Nifty
Sensex
:
:
15155.45
51011.12
236.35 (1.58%)
714.23 (1.42%)

Auto Ancillary

Rating :
64/99

BSE: 532240 | NSE: INDNIPPON

403.40
02-Mar-2021
  • Open
  • High
  • Low
  • Previous Close
  •  414.00
  •  416.95
  •  396.05
  •  406.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  12957
  •  52.81
  •  448.80
  •  167.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 921.03
  • 24.39
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 892.61
  • 1.66%
  • 2.14

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.39%
  • 3.37%
  • 23.78%
  • FII
  • DII
  • Others
  • 0.01%
  • 0.62%
  • 5.83%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.63
  • 7.35
  • 1.91

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.05
  • 9.95
  • -2.53

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.54
  • 12.94
  • 3.72

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.24
  • 21.93
  • 19.31

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.19
  • 2.58
  • 2.35

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.53
  • 13.49
  • 12.04

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
152.61
116.35
31.16%
144.02
119.79
20.23%
34.54
130.41
-73.51%
112.26
136.03
-17.47%
Expenses
130.80
102.95
27.05%
123.34
103.59
19.07%
48.00
113.63
-57.76%
102.04
115.47
-11.63%
EBITDA
21.81
13.40
62.76%
20.68
16.20
27.65%
-13.46
16.78
-
10.22
20.56
-50.29%
EBIDTM
14.29%
11.52%
14.36%
13.52%
-38.97%
12.87%
9.10%
15.11%
Other Income
1.74
1.05
65.71%
1.46
5.77
-74.70%
8.79
12.84
-31.54%
6.63
5.52
20.11%
Interest
0.14
0.14
0.00%
0.14
0.13
7.69%
0.14
0.15
-6.67%
0.15
0.02
650.00%
Depreciation
2.68
2.36
13.56%
2.46
2.25
9.33%
2.43
2.16
12.50%
2.63
2.07
27.05%
PBT
20.73
11.95
73.47%
19.54
19.59
-0.26%
-7.24
27.31
-
14.07
23.99
-41.35%
Tax
2.97
3.33
-10.81%
5.68
5.50
3.27%
-1.64
6.67
-
1.41
6.63
-78.73%
PAT
17.76
8.62
106.03%
13.86
14.09
-1.63%
-5.60
20.64
-
12.66
17.36
-27.07%
PATM
11.64%
7.41%
9.62%
11.76%
-16.21%
15.83%
11.28%
12.76%
EPS
7.85
3.71
111.59%
6.13
6.09
0.66%
-2.48
9.03
-
5.19
7.56
-31.35%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
443.43
478.81
525.21
452.39
351.08
335.87
327.73
262.67
269.00
260.73
229.42
Net Sales Growth
-11.77%
-8.83%
16.10%
28.86%
4.53%
2.48%
24.77%
-2.35%
3.17%
13.65%
 
Cost Of Goods Sold
299.70
314.60
341.80
297.13
234.42
233.20
227.14
184.37
184.03
177.41
153.43
Gross Profit
143.73
164.21
183.41
155.26
116.66
102.67
100.59
78.30
84.98
83.32
75.99
GP Margin
32.41%
34.30%
34.92%
34.32%
33.23%
30.57%
30.69%
29.81%
31.59%
31.96%
33.12%
Total Expenditure
404.18
422.22
448.09
388.08
313.63
300.66
294.40
238.35
235.49
224.54
197.97
Power & Fuel Cost
-
5.98
6.51
5.88
5.49
5.59
5.32
4.82
5.55
3.82
3.67
% Of Sales
-
1.25%
1.24%
1.30%
1.56%
1.66%
1.62%
1.84%
2.06%
1.47%
1.60%
Employee Cost
-
60.40
57.49
51.63
43.40
39.23
34.58
29.51
26.74
25.95
22.24
% Of Sales
-
12.61%
10.95%
11.41%
12.36%
11.68%
10.55%
11.23%
9.94%
9.95%
9.69%
Manufacturing Exp.
-
16.98
16.18
14.87
11.35
9.60
11.43
8.69
9.45
8.30
7.33
% Of Sales
-
3.55%
3.08%
3.29%
3.23%
2.86%
3.49%
3.31%
3.51%
3.18%
3.20%
General & Admin Exp.
-
16.10
17.70
11.99
16.01
10.48
8.90
7.17
6.35
6.51
5.50
% Of Sales
-
3.36%
3.37%
2.65%
4.56%
3.12%
2.72%
2.73%
2.36%
2.50%
2.40%
Selling & Distn. Exp.
-
5.10
4.12
3.91
2.27
1.69
5.87
3.39
2.96
2.21
5.34
% Of Sales
-
1.07%
0.78%
0.86%
0.65%
0.50%
1.79%
1.29%
1.10%
0.85%
2.33%
Miscellaneous Exp.
-
3.06
4.28
2.67
0.70
0.88
1.15
0.41
0.41
0.35
5.34
% Of Sales
-
0.64%
0.81%
0.59%
0.20%
0.26%
0.35%
0.16%
0.15%
0.13%
0.20%
EBITDA
39.25
56.59
77.12
64.31
37.45
35.21
33.33
24.32
33.51
36.19
31.45
EBITDA Margin
8.85%
11.82%
14.68%
14.22%
10.67%
10.48%
10.17%
9.26%
12.46%
13.88%
13.71%
Other Income
18.62
26.29
14.67
12.68
13.67
10.33
6.82
8.54
8.22
7.73
5.72
Interest
0.57
0.56
0.08
0.07
0.06
0.13
0.16
0.12
0.18
0.21
0.19
Depreciation
10.20
9.41
7.73
5.97
4.17
4.18
7.99
5.86
6.37
5.52
4.39
PBT
47.10
72.91
83.98
70.93
46.90
41.23
32.01
26.86
35.19
38.19
32.61
Tax
8.42
16.90
24.41
20.74
14.68
10.75
9.21
6.42
6.78
8.50
7.93
Tax Rate
17.88%
23.18%
29.07%
29.24%
31.30%
26.07%
28.77%
23.90%
19.27%
21.51%
24.32%
PAT
38.68
56.00
59.57
50.19
32.21
30.48
22.79
20.45
28.40
31.02
24.68
PAT before Minority Interest
38.68
56.00
59.57
50.19
32.21
30.48
22.79
20.45
28.40
31.02
24.68
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
8.72%
11.70%
11.34%
11.09%
9.17%
9.07%
6.95%
7.79%
10.56%
11.90%
10.76%
PAT Growth
-36.29%
-5.99%
18.69%
55.82%
5.68%
33.74%
11.44%
-27.99%
-8.45%
25.69%
 
EPS
17.12
24.78
26.36
22.21
14.25
13.49
10.08
9.05
12.57
13.73
10.92

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
419.79
400.41
342.40
275.42
256.56
222.81
212.98
204.27
186.38
167.22
Share Capital
11.31
11.31
11.31
11.31
11.31
11.31
11.31
11.31
11.31
8.08
Total Reserves
408.48
389.10
331.08
264.11
245.25
211.50
201.67
192.96
175.07
159.14
Non-Current Liabilities
14.56
6.08
0.15
-5.03
-7.35
-2.16
27.96
21.14
17.65
18.35
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
3.77
3.46
2.61
1.40
2.01
1.71
30.87
23.73
20.07
20.99
Current Liabilities
95.11
103.20
142.78
109.33
67.75
85.76
50.06
39.67
41.59
38.09
Trade Payables
76.04
75.27
76.39
62.46
38.59
29.88
31.64
29.93
31.93
31.35
Other Current Liabilities
16.77
25.33
17.94
17.71
24.05
14.92
10.59
1.32
1.04
0.99
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
2.30
2.60
48.45
29.15
5.11
40.97
7.84
8.42
8.61
5.75
Total Liabilities
529.46
509.69
485.33
379.72
316.97
306.41
291.00
265.08
245.62
223.66
Net Block
75.98
60.80
63.82
57.01
49.79
46.88
44.80
42.35
36.33
33.32
Gross Block
106.70
82.31
78.01
65.36
53.97
112.81
105.75
100.94
88.96
81.32
Accumulated Depreciation
30.72
21.51
14.20
8.34
4.18
65.93
60.95
58.59
52.63
48.00
Non Current Assets
219.06
211.52
190.42
136.10
129.26
115.50
143.41
146.43
121.55
110.45
Capital Work in Progress
13.24
6.85
6.94
3.22
2.06
0.61
0.54
3.01
6.52
0.27
Non Current Investment
123.86
131.47
116.70
73.84
75.49
67.40
66.99
75.52
57.29
55.50
Long Term Loans & Adv.
5.55
2.74
2.57
1.67
1.45
0.55
31.01
24.03
19.95
21.37
Other Non Current Assets
0.43
9.66
0.39
0.37
0.47
0.07
0.07
1.51
1.46
0.00
Current Assets
310.40
298.17
294.91
243.62
187.71
190.91
147.61
118.66
124.07
113.22
Current Investments
143.08
134.77
109.36
115.35
78.19
59.05
36.53
17.77
18.93
17.40
Inventories
38.68
35.34
31.27
22.42
24.92
18.05
16.99
15.14
17.86
17.18
Sundry Debtors
88.13
103.98
93.35
66.39
60.69
63.34
59.12
49.96
46.08
38.27
Cash & Bank
28.42
13.83
14.36
10.08
17.61
10.98
17.98
29.67
32.86
32.92
Other Current Assets
12.08
8.14
1.99
2.00
6.30
39.49
16.99
6.12
8.34
7.45
Short Term Loans & Adv.
4.61
2.11
44.59
27.38
3.93
37.58
15.09
3.84
6.64
5.44
Net Current Assets
215.29
194.97
152.12
134.29
119.96
105.15
97.54
78.98
82.49
75.12
Total Assets
529.46
509.69
485.33
379.72
316.97
306.41
291.02
265.09
245.62
223.67

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
51.69
36.31
26.66
41.73
33.02
29.72
18.00
24.76
18.47
10.57
PBT
72.91
83.98
70.93
46.90
41.23
32.01
26.86
35.19
39.52
32.61
Adjustment
-12.99
-4.02
-5.72
-6.39
-5.44
1.51
-1.66
-1.63
-1.01
-0.91
Changes in Working Capital
9.22
-19.28
-20.20
12.54
5.82
4.63
-0.29
-1.53
-12.18
-13.46
Cash after chg. in Working capital
69.14
60.69
45.02
53.05
41.61
38.15
24.91
32.03
26.32
18.24
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-17.45
-24.38
-18.36
-11.31
-8.59
-8.43
-6.91
-7.27
-7.86
-7.67
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
-6.58
-16.68
-16.99
-36.49
-13.76
-17.35
-18.08
-16.16
-12.38
10.02
Net Fixed Assets
-30.78
-9.47
-16.53
-12.69
57.58
-7.65
-2.70
-8.20
-13.42
-5.80
Net Investments
0.42
-33.39
-26.70
-38.14
-34.30
-22.65
-9.44
-16.24
-4.87
11.42
Others
23.78
26.18
26.24
14.34
-37.04
12.95
-5.94
8.28
5.91
4.40
Cash from Financing Activity
-37.51
-17.81
-8.24
-6.66
-17.23
-11.40
-11.91
-11.83
-6.20
-9.53
Net Cash Inflow / Outflow
7.59
1.82
1.43
-1.41
2.03
0.97
-11.99
-3.23
-0.10
11.07
Opening Cash & Equivalents
6.10
4.28
2.85
4.26
2.23
1.25
13.25
32.59
32.69
21.63
Closing Cash & Equivalent
13.69
6.10
4.28
2.85
4.26
2.23
1.25
29.36
32.59
32.69

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
185.57
177.01
151.36
121.75
113.42
96.75
92.40
88.55
80.64
72.17
ROA
10.78%
11.97%
11.60%
9.25%
9.78%
7.63%
7.35%
11.12%
13.22%
11.70%
ROE
13.66%
16.04%
16.25%
12.11%
12.82%
10.65%
9.99%
14.84%
17.94%
15.78%
ROCE
17.91%
22.63%
22.99%
17.65%
17.40%
15.03%
13.19%
18.48%
22.99%
20.93%
Fixed Asset Turnover
5.11
6.63
6.57
6.69
4.58
3.35
2.83
3.17
3.38
3.23
Receivable days
72.60
67.74
61.89
58.13
59.24
61.05
68.13
58.29
53.42
47.55
Inventory Days
27.97
22.87
20.80
21.66
20.52
17.47
20.06
20.03
22.20
20.00
Payable days
66.61
63.16
66.07
60.94
42.16
38.00
47.41
47.81
51.40
44.83
Cash Conversion Cycle
33.96
27.45
16.62
18.85
37.60
40.52
40.78
30.51
24.23
22.73
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
131.24
1018.91
983.46
776.15
309.12
206.30
216.94
193.91
185.74
175.64

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.