Nifty
Sensex
:
:
17359.75
58991.52
279.05 (1.63%)
1031.43 (1.78%)

Auto Ancillary

Rating :
42/99

BSE: 532934 | NSE: PPAP

157.00
31-Mar-2023
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 152.80
  • 157.00
  • 149.00
  • 149.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  10703
  •  16.54
  •  280.35
  •  148.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 218.40
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 325.91
  • 0.96%
  • 0.73

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.01%
  • 3.35%
  • 20.22%
  • FII
  • DII
  • Others
  • 5.73%
  • 0.00%
  • 5.69%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.62
  • 1.19
  • 5.48

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.52
  • -14.41
  • -5.20

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.54
  • -40.89
  • -47.92

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.52
  • 13.27
  • 26.20

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.28
  • 1.30
  • 1.02

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.71
  • 7.70
  • 8.89

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
127.12
114.61
10.92%
128.50
105.94
21.30%
123.22
78.75
56.47%
122.62
114.12
7.45%
Expenses
118.08
102.73
14.94%
115.49
94.36
22.39%
110.25
75.74
45.56%
110.50
97.23
13.65%
EBITDA
9.05
11.88
-23.82%
13.01
11.58
12.35%
12.97
3.01
330.90%
12.12
16.89
-28.24%
EBIDTM
7.12%
10.37%
10.13%
10.93%
10.53%
3.83%
9.89%
14.80%
Other Income
0.44
0.35
25.71%
0.31
0.18
72.22%
0.55
0.18
205.56%
0.30
1.67
-82.04%
Interest
3.32
1.85
79.46%
2.96
1.44
105.56%
2.47
1.21
104.13%
2.00
1.24
61.29%
Depreciation
7.71
7.67
0.52%
7.70
7.30
5.48%
7.63
7.18
6.27%
7.33
6.66
10.06%
PBT
-1.55
2.72
-
2.67
3.01
-11.30%
3.42
-5.20
-
3.09
10.66
-71.01%
Tax
-0.40
0.68
-
0.70
0.71
-1.41%
0.86
-1.30
-
0.82
2.60
-68.46%
PAT
-1.15
2.04
-
1.98
2.30
-13.91%
2.56
-3.91
-
2.27
8.06
-71.84%
PATM
-0.90%
1.78%
1.54%
2.17%
2.08%
-4.96%
1.85%
7.06%
EPS
-2.62
0.82
-
-0.41
1.19
-
0.42
-3.18
-
0.61
5.02
-87.85%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
501.46
421.92
322.20
359.51
410.98
397.62
345.01
318.63
Net Sales Growth
21.30%
30.95%
-10.38%
-12.52%
3.36%
15.25%
8.28%
 
Cost Of Goods Sold
306.80
247.51
177.11
186.28
198.18
188.60
172.07
160.08
Gross Profit
194.66
174.41
145.08
173.23
212.80
209.02
172.94
158.55
GP Margin
38.82%
41.34%
45.03%
48.19%
51.78%
52.57%
50.13%
49.76%
Total Expenditure
454.32
382.87
288.92
308.51
333.56
312.60
278.33
265.44
Power & Fuel Cost
-
9.30
8.44
8.79
11.03
9.49
7.77
8.54
% Of Sales
-
2.20%
2.62%
2.44%
2.68%
2.39%
2.25%
2.68%
Employee Cost
-
72.24
62.19
66.22
71.33
63.23
53.26
49.78
% Of Sales
-
17.12%
19.30%
18.42%
17.36%
15.90%
15.44%
15.62%
Manufacturing Exp.
-
20.99
14.94
17.71
23.74
23.63
21.65
25.16
% Of Sales
-
4.97%
4.64%
4.93%
5.78%
5.94%
6.28%
7.90%
General & Admin Exp.
-
15.68
12.31
13.20
15.86
16.86
14.01
11.83
% Of Sales
-
3.72%
3.82%
3.67%
3.86%
4.24%
4.06%
3.71%
Selling & Distn. Exp.
-
14.53
11.37
12.24
12.24
10.00
8.83
8.60
% Of Sales
-
3.44%
3.53%
3.40%
2.98%
2.51%
2.56%
2.70%
Miscellaneous Exp.
-
2.63
2.55
4.06
1.17
0.79
0.73
1.45
% Of Sales
-
0.62%
0.79%
1.13%
0.28%
0.20%
0.21%
0.46%
EBITDA
47.15
39.05
33.28
51.00
77.42
85.02
66.68
53.19
EBITDA Margin
9.40%
9.26%
10.33%
14.19%
18.84%
21.38%
19.33%
16.69%
Other Income
1.60
1.00
2.10
0.59
1.07
2.59
2.07
1.09
Interest
10.75
6.95
4.15
2.92
4.27
4.57
6.34
8.08
Depreciation
30.37
29.47
26.47
25.72
26.00
25.99
24.39
24.67
PBT
7.63
3.62
4.75
22.95
48.23
57.05
38.03
21.52
Tax
1.98
0.92
1.13
3.84
14.81
19.64
12.97
7.49
Tax Rate
25.95%
25.41%
23.79%
16.73%
30.71%
34.43%
34.10%
34.80%
PAT
5.66
2.70
3.62
19.11
33.42
37.41
25.05
14.03
PAT before Minority Interest
5.66
2.70
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
0.00
PAT Margin
1.13%
0.64%
1.12%
5.32%
8.13%
9.41%
7.26%
4.40%
PAT Growth
-33.33%
-25.41%
-81.06%
-42.82%
-10.67%
49.34%
78.55%
 
EPS
4.04
1.93
2.59
13.65
23.87
26.72
17.89
10.02

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
303.88
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
14.00
Total Reserves
289.88
292.18
289.23
281.42
255.69
222.59
191.53
Non-Current Liabilities
92.16
58.55
28.48
29.11
32.86
43.10
55.40
Secured Loans
78.89
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
0.00
Long Term Provisions
6.39
7.32
9.51
7.12
6.71
5.78
5.25
Current Liabilities
104.70
79.58
80.86
106.38
101.31
79.57
67.40
Trade Payables
48.58
47.91
41.88
40.21
31.55
24.41
22.33
Other Current Liabilities
32.27
29.10
21.25
45.44
48.15
35.77
28.06
Short Term Borrowings
21.78
0.02
9.93
3.76
1.21
8.27
14.48
Short Term Provisions
2.07
2.56
7.81
16.98
20.40
11.12
2.53
Total Liabilities
500.74
444.31
412.57
430.91
403.86
359.26
328.33
Net Block
284.30
243.87
230.21
237.22
211.00
197.12
217.24
Gross Block
436.69
369.00
328.99
311.04
260.29
221.10
347.53
Accumulated Depreciation
152.39
125.12
98.77
73.82
49.29
23.98
130.28
Non Current Assets
364.17
326.08
299.72
297.89
282.87
253.65
227.74
Capital Work in Progress
21.47
20.33
8.44
2.30
11.83
3.18
1.21
Non Current Investment
42.94
46.42
47.90
48.84
48.53
46.58
0.01
Long Term Loans & Adv.
10.68
11.32
9.43
6.55
9.33
4.48
7.02
Other Non Current Assets
4.77
4.14
3.74
2.97
2.18
2.30
2.26
Current Assets
136.57
118.23
112.85
133.02
120.99
105.60
100.60
Current Investments
2.70
0.00
0.00
0.00
0.00
2.51
1.78
Inventories
56.06
44.96
49.57
44.96
31.96
23.05
38.95
Sundry Debtors
55.86
60.40
39.98
57.42
55.23
48.80
40.12
Cash & Bank
0.57
1.52
6.12
0.51
1.44
2.22
0.99
Other Current Assets
21.38
3.19
2.75
5.30
32.36
29.03
18.76
Short Term Loans & Adv.
18.78
8.18
14.43
24.82
26.99
24.75
1.14
Net Current Assets
31.88
38.65
31.99
26.64
19.68
26.04
33.20
Total Assets
500.74
444.31
412.57
430.91
403.86
359.25
328.34

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
28.03
26.44
35.85
58.83
77.75
70.05
41.16
PBT
3.62
4.75
22.04
48.23
57.05
38.03
21.52
Adjustment
33.29
27.12
28.67
29.76
29.48
28.75
32.65
Changes in Working Capital
-5.32
-4.35
-2.67
-2.24
12.82
9.84
-9.33
Cash after chg. in Working capital
31.59
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
0.00
Tax Paid
-3.56
-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
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-70.90
-48.87
-27.46
-43.13
-45.43
-42.68
-24.23
Net Fixed Assets
-58.23
-47.96
-23.49
-41.22
-47.84
96.60
Net Investments
-11.48
-4.50
-2.29
0.00
2.51
-13.51
Others
-1.19
3.59
-1.68
-1.91
-0.10
-125.77
Cash from Financing Activity
41.97
20.57
-5.62
-16.64
-33.10
-25.47
-18.21
Net Cash Inflow / Outflow
-0.91
-1.85
2.78
-0.94
-0.79
1.90
-1.28
Opening Cash & Equivalents
1.35
3.20
0.43
1.37
2.15
0.25
2.19
Closing Cash & Equivalent
0.44
1.35
3.20
0.43
1.37
2.15
0.90

Financial Ratios

Standalone /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
217.06
218.70
216.59
211.01
192.64
168.99
146.81
ROA
0.57%
0.85%
4.53%
8.01%
9.80%
7.29%
4.27%
ROE
0.89%
1.19%
6.38%
11.83%
14.78%
11.33%
6.82%
ROCE
2.75%
2.60%
8.02%
16.95%
20.97%
15.61%
10.58%
Fixed Asset Turnover
1.05
0.92
1.12
1.44
1.70
1.38
1.05
Receivable days
50.29
56.85
49.45
50.03
46.44
41.27
39.96
Inventory Days
43.69
53.54
47.99
34.16
24.55
28.78
38.80
Payable days
71.15
92.52
46.60
38.00
31.62
29.59
29.17
Cash Conversion Cycle
22.83
17.88
50.84
46.18
39.37
40.46
49.60
Total Debt/Equity
0.36
0.17
0.07
0.08
0.11
0.22
0.36
Interest Cover
1.52
2.15
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.