Nifty
Sensex
:
:
23719.30
75415.35
64.60 (0.27%)
231.99 (0.31%)

Auto Ancillary

Rating :
70/99

BSE: 543358 | NSE: SANSERA

2853.80
22-May-2026
  • Open
  • High
  • Low
  • Previous Close
  •  2870
  •  2950
  •  2832.5
  •  2854.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1138659
  •  3298706425.1
  •  2950
  •  1216.3

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 17,784.89
  • 54.88
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 17,845.30
  • 0.14%
  • 5.76

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 30.10%
  • 1.36%
  • 11.18%
  • FII
  • DII
  • Others
  • 18.79%
  • 30.72%
  • 7.85%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.84
  • 14.26
  • 8.74

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.81
  • 13.50
  • 5.94

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.29
  • 14.70
  • 13.61

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 34.56
  • 38.11

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 4.17
  • 3.96

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 15.12
  • 16.39

Earnings Forecasts:

(Updated: 23-05-2026)
Description
2024
2025
2026
2027
Adj EPS
48.95
63.87
80
96.9
P/E Ratio
58.30
44.68
35.67
29.45
Revenue
3467.61
4083.18
4782.5
5492.37
EBITDA
607.96
752.46
909.85
1049.73
Net Income
309.59
392.74
493.52
602.27
ROA
8.47
9.55
10.85
P/B Ratio
5.83
5.18
4.57
3.88
ROE
10.2
11.97
13.32
14.01
FCFF
50.53
78.04
140.96
300.1
FCFF Yield
0.32
0.5
0.9
1.91
Net Debt
-117.83
-14.92
-180.3
-576.95
BVPS
489.86
550.53
624.53
735.91

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Var%
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Net Sales
998.74
781.65
27.77%
907.67
727.80
24.71%
825.20
763.37
8.10%
766.31
743.93
3.01%
Expenses
805.80
654.60
23.10%
743.72
600.73
23.80%
682.11
630.26
8.23%
634.20
616.40
2.89%
EBITDA
192.94
127.05
51.86%
163.95
127.07
29.02%
143.09
133.11
7.50%
132.11
127.53
3.59%
EBIDTM
19.32%
16.25%
18.06%
17.46%
17.34%
17.44%
17.24%
17.14%
Other Income
26.59
9.91
168.31%
9.57
6.09
57.14%
11.62
3.86
201.04%
11.68
0.40
2,820.00%
Interest
11.24
9.62
16.84%
7.93
18.16
-56.33%
8.15
22.96
-64.50%
10.42
19.26
-45.90%
Depreciation
55.52
46.85
18.51%
52.37
44.47
17.76%
50.34
42.53
18.36%
47.62
39.96
19.17%
PBT
152.77
80.49
89.80%
96.98
70.52
37.52%
96.22
71.48
34.61%
85.74
68.70
24.80%
Tax
34.09
21.72
56.95%
25.63
15.38
66.64%
23.84
19.53
22.07%
21.70
18.48
17.42%
PAT
118.69
58.77
101.96%
71.35
55.14
29.40%
72.37
51.95
39.31%
64.04
50.23
27.49%
PATM
11.88%
7.52%
7.86%
7.58%
8.77%
6.81%
8.36%
6.75%
EPS
19.48
9.57
103.55%
11.04
8.99
22.80%
11.55
9.38
23.13%
10.05
9.18
9.48%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
3,497.92
3,016.75
2,811.43
2,346.04
1,989.03
1,549.27
1,457.17
1,624.43
1,358.13
1,018.41
901.05
Net Sales Growth
15.95%
7.30%
19.84%
17.95%
28.38%
6.32%
-10.30%
19.61%
33.36%
13.02%
 
Cost Of Goods Sold
1,453.53
1,241.35
1,217.54
1,017.45
864.10
663.46
626.30
705.30
584.56
428.48
374.67
Gross Profit
2,044.39
1,775.40
1,593.89
1,328.59
1,124.93
885.81
830.87
919.13
773.57
589.92
526.39
GP Margin
58.45%
58.85%
56.69%
56.63%
56.56%
57.18%
57.02%
56.58%
56.96%
57.93%
58.42%
Total Expenditure
2,865.83
2,500.07
2,334.93
1,958.79
1,653.48
1,274.99
1,229.83
1,337.28
1,108.79
849.59
746.28
Power & Fuel Cost
-
124.56
119.63
103.80
91.32
67.06
75.06
84.13
71.85
54.69
50.40
% Of Sales
-
4.13%
4.26%
4.42%
4.59%
4.33%
5.15%
5.18%
5.29%
5.37%
5.59%
Employee Cost
-
442.66
379.78
317.96
277.36
213.75
213.42
224.35
247.20
191.57
168.32
% Of Sales
-
14.67%
13.51%
13.55%
13.94%
13.80%
14.65%
13.81%
18.20%
18.81%
18.68%
Manufacturing Exp.
-
583.30
529.10
434.92
346.17
276.23
194.18
209.46
154.80
135.24
98.38
% Of Sales
-
19.34%
18.82%
18.54%
17.40%
17.83%
13.33%
12.89%
11.40%
13.28%
10.92%
General & Admin Exp.
-
61.75
53.22
47.95
42.45
30.62
30.65
38.28
28.46
20.71
18.71
% Of Sales
-
2.05%
1.89%
2.04%
2.13%
1.98%
2.10%
2.36%
2.10%
2.03%
2.08%
Selling & Distn. Exp.
-
35.91
27.63
25.57
23.42
16.96
11.97
13.44
16.03
15.19
7.98
% Of Sales
-
1.19%
0.98%
1.09%
1.18%
1.09%
0.82%
0.83%
1.18%
1.49%
0.89%
Miscellaneous Exp.
-
10.53
8.03
11.13
8.68
6.90
78.25
62.33
5.89
3.70
7.98
% Of Sales
-
0.35%
0.29%
0.47%
0.44%
0.45%
5.37%
3.84%
0.43%
0.36%
3.09%
EBITDA
632.09
516.68
476.50
387.25
335.55
274.28
227.34
287.15
249.34
168.82
154.77
EBITDA Margin
18.07%
17.13%
16.95%
16.51%
16.87%
17.70%
15.60%
17.68%
18.36%
16.58%
17.18%
Other Income
59.46
20.26
7.65
10.07
15.49
23.09
15.97
16.38
12.94
6.47
4.81
Interest
37.74
71.93
78.87
64.01
52.97
49.55
60.73
50.92
44.00
32.94
32.17
Depreciation
205.85
173.81
149.48
130.08
119.70
101.68
93.90
70.49
60.77
46.70
36.15
PBT
431.71
291.20
255.79
203.23
178.37
146.15
88.68
182.12
157.50
95.65
91.26
Tax
105.26
75.11
68.75
54.89
46.48
36.28
8.44
67.14
58.45
31.84
23.76
Tax Rate
24.38%
25.79%
26.88%
27.01%
26.06%
24.82%
9.52%
40.33%
40.23%
33.29%
26.04%
PAT
326.45
214.37
185.25
146.19
130.45
107.99
80.64
97.46
85.26
64.07
67.28
PAT before Minority Interest
323.68
216.09
187.04
148.34
131.89
109.86
80.23
99.31
86.85
63.80
67.50
Minority Interest
-2.77
-1.72
-1.79
-2.15
-1.44
-1.87
0.41
-1.85
-1.59
0.27
-0.22
PAT Margin
9.33%
7.11%
6.59%
6.23%
6.56%
6.97%
5.53%
6.00%
6.28%
6.29%
7.47%
PAT Growth
51.07%
15.72%
26.72%
12.07%
20.80%
33.92%
-17.26%
14.31%
33.07%
-4.77%
 
EPS
52.40
34.41
29.74
23.47
20.94
17.33
12.94
15.64
13.69
10.28
10.80

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
2,750.30
1,347.40
1,167.93
1,023.38
878.24
768.18
688.26
594.22
508.12
438.44
Share Capital
12.38
10.72
10.59
10.43
19.89
19.89
19.89
11.15
11.15
11.15
Total Reserves
2,726.35
1,320.73
1,137.78
990.61
840.15
730.09
650.18
565.32
480.86
416.17
Non-Current Liabilities
810.67
696.38
465.65
447.96
392.38
362.29
343.22
266.43
177.52
113.24
Secured Loans
171.33
251.59
263.02
233.50
187.65
171.82
213.38
182.45
117.29
78.63
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
419.00
246.22
2.89
8.22
15.18
12.69
8.58
5.96
3.84
6.15
Current Liabilities
621.77
1,082.19
815.25
737.69
647.76
689.09
619.66
557.68
413.43
349.33
Trade Payables
362.34
355.77
292.68
265.30
227.05
140.22
150.26
138.23
89.15
83.78
Other Current Liabilities
150.70
191.18
199.27
158.31
155.52
180.65
150.30
125.61
81.00
63.24
Short Term Borrowings
54.51
423.95
320.22
302.11
255.23
355.41
304.31
289.43
233.83
200.29
Short Term Provisions
54.23
111.29
3.07
11.96
9.97
12.81
14.79
4.41
9.45
2.02
Total Liabilities
4,200.08
3,141.89
2,462.86
2,220.96
1,928.88
1,828.24
1,660.28
1,425.13
1,104.30
906.94
Net Block
1,937.63
1,583.99
1,393.61
1,239.43
1,126.99
1,064.36
928.39
692.39
592.54
439.67
Gross Block
2,817.13
2,296.39
1,977.65
1,699.16
1,479.12
1,331.19
1,104.50
900.11
740.11
694.05
Accumulated Depreciation
879.50
712.40
584.04
459.73
352.13
266.83
176.11
207.72
147.57
254.38
Non Current Assets
2,690.63
2,036.72
1,548.45
1,426.47
1,246.16
1,189.98
1,036.03
836.94
660.94
511.16
Capital Work in Progress
194.52
83.50
75.66
122.42
60.42
68.33
48.85
94.04
32.86
33.76
Non Current Investment
50.83
40.05
10.49
10.49
3.69
3.69
0.00
0.00
0.00
0.31
Long Term Loans & Adv.
505.31
325.92
67.54
53.56
54.50
52.45
57.52
49.59
34.57
37.42
Other Non Current Assets
2.34
3.27
1.15
0.57
0.54
1.14
1.26
0.92
0.98
0.00
Current Assets
1,509.44
1,105.17
914.41
794.49
682.73
638.25
624.25
588.19
443.36
395.79
Current Investments
0.93
1.02
0.67
0.60
0.56
0.35
0.53
0.71
0.48
0.01
Inventories
501.04
418.91
370.96
277.60
248.57
238.92
243.46
208.09
144.15
131.15
Sundry Debtors
454.62
462.21
432.73
408.56
312.98
259.12
271.24
263.07
208.36
170.55
Cash & Bank
427.19
62.97
61.64
50.33
65.14
71.64
31.60
42.36
17.87
43.98
Other Current Assets
125.66
27.26
17.25
14.14
55.47
68.22
77.41
73.96
72.50
50.10
Short Term Loans & Adv.
103.02
132.79
31.15
43.26
32.10
34.25
43.08
48.47
56.81
42.05
Net Current Assets
887.67
22.98
99.17
56.81
34.96
-50.83
4.59
30.51
29.93
46.46
Total Assets
4,200.07
3,141.89
2,462.86
2,220.96
1,928.89
1,828.23
1,660.28
1,425.13
1,104.30
906.95

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
376.56
374.34
256.42
213.06
256.04
243.85
137.43
92.58
148.85
PBT
291.99
256.30
203.23
178.37
146.15
88.68
145.29
95.65
91.26
Adjustment
230.63
223.05
191.13
171.39
137.54
154.91
101.78
80.63
78.28
Changes in Working Capital
-81.02
-39.59
-82.36
-93.78
5.41
25.75
-71.92
-68.43
0.96
Cash after chg. in Working capital
441.60
439.75
312.00
255.99
289.10
269.34
175.15
107.85
170.50
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-65.05
-65.41
-55.58
-42.92
-33.06
-25.49
-37.72
-15.27
-21.65
Other Direct Exp. Paid
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
Cash From Investing Activity
-954.77
-368.34
-240.88
-255.31
-139.47
-177.09
-207.88
-163.28
-136.80
Net Fixed Assets
-568.57
-314.82
-215.95
-258.11
-121.82
-307.77
-170.97
-110.99
Net Investments
-29.88
-29.40
-0.07
1.43
16.04
-34.27
-61.16
0.75
Others
-356.32
-24.12
-24.86
1.37
-33.69
164.95
24.25
-53.04
Cash from Financing Activity
583.42
-7.96
-6.17
46.55
-139.20
-31.56
97.90
44.09
20.97
Net Cash Inflow / Outflow
5.21
-1.96
9.37
4.30
-22.63
35.20
27.46
-26.61
33.02
Opening Cash & Equivalents
48.63
49.56
38.34
36.50
60.01
23.93
10.62
37.19
10.95
Closing Cash & Equivalent
51.51
48.63
49.56
38.34
36.50
60.01
34.34
10.62
43.98

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 18
Mar 17
Mar 13
Mar 12
Book Value (Rs.)
442.30
248.34
216.96
191.94
181.00
157.55
87475.43
74422.10
27224.19
26865.10
ROA
5.89%
6.67%
6.33%
6.36%
5.85%
4.60%
6.87%
6.34%
4.68%
4.32%
ROE
10.62%
15.09%
13.80%
14.25%
13.83%
11.47%
16.58%
14.21%
13.52%
11.31%
ROCE
13.97%
16.61%
15.06%
14.95%
13.82%
11.11%
18.59%
15.52%
15.65%
13.65%
Fixed Asset Turnover
1.18
1.32
1.28
1.25
1.10
1.20
1.69
1.53
1.45
1.59
Receivable days
55.46
58.09
65.44
66.20
67.39
66.42
62.16
63.03
59.53
51.82
Inventory Days
55.65
51.27
50.45
48.28
57.42
60.41
46.45
45.79
53.98
49.62
Payable days
105.57
97.20
100.08
103.98
101.02
43.13
36.47
36.00
41.11
38.03
Cash Conversion Cycle
5.54
12.17
15.81
10.50
23.79
83.71
72.14
72.82
72.40
63.40
Total Debt/Equity
0.11
0.60
0.62
0.64
0.64
0.85
0.94
0.80
1.42
1.23
Interest Cover
5.05
4.24
4.17
4.37
3.95
2.46
4.30
3.90
2.05
2.07

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.