Nifty
Sensex
:
:
17274.30
58065.47
386.95 (2.29%)
1276.66 (2.25%)

Auto Ancillary

Rating :
61/99

BSE: 530919 | NSE: REMSONSIND

221.95
04-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 226.25
  • 227.55
  • 214.10
  • 220.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  9588
  •  21.18
  •  302.00
  •  157.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 125.58
  • 13.25
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 191.43
  • 0.46%
  • 3.41

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 11.30%
  • 11.75%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 1.95%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.50
  • 11.75
  • 11.94

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.91
  • 12.21
  • 4.19

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.71
  • 0.57
  • -12.72

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 21.78
  • 21.78

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.46
  • 3.83
  • 3.83

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.71
  • 9.78
  • 9.78

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
79.55
51.21
55.34%
79.58
76.76
3.67%
80.46
81.31
-1.05%
75.20
0.00
0
Expenses
73.08
50.80
43.86%
71.31
72.31
-1.38%
74.38
76.49
-2.76%
69.73
0.00
0
EBITDA
6.48
0.41
1,480.49%
8.27
4.46
85.43%
6.07
4.82
25.93%
5.47
0.00
0
EBIDTM
8.15%
0.80%
10.39%
5.80%
7.55%
5.93%
7.27%
0.00%
Other Income
0.20
1.12
-82.14%
-0.26
0.85
-
0.06
1.30
-95.38%
-0.19
0.00
-
Interest
1.46
1.64
-10.98%
1.64
1.38
18.84%
1.44
1.16
24.14%
1.72
0.00
0
Depreciation
2.02
1.81
11.60%
2.55
1.65
54.55%
1.70
1.24
37.10%
1.88
0.00
0
PBT
3.20
-1.92
-
3.84
5.58
-31.18%
3.00
3.72
-19.35%
2.43
0.00
0
Tax
0.55
-0.37
-
0.90
2.74
-67.15%
1.08
1.07
0.93%
0.37
0.00
0
PAT
2.65
-1.56
-
2.93
2.84
3.17%
1.92
2.65
-27.55%
2.06
0.00
0
PATM
3.33%
-3.04%
3.69%
3.70%
2.39%
3.26%
2.74%
0.00%
EPS
4.64
-2.72
-
5.14
4.97
3.42%
3.36
4.64
-27.59%
3.61
0.00
0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 22
Mar 21
Net Sales
-
286.45
226.15
Net Sales Growth
-
26.66%
 
Cost Of Goods Sold
-
180.79
151.67
Gross Profit
-
105.66
74.48
GP Margin
-
36.89%
32.93%
Total Expenditure
-
266.22
215.99
Power & Fuel Cost
-
4.42
3.36
% Of Sales
-
1.54%
1.49%
Employee Cost
-
52.27
39.58
% Of Sales
-
18.25%
17.50%
Manufacturing Exp.
-
9.59
5.13
% Of Sales
-
3.35%
2.27%
General & Admin Exp.
-
7.68
6.20
% Of Sales
-
2.68%
2.74%
Selling & Distn. Exp.
-
9.23
7.39
% Of Sales
-
3.22%
3.27%
Miscellaneous Exp.
-
2.25
2.66
% Of Sales
-
0.79%
1.18%
EBITDA
-
20.23
10.16
EBITDA Margin
-
7.06%
4.49%
Other Income
-
0.74
2.41
Interest
-
6.43
3.54
Depreciation
-
7.93
4.41
PBT
-
6.60
4.62
Tax
-
1.98
3.43
Tax Rate
-
26.98%
43.31%
PAT
-
5.36
4.49
PAT before Minority Interest
-
5.36
4.49
Minority Interest
-
0.00
0.00
PAT Margin
-
1.87%
1.99%
PAT Growth
-
19.38%
 
EPS
-
9.40
7.88

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Shareholder's Funds
34.53
29.72
Share Capital
5.71
5.71
Total Reserves
28.82
24.01
Non-Current Liabilities
40.47
47.29
Secured Loans
17.87
26.87
Unsecured Loans
11.50
7.50
Long Term Provisions
0.41
0.38
Current Liabilities
99.84
88.29
Trade Payables
48.40
48.98
Other Current Liabilities
10.83
12.71
Short Term Borrowings
40.22
25.04
Short Term Provisions
0.39
1.56
Total Liabilities
174.84
165.30
Net Block
44.74
43.92
Gross Block
65.63
57.36
Accumulated Depreciation
20.90
13.45
Non Current Assets
64.96
64.13
Capital Work in Progress
0.54
0.49
Non Current Investment
0.00
0.03
Long Term Loans & Adv.
4.69
3.53
Other Non Current Assets
0.00
0.96
Current Assets
109.89
100.91
Current Investments
0.51
0.49
Inventories
46.15
47.16
Sundry Debtors
52.12
42.73
Cash & Bank
6.39
2.23
Other Current Assets
4.71
3.30
Short Term Loans & Adv.
3.71
5.01
Net Current Assets
10.05
12.62
Total Assets
174.85
165.04

Cash Flow

Standalone Figures in Rs. Crores /

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

Financial Ratios

Standalone /

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