Nifty
Sensex
:
:
15746.45
52578.76
-78.00 (-0.49%)
-316.65 (-0.60%)

Auto Ancillary

Rating :
60/99

BSE: 532240 | NSE: INDNIPPON

409.30
27-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  420.00
  •  426.00
  •  398.00
  •  415.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  155108
  •  641.47
  •  448.80
  •  264.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 925.10
  • 23.34
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 896.68
  • 1.47%
  • 2.05

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
  • 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
  • 19.75
  • 22.47
  • 19.27

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.24
  • 2.58
  • 2.10

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.04
  • 13.76
  • 11.39

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
150.06
112.26
33.67%
152.61
116.35
31.16%
144.02
119.79
20.23%
34.54
130.41
-73.51%
Expenses
133.75
102.04
31.08%
130.80
102.95
27.05%
123.34
103.59
19.07%
48.00
113.63
-57.76%
EBITDA
16.31
10.22
59.59%
21.81
13.40
62.76%
20.68
16.20
27.65%
-13.46
16.78
-
EBIDTM
10.87%
9.10%
14.29%
11.52%
14.36%
13.52%
-38.97%
12.87%
Other Income
4.17
6.63
-37.10%
1.74
1.05
65.71%
1.46
5.77
-74.70%
8.79
12.84
-31.54%
Interest
0.13
0.15
-13.33%
0.14
0.14
0.00%
0.14
0.13
7.69%
0.14
0.15
-6.67%
Depreciation
2.78
2.63
5.70%
2.68
2.36
13.56%
2.46
2.25
9.33%
2.43
2.16
12.50%
PBT
17.57
14.07
24.88%
20.73
11.95
73.47%
19.54
19.59
-0.26%
-7.24
27.31
-
Tax
3.96
1.41
180.85%
2.97
3.33
-10.81%
5.68
5.50
3.27%
-1.64
6.67
-
PAT
13.61
12.66
7.50%
17.76
8.62
106.03%
13.86
14.09
-1.63%
-5.60
20.64
-
PATM
9.07%
11.28%
11.64%
7.41%
9.62%
11.76%
-16.21%
15.83%
EPS
6.02
5.19
15.99%
7.85
3.71
111.59%
6.13
6.09
0.66%
-2.48
9.03
-

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
481.23
478.81
525.21
452.39
351.08
335.87
327.73
262.67
269.00
260.73
229.42
Net Sales Growth
0.51%
-8.83%
16.10%
28.86%
4.53%
2.48%
24.77%
-2.35%
3.17%
13.65%
 
Cost Of Goods Sold
324.94
314.60
341.80
297.13
234.42
233.20
227.14
184.37
184.03
177.41
153.43
Gross Profit
156.29
164.21
183.41
155.26
116.66
102.67
100.59
78.30
84.98
83.32
75.99
GP Margin
32.48%
34.30%
34.92%
34.32%
33.23%
30.57%
30.69%
29.81%
31.59%
31.96%
33.12%
Total Expenditure
435.89
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
45.34
56.59
77.12
64.31
37.45
35.21
33.33
24.32
33.51
36.19
31.45
EBITDA Margin
9.42%
11.82%
14.68%
14.22%
10.67%
10.48%
10.17%
9.26%
12.46%
13.88%
13.71%
Other Income
16.16
26.29
14.67
12.68
13.67
10.33
6.82
8.54
8.22
7.73
5.72
Interest
0.55
0.56
0.08
0.07
0.06
0.13
0.16
0.12
0.18
0.21
0.19
Depreciation
10.35
9.41
7.73
5.97
4.17
4.18
7.99
5.86
6.37
5.52
4.39
PBT
50.60
72.91
83.98
70.93
46.90
41.23
32.01
26.86
35.19
38.19
32.61
Tax
10.97
16.90
24.41
20.74
14.68
10.75
9.21
6.42
6.78
8.50
7.93
Tax Rate
21.68%
23.18%
29.07%
29.24%
31.30%
26.07%
28.77%
23.90%
19.27%
21.51%
24.32%
PAT
39.63
56.00
59.57
50.19
32.21
30.48
22.79
20.45
28.40
31.02
24.68
PAT before Minority Interest
39.63
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
8.24%
11.70%
11.34%
11.09%
9.17%
9.07%
6.95%
7.79%
10.56%
11.90%
10.76%
PAT Growth
-29.24%
-5.99%
18.69%
55.82%
5.68%
33.74%
11.44%
-27.99%
-8.45%
25.69%
 
EPS
17.54
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.