Nifty
Sensex
:
:
25517.05
83606.46
-120.75 (-0.47%)
-452.44 (-0.54%)

Auto Ancillary

Rating :
50/99

BSE: 520059 | NSE: MUNJALAU

75.31
30-Jun-2025
  • Open
  • High
  • Low
  • Previous Close
  •  75.49
  •  76.24
  •  74.33
  •  74.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  156995
  •  11808973.16
  •  145.7
  •  60.52

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 750.10
  • 20.61
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 893.82
  • 1.33%
  • 1.80

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.81%
  • 0.96%
  • 21.46%
  • FII
  • DII
  • Others
  • 0.07%
  • 0.02%
  • 2.68%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.06
  • 8.78
  • -0.59

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.55
  • 21.64
  • 7.79

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.37
  • 56.35
  • 12.84

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.03
  • 16.23
  • 20.42

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.77
  • 1.84
  • 1.86

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.43
  • 7.62
  • 6.35

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
511.88
406.33
25.98%
522.09
422.17
23.67%
522.49
544.68
-4.07%
509.92
508.58
0.26%
Expenses
477.26
372.67
28.07%
499.78
396.11
26.17%
491.79
508.61
-3.31%
480.15
484.03
-0.80%
EBITDA
34.61
33.66
2.82%
22.31
26.06
-14.39%
30.69
36.07
-14.92%
29.77
24.56
21.21%
EBIDTM
6.76%
8.28%
4.27%
6.17%
5.87%
6.62%
5.84%
4.83%
Other Income
1.17
8.04
-85.45%
4.64
10.56
-56.06%
12.18
7.15
70.35%
13.02
10.32
26.16%
Interest
8.08
6.44
25.47%
8.48
7.00
21.14%
7.63
7.12
7.16%
6.79
6.96
-2.44%
Depreciation
15.24
14.02
8.70%
15.49
14.16
9.39%
14.62
13.92
5.03%
13.76
13.62
1.03%
PBT
12.56
48.18
-73.93%
2.97
-23.40
-
20.62
22.18
-7.03%
10.24
14.29
-28.34%
Tax
2.28
11.88
-80.81%
4.96
-0.06
-
0.31
7.30
-95.75%
-0.23
4.02
-
PAT
10.28
36.30
-71.68%
-1.99
-23.35
-
20.31
14.87
36.58%
10.47
10.27
1.95%
PATM
2.01%
8.93%
-0.38%
-5.53%
3.89%
2.73%
2.05%
2.02%
EPS
0.83
2.72
-69.49%
-0.22
-1.22
-
1.86
1.38
34.78%
1.17
0.99
18.18%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
2,066.38
1,881.76
1,984.29
1,915.68
2,122.64
1,235.57
1,214.03
Net Sales Growth
9.81%
-5.17%
3.58%
-9.75%
71.79%
1.77%
 
Cost Of Goods Sold
1,455.79
1,321.24
1,506.31
1,571.95
1,815.62
936.95
911.21
Gross Profit
610.59
560.53
477.98
343.72
307.02
298.62
302.83
GP Margin
29.55%
29.79%
24.09%
17.94%
14.46%
24.17%
24.94%
Total Expenditure
1,948.98
1,761.42
1,894.35
1,832.96
2,040.15
1,190.38
1,144.87
Power & Fuel Cost
-
53.24
45.79
29.65
28.94
29.97
27.00
% Of Sales
-
2.83%
2.31%
1.55%
1.36%
2.43%
2.22%
Employee Cost
-
185.36
168.67
108.76
91.68
110.59
85.65
% Of Sales
-
9.85%
8.50%
5.68%
4.32%
8.95%
7.06%
Manufacturing Exp.
-
118.15
108.14
80.85
70.10
76.26
77.85
% Of Sales
-
6.28%
5.45%
4.22%
3.30%
6.17%
6.41%
General & Admin Exp.
-
18.03
11.59
7.70
6.30
6.54
12.09
% Of Sales
-
0.96%
0.58%
0.40%
0.30%
0.53%
1.00%
Selling & Distn. Exp.
-
0.94
0.54
0.27
0.57
0.70
0.45
% Of Sales
-
0.05%
0.03%
0.01%
0.03%
0.06%
0.04%
Miscellaneous Exp.
-
64.47
53.30
33.77
26.92
29.37
30.63
% Of Sales
-
3.43%
2.69%
1.76%
1.27%
2.38%
2.52%
EBITDA
117.38
120.34
89.94
82.72
82.49
45.19
69.16
EBITDA Margin
5.68%
6.40%
4.53%
4.32%
3.89%
3.66%
5.70%
Other Income
31.01
36.07
12.74
5.45
5.33
5.42
4.07
Interest
30.98
27.52
27.06
11.76
15.63
12.05
4.28
Depreciation
59.11
55.72
53.02
35.74
39.01
31.50
20.27
PBT
46.39
73.17
22.60
40.67
33.18
7.06
48.69
Tax
7.32
23.21
18.63
11.06
12.74
3.00
11.39
Tax Rate
15.78%
37.90%
26.52%
27.19%
38.40%
44.58%
23.39%
PAT
39.07
38.49
56.13
26.79
20.63
4.12
35.97
PAT before Minority Interest
36.39
38.03
51.62
29.61
20.44
3.74
37.30
Minority Interest
-2.68
0.46
4.51
-2.82
0.19
0.38
-1.33
PAT Margin
1.89%
2.05%
2.83%
1.40%
0.97%
0.33%
2.96%
PAT Growth
2.57%
-31.43%
109.52%
29.86%
400.73%
-88.55%
 
EPS
3.91
3.85
5.61
2.68
2.06
0.41
3.60

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Shareholder's Funds
401.19
384.33
337.49
310.53
288.93
297.11
Share Capital
20.00
20.00
20.00
20.00
20.00
20.00
Total Reserves
381.19
364.33
317.49
290.53
268.93
277.11
Non-Current Liabilities
215.64
230.35
93.00
114.40
120.89
21.61
Secured Loans
18.34
31.89
52.95
79.22
93.25
26.55
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
19.12
12.60
10.45
8.66
8.57
6.86
Current Liabilities
578.36
641.73
512.63
419.74
362.36
220.06
Trade Payables
245.46
311.95
251.84
261.93
282.50
151.03
Other Current Liabilities
200.66
230.75
108.06
83.90
57.33
53.05
Short Term Borrowings
68.25
42.76
18.47
12.10
15.91
10.18
Short Term Provisions
63.99
56.26
134.27
61.81
6.62
5.80
Total Liabilities
1,204.87
1,266.45
957.58
856.31
783.83
550.78
Net Block
398.03
415.82
262.93
302.88
343.49
200.21
Gross Block
608.30
572.75
404.53
408.88
422.80
257.79
Accumulated Depreciation
210.27
156.92
141.61
106.00
79.30
57.59
Non Current Assets
441.55
456.19
294.88
325.29
368.89
275.86
Capital Work in Progress
8.51
8.17
4.21
1.16
1.66
24.94
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
33.71
32.19
27.74
21.19
20.83
26.23
Other Non Current Assets
0.00
0.00
0.00
0.06
2.91
24.49
Current Assets
751.68
798.62
649.17
531.02
414.93
274.92
Current Investments
170.75
104.49
117.65
26.35
20.73
7.47
Inventories
208.81
208.24
111.64
83.06
92.76
74.60
Sundry Debtors
276.59
437.32
387.15
383.41
268.87
161.93
Cash & Bank
12.42
12.96
6.93
18.04
16.97
23.24
Other Current Assets
83.12
4.93
6.02
9.83
15.59
7.69
Short Term Loans & Adv.
31.37
30.68
19.77
10.33
12.65
4.77
Net Current Assets
173.32
156.90
136.53
111.28
52.57
54.87
Total Assets
1,193.23
1,254.81
944.05
856.31
783.82
550.78

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
127.18
33.37
136.92
58.57
86.70
25.72
PBT
61.24
70.25
40.67
33.18
7.18
48.81
Adjustment
50.25
27.02
44.38
61.23
45.96
23.59
Changes in Working Capital
30.30
-45.39
58.85
-28.69
39.68
-35.31
Cash after chg. in Working capital
141.79
51.89
143.90
65.71
92.83
37.09
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-14.61
-18.51
-6.98
-7.14
-6.13
-11.37
Other Direct Exp. Paid
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
Cash From Investing Activity
-77.25
37.13
-99.26
-14.01
-139.11
-14.95
Net Fixed Assets
-15.72
-12.00
6.03
12.14
-65.91
Net Investments
-66.26
13.13
-64.97
-7.31
-37.88
Others
4.73
36.00
-40.32
-18.84
-35.32
Cash from Financing Activity
-52.55
-64.89
-50.35
-44.92
47.38
-5.09
Net Cash Inflow / Outflow
-2.63
5.61
-12.69
-0.36
-5.03
5.68
Opening Cash & Equivalents
8.14
2.53
15.22
15.58
20.61
14.93
Closing Cash & Equivalent
5.52
8.14
2.53
15.22
15.58
20.61

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
40.12
38.43
33.75
31.05
28.89
29.71
ROA
3.08%
4.64%
3.27%
2.49%
0.56%
6.77%
ROE
9.68%
14.30%
9.14%
6.82%
1.28%
12.55%
ROCE
18.05%
21.33%
12.30%
11.70%
4.97%
15.39%
Fixed Asset Turnover
3.19
4.06
4.71
5.10
3.63
4.71
Receivable days
69.24
75.83
73.41
56.08
63.63
48.68
Inventory Days
40.45
29.42
18.55
15.12
24.72
22.43
Payable days
76.99
68.31
59.65
54.72
68.20
47.48
Cash Conversion Cycle
32.69
36.94
32.31
16.47
20.15
23.64
Total Debt/Equity
0.25
0.25
0.27
0.36
0.43
0.16
Interest Cover
3.23
3.60
4.46
3.12
1.56
12.38

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.