Nifty
Sensex
:
:
18543.55
62481.00
30.80 (0.17%)
187.36 (0.30%)

Auto Ancillary

Rating :
58/99

BSE: 532240 | NSE: INDNIPPON

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 953.15
  • 19.11
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 916.56
  • 1.48%
  • 1.80

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.39%
  • 1.94%
  • 25.05%
  • FII
  • DII
  • Others
  • 0.15%
  • 0.00%
  • 2.47%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.73
  • 4.59
  • 5.75

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.70
  • -5.60
  • -3.16

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.65
  • -0.39
  • -4.21

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.24
  • 19.68
  • 19.24

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.36
  • 2.31
  • 1.83

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.01
  • 12.82
  • 11.82

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
186.39
158.52
17.58%
155.70
110.49
40.92%
149.23
150.06
-0.55%
148.04
152.61
-2.99%
Expenses
167.45
137.62
21.68%
146.16
106.85
36.79%
137.09
133.75
2.50%
135.13
130.80
3.31%
EBITDA
18.94
20.90
-9.38%
9.54
3.64
162.09%
12.14
16.31
-25.57%
12.91
21.81
-40.81%
EBIDTM
10.16%
13.18%
6.13%
3.29%
8.14%
10.87%
8.72%
14.29%
Other Income
5.41
4.26
27.00%
3.00
3.80
-21.05%
14.87
4.17
256.59%
2.36
1.74
35.63%
Interest
0.10
0.12
-16.67%
0.14
0.14
0.00%
0.11
0.13
-15.38%
0.12
0.14
-14.29%
Depreciation
3.62
3.00
20.67%
3.51
2.92
20.21%
3.65
2.78
31.29%
3.28
2.68
22.39%
PBT
20.63
22.04
-6.40%
8.89
4.38
102.97%
23.25
17.57
32.33%
11.87
20.73
-42.74%
Tax
3.89
4.12
-5.58%
5.18
0.89
482.02%
4.05
3.96
2.27%
2.24
2.97
-24.58%
PAT
16.74
17.92
-6.58%
3.71
3.49
6.30%
19.20
13.61
41.07%
9.63
17.76
-45.78%
PATM
8.98%
11.30%
2.38%
3.16%
12.87%
9.07%
6.50%
11.64%
EPS
7.40
7.92
-6.57%
1.64
1.54
6.49%
8.49
6.02
41.03%
4.26
7.85
-45.73%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
639.36
566.27
481.23
478.81
525.21
452.39
351.08
335.87
327.73
262.67
269.00
Net Sales Growth
11.84%
17.67%
0.51%
-8.83%
16.10%
28.86%
4.53%
2.48%
24.77%
-2.35%
 
Cost Of Goods Sold
449.36
395.44
324.93
314.60
341.80
297.13
234.42
233.20
227.14
184.37
184.03
Gross Profit
190.00
170.83
156.30
164.21
183.41
155.26
116.66
102.67
100.59
78.30
84.98
GP Margin
29.72%
30.17%
32.48%
34.30%
34.92%
34.32%
33.23%
30.57%
30.69%
29.81%
31.59%
Total Expenditure
585.83
518.07
435.88
422.22
448.09
388.08
313.63
300.66
294.40
238.35
235.49
Power & Fuel Cost
-
6.46
5.99
5.98
6.51
5.88
5.49
5.59
5.32
4.82
5.55
% Of Sales
-
1.14%
1.24%
1.25%
1.24%
1.30%
1.56%
1.66%
1.62%
1.84%
2.06%
Employee Cost
-
67.89
66.14
60.40
57.49
51.63
43.40
39.23
34.58
29.51
26.74
% Of Sales
-
11.99%
13.74%
12.61%
10.95%
11.41%
12.36%
11.68%
10.55%
11.23%
9.94%
Manufacturing Exp.
-
19.27
15.72
16.98
16.18
14.87
11.35
9.60
11.43
8.69
9.45
% Of Sales
-
3.40%
3.27%
3.55%
3.08%
3.29%
3.23%
2.86%
3.49%
3.31%
3.51%
General & Admin Exp.
-
16.50
12.38
15.94
17.70
11.99
16.01
10.48
8.90
7.17
6.35
% Of Sales
-
2.91%
2.57%
3.33%
3.37%
2.65%
4.56%
3.12%
2.72%
2.73%
2.36%
Selling & Distn. Exp.
-
6.08
5.49
5.10
4.12
3.91
2.27
1.69
5.87
3.39
2.96
% Of Sales
-
1.07%
1.14%
1.07%
0.78%
0.86%
0.65%
0.50%
1.79%
1.29%
1.10%
Miscellaneous Exp.
-
6.44
5.23
3.22
4.28
2.67
0.70
0.88
1.15
0.41
2.96
% Of Sales
-
1.14%
1.09%
0.67%
0.81%
0.59%
0.20%
0.26%
0.35%
0.16%
0.15%
EBITDA
53.53
48.20
45.35
56.59
77.12
64.31
37.45
35.21
33.33
24.32
33.51
EBITDA Margin
8.37%
8.51%
9.42%
11.82%
14.68%
14.22%
10.67%
10.48%
10.17%
9.26%
12.46%
Other Income
25.64
25.29
16.17
26.29
14.67
12.68
13.67
10.33
6.82
8.54
8.22
Interest
0.47
0.49
0.56
0.56
0.08
0.07
0.06
0.13
0.16
0.12
0.18
Depreciation
14.06
12.85
10.35
9.41
7.73
5.97
4.17
4.18
7.99
5.86
6.37
PBT
64.64
60.15
50.60
72.91
83.98
70.93
46.90
41.23
32.01
26.86
35.19
Tax
15.36
10.94
10.97
16.90
24.41
20.74
14.68
10.75
9.21
6.42
6.78
Tax Rate
23.76%
18.19%
21.68%
23.18%
29.07%
29.24%
31.30%
26.07%
28.77%
23.90%
19.27%
PAT
49.28
49.22
39.63
56.00
59.57
50.19
32.21
30.48
22.79
20.45
28.40
PAT before Minority Interest
49.28
49.22
39.63
56.00
59.57
50.19
32.21
30.48
22.79
20.45
28.40
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
7.71%
8.69%
8.24%
11.70%
11.34%
11.09%
9.17%
9.07%
6.95%
7.79%
10.56%
PAT Growth
-6.63%
24.20%
-29.23%
-5.99%
18.69%
55.82%
5.68%
33.74%
11.44%
-27.99%
 
EPS
21.81
21.78
17.54
24.78
26.36
22.21
14.25
13.49
10.08
9.05
12.57

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
504.15
450.98
419.79
400.41
342.40
275.42
256.56
222.81
212.98
204.27
Share Capital
11.31
11.31
11.31
11.31
11.31
11.31
11.31
11.31
11.31
11.31
Total Reserves
492.84
439.67
408.48
389.10
331.08
264.11
245.25
211.50
201.67
192.96
Non-Current Liabilities
27.39
17.73
14.56
6.08
0.15
-5.03
-7.35
-2.16
27.96
21.14
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
2.57
2.45
3.77
3.46
2.61
1.40
2.01
1.71
30.87
23.73
Current Liabilities
313.49
301.61
272.46
103.20
142.78
109.33
67.75
85.76
50.06
39.67
Trade Payables
90.07
92.08
76.04
75.27
76.39
62.46
38.59
29.88
31.64
29.93
Other Current Liabilities
18.96
31.23
16.77
25.33
17.94
17.71
24.05
14.92
10.59
1.32
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
204.46
178.31
179.66
2.60
48.45
29.15
5.11
40.97
7.84
8.42
Total Liabilities
845.04
770.32
706.81
509.69
485.33
379.72
316.97
306.41
291.00
265.08
Net Block
130.14
85.84
75.98
60.80
63.82
57.01
49.79
46.88
44.80
42.35
Gross Block
183.27
126.50
106.70
82.31
78.01
65.36
53.97
112.81
105.75
100.94
Accumulated Depreciation
53.13
40.65
30.72
21.51
14.20
8.34
4.18
65.93
60.95
58.59
Non Current Assets
287.46
257.27
219.06
211.52
190.42
136.10
129.26
115.50
143.41
146.43
Capital Work in Progress
5.09
33.87
13.24
6.85
6.94
3.22
2.06
0.61
0.54
3.01
Non Current Investment
145.61
133.74
123.86
131.47
116.70
73.84
75.49
67.40
66.99
75.52
Long Term Loans & Adv.
2.63
3.35
5.55
2.74
2.57
1.67
1.45
0.55
31.01
24.03
Other Non Current Assets
3.99
0.46
0.43
9.66
0.39
0.37
0.47
0.07
0.07
1.51
Current Assets
557.57
513.07
487.76
298.17
294.91
243.62
187.71
190.91
147.61
118.66
Current Investments
132.67
132.48
143.08
134.77
109.36
115.35
78.19
59.05
36.53
17.77
Inventories
49.60
43.77
38.68
35.34
31.27
22.42
24.92
18.05
16.99
15.14
Sundry Debtors
118.06
109.40
88.13
103.98
93.35
66.39
60.69
63.34
59.12
49.96
Cash & Bank
36.59
32.67
28.42
13.83
14.36
10.08
17.61
10.98
17.98
29.67
Other Current Assets
220.65
10.34
7.47
8.14
46.58
29.38
6.30
39.49
16.99
6.12
Short Term Loans & Adv.
214.25
184.40
181.96
2.11
44.59
27.38
3.93
37.58
15.09
3.84
Net Current Assets
244.08
211.45
215.29
194.97
152.12
134.29
119.96
105.15
97.54
78.98
Total Assets
845.03
770.34
706.82
509.69
485.33
379.72
316.97
306.41
291.02
265.09

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
7.05
38.25
51.69
36.31
26.66
41.73
33.02
29.72
18.00
24.76
PBT
60.15
50.60
72.91
83.98
70.93
46.90
41.23
32.01
26.86
35.19
Adjustment
-10.86
-2.18
-12.99
-4.02
-5.72
-6.39
-5.44
1.51
-1.66
-1.63
Changes in Working Capital
-32.89
0.85
9.22
-19.28
-20.20
12.54
5.82
4.63
-0.29
-1.53
Cash after chg. in Working capital
16.40
49.27
69.14
60.69
45.02
53.05
41.61
38.15
24.91
32.03
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.35
-11.03
-17.45
-24.38
-18.36
-11.31
-8.59
-8.43
-6.91
-7.27
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
28.08
-33.54
-6.58
-16.68
-16.99
-36.49
-13.76
-17.35
-18.08
-16.16
Net Fixed Assets
-28.00
-40.42
-30.78
-9.47
-16.53
-12.69
57.58
-7.65
-2.70
-8.20
Net Investments
-17.68
1.20
0.42
-33.39
-26.70
-38.14
-34.30
-22.65
-9.44
-16.24
Others
73.76
5.68
23.78
26.18
26.24
14.34
-37.04
12.95
-5.94
8.28
Cash from Financing Activity
-15.27
-14.68
-37.51
-17.81
-8.24
-6.66
-17.23
-11.40
-11.91
-11.83
Net Cash Inflow / Outflow
19.86
-9.97
7.59
1.82
1.43
-1.41
2.03
0.97
-11.99
-3.23
Opening Cash & Equivalents
3.72
13.69
6.10
4.28
2.85
4.26
2.23
1.25
13.25
32.59
Closing Cash & Equivalent
23.58
3.72
13.69
6.10
4.28
2.85
4.26
2.23
1.25
29.36

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
222.86
199.36
185.57
177.01
151.36
121.75
113.42
96.75
92.40
88.55
ROA
6.09%
5.37%
9.21%
11.97%
11.60%
9.25%
9.78%
7.63%
7.35%
11.12%
ROE
10.31%
9.10%
13.66%
16.04%
16.25%
12.11%
12.82%
10.65%
9.99%
14.84%
ROCE
12.70%
11.75%
17.91%
22.63%
22.99%
17.65%
17.40%
15.03%
13.19%
18.48%
Fixed Asset Turnover
3.69
4.15
5.11
6.63
6.57
6.69
4.58
3.35
2.83
3.17
Receivable days
72.57
74.51
72.60
67.74
61.89
58.13
59.24
61.05
68.13
58.29
Inventory Days
29.79
31.10
27.97
22.87
20.80
21.66
20.52
17.47
20.06
20.03
Payable days
84.06
94.43
66.61
63.16
66.07
60.94
42.16
38.00
47.41
47.81
Cash Conversion Cycle
18.30
11.19
33.96
27.45
16.62
18.85
37.60
40.52
40.78
30.51
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
123.66
91.17
131.24
1018.91
983.46
776.15
309.12
206.30
216.94
193.91

Top Investors:

News Update:


No Latest News!

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.