Nifty
Sensex
:
:
24502.15
80519.34
186.20 (0.77%)
622.00 (0.78%)

Auto Ancillary

Rating :
42/99

BSE: 539636 | NSE: PRECAM

194.46
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  194.85
  •  200.69
  •  193.50
  •  194.71
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  196338
  •  385.85
  •  319.00
  •  172.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,770.54
  • 43.88
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,783.89
  • 0.54%
  • 2.37

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.37%
  • 2.90%
  • 30.01%
  • FII
  • DII
  • Others
  • 0.12%
  • 0.00%
  • 1.60%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.83
  • 6.68
  • 4.83

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.19
  • -2.16
  • -2.54

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.39
  • 2.92
  • -4.29

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.26
  • 30.54
  • 44.66

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.64
  • 1.53
  • 2.14

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.13
  • 8.90
  • 12.06

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
256.19
278.57
-8.03%
257.71
277.88
-7.26%
254.46
283.69
-10.30%
262.77
240.00
9.49%
Expenses
234.53
254.05
-7.68%
229.48
251.49
-8.75%
226.74
250.42
-9.46%
240.20
213.57
12.47%
EBITDA
21.67
24.52
-11.62%
28.24
26.39
7.01%
27.72
33.27
-16.68%
22.57
26.43
-14.60%
EBIDTM
8.46%
8.80%
10.96%
9.50%
10.89%
11.73%
8.59%
11.01%
Other Income
5.61
8.38
-33.05%
13.22
20.45
-35.35%
5.30
3.32
59.64%
7.47
0.98
662.24%
Interest
2.21
2.98
-25.84%
2.36
2.09
12.92%
1.86
1.67
11.38%
1.90
1.50
26.67%
Depreciation
20.25
18.61
8.81%
21.35
19.48
9.60%
20.56
18.42
11.62%
19.42
18.73
3.68%
PBT
4.82
11.31
-57.38%
36.04
25.29
42.51%
10.58
16.51
-35.92%
8.73
7.17
21.76%
Tax
1.47
0.20
635.00%
11.57
7.49
54.47%
2.16
3.31
-34.74%
4.62
2.99
54.52%
PAT
3.35
11.11
-69.85%
24.46
17.80
37.42%
8.43
13.19
-36.09%
4.11
4.19
-1.91%
PATM
1.31%
3.99%
9.49%
6.41%
3.31%
4.65%
1.56%
1.74%
EPS
0.35
1.17
-70.09%
2.58
1.87
37.97%
0.89
1.39
-35.97%
0.43
0.44
-2.27%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
-
1,031.14
1,080.14
895.02
708.98
746.23
697.38
421.29
442.30
439.79
532.43
Net Sales Growth
-
-4.54%
20.68%
26.24%
-4.99%
7.00%
65.53%
-4.75%
0.57%
-17.40%
 
Cost Of Goods Sold
-
404.39
480.23
358.41
282.93
278.14
227.99
133.41
137.82
133.71
167.82
Gross Profit
-
626.75
599.91
536.61
426.05
468.09
469.39
287.89
304.48
306.08
364.60
GP Margin
-
60.78%
55.54%
59.96%
60.09%
62.73%
67.31%
68.34%
68.84%
69.60%
68.48%
Total Expenditure
-
930.94
969.53
781.09
647.53
634.45
572.34
341.82
343.08
322.64
407.36
Power & Fuel Cost
-
96.58
98.13
77.64
63.66
72.16
64.58
49.85
48.89
48.07
54.55
% Of Sales
-
9.37%
9.08%
8.67%
8.98%
9.67%
9.26%
11.83%
11.05%
10.93%
10.25%
Employee Cost
-
191.49
179.04
158.45
143.15
135.45
121.50
58.17
63.26
56.94
69.06
% Of Sales
-
18.57%
16.58%
17.70%
20.19%
18.15%
17.42%
13.81%
14.30%
12.95%
12.97%
Manufacturing Exp.
-
168.82
133.87
107.47
87.65
94.92
100.89
61.00
53.37
47.31
56.56
% Of Sales
-
16.37%
12.39%
12.01%
12.36%
12.72%
14.47%
14.48%
12.07%
10.76%
10.62%
General & Admin Exp.
-
30.95
32.74
26.12
23.26
22.47
22.45
14.17
10.03
8.68
10.07
% Of Sales
-
3.00%
3.03%
2.92%
3.28%
3.01%
3.22%
3.36%
2.27%
1.97%
1.89%
Selling & Distn. Exp.
-
26.27
33.39
35.28
19.31
21.04
18.92
19.03
20.65
22.36
19.85
% Of Sales
-
2.55%
3.09%
3.94%
2.72%
2.82%
2.71%
4.52%
4.67%
5.08%
3.73%
Miscellaneous Exp.
-
12.44
12.13
17.72
27.59
10.24
16.01
6.19
9.06
5.57
19.85
% Of Sales
-
1.21%
1.12%
1.98%
3.89%
1.37%
2.30%
1.47%
2.05%
1.27%
5.53%
EBITDA
-
100.20
110.61
113.93
61.45
111.78
125.04
79.47
99.22
117.15
125.07
EBITDA Margin
-
9.72%
10.24%
12.73%
8.67%
14.98%
17.93%
18.86%
22.43%
26.64%
23.49%
Other Income
-
31.60
33.13
18.93
25.90
21.45
17.70
24.97
31.46
21.38
10.32
Interest
-
8.34
8.23
7.29
7.64
9.09
8.72
5.18
7.15
9.08
11.23
Depreciation
-
81.58
75.23
92.03
79.32
86.42
78.00
45.45
37.36
39.00
41.22
PBT
-
41.88
60.28
33.53
0.38
37.73
56.03
53.81
86.18
90.45
82.93
Tax
-
19.82
13.99
14.92
16.26
9.94
21.26
22.81
30.58
34.62
36.52
Tax Rate
-
32.94%
23.21%
24.48%
105.04%
27.94%
74.13%
42.39%
35.48%
38.28%
44.04%
PAT
-
40.35
46.29
46.02
2.28
34.95
11.87
31.00
55.60
55.83
46.41
PAT before Minority Interest
-
40.35
46.29
46.02
-0.78
25.63
7.42
31.01
55.60
55.83
46.41
Minority Interest
-
0.00
0.00
0.00
3.06
9.32
4.45
-0.01
0.00
0.00
0.00
PAT Margin
-
3.91%
4.29%
5.14%
0.32%
4.68%
1.70%
7.36%
12.57%
12.69%
8.72%
PAT Growth
-
-12.83%
0.59%
1,918.42%
-93.48%
194.44%
-61.71%
-44.24%
-0.41%
20.30%
 
EPS
-
4.25
4.87
4.84
0.24
3.68
1.25
3.26
5.85
5.88
4.89

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
748.35
716.52
681.65
642.78
618.12
605.24
581.49
558.53
493.89
231.91
Share Capital
94.99
94.99
94.99
94.99
94.99
94.99
94.88
94.79
94.74
81.84
Total Reserves
653.36
621.54
586.67
547.65
522.89
509.46
484.55
461.13
399.15
149.73
Non-Current Liabilities
20.28
30.51
62.27
117.63
187.18
159.77
110.68
44.00
90.49
133.76
Secured Loans
6.63
17.97
31.60
80.16
114.69
86.39
52.94
24.86
69.21
120.19
Unsecured Loans
0.00
0.00
0.00
0.04
37.03
28.30
0.00
0.00
0.00
2.10
Long Term Provisions
6.82
5.80
10.03
11.83
12.59
8.55
8.48
4.38
1.83
0.00
Current Liabilities
266.45
354.35
313.21
259.65
193.99
223.50
178.03
178.75
186.66
229.02
Trade Payables
116.95
127.16
95.75
111.55
102.32
95.47
80.01
70.43
64.57
69.49
Other Current Liabilities
57.38
157.85
146.43
85.07
51.20
76.45
69.65
59.75
52.10
77.07
Short Term Borrowings
87.37
66.22
68.64
59.94
36.02
46.61
22.93
42.38
61.19
63.90
Short Term Provisions
4.75
3.13
2.38
3.10
4.45
4.98
5.44
6.19
8.80
18.56
Total Liabilities
1,035.08
1,101.38
1,057.13
1,020.06
1,031.46
1,030.01
884.84
781.28
771.04
594.69
Net Block
324.76
310.86
360.05
426.49
444.02
489.88
348.68
215.60
190.85
231.15
Gross Block
1,128.44
1,034.10
997.51
985.99
909.91
856.57
461.57
283.93
225.14
366.53
Accumulated Depreciation
788.21
723.23
637.46
559.50
465.89
366.69
112.89
68.33
34.29
135.38
Non Current Assets
363.78
406.07
415.85
446.63
491.08
524.90
415.89
273.64
303.11
323.39
Capital Work in Progress
27.68
81.72
34.18
8.80
34.14
25.75
8.60
8.90
14.43
16.24
Non Current Investment
0.07
0.07
0.07
0.07
0.07
0.07
44.25
27.47
75.57
62.01
Long Term Loans & Adv.
8.03
11.21
17.26
2.46
2.43
2.33
2.06
1.90
1.95
11.69
Other Non Current Assets
3.23
2.20
4.29
8.80
10.42
6.86
12.30
19.77
20.30
2.29
Current Assets
662.66
695.31
641.28
573.43
540.39
505.12
468.95
507.65
467.93
271.02
Current Investments
225.03
177.37
194.18
196.35
130.30
99.90
110.23
89.15
0.00
0.00
Inventories
143.69
224.53
192.75
124.20
140.93
105.73
58.92
33.40
40.31
44.35
Sundry Debtors
175.53
206.25
164.12
154.29
171.95
141.50
111.38
105.23
89.24
104.88
Cash & Bank
89.11
60.51
51.93
67.32
56.41
89.31
168.35
256.98
316.68
94.53
Other Current Assets
29.30
25.32
28.71
28.32
40.80
68.67
20.07
22.88
21.69
27.26
Short Term Loans & Adv.
1.49
1.33
9.59
2.96
0.03
0.02
0.03
0.02
2.06
20.42
Net Current Assets
396.21
340.96
328.07
313.78
346.40
281.61
290.92
328.90
281.27
42.00
Total Assets
1,026.44
1,101.38
1,057.13
1,020.06
1,031.47
1,030.02
884.84
781.29
771.04
594.69

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
130.93
103.12
87.55
119.90
57.51
40.24
103.09
64.23
78.14
119.77
PBT
60.17
60.28
60.94
15.48
35.57
28.34
68.90
97.17
103.34
98.71
Adjustment
49.30
73.65
85.10
66.27
105.21
104.19
13.37
3.75
23.12
38.56
Changes in Working Capital
41.62
-4.87
-35.37
59.32
-56.12
-69.94
38.74
1.05
-5.85
16.05
Cash after chg. in Working capital
151.09
129.06
110.67
141.06
84.66
62.59
121.01
101.98
120.62
153.31
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-20.16
-25.94
-23.12
-21.17
-27.15
-22.35
-17.92
-37.74
-42.48
-33.55
Other Direct Exp. Paid
0.00
0.00
0.00
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
0.00
0.00
0.00
Cash From Investing Activity
-94.40
-35.72
-40.80
-87.52
-58.94
-33.52
-22.25
-2.33
-300.46
-97.60
Net Fixed Assets
-35.48
-59.85
-39.57
-12.15
-15.16
-82.44
-68.03
-53.26
101.67
-26.87
Net Investments
-47.11
-72.87
8.52
-63.51
-33.75
11.38
-81.43
-33.79
7.74
-2.80
Others
-11.81
97.00
-9.75
-11.86
-10.03
37.54
127.21
84.72
-409.87
-67.93
Cash from Financing Activity
-12.51
-59.94
-61.41
-36.64
3.34
-10.30
-70.80
-66.76
193.77
1.52
Net Cash Inflow / Outflow
24.02
7.47
-14.66
-4.27
1.91
-3.57
10.04
-4.86
-28.55
23.69
Opening Cash & Equivalents
18.65
12.44
25.80
27.48
23.31
26.40
16.10
20.89
48.66
29.56
Closing Cash & Equivalent
43.30
18.65
12.44
25.80
27.48
23.31
26.40
16.10
20.89
53.53

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
78.79
75.43
71.76
67.66
65.05
63.64
61.07
58.65
52.13
28.26
ROA
3.78%
4.29%
4.43%
-0.08%
2.49%
0.77%
3.72%
7.16%
8.18%
8.39%
ROE
5.51%
6.62%
6.95%
-0.12%
4.19%
1.25%
5.46%
10.59%
15.40%
22.93%
ROCE
8.25%
8.44%
8.37%
2.83%
5.61%
5.11%
8.69%
14.04%
17.87%
22.17%
Fixed Asset Turnover
0.95
1.06
0.90
0.75
0.84
1.06
1.15
1.83
1.54
1.84
Receivable days
67.57
62.58
64.92
83.98
76.66
66.18
92.23
76.11
77.62
72.48
Inventory Days
65.17
70.50
64.63
68.25
60.32
43.09
39.31
28.85
33.85
29.33
Payable days
110.17
84.71
105.56
137.95
51.91
51.24
75.94
69.67
69.88
59.68
Cash Conversion Cycle
22.58
48.37
23.99
14.28
85.07
58.02
55.61
35.29
41.59
42.13
Total Debt/Equity
0.14
0.13
0.19
0.27
0.32
0.28
0.19
0.20
0.34
0.96
Interest Cover
8.22
8.32
9.36
3.03
4.91
4.29
11.38
13.05
10.96
8.38

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.