Nifty
Sensex
:
:
18600.20
62836.44
1.55 (0.01%)
-9.94 (-0.02%)

Auto Ancillary

Rating :
58/99

BSE: 520059 | NSE: MUNJALAU

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 477.60
  • 8.51
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 563.42
  • 4.19%
  • 1.24

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.81%
  • 0.88%
  • 21.57%
  • FII
  • DII
  • Others
  • 0%
  • 0.02%
  • 2.72%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.05
  • 10.56
  • 15.74

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.42
  • -8.47
  • 12.85

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.21
  • -12.93
  • 86.65

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.26
  • 13.49
  • 14.26

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.17
  • 1.58
  • 1.64

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.79
  • 7.86
  • 8.30

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Net Sales
482.83
374.30
29.00%
476.75
468.22
1.82%
543.76
643.64
-15.52%
480.94
435.94
10.32%
Expenses
461.36
354.60
30.11%
459.28
444.76
3.26%
517.89
622.37
-16.79%
455.81
417.66
9.13%
EBITDA
21.47
19.71
8.93%
17.47
23.46
-25.53%
25.87
21.27
21.63%
25.13
18.28
37.47%
EBIDTM
4.45%
5.26%
3.67%
5.01%
4.76%
3.30%
5.23%
4.19%
Other Income
2.87
1.43
100.70%
3.48
1.75
98.86%
2.95
1.24
137.90%
3.44
1.03
233.98%
Interest
7.46
2.85
161.75%
7.18
2.78
158.27%
6.94
3.15
120.32%
5.48
2.98
83.89%
Depreciation
13.78
7.32
88.25%
14.19
9.45
50.16%
13.08
9.53
37.25%
11.96
9.44
26.69%
PBT
3.58
10.97
-67.37%
-0.42
12.98
-
8.78
9.83
-10.68%
58.31
6.89
746.30%
Tax
1.28
0.52
146.15%
3.14
5.58
-43.73%
1.25
3.98
-68.59%
12.96
0.98
1,222.45%
PAT
2.29
10.45
-78.09%
-3.56
7.40
-
7.53
5.86
28.50%
45.36
5.90
668.81%
PATM
0.48%
2.79%
-0.75%
1.58%
1.38%
0.91%
9.43%
1.35%
EPS
0.36
0.98
-63.27%
-0.07
0.74
-
0.77
0.51
50.98%
4.55
0.45
911.11%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
1,984.28
1,915.68
2,122.64
1,235.57
1,214.03
Net Sales Growth
3.24%
-9.75%
71.79%
1.77%
 
Cost Of Goods Sold
1,506.31
1,571.95
1,815.62
936.95
911.21
Gross Profit
477.97
343.72
307.02
298.62
302.83
GP Margin
24.09%
17.94%
14.46%
24.17%
24.94%
Total Expenditure
1,894.34
1,832.96
2,040.15
1,190.38
1,144.87
Power & Fuel Cost
-
29.65
28.94
29.97
27.00
% Of Sales
-
1.55%
1.36%
2.43%
2.22%
Employee Cost
-
108.76
91.68
110.59
85.65
% Of Sales
-
5.68%
4.32%
8.95%
7.06%
Manufacturing Exp.
-
80.85
70.10
76.26
77.85
% Of Sales
-
4.22%
3.30%
6.17%
6.41%
General & Admin Exp.
-
7.70
6.30
6.54
12.09
% Of Sales
-
0.40%
0.30%
0.53%
1.00%
Selling & Distn. Exp.
-
0.27
0.57
0.70
0.45
% Of Sales
-
0.01%
0.03%
0.06%
0.04%
Miscellaneous Exp.
-
33.77
26.92
29.37
30.63
% Of Sales
-
1.76%
1.27%
2.38%
2.52%
EBITDA
89.94
82.72
82.49
45.19
69.16
EBITDA Margin
4.53%
4.32%
3.89%
3.66%
5.70%
Other Income
12.74
5.45
5.33
5.42
4.07
Interest
27.06
11.76
15.63
12.05
4.28
Depreciation
53.01
35.74
39.01
31.50
20.27
PBT
70.25
40.67
33.18
7.06
48.69
Tax
18.63
11.06
12.74
3.00
11.39
Tax Rate
26.52%
27.19%
38.40%
44.58%
23.39%
PAT
51.62
26.79
20.63
4.12
35.97
PAT before Minority Interest
56.14
29.61
20.44
3.74
37.30
Minority Interest
4.52
-2.82
0.19
0.38
-1.33
PAT Margin
2.60%
1.40%
0.97%
0.33%
2.96%
PAT Growth
74.33%
29.86%
400.73%
-88.55%
 
EPS
5.16
2.68
2.06
0.41
3.60

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Shareholder's Funds
337.49
310.53
288.93
297.11
Share Capital
20.00
20.00
20.00
20.00
Total Reserves
317.49
290.53
268.93
277.11
Non-Current Liabilities
93.00
114.40
120.89
21.61
Secured Loans
52.95
79.22
93.25
26.55
Unsecured Loans
0.00
0.00
0.00
0.00
Long Term Provisions
10.45
8.66
8.57
6.86
Current Liabilities
512.63
419.74
362.36
220.06
Trade Payables
251.84
261.93
282.50
151.03
Other Current Liabilities
108.06
83.90
57.33
53.05
Short Term Borrowings
18.47
12.10
15.91
10.18
Short Term Provisions
134.27
61.81
6.62
5.80
Total Liabilities
957.58
856.31
783.83
550.78
Net Block
262.93
302.88
343.49
200.21
Gross Block
404.26
408.88
422.80
257.79
Accumulated Depreciation
141.33
106.00
79.30
57.59
Non Current Assets
294.88
325.29
368.89
275.86
Capital Work in Progress
4.21
1.16
1.66
24.94
Non Current Investment
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
27.67
21.19
20.83
26.23
Other Non Current Assets
0.06
0.06
2.91
24.49
Current Assets
662.71
531.02
414.93
274.92
Current Investments
117.65
26.35
20.73
7.47
Inventories
111.64
83.06
92.76
74.60
Sundry Debtors
387.15
383.41
268.87
161.93
Cash & Bank
6.93
18.04
16.97
23.24
Other Current Assets
39.33
9.83
2.94
2.92
Short Term Loans & Adv.
19.77
10.33
12.65
4.77
Net Current Assets
150.07
111.28
52.57
54.87
Total Assets
957.59
856.31
783.82
550.78

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
136.92
58.57
86.70
25.72
PBT
40.67
33.18
7.18
48.81
Adjustment
44.38
61.23
45.96
23.59
Changes in Working Capital
58.85
-28.69
39.68
-35.31
Cash after chg. in Working capital
143.90
65.71
92.83
37.09
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-6.98
-7.14
-6.13
-11.37
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-99.26
-14.01
-139.11
-14.95
Net Fixed Assets
6.03
12.14
-65.91
Net Investments
-90.40
-7.31
-37.88
Others
-14.89
-18.84
-35.32
Cash from Financing Activity
-50.35
-44.92
47.38
-5.09
Net Cash Inflow / Outflow
-12.69
-0.36
-5.03
5.68
Opening Cash & Equivalents
15.22
15.58
20.61
14.93
Closing Cash & Equivalent
2.53
15.22
15.58
20.61

Financial Ratios

Standalone /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
33.75
31.05
28.89
29.71
ROA
3.27%
2.49%
0.56%
6.77%
ROE
9.14%
6.82%
1.28%
12.55%
ROCE
12.30%
11.70%
4.97%
15.39%
Fixed Asset Turnover
4.71
5.10
3.63
4.71
Receivable days
73.41
56.08
63.63
48.68
Inventory Days
18.55
15.12
24.72
22.43
Payable days
59.65
54.72
68.20
47.48
Cash Conversion Cycle
32.31
16.47
20.15
23.64
Total Debt/Equity
0.27
0.36
0.43
0.16
Interest Cover
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.