Nifty
Sensex
:
:
22147.00
73088.33
151.15 (0.69%)
599.34 (0.83%)

Auto Ancillary

Rating :
77/99

BSE: 530919 | NSE: REMSONSIND

954.05
19-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  990.00
  •  990.00
  •  940.00
  •  957.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2424
  •  23.16
  •  1100.00
  •  213.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 672.25
  • 62.70
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 725.51
  • 0.16%
  • 6.09

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 7.66%
  • 13.98%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 3.36%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.97
  • 12.06
  • 11.42

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.77
  • 18.20
  • 20.53

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.94
  • 17.67
  • 23.07

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.06
  • 21.67
  • 21.67

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.99
  • 4.48
  • 4.48

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.39
  • 10.61
  • 10.61

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
82.22
75.59
8.77%
76.33
81.22
-6.02%
72.75
79.55
-8.55%
76.44
79.58
-3.95%
Expenses
73.82
69.22
6.65%
68.15
75.88
-10.19%
66.15
73.08
-9.48%
68.69
71.31
-3.67%
EBITDA
8.40
6.36
32.08%
8.18
5.34
53.18%
6.60
6.48
1.85%
7.75
8.27
-6.29%
EBIDTM
10.21%
8.42%
10.72%
6.58%
9.07%
8.15%
10.14%
10.39%
Other Income
1.06
0.74
43.24%
0.19
0.02
850.00%
0.37
0.20
85.00%
0.64
-0.26
-
Interest
1.67
1.92
-13.02%
1.89
1.48
27.70%
1.70
1.46
16.44%
1.48
1.64
-9.76%
Depreciation
2.69
2.27
18.50%
2.83
2.12
33.49%
2.55
2.02
26.24%
2.72
2.55
6.67%
PBT
4.69
2.91
61.17%
3.66
1.76
107.95%
2.73
3.20
-14.69%
4.19
3.84
9.11%
Tax
1.28
0.86
48.84%
0.85
0.65
30.77%
0.78
0.55
41.82%
1.63
0.90
81.11%
PAT
3.40
2.05
65.85%
2.82
1.11
154.05%
1.95
2.65
-26.42%
2.55
2.93
-12.97%
PATM
4.14%
2.71%
3.69%
1.37%
2.68%
3.33%
3.34%
3.69%
EPS
5.96
3.59
66.02%
4.93
1.95
152.82%
3.41
4.64
-26.51%
4.47
5.14
-13.04%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Net Sales
307.74
312.80
286.45
226.15
Net Sales Growth
-2.60%
9.20%
26.66%
 
Cost Of Goods Sold
177.18
195.12
180.79
151.67
Gross Profit
130.56
117.68
105.66
74.48
GP Margin
42.43%
37.62%
36.89%
32.93%
Total Expenditure
276.81
286.96
266.22
215.99
Power & Fuel Cost
-
5.21
4.42
3.36
% Of Sales
-
1.67%
1.54%
1.49%
Employee Cost
-
56.50
52.27
39.58
% Of Sales
-
18.06%
18.25%
17.50%
Manufacturing Exp.
-
7.39
9.59
5.13
% Of Sales
-
2.36%
3.35%
2.27%
General & Admin Exp.
-
9.66
7.68
6.20
% Of Sales
-
3.09%
2.68%
2.74%
Selling & Distn. Exp.
-
10.10
9.23
7.39
% Of Sales
-
3.23%
3.22%
3.27%
Miscellaneous Exp.
-
2.98
2.25
2.66
% Of Sales
-
0.95%
0.79%
1.18%
EBITDA
30.93
25.84
20.23
10.16
EBITDA Margin
10.05%
8.26%
7.06%
4.49%
Other Income
2.26
1.69
0.74
2.41
Interest
6.74
6.34
6.43
3.54
Depreciation
10.79
9.14
7.93
4.41
PBT
15.27
12.06
6.60
4.62
Tax
4.54
3.69
1.98
3.43
Tax Rate
29.73%
30.60%
26.98%
43.31%
PAT
10.72
8.37
5.36
4.49
PAT before Minority Interest
10.72
8.37
5.36
4.49
Minority Interest
0.00
0.00
0.00
0.00
PAT Margin
3.48%
2.68%
1.87%
1.99%
PAT Growth
22.65%
56.16%
19.38%
 
EPS
18.81
14.68
9.40
7.88

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Shareholder's Funds
42.27
34.53
29.72
Share Capital
5.71
5.71
5.71
Total Reserves
36.55
28.82
24.01
Non-Current Liabilities
41.35
40.48
47.29
Secured Loans
20.63
17.87
26.87
Unsecured Loans
11.50
11.50
7.50
Long Term Provisions
0.45
0.41
0.38
Current Liabilities
106.67
99.84
88.29
Trade Payables
53.30
48.40
48.98
Other Current Liabilities
9.82
10.83
12.71
Short Term Borrowings
42.42
40.22
25.04
Short Term Provisions
1.14
0.39
1.56
Total Liabilities
190.29
174.85
165.30
Net Block
48.81
44.74
43.92
Gross Block
79.13
65.63
57.36
Accumulated Depreciation
30.32
20.90
13.45
Non Current Assets
67.32
64.96
64.13
Capital Work in Progress
0.85
0.54
0.49
Non Current Investment
0.00
0.00
0.03
Long Term Loans & Adv.
2.32
4.69
3.53
Other Non Current Assets
0.00
0.00
0.96
Current Assets
122.97
109.89
100.91
Current Investments
0.00
0.51
0.49
Inventories
47.24
46.15
47.16
Sundry Debtors
54.70
52.12
42.73
Cash & Bank
15.41
6.39
2.23
Other Current Assets
5.62
1.00
3.30
Short Term Loans & Adv.
5.40
3.71
5.01
Net Current Assets
16.29
10.05
12.62
Total Assets
190.29
174.85
165.04

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Cash From Operating Activity
27.70
14.35
-0.46
PBT
12.06
7.46
7.98
Adjustment
14.15
13.68
4.89
Changes in Working Capital
3.90
-4.77
-11.94
Cash after chg. in Working capital
30.11
16.37
0.93
Interest Paid
0.00
0.00
0.00
Tax Paid
-2.41
-2.02
-1.39
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
Cash From Investing Activity
-16.48
-8.34
-30.11
Net Fixed Assets
-9.31
-7.54
Net Investments
0.51
-14.03
Others
-7.68
13.23
Cash from Financing Activity
-5.44
-1.78
31.28
Net Cash Inflow / Outflow
5.78
4.23
0.71
Opening Cash & Equivalents
6.36
2.13
1.42
Closing Cash & Equivalent
12.15
6.36
2.13

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Book Value (Rs.)
73.98
60.44
52.02
ROA
4.58%
3.15%
2.71%
ROE
21.80%
16.69%
15.09%
ROCE
16.27%
13.70%
12.15%
Fixed Asset Turnover
4.32
4.66
3.94
Receivable days
62.32
60.43
68.96
Inventory Days
54.49
59.45
76.12
Payable days
95.12
98.30
117.86
Cash Conversion Cycle
21.69
21.58
27.22
Total Debt/Equity
1.82
2.09
2.17
Interest Cover
2.90
2.14
3.24

News Update:


  • Remsons Industries bags order worth Rs 30 crore from Tata Motors
    18th Apr 2024, 10:51 AM

    The order is for the supply of winches used for spare wheel

    Read More
  • Remsons Industries enters into 50:50 JV with Daiichi for automotive electronics
    19th Feb 2024, 14:26 PM

    The joint venture will focus on developing advanced electronics solutions tailored to meet the demands of next-generation vehicles

    Read More
  • Remsons Inds - Quarterly Results
    9th Feb 2024, 18:42 PM

    Read More

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.