Nifty
Sensex
:
:
11670.80
39749.85
-58.80 (-0.50%)
-172.61 (-0.43%)

Auto Ancillary

Rating :
52/99

BSE: 532934 | NSE: PPAP

212.80
29-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  215.05
  •  220.45
  •  209.00
  •  217.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  19360
  •  41.40
  •  260.00
  •  102.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 304.64
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 320.69
  • 1.38%
  • 1.06

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.52%
  • 4.94%
  • 25.87%
  • FII
  • DII
  • Others
  • 0.07%
  • 0.00%
  • 4.60%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.86
  • 2.44
  • -3.30

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.07
  • -0.84
  • -9.72

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.37
  • 6.38
  • -20.06

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.13
  • 13.79
  • 11.58

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.97
  • 1.55
  • 1.80

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.88
  • 6.24
  • 6.97

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
17.68
92.05
-80.79%
103.53
0.00
0
78.64
93.52
-15.91%
85.29
118.64
-28.11%
Expenses
30.28
76.82
-60.58%
89.45
0.00
0
68.08
77.56
-12.22%
74.44
94.49
-21.22%
EBITDA
-12.60
15.23
-
14.08
0.00
0
10.56
15.96
-33.83%
10.85
24.15
-55.07%
EBIDTM
-71.30%
16.55%
14.01%
0.00%
13.42%
17.06%
12.72%
20.36%
Other Income
0.10
0.21
-52.38%
0.09
0.00
0
0.18
0.25
-28.00%
0.10
0.24
-58.33%
Interest
0.58
0.65
-10.77%
0.66
0.00
0
0.68
0.84
-19.05%
0.65
1.31
-50.38%
Depreciation
6.51
6.44
1.09%
6.44
0.00
0
6.46
6.46
0.00%
6.38
6.52
-2.15%
PBT
-19.59
8.36
-
7.07
0.00
0
3.60
8.90
-59.55%
3.92
16.57
-76.34%
Tax
-4.92
2.60
-
1.49
0.00
0
0.15
2.96
-94.93%
-0.41
5.00
-
PAT
-14.67
5.76
-
5.58
0.00
0
3.45
5.94
-41.92%
4.32
11.57
-62.66%
PATM
-82.97%
6.26%
7.11%
0.00%
4.39%
6.35%
5.07%
9.75%
EPS
-10.48
4.11
-
3.98
0.00
0
2.47
4.24
-41.75%
3.09
8.26
-62.59%

Annual Results

Standalone Figures in Rs. Crores /

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

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
303.23
295.42
269.69
236.59
205.53
Share Capital
14.00
14.00
14.00
14.00
14.00
Total Reserves
289.23
281.42
255.69
222.59
191.53
Non-Current Liabilities
28.48
29.11
32.86
43.10
55.40
Secured Loans
12.03
12.94
16.44
27.68
44.20
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
9.51
7.12
6.71
5.78
5.25
Current Liabilities
80.86
106.38
101.31
79.57
67.40
Trade Payables
41.88
40.21
31.55
24.41
22.33
Other Current Liabilities
21.25
45.44
48.15
35.77
28.06
Short Term Borrowings
9.93
3.76
1.21
8.27
14.48
Short Term Provisions
7.81
16.98
20.40
11.12
2.53
Total Liabilities
412.57
430.91
403.86
359.26
328.33
Net Block
230.21
237.22
211.00
197.12
217.24
Gross Block
328.99
311.04
260.29
221.10
347.53
Accumulated Depreciation
98.77
73.82
49.29
23.98
130.28
Non Current Assets
299.72
297.89
282.87
253.65
227.74
Capital Work in Progress
8.44
2.30
11.83
3.18
1.21
Non Current Investment
47.90
48.84
48.53
46.58
0.01
Long Term Loans & Adv.
9.43
6.55
9.33
4.48
7.02
Other Non Current Assets
3.74
2.97
2.18
2.30
2.26
Current Assets
112.85
133.02
120.99
105.60
100.60
Current Investments
0.00
0.00
0.00
2.51
1.78
Inventories
49.57
44.96
31.96
23.05
38.95
Sundry Debtors
39.98
57.42
55.23
48.80
40.12
Cash & Bank
6.12
0.51
1.44
2.22
0.99
Other Current Assets
17.18
5.30
5.37
4.28
18.76
Short Term Loans & Adv.
14.43
24.82
26.99
24.75
1.14
Net Current Assets
31.99
26.64
19.68
26.04
33.20
Total Assets
412.57
430.91
403.86
359.25
328.34

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
35.85
58.83
77.75
70.05
41.16
PBT
22.95
48.23
57.05
38.03
21.52
Adjustment
27.76
29.76
29.48
28.75
32.65
Changes in Working Capital
-2.67
-2.24
12.82
9.84
-9.33
Cash after chg. in Working capital
48.05
75.74
99.35
76.61
44.84
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-12.19
-16.91
-21.60
-6.56
-3.67
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-27.46
-43.13
-45.43
-42.68
-24.23
Net Fixed Assets
-23.49
-41.22
-47.84
96.60
Net Investments
-2.29
0.00
2.51
-13.51
Others
-1.68
-1.91
-0.10
-125.77
Cash from Financing Activity
-5.62
-16.64
-33.10
-25.47
-18.21
Net Cash Inflow / Outflow
2.78
-0.94
-0.79
1.90
-1.28
Opening Cash & Equivalents
0.43
1.37
2.15
0.25
2.19
Closing Cash & Equivalent
3.20
0.43
1.37
2.15
0.90

Financial Ratios

Standalone /

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

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.