Nifty
Sensex
:
:
17196.70
57696.46
-204.95 (-1.18%)
-764.83 (-1.31%)

Auto Ancillary

Rating :
47/99

BSE: 520059 | NSE: MUNJALAU

51.60
03-Dec-2021
  • Open
  • High
  • Low
  • Previous Close
  •  51.45
  •  53.70
  •  51.00
  •  51.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  87994
  •  45.69
  •  72.80
  •  48.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 516.00
  • 15.21
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 609.43
  • N/A
  • 1.62

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.81%
  • 1.07%
  • 21.54%
  • FII
  • DII
  • Others
  • 0%
  • 0.02%
  • 2.56%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.36
  • 18.59
  • 20.69

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.39
  • -2.33
  • 3.59

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -7.18
  • -9.45
  • -16.92

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 16.01
  • 16.01

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.79
  • 1.74
  • 1.74

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.21
  • 9.34
  • 9.34

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
643.64
654.98
-1.73%
435.94
212.74
104.92%
622.07
342.05
81.87%
644.59
271.44
137.47%
Expenses
622.37
634.36
-1.89%
417.66
215.09
94.18%
581.99
331.16
75.74%
620.46
261.49
137.28%
EBITDA
21.27
20.62
3.15%
18.28
-2.35
-
40.08
10.89
268.04%
24.13
9.95
142.51%
EBIDTM
3.30%
3.15%
4.19%
-1.10%
6.44%
3.18%
3.74%
3.66%
Other Income
1.24
0.36
244.44%
1.03
3.65
-71.78%
0.48
3.67
-86.92%
0.84
0.42
100.00%
Interest
3.15
3.85
-18.18%
2.98
3.71
-19.68%
3.85
4.26
-9.62%
4.21
2.45
71.84%
Depreciation
9.53
9.78
-2.56%
9.44
9.87
-4.36%
9.70
12.23
-20.69%
9.66
8.29
16.53%
PBT
9.83
7.35
33.74%
6.89
-12.29
-
27.01
-1.93
-
11.10
-0.70
-
Tax
3.98
-0.11
-
0.98
-0.06
-
7.50
-0.55
-
5.41
-0.03
-
PAT
5.86
7.46
-21.45%
5.90
-12.23
-
19.51
-1.38
-
5.69
-0.66
-
PATM
0.91%
1.14%
1.35%
-5.75%
3.14%
-0.40%
0.88%
-0.24%
EPS
0.51
0.75
-32.00%
0.45
-1.13
-
1.73
-0.18
-
0.72
-0.02
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Net Sales
2,346.24
2,134.38
1,235.57
1,214.03
Net Sales Growth
58.40%
72.74%
1.77%
 
Cost Of Goods Sold
1,994.88
1,827.37
936.95
911.21
Gross Profit
351.36
307.02
298.62
302.83
GP Margin
14.98%
14.38%
24.17%
24.94%
Total Expenditure
2,242.48
2,051.89
1,190.38
1,144.87
Power & Fuel Cost
-
28.94
29.97
27.00
% Of Sales
-
1.36%
2.43%
2.22%
Employee Cost
-
91.36
110.59
85.65
% Of Sales
-
4.28%
8.95%
7.06%
Manufacturing Exp.
-
70.10
76.26
77.85
% Of Sales
-
3.28%
6.17%
6.41%
General & Admin Exp.
-
6.30
6.54
12.09
% Of Sales
-
0.30%
0.53%
1.00%
Selling & Distn. Exp.
-
0.57
0.70
0.45
% Of Sales
-
0.03%
0.06%
0.04%
Miscellaneous Exp.
-
27.24
29.37
30.63
% Of Sales
-
1.28%
2.38%
2.52%
EBITDA
103.76
82.49
45.19
69.16
EBITDA Margin
4.42%
3.86%
3.66%
5.70%
Other Income
3.59
5.33
5.42
4.07
Interest
14.19
15.63
12.05
4.28
Depreciation
38.33
39.01
31.50
20.27
PBT
54.83
33.18
7.06
48.69
Tax
17.87
12.74
3.00
11.39
Tax Rate
32.59%
38.40%
44.58%
23.39%
PAT
36.96
20.63
4.12
35.97
PAT before Minority Interest
34.05
20.44
3.74
37.30
Minority Interest
-2.91
0.19
0.38
-1.33
PAT Margin
1.58%
0.97%
0.33%
2.96%
PAT Growth
642.73%
400.73%
-88.55%
 
EPS
3.70
2.06
0.41
3.60

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Shareholder's Funds
310.53
288.93
297.11
Share Capital
20.00
20.00
20.00
Total Reserves
290.53
268.93
277.11
Non-Current Liabilities
114.40
120.89
21.61
Secured Loans
79.22
93.25
26.55
Unsecured Loans
0.00
0.00
0.00
Long Term Provisions
8.66
8.57
6.86
Current Liabilities
452.69
362.36
220.06
Trade Payables
348.33
282.50
151.03
Other Current Liabilities
83.90
57.33
53.05
Short Term Borrowings
12.10
15.91
10.18
Short Term Provisions
8.36
6.62
5.80
Total Liabilities
889.26
783.83
550.78
Net Block
302.88
343.49
200.21
Gross Block
419.95
422.80
257.79
Accumulated Depreciation
117.07
79.30
57.59
Non Current Assets
325.29
368.89
275.86
Capital Work in Progress
1.16
1.66
24.94
Non Current Investment
0.00
0.00
0.00
Long Term Loans & Adv.
21.19
20.83
26.23
Other Non Current Assets
0.06
2.91
24.49
Current Assets
563.97
414.93
274.92
Current Investments
26.35
20.73
7.47
Inventories
83.06
92.76
74.60
Sundry Debtors
416.36
268.87
161.93
Cash & Bank
18.04
16.97
23.24
Other Current Assets
20.16
2.94
2.92
Short Term Loans & Adv.
10.33
12.65
4.77
Net Current Assets
111.28
52.57
54.87
Total Assets
889.26
783.82
550.78

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
47.71
86.70
25.72
PBT
33.18
7.18
48.81
Adjustment
61.38
45.96
23.59
Changes in Working Capital
-38.96
39.68
-35.31
Cash after chg. in Working capital
55.60
92.83
37.09
Interest Paid
0.00
0.00
0.00
Tax Paid
-7.90
-6.13
-11.37
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
Cash From Investing Activity
-14.17
-139.11
-14.95
Net Fixed Assets
10.47
-65.91
Net Investments
-7.31
-37.88
Others
-17.33
-35.32
Cash from Financing Activity
-33.90
47.38
-5.09
Net Cash Inflow / Outflow
-0.36
-5.03
5.68
Opening Cash & Equivalents
15.58
20.61
14.93
Closing Cash & Equivalent
15.22
15.58
20.61

Financial Ratios

Standalone /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
31.05
28.89
29.71
ROA
2.44%
0.56%
6.77%
ROE
6.82%
1.28%
12.55%
ROCE
11.70%
4.97%
15.39%
Fixed Asset Turnover
5.07
3.63
4.71
Receivable days
58.59
63.63
48.68
Inventory Days
15.03
24.72
22.43
Payable days
55.64
68.20
47.48
Cash Conversion Cycle
17.99
20.15
23.64
Total Debt/Equity
0.36
0.43
0.16
Interest Cover
3.12
1.56
12.38

Top Investors:

News Update:


  • Munjal Auto Inds - Quarterly Results
    10th Nov 2021, 14:57 PM

    Read More

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.