Nifty
Sensex
:
:
16027.70
53750.76
-97.45 (-0.60%)
-301.85 (-0.56%)

Auto Ancillary

Rating :
58/99

BSE: 530919 | NSE: REMSONSIND

214.15
24-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  219.00
  •  219.50
  •  209.95
  •  220.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4138
  •  8.91
  •  314.70
  •  157.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 122.69
  • 23.64
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 185.10
  • 0.47%
  • 3.88

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 11.09%
  • 11.81%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 2.10%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.43
  • 10.52
  • 9.38

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.95
  • 31.35
  • 2.57

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.41
  • -
  • 24.63

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 21.82
  • 21.82

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.98
  • 4.04
  • 4.04

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.58
  • 10.72
  • 10.72

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
80.46
81.31
-1.05%
75.20
0.00
0
51.21
0.00
0
76.76
0.00
0
Expenses
74.38
76.49
-2.76%
69.73
0.00
0
50.80
0.00
0
72.31
0.00
0
EBITDA
6.07
4.82
25.93%
5.47
0.00
0
0.41
0.00
0
4.46
0.00
0
EBIDTM
7.55%
5.93%
7.27%
0.00%
0.80%
0.00%
5.80%
0.00%
Other Income
0.06
1.30
-95.38%
-0.19
0.00
-
1.12
0.00
0
0.85
0.00
0
Interest
1.44
1.16
24.14%
1.72
0.00
0
1.64
0.00
0
1.38
0.00
0
Depreciation
1.70
1.24
37.10%
1.88
0.00
0
1.81
0.00
0
1.65
0.00
0
PBT
3.00
3.72
-19.35%
2.43
0.00
0
-1.92
0.00
-
5.58
0.00
0
Tax
1.08
1.07
0.93%
0.37
0.00
0
-0.37
0.00
-
2.74
0.00
0
PAT
1.92
2.65
-27.55%
2.06
0.00
0
-1.56
0.00
-
2.84
0.00
0
PATM
2.39%
3.26%
2.74%
0.00%
-3.04%
0.00%
3.70%
0.00%
EPS
3.36
4.64
-27.59%
3.61
0.00
0
-2.72
0.00
-
4.97
0.00
0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Net Sales
-
226.15
Net Sales Growth
-
 
Cost Of Goods Sold
-
151.67
Gross Profit
-
74.48
GP Margin
-
32.93%
Total Expenditure
-
215.99
Power & Fuel Cost
-
3.36
% Of Sales
-
1.49%
Employee Cost
-
39.58
% Of Sales
-
17.50%
Manufacturing Exp.
-
5.13
% Of Sales
-
2.27%
General & Admin Exp.
-
6.20
% Of Sales
-
2.74%
Selling & Distn. Exp.
-
7.39
% Of Sales
-
3.27%
Miscellaneous Exp.
-
2.66
% Of Sales
-
1.18%
EBITDA
-
10.16
EBITDA Margin
-
4.49%
Other Income
-
2.41
Interest
-
3.54
Depreciation
-
4.41
PBT
-
4.62
Tax
-
3.43
Tax Rate
-
43.31%
PAT
-
4.49
PAT before Minority Interest
-
4.49
Minority Interest
-
0.00
PAT Margin
-
1.99%
PAT Growth
-
 
EPS
-
7.88

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Shareholder's Funds
29.72
Share Capital
5.71
Total Reserves
24.01
Non-Current Liabilities
47.29
Secured Loans
26.87
Unsecured Loans
7.50
Long Term Provisions
0.38
Current Liabilities
88.29
Trade Payables
48.98
Other Current Liabilities
12.71
Short Term Borrowings
25.04
Short Term Provisions
1.56
Total Liabilities
165.30
Net Block
43.92
Gross Block
56.30
Accumulated Depreciation
12.38
Non Current Assets
64.13
Capital Work in Progress
0.49
Non Current Investment
15.23
Long Term Loans & Adv.
3.53
Other Non Current Assets
0.96
Current Assets
101.17
Current Investments
0.49
Inventories
47.16
Sundry Debtors
42.73
Cash & Bank
2.23
Other Current Assets
8.57
Short Term Loans & Adv.
5.01
Net Current Assets
12.88
Total Assets
165.30

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Cash From Operating Activity
-1.02
PBT
7.98
Adjustment
4.33
Changes in Working Capital
-11.94
Cash after chg. in Working capital
0.37
Interest Paid
0.00
Tax Paid
-1.39
Other Direct Exp. Paid
0.00
Extra & Other Items
0.00
Cash From Investing Activity
-30.11
Net Fixed Assets
Net Investments
Others
Cash from Financing Activity
31.84
Net Cash Inflow / Outflow
0.71
Opening Cash & Equivalents
1.42
Closing Cash & Equivalent
2.13

Financial Ratios

Standalone /

Consolidated
Description
Mar 21
Book Value (Rs.)
52.02
ROA
2.71%
ROE
15.09%
ROCE
12.15%
Fixed Asset Turnover
4.02
Receivable days
68.96
Inventory Days
76.12
Payable days
117.86
Cash Conversion Cycle
27.22
Total Debt/Equity
2.17
Interest Cover
3.24

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.