Nifty
Sensex
:
:
18114.90
60821.62
-63.20 (-0.35%)
-101.88 (-0.17%)

Auto Ancillary

Rating :
39/99

BSE: 532934 | NSE: PPAP

246.80
22-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  247.00
  •  250.35
  •  242.05
  •  246.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  15775
  •  38.98
  •  339.40
  •  173.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 341.88
  • 25.51
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 392.54
  • 0.41%
  • 1.13

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.87%
  • 2.29%
  • 25.75%
  • FII
  • DII
  • Others
  • 1.06%
  • 0.00%
  • 6.03%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.69
  • -1.36
  • -7.79

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.10
  • -12.98
  • -15.54

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -9.33
  • -32.08
  • -52.33

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.60
  • 16.11
  • 9.56

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.10
  • 1.66
  • 1.13

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.26
  • 7.88
  • 7.27

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
78.75
17.68
345.42%
114.12
103.53
10.23%
107.33
78.64
36.48%
83.08
85.29
-2.59%
Expenses
75.74
30.28
150.13%
97.23
89.45
8.70%
90.89
68.08
33.50%
70.89
74.44
-4.77%
EBITDA
3.01
-12.60
-
16.89
14.08
19.96%
16.44
10.56
55.68%
12.19
10.85
12.35%
EBIDTM
3.83%
-71.30%
14.80%
13.60%
15.32%
13.42%
14.67%
12.72%
Other Income
0.18
0.10
80.00%
1.67
0.09
1,755.56%
0.25
0.18
38.89%
0.08
0.10
-20.00%
Interest
1.21
0.58
108.62%
1.24
0.66
87.88%
0.98
0.68
44.12%
0.99
0.65
52.31%
Depreciation
7.18
6.51
10.29%
6.66
6.44
3.42%
6.75
6.46
4.49%
6.55
6.38
2.66%
PBT
-5.20
-19.59
-
10.66
7.07
50.78%
8.96
3.60
148.89%
4.73
3.92
20.66%
Tax
-1.30
-4.92
-
2.60
1.49
74.50%
2.26
0.15
1,406.67%
1.19
-0.41
-
PAT
-3.91
-14.67
-
8.06
5.58
44.44%
6.70
3.45
94.20%
3.53
4.32
-18.29%
PATM
-4.96%
-82.97%
7.06%
5.38%
6.24%
4.39%
4.25%
5.07%
EPS
-3.18
-11.26
-
5.02
4.18
20.10%
5.08
1.80
182.22%
2.65
2.88
-7.99%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
383.28
322.20
359.51
410.98
397.62
345.01
318.63
Net Sales Growth
34.42%
-10.38%
-12.52%
3.36%
15.25%
8.28%
 
Cost Of Goods Sold
218.02
177.11
186.28
198.18
188.60
172.07
160.08
Gross Profit
165.26
145.08
173.23
212.80
209.02
172.94
158.55
GP Margin
43.12%
45.03%
48.19%
51.78%
52.57%
50.13%
49.76%
Total Expenditure
334.75
288.92
308.51
333.56
312.60
278.33
265.44
Power & Fuel Cost
-
8.44
8.79
11.03
9.49
7.77
8.54
% Of Sales
-
2.62%
2.44%
2.68%
2.39%
2.25%
2.68%
Employee Cost
-
62.19
66.22
71.33
63.23
53.26
49.78
% Of Sales
-
19.30%
18.42%
17.36%
15.90%
15.44%
15.62%
Manufacturing Exp.
-
14.94
17.71
23.74
23.63
21.65
25.16
% Of Sales
-
4.64%
4.93%
5.78%
5.94%
6.28%
7.90%
General & Admin Exp.
-
12.31
13.20
15.86
16.86
14.01
11.83
% Of Sales
-
3.82%
3.67%
3.86%
4.24%
4.06%
3.71%
Selling & Distn. Exp.
-
11.35
12.24
12.24
10.00
8.83
8.60
% Of Sales
-
3.52%
3.40%
2.98%
2.51%
2.56%
2.70%
Miscellaneous Exp.
-
2.58
4.06
1.17
0.79
0.73
1.45
% Of Sales
-
0.80%
1.13%
0.28%
0.20%
0.21%
0.46%
EBITDA
48.53
33.28
51.00
77.42
85.02
66.68
53.19
EBITDA Margin
12.66%
10.33%
14.19%
18.84%
21.38%
19.33%
16.69%
Other Income
2.18
2.10
0.59
1.07
2.59
2.07
1.09
Interest
4.42
4.15
2.92
4.27
4.57
6.34
8.08
Depreciation
27.14
26.47
25.72
26.00
25.99
24.39
24.67
PBT
19.15
4.75
22.95
48.23
57.05
38.03
21.52
Tax
4.75
1.13
3.84
14.81
19.64
12.97
7.49
Tax Rate
24.80%
23.79%
16.73%
30.71%
34.43%
34.10%
34.80%
PAT
14.38
3.62
19.11
33.42
37.41
25.05
14.03
PAT before Minority Interest
14.38
3.62
19.11
33.42
37.41
25.05
14.03
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
3.75%
1.12%
5.32%
8.13%
9.41%
7.26%
4.40%
PAT Growth
1,189.39%
-81.06%
-42.82%
-10.67%
49.34%
78.55%
 
EPS
10.27
2.59
13.65
23.87
26.72
17.89
10.02

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
306.18
303.23
295.42
269.69
236.59
205.53
Share Capital
14.00
14.00
14.00
14.00
14.00
14.00
Total Reserves
292.18
289.23
281.42
255.69
222.59
191.53
Non-Current Liabilities
58.55
28.48
29.11
32.86
43.10
55.40
Secured Loans
44.58
12.03
12.94
16.44
27.68
44.20
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
7.32
9.51
7.12
6.71
5.78
5.25
Current Liabilities
79.58
80.86
106.38
101.31
79.57
67.40
Trade Payables
47.91
41.88
40.21
31.55
24.41
22.33
Other Current Liabilities
29.10
21.25
45.44
48.15
35.77
28.06
Short Term Borrowings
0.02
9.93
3.76
1.21
8.27
14.48
Short Term Provisions
2.56
7.81
16.98
20.40
11.12
2.53
Total Liabilities
444.31
412.57
430.91
403.86
359.26
328.33
Net Block
243.87
230.21
237.22
211.00
197.12
217.24
Gross Block
368.99
328.99
311.04
260.29
221.10
347.53
Accumulated Depreciation
125.12
98.77
73.82
49.29
23.98
130.28
Non Current Assets
326.08
299.72
297.89
282.87
253.65
227.74
Capital Work in Progress
20.33
8.44
2.30
11.83
3.18
1.21
Non Current Investment
46.42
47.90
48.84
48.53
46.58
0.01
Long Term Loans & Adv.
11.32
9.43
6.55
9.33
4.48
7.02
Other Non Current Assets
4.14
3.74
2.97
2.18
2.30
2.26
Current Assets
118.23
112.85
133.02
120.99
105.60
100.60
Current Investments
0.00
0.00
0.00
0.00
2.51
1.78
Inventories
44.96
49.57
44.96
31.96
23.05
38.95
Sundry Debtors
60.40
39.98
57.42
55.23
48.80
40.12
Cash & Bank
1.52
6.12
0.51
1.44
2.22
0.99
Other Current Assets
11.37
2.75
5.30
5.37
29.03
18.76
Short Term Loans & Adv.
8.15
14.43
24.82
26.99
24.75
1.14
Net Current Assets
38.65
31.99
26.64
19.68
26.04
33.20
Total Assets
444.31
412.57
430.91
403.86
359.25
328.34

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
26.44
35.85
58.83
77.75
70.05
41.16
PBT
3.23
22.04
48.23
57.05
38.03
21.52
Adjustment
28.64
28.67
29.76
29.48
28.75
32.65
Changes in Working Capital
-4.35
-2.67
-2.24
12.82
9.84
-9.33
Cash after chg. in Working capital
27.53
48.05
75.74
99.35
76.61
44.84
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.08
-12.19
-16.91
-21.60
-6.56
-3.67
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
-48.87
-27.46
-43.13
-45.43
-42.68
-24.23
Net Fixed Assets
-47.96
-23.49
-41.22
-47.84
96.60
Net Investments
-4.50
-2.29
0.00
2.51
-13.51
Others
3.59
-1.68
-1.91
-0.10
-125.77
Cash from Financing Activity
20.57
-5.62
-16.64
-33.10
-25.47
-18.21
Net Cash Inflow / Outflow
-1.85
2.78
-0.94
-0.79
1.90
-1.28
Opening Cash & Equivalents
3.20
0.43
1.37
2.15
0.25
2.19
Closing Cash & Equivalent
1.35
3.20
0.43
1.37
2.15
0.90

Financial Ratios

Standalone /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
218.70
216.59
211.01
192.64
168.99
146.81
ROA
0.85%
4.53%
8.01%
9.80%
7.29%
4.27%
ROE
1.19%
6.38%
11.83%
14.78%
11.33%
6.82%
ROCE
2.60%
8.02%
16.95%
20.97%
15.61%
10.58%
Fixed Asset Turnover
0.92
1.12
1.44
1.70
1.38
1.05
Receivable days
56.86
49.45
50.03
46.44
41.27
39.96
Inventory Days
53.54
47.99
34.16
24.55
28.78
38.80
Payable days
53.44
46.60
38.00
31.62
29.59
29.17
Cash Conversion Cycle
56.96
50.84
46.18
39.37
40.46
49.60
Total Debt/Equity
0.17
0.07
0.08
0.11
0.22
0.36
Interest Cover
2.15
8.86
12.30
13.48
7.00
3.66

News Update:


  • PPAP Automotive wins Machinist Super Shopfloor Awards 2021 for Tamil Nadu plant
    30th Sep 2021, 12:33 PM

    The Machinist Super Shopfloor Awards 2021 organised by Times of India Group

    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.