Nifty
Sensex
:
:
11274.20
38014.62
569.40 (5.32%)
1921.15 (5.32%)

Auto Ancillary

Rating :
35/99

BSE: 532934 | NSE: PPAP

194.35
20-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  178.00
  •  197.90
  •  175.00
  •  179.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  49065
  •  94.24
  •  468.70
  •  154.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 268.52
  • 8.85
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 292.60
  • 2.35%
  • 0.89

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.04%
  • 9.04%
  • 22.09%
  • FII
  • DII
  • Others
  • 0.09%
  • 0.00%
  • 4.74%

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.19
  • 5.23
  • 6.01

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.10
  • 13.55
  • 3.03

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.42
  • 22.67
  • 10.09

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.36
  • 13.36
  • 16.56

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.11
  • 1.52
  • 1.97

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.99
  • 6.40
  • 7.34

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
92.05
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
76.82
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
15.23
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
16.55%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.21
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.65
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
6.44
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
8.36
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
2.60
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
5.76
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
6.26%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
4.15
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
-
410.98
397.62
345.01
318.63
Net Sales Growth
-
3.36%
15.25%
8.28%
 
Cost Of Goods Sold
-
198.18
188.60
172.07
160.08
Gross Profit
-
212.80
209.02
172.94
158.55
GP Margin
-
51.78%
52.57%
50.13%
49.76%
Total Expenditure
-
333.56
312.60
278.33
265.44
Power & Fuel Cost
-
11.03
9.49
7.77
8.54
% Of Sales
-
2.68%
2.39%
2.25%
2.68%
Employee Cost
-
71.33
63.23
53.26
49.78
% Of Sales
-
17.36%
15.90%
15.44%
15.62%
Manufacturing Exp.
-
23.74
23.63
21.65
25.16
% Of Sales
-
5.78%
5.94%
6.28%
7.90%
General & Admin Exp.
-
15.86
16.86
14.01
11.83
% Of Sales
-
3.86%
4.24%
4.06%
3.71%
Selling & Distn. Exp.
-
12.24
10.00
8.83
8.60
% Of Sales
-
2.98%
2.51%
2.56%
2.70%
Miscellaneous Exp.
-
1.17
0.79
0.73
1.45
% Of Sales
-
0.28%
0.20%
0.21%
0.46%
EBITDA
-
77.42
85.02
66.68
53.19
EBITDA Margin
-
18.84%
21.38%
19.33%
16.69%
Other Income
-
1.07
2.59
2.07
1.09
Interest
-
4.27
4.57
6.34
8.08
Depreciation
-
26.00
25.99
24.39
24.67
PBT
-
48.23
57.05
38.03
21.52
Tax
-
14.81
19.64
12.97
7.49
Tax Rate
-
30.71%
34.43%
34.10%
34.80%
PAT
-
33.42
37.41
25.05
14.03
PAT before Minority Interest
-
33.42
37.41
25.05
14.03
Minority Interest
-
0.00
0.00
0.00
0.00
PAT Margin
-
8.13%
9.41%
7.26%
4.40%
PAT Growth
-
-10.67%
49.34%
78.55%
 
Unadjusted EPS
-
24.10
28.08
19.97
10.02

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
295.42
269.69
236.59
205.53
Share Capital
14.00
14.00
14.00
14.00
Total Reserves
281.42
255.69
222.59
191.53
Non-Current Liabilities
29.11
32.86
43.10
55.40
Secured Loans
12.94
16.44
27.68
44.20
Unsecured Loans
0.00
0.00
0.00
0.00
Long Term Provisions
7.12
6.71
5.78
5.25
Current Liabilities
106.38
101.31
79.57
67.40
Trade Payables
40.21
31.55
24.41
22.33
Other Current Liabilities
45.44
48.15
35.77
28.06
Short Term Borrowings
3.76
1.21
8.27
14.48
Short Term Provisions
16.98
20.40
11.12
2.53
Total Liabilities
430.91
403.86
359.26
328.33
Net Block
237.22
211.00
197.12
217.24
Gross Block
311.04
260.29
221.10
347.53
Accumulated Depreciation
73.82
49.29
23.98
130.28
Non Current Assets
297.89
282.87
253.65
227.74
Capital Work in Progress
2.30
11.83
3.18
1.21
Non Current Investment
48.84
48.53
46.58
0.01
Long Term Loans & Adv.
6.55
9.33
4.48
7.02
Other Non Current Assets
2.97
2.18
2.30
2.26
Current Assets
133.02
120.99
105.60
100.60
Current Investments
0.00
0.00
2.51
1.78
Inventories
44.96
31.96
23.05
38.95
Sundry Debtors
57.42
55.23
48.80
40.12
Cash & Bank
0.51
1.44
2.22
0.99
Other Current Assets
30.12
5.37
4.28
17.62
Short Term Loans & Adv.
24.82
26.99
24.75
1.14
Net Current Assets
26.64
19.68
26.04
33.20
Total Assets
430.91
403.86
359.25
328.34

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
58.83
77.19
70.05
41.16
PBT
48.23
57.05
38.03
21.52
Adjustment
29.76
28.92
28.75
32.65
Changes in Working Capital
-2.24
12.83
9.84
-9.33
Cash after chg. in Working capital
75.74
98.79
76.61
44.84
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-16.91
-21.60
-6.56
-3.67
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
-43.13
-44.87
-42.68
-24.23
Net Fixed Assets
-41.22
-47.84
96.60
Net Investments
0.00
2.51
-13.51
Others
-1.91
0.46
-125.77
Cash from Financing Activity
-16.64
-33.10
-25.47
-18.21
Net Cash Inflow / Outflow
-0.94
-0.79
1.90
-1.28
Opening Cash & Equivalents
1.37
2.15
0.25
2.19
Closing Cash & Equivalent
0.43
1.37
2.15
0.90

Financial Ratios

Standalone /

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