Nifty
Sensex
:
:
22405.60
73872.29
27.20 (0.12%)
66.14 (0.09%)

Auto Ancillary

Rating :
62/99

BSE: 532661 | NSE: RML

738.45
04-Mar-2024
  • Open
  • High
  • Low
  • Previous Close
  •  768.70
  •  768.70
  •  733.45
  •  760.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  9602
  •  71.10
  •  990.50
  •  385.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,199.64
  • 54.70
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,822.68
  • N/A
  • 4.53

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.65%
  • 2.72%
  • 23.03%
  • FII
  • DII
  • Others
  • 0%
  • 0.63%
  • 0.97%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.32
  • 8.66
  • 22.93

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.29
  • 9.50
  • 42.32

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 65.47
  • 35.65

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 27.08
  • -
  • 26.06

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.00
  • 2.71
  • 3.35

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.77
  • 14.69
  • 13.27

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
521.05
583.24
-10.66%
611.24
600.37
1.81%
588.34
549.27
7.11%
621.56
505.43
22.98%
Expenses
474.05
540.38
-12.27%
579.36
566.88
2.20%
545.95
520.12
4.97%
566.07
478.54
18.29%
EBITDA
47.00
42.86
9.66%
31.88
33.49
-4.81%
42.39
29.15
45.42%
55.49
26.89
106.36%
EBIDTM
9.02%
7.35%
5.22%
5.58%
7.21%
5.31%
8.93%
5.32%
Other Income
1.37
29.47
-95.35%
0.64
0.27
137.04%
1.61
1.09
47.71%
8.54
4.82
77.18%
Interest
14.64
9.32
57.08%
13.46
6.52
106.44%
14.40
5.00
188.00%
12.80
4.50
184.44%
Depreciation
20.85
24.55
-15.07%
23.94
21.90
9.32%
24.32
21.88
11.15%
28.27
21.34
32.47%
PBT
12.88
35.85
-64.07%
-90.34
5.34
-
-13.47
3.36
-
13.91
5.87
136.97%
Tax
3.79
12.14
-68.78%
-108.11
5.29
-
1.00
6.64
-84.94%
4.37
8.41
-48.04%
PAT
9.09
23.71
-61.66%
17.77
0.05
35,440.00%
-14.47
-3.28
-
9.54
-2.54
-
PATM
1.74%
4.07%
2.91%
0.01%
-2.46%
-0.60%
1.53%
-0.50%
EPS
5.59
14.57
-61.63%
10.92
0.03
36,300.00%
-8.89
-2.02
-
5.86
-1.56
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
2,342.19
2,354.44
1,741.92
1,267.39
1,277.08
1,554.62
1,399.83
1,195.04
889.92
Net Sales Growth
4.64%
35.16%
37.44%
-0.76%
-17.85%
11.06%
17.14%
34.29%
 
Cost Of Goods Sold
1,467.14
1,387.12
1,015.36
714.16
701.17
864.03
738.48
609.65
482.62
Gross Profit
875.05
967.32
726.56
553.23
575.91
690.59
661.35
585.39
407.30
GP Margin
37.36%
41.08%
41.71%
43.65%
45.10%
44.42%
47.25%
48.98%
45.77%
Total Expenditure
2,165.43
2,170.82
1,667.21
1,235.94
1,232.72
1,437.98
1,272.76
1,106.61
811.48
Power & Fuel Cost
-
67.93
51.13
39.79
39.91
45.61
40.32
0.00
22.37
% Of Sales
-
2.89%
2.94%
3.14%
3.13%
2.93%
2.88%
0%
2.51%
Employee Cost
-
289.63
261.79
219.53
233.88
230.23
219.39
202.88
108.27
% Of Sales
-
12.30%
15.03%
17.32%
18.31%
14.81%
15.67%
16.98%
12.17%
Manufacturing Exp.
-
286.42
237.81
180.09
173.24
201.74
188.86
195.10
106.92
% Of Sales
-
12.17%
13.65%
14.21%
13.57%
12.98%
13.49%
16.33%
12.01%
General & Admin Exp.
-
64.59
47.20
40.63
50.29
51.49
48.21
39.51
35.74
% Of Sales
-
2.74%
2.71%
3.21%
3.94%
3.31%
3.44%
3.31%
4.02%
Selling & Distn. Exp.
-
68.80
46.33
33.52
29.56
32.78
30.42
42.57
45.03
% Of Sales
-
2.92%
2.66%
2.64%
2.31%
2.11%
2.17%
3.56%
5.06%
Miscellaneous Exp.
-
6.33
7.59
8.22
4.67
12.10
7.08
16.90
10.53
% Of Sales
-
0.27%
0.44%
0.65%
0.37%
0.78%
0.51%
1.41%
1.18%
EBITDA
176.76
183.62
74.71
31.45
44.36
116.64
127.07
88.43
78.44
EBITDA Margin
7.55%
7.80%
4.29%
2.48%
3.47%
7.50%
9.08%
7.40%
8.81%
Other Income
12.16
17.86
5.72
6.87
17.26
9.95
8.87
11.48
1.65
Interest
55.30
34.76
20.60
27.67
38.33
35.01
34.41
30.19
19.21
Depreciation
97.38
96.60
81.01
66.12
65.87
65.95
61.43
57.16
40.91
PBT
-77.02
70.12
-21.18
-55.47
-42.58
25.63
40.10
12.56
19.97
Tax
-98.95
28.44
14.87
5.67
0.98
23.21
15.88
8.24
4.60
Tax Rate
128.47%
48.65%
58.25%
-10.22%
-2.20%
90.56%
39.60%
65.61%
26.64%
PAT
21.93
30.02
10.66
-61.14
-45.52
2.42
24.22
4.32
12.67
PAT before Minority Interest
21.93
30.02
10.66
-61.14
-45.52
2.42
24.22
4.32
12.67
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
0.94%
1.28%
0.61%
-4.82%
-3.56%
0.16%
1.73%
0.36%
1.42%
PAT Growth
22.24%
181.61%
-
-
-
-90.01%
460.65%
-65.90%
 
EPS
13.45
18.42
6.54
-37.51
-27.93
1.48
14.86
2.65
7.77

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
241.65
228.14
181.89
183.86
230.20
229.74
157.20
159.17
Share Capital
16.27
16.27
14.57
12.55
11.97
11.61
10.51
18.74
Total Reserves
225.38
211.87
157.32
162.98
218.23
213.13
146.69
140.43
Non-Current Liabilities
311.60
291.71
236.85
240.85
207.18
179.79
175.07
199.93
Secured Loans
215.05
189.16
160.39
169.91
126.32
149.31
149.19
134.87
Unsecured Loans
29.33
45.33
28.96
30.00
15.00
0.00
8.23
4.67
Long Term Provisions
53.15
34.99
26.76
31.01
31.53
23.61
10.59
52.24
Current Liabilities
825.61
724.74
620.58
500.80
525.24
510.16
459.15
387.17
Trade Payables
347.13
319.35
293.95
189.45
215.91
256.09
196.77
158.24
Other Current Liabilities
145.36
127.48
143.46
97.82
77.99
61.20
56.47
81.82
Short Term Borrowings
325.06
272.84
172.61
196.66
223.03
186.95
180.30
144.12
Short Term Provisions
8.06
5.07
10.56
16.87
8.31
5.92
25.61
2.99
Total Liabilities
1,378.86
1,244.59
1,039.32
925.51
962.62
919.69
791.42
746.27
Net Block
489.56
477.32
414.78
382.06
386.01
386.50
365.00
360.90
Gross Block
988.85
865.25
721.32
638.85
571.83
504.79
421.61
586.58
Accumulated Depreciation
499.29
387.93
306.54
256.79
185.82
118.29
56.61
225.68
Non Current Assets
614.93
601.47
557.27
532.95
489.31
463.89
434.10
442.89
Capital Work in Progress
28.57
18.39
31.14
49.83
15.62
16.23
27.55
7.39
Non Current Investment
1.46
1.46
0.60
0.60
0.60
0.00
0.00
0.00
Long Term Loans & Adv.
74.70
88.04
90.25
81.88
74.47
47.15
36.11
74.60
Other Non Current Assets
20.64
16.26
20.50
18.58
12.61
14.01
5.44
0.00
Current Assets
763.93
643.12
482.05
392.56
473.31
455.80
357.32
303.38
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
254.19
210.94
159.16
156.84
171.79
152.54
126.37
100.96
Sundry Debtors
419.61
355.11
270.09
190.80
245.87
245.53
188.09
161.79
Cash & Bank
28.57
12.42
7.28
18.53
17.99
7.04
5.97
2.82
Other Current Assets
61.56
21.86
16.35
14.33
37.66
50.69
36.89
37.81
Short Term Loans & Adv.
47.53
42.79
29.17
12.06
14.93
30.85
23.75
20.66
Net Current Assets
-61.68
-81.62
-138.53
-108.24
-51.93
-54.36
-101.83
-83.79
Total Assets
1,378.86
1,244.59
1,039.32
925.51
962.62
919.69
791.42
746.27

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
87.64
-5.65
45.91
69.18
44.67
65.19
87.58
31.35
PBT
58.46
25.53
-55.47
-44.54
25.63
40.10
12.56
17.27
Adjustment
124.20
84.67
83.66
85.32
97.09
88.82
91.88
64.33
Changes in Working Capital
-59.68
-101.29
27.04
36.60
-57.29
-50.62
-12.51
-44.48
Cash after chg. in Working capital
122.98
8.91
55.23
77.38
65.43
78.30
91.93
37.12
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-35.34
-14.56
-9.32
-8.20
-20.76
-13.11
-4.35
-5.77
Other Direct Exp. Paid
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
Cash From Investing Activity
-106.03
-123.67
-79.97
-102.52
-59.84
-77.88
-76.94
-74.37
Net Fixed Assets
-96.33
-112.10
-39.35
-42.48
-50.14
-59.90
141.62
Net Investments
133.61
-66.21
-27.20
-79.50
-0.60
0.00
0.00
Others
-143.31
54.64
-13.42
19.46
-9.10
-17.98
-218.56
Cash from Financing Activity
35.12
134.31
21.06
33.75
25.96
14.17
-6.72
42.99
Net Cash Inflow / Outflow
16.73
4.99
-13.00
0.41
10.79
1.48
3.92
-0.03
Opening Cash & Equivalents
10.29
5.30
18.30
17.89
7.10
5.62
1.69
1.72
Closing Cash & Equivalent
27.02
10.29
5.30
18.30
17.89
7.10
5.61
1.69

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
148.52
140.22
117.98
139.86
192.31
193.57
149.57
143.62
ROA
2.29%
0.93%
-6.22%
-4.82%
0.26%
2.83%
0.56%
2.82%
ROE
12.78%
5.33%
-35.20%
-22.44%
1.06%
12.68%
2.80%
13.79%
ROCE
10.94%
6.38%
-4.29%
-0.95%
9.83%
13.48%
8.48%
12.19%
Fixed Asset Turnover
2.51
2.16
1.86
2.11
2.89
3.08
2.74
2.79
Receivable days
60.82
66.44
66.37
62.40
57.69
55.52
46.15
36.94
Inventory Days
36.51
39.33
45.50
46.96
38.07
35.71
29.98
24.10
Payable days
87.69
110.23
123.53
54.54
49.30
53.91
50.69
38.21
Cash Conversion Cycle
9.65
-4.46
-11.66
54.82
46.46
37.33
25.44
22.83
Total Debt/Equity
2.72
2.52
2.68
2.68
1.81
1.59
2.30
2.07
Interest Cover
2.68
2.24
-1.00
-0.16
1.73
2.17
1.42
1.90

News Update:


  • Rane (Madras) opens facility in Mexico for Steering Components
    27th Jan 2024, 13:35 PM

    The new facility will address the large and growing market for inner and outer ball joints in North American market

    Read More
  • Rane Madras - Quarterly Results
    25th Jan 2024, 19:03 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.