Nifty
Sensex
:
:
13133.90
44632.65
20.15 (0.15%)
14.61 (0.03%)

Auto Ancillary

Rating :
55/99

BSE: 539636 | NSE: PRECAM

46.40
03-Dec-2020
  • Open
  • High
  • Low
  • Previous Close
  •  46.05
  •  47.90
  •  46.00
  •  45.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  260842
  •  121.96
  •  49.90
  •  21.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 441.21
  • 20.06
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 584.32
  • 2.05%
  • 0.68

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.37%
  • 1.08%
  • 28.98%
  • FII
  • DII
  • Others
  • 0.88%
  • 0.47%
  • 3.22%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.96
  • 11.15
  • 20.99

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.41
  • -0.93
  • 7.06

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.69
  • -8.94
  • 4.08

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 15.66

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 0.95

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 4.46

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
183.59
180.77
1.56%
97.27
197.10
-50.65%
179.47
199.83
-10.19%
188.89
179.46
5.25%
Expenses
164.73
152.69
7.89%
97.62
169.69
-42.47%
152.08
147.66
2.99%
159.69
151.36
5.50%
EBITDA
18.87
28.09
-32.82%
-0.35
27.41
-
27.39
52.18
-47.51%
29.19
28.09
3.92%
EBIDTM
10.28%
15.54%
-0.36%
13.91%
15.26%
26.11%
15.46%
15.65%
Other Income
4.96
4.49
10.47%
10.95
4.41
148.30%
3.69
2.57
43.58%
8.87
5.19
70.91%
Interest
1.86
2.36
-21.19%
1.72
1.80
-4.44%
2.10
1.35
55.56%
2.83
2.62
8.02%
Depreciation
20.61
21.22
-2.87%
17.01
21.04
-19.15%
22.48
20.87
7.71%
21.68
19.37
11.93%
PBT
6.98
9.00
-22.44%
1.35
8.98
-84.97%
-6.77
5.18
-
24.66
11.29
118.42%
Tax
2.81
-2.68
-
2.00
3.90
-48.72%
0.23
6.31
-96.35%
8.39
5.87
42.93%
PAT
4.16
11.68
-64.38%
-0.65
5.08
-
-7.00
-1.13
-
16.27
5.43
199.63%
PATM
2.27%
6.46%
-0.67%
2.57%
-3.90%
-0.56%
8.61%
3.02%
EPS
0.44
1.23
-64.23%
-0.07
0.53
-
-0.74
-0.12
-
1.71
0.57
200.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
649.22
746.23
697.38
421.29
442.30
439.79
532.43
467.36
358.82
302.61
0.00
Net Sales Growth
-14.26%
7.00%
65.53%
-4.75%
0.57%
-17.40%
13.92%
30.25%
18.58%
0
 
Cost Of Goods Sold
273.91
278.14
227.99
133.41
137.82
133.71
167.82
152.78
135.38
121.63
0.00
Gross Profit
375.31
468.09
469.39
287.89
304.48
306.08
364.60
314.58
223.45
180.98
0.00
GP Margin
57.81%
62.73%
67.31%
68.34%
68.84%
69.60%
68.48%
67.31%
62.27%
59.81%
0
Total Expenditure
574.12
634.44
572.34
341.82
343.08
322.64
407.36
404.94
301.24
260.76
0.00
Power & Fuel Cost
-
72.16
64.58
49.85
48.89
48.07
54.55
53.43
52.86
0.00
0.00
% Of Sales
-
9.67%
9.26%
11.83%
11.05%
10.93%
10.25%
11.43%
14.73%
0%
0
Employee Cost
-
135.45
121.50
58.17
63.26
56.94
69.06
113.82
39.54
30.85
0.00
% Of Sales
-
18.15%
17.42%
13.81%
14.30%
12.95%
12.97%
24.35%
11.02%
10.19%
0
Manufacturing Exp.
-
95.30
100.89
61.00
53.37
47.31
56.56
49.20
44.79
0.00
0.00
% Of Sales
-
12.77%
14.47%
14.48%
12.07%
10.76%
10.62%
10.53%
12.48%
0%
0
General & Admin Exp.
-
22.09
22.45
14.17
10.03
8.68
10.07
12.64
5.72
108.28
0.00
% Of Sales
-
2.96%
3.22%
3.36%
2.27%
1.97%
1.89%
2.70%
1.59%
35.78%
0
Selling & Distn. Exp.
-
21.04
18.92
19.03
20.65
22.36
19.85
17.29
17.62
0.00
0.00
% Of Sales
-
2.82%
2.71%
4.52%
4.67%
5.08%
3.73%
3.70%
4.91%
0%
0
Miscellaneous Exp.
-
10.24
16.01
6.19
9.06
5.57
29.45
5.77
5.33
0.00
0.00
% Of Sales
-
1.37%
2.30%
1.47%
2.05%
1.27%
5.53%
1.23%
1.49%
0%
0
EBITDA
75.10
111.79
125.04
79.47
99.22
117.15
125.07
62.42
57.58
41.85
0.00
EBITDA Margin
11.57%
14.98%
17.93%
18.86%
22.43%
26.64%
23.49%
13.36%
16.05%
13.83%
0
Other Income
28.47
21.45
17.70
24.97
31.46
21.38
10.32
12.55
8.72
8.63
0.00
Interest
8.51
9.09
8.72
5.18
7.15
9.08
11.23
12.63
10.56
10.51
0.00
Depreciation
81.78
86.42
78.00
45.45
37.36
39.00
41.22
27.78
18.94
12.05
0.00
PBT
26.22
37.73
56.03
53.81
86.18
90.45
82.93
34.56
36.81
27.92
0.00
Tax
13.43
9.94
21.26
22.81
30.58
34.62
36.52
21.43
12.89
7.58
0.00
Tax Rate
51.22%
27.94%
74.13%
42.39%
35.48%
38.28%
44.04%
62.01%
35.02%
27.15%
0.00%
PAT
12.78
34.95
11.87
31.00
55.60
55.83
46.41
13.13
23.92
20.34
0.00
PAT before Minority Interest
22.06
25.63
7.42
31.01
55.60
55.83
46.41
13.13
23.92
20.34
0.00
Minority Interest
9.28
9.32
4.45
-0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
1.97%
4.68%
1.70%
7.36%
12.57%
12.69%
8.72%
2.81%
6.67%
6.72%
0
PAT Growth
-39.32%
194.44%
-61.71%
-44.24%
-0.41%
20.30%
253.47%
-45.11%
17.60%
0
 
EPS
1.35
3.68
1.25
3.26
5.85
5.88
4.89
1.38
2.52
2.14
0.00

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
618.12
605.24
581.49
558.53
493.89
231.91
174.03
110.47
86.89
0.00
Share Capital
94.99
94.99
94.88
94.79
94.74
81.84
4.09
3.09
3.09
0.00
Total Reserves
522.89
509.46
484.55
461.13
399.15
149.73
169.94
107.38
83.80
0.00
Non-Current Liabilities
187.18
159.77
110.68
44.00
90.49
133.76
145.43
143.93
148.93
0.00
Secured Loans
114.69
86.39
52.94
24.86
69.21
120.19
130.21
128.02
137.11
0.00
Unsecured Loans
37.03
28.30
0.00
0.00
0.00
2.10
0.31
3.29
5.13
0.00
Long Term Provisions
12.59
8.55
8.48
4.38
1.83
0.00
0.00
0.32
0.00
0.00
Current Liabilities
193.99
223.50
178.03
178.75
186.66
229.02
192.51
141.41
101.15
0.00
Trade Payables
102.32
95.47
80.01
70.43
64.57
69.49
64.33
56.34
33.92
0.00
Other Current Liabilities
51.20
76.45
69.65
59.75
52.10
77.07
64.84
57.37
49.84
0.00
Short Term Borrowings
36.02
46.61
22.93
42.38
61.19
63.90
54.63
24.36
15.42
0.00
Short Term Provisions
4.45
4.98
5.44
6.19
8.80
18.56
8.71
3.33
1.96
0.00
Total Liabilities
1,031.46
1,030.01
884.84
781.28
771.04
594.69
511.97
395.81
336.97
0.00
Net Block
444.02
489.88
348.68
215.60
190.85
231.15
229.19
199.48
103.59
0.00
Gross Block
909.16
856.57
461.57
283.93
225.14
366.53
229.19
199.48
103.59
0.00
Accumulated Depreciation
444.30
366.69
112.89
68.33
34.29
135.38
0.00
0.00
0.00
0.00
Non Current Assets
491.08
524.90
415.89
273.64
303.11
323.39
304.47
234.49
175.79
0.00
Capital Work in Progress
34.14
25.75
8.60
8.90
14.43
16.24
4.99
23.73
51.78
0.00
Non Current Investment
0.07
0.07
44.25
27.47
75.57
62.01
62.01
0.01
0.01
0.00
Long Term Loans & Adv.
2.43
2.33
2.06
1.90
1.95
11.69
5.99
9.33
16.46
0.00
Other Non Current Assets
10.42
6.86
12.30
19.77
20.30
2.29
2.28
1.93
3.95
0.00
Current Assets
540.39
505.12
468.95
507.65
467.93
271.02
206.99
160.48
160.14
0.00
Current Investments
130.30
99.90
110.23
89.15
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
140.93
105.73
58.92
33.40
40.31
44.35
43.52
39.64
20.54
0.00
Sundry Debtors
171.95
141.50
111.38
105.23
89.24
104.88
112.22
80.96
55.63
0.00
Cash & Bank
56.41
89.31
168.35
256.98
316.68
94.53
34.19
26.24
77.91
0.00
Other Current Assets
40.80
68.65
20.04
22.86
21.69
27.26
17.07
13.63
6.06
0.00
Short Term Loans & Adv.
0.03
0.02
0.03
0.02
2.06
20.42
14.44
10.57
4.37
0.00
Net Current Assets
346.40
281.61
290.92
328.90
281.27
42.00
14.48
19.08
58.99
0.00
Total Assets
1,031.47
1,030.02
884.84
781.29
771.04
594.69
511.97
395.81
336.96
0.00

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
58.16
40.24
103.09
64.23
78.14
119.77
78.04
30.90
48.03
0.00
PBT
35.57
28.34
68.90
97.17
103.34
98.71
34.56
36.81
27.92
0.00
Adjustment
105.86
104.19
13.37
3.75
23.12
38.56
79.24
27.47
23.40
0.00
Changes in Working Capital
-56.12
-69.94
38.74
1.05
-5.85
16.05
-25.20
-27.89
1.20
0.00
Cash after chg. in Working capital
85.31
62.59
121.01
101.98
120.62
153.31
88.60
36.38
52.52
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-27.15
-22.35
-17.92
-37.74
-42.48
-33.55
-10.56
-5.48
-4.49
0.00
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
-59.59
-33.52
-22.25
-2.33
-300.46
-97.60
-99.56
-36.48
-106.50
0.00
Net Fixed Assets
-15.16
-82.44
-68.03
-53.26
101.67
-26.87
-25.56
-79.71
-68.82
Net Investments
-33.75
11.38
-81.43
-33.79
7.74
-2.80
-70.21
-2.44
-0.69
Others
-10.68
37.54
127.21
84.72
-409.87
-67.93
-3.79
45.67
-36.99
Cash from Financing Activity
3.34
-10.30
-70.80
-66.76
193.77
1.52
38.58
-11.36
86.60
0.00
Net Cash Inflow / Outflow
1.91
-3.57
10.04
-4.86
-28.55
23.69
17.06
-16.95
28.13
0.00
Opening Cash & Equivalents
23.31
26.40
16.10
20.89
48.66
29.56
13.35
30.20
2.03
0.00
Closing Cash & Equivalent
27.48
23.31
26.40
16.10
20.89
53.53
29.56
13.35
30.20
0.00

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
65.05
63.64
61.07
58.65
52.13
28.26
21.20
17.73
13.88
ROA
2.49%
0.77%
3.72%
7.16%
8.18%
8.39%
2.89%
6.53%
6.04%
ROE
4.19%
1.25%
5.46%
10.59%
15.40%
22.93%
9.27%
24.47%
23.69%
ROCE
5.61%
5.11%
8.69%
14.04%
17.87%
22.17%
13.78%
17.09%
14.47%
Fixed Asset Turnover
0.85
1.06
1.15
1.83
1.54
1.84
2.25
2.47
3.03
Receivable days
76.66
66.18
92.23
76.11
77.62
72.48
73.05
66.64
64.64
Inventory Days
60.32
43.09
39.31
28.85
33.85
29.33
31.45
29.36
23.86
Payable days
51.88
51.24
75.94
69.67
69.88
59.68
52.85
50.52
74.86
Cash Conversion Cycle
85.10
58.02
55.61
35.29
41.59
42.13
51.65
45.48
13.64
Total Debt/Equity
0.32
0.28
0.19
0.20
0.34
0.96
1.28
1.63
2.09
Interest Cover
4.91
4.29
11.38
13.05
10.96
8.38
3.74
4.49
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.