265.09
245.62

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
38.25
51.69
36.31
26.66
41.73
33.02
29.72
18.00
24.76
18.47
PBT
50.60
72.91
83.98
70.93
46.90
41.23
32.01
26.86
35.19
39.52
Adjustment
-2.18
-12.99
-4.02
-5.72
-6.39
-5.44
1.51
-1.66
-1.63
-1.01
Changes in Working Capital
0.85
9.22
-19.28
-20.20
12.54
5.82
4.63
-0.29
-1.53
-12.18
Cash after chg. in Working capital
49.27
69.14
60.69
45.02
53.05
41.61
38.15
24.91
32.03
26.32
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-11.03
-17.45
-24.38
-18.36
-11.31
-8.59
-8.43
-6.91
-7.27
-7.86
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
-33.54
-6.58
-16.68
-16.99
-36.49
-13.76
-17.35
-18.08
-16.16
-12.38
Net Fixed Assets
-40.42
-30.78
-9.47
-16.53
-12.69
57.58
-7.65
-2.70
-8.20
-13.42
Net Investments
1.20
0.42
-33.39
-26.70
-38.14
-34.30
-22.65
-9.44
-16.24
-4.87
Others
5.68
23.78
26.18
26.24
14.34
-37.04
12.95
-5.94
8.28
5.91
Cash from Financing Activity
-14.68
-37.51
-17.81
-8.24
-6.66
-17.23
-11.40
-11.91
-11.83
-6.20
Net Cash Inflow / Outflow
-9.97
7.59
1.82
1.43
-1.41
2.03
0.97
-11.99
-3.23
-0.10
Opening Cash & Equivalents
13.69
6.10
4.28
2.85
4.26
2.23
1.25
13.25
32.59
32.69
Closing Cash & Equivalent
3.72
13.69
6.10
4.28
2.85
4.26
2.23
1.25
29.36
32.59

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
199.36
185.57
177.01
151.36
121.75
113.42
96.75
92.40
88.55
80.64
ROA
6.10%
9.21%
11.97%
11.60%
9.25%
9.78%
7.63%
7.35%
11.12%
13.22%
ROE
9.10%
13.66%
16.04%
16.25%
12.11%
12.82%
10.65%
9.99%
14.84%
17.94%
ROCE
11.75%
17.91%
22.63%
22.99%
17.65%
17.40%
15.03%
13.19%
18.48%
22.99%
Fixed Asset Turnover
4.15
5.11
6.63
6.57
6.69
4.58
3.35
2.83
3.17
3.38
Receivable days
74.51
72.60
67.74
61.89
58.13
59.24
61.05
68.13
58.29
53.42
Inventory Days
31.10
27.97
22.87
20.80
21.66
20.52
17.47
20.06
20.03
22.20
Payable days
70.98
66.61
63.16
66.07
60.94
42.16
38.00
47.41
47.81
51.40
Cash Conversion Cycle
34.63
33.96
27.45
16.62
18.85
37.60
40.52
40.78
30.51
24.23
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
91.17
131.24
1018.91
983.46
776.15
309.12
206.30
216.94
193.91
185.74

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.