Nifty
Sensex
:
:
11513.90
39052.06
49.90 (0.44%)
453.07 (1.17%)

Auto Ancillary

Rating :
47/99

BSE: 535602 | NSE: SHARDAMOTR

796.60
17-Oct-2019
  • Open
  • High
  • Low
  • Previous Close
  •  801.50
  •  805.05
  •  775.00
  •  801.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1020
  •  8.11
  •  1695.55
  •  772.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 472.73
  • 5.65
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 331.59
  • N/A
  • 1.04

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.20%
  • 4.05%
  • 20.97%
  • FII
  • DII
  • Others
  • 0.1%
  • 0.27%
  • 1.41%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.35
  • 5.44
  • 3.04

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.18
  • 9.70
  • 2.28

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.30
  • 19.45
  • 15.68

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 15.46
  • 14.96

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 2.96
  • 3.25

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 6.81
  • 7.03

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
253.68
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
225.41
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
28.26
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
11.14%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
5.03
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.24
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
9.98
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
23.07
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
6.87
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
16.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
6.39%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
29.45
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 12
Mar 11
Mar 10
Net Sales
-
1,139.87
1,155.45
1,041.89
927.32
751.42
700.21
590.91
Net Sales Growth
-
-1.35%
10.90%
12.35%
23.41%
7.31%
18.50%
 
Cost Of Goods Sold
-
776.35
789.55
717.27
648.66
547.77
518.89
432.14
Gross Profit
-
363.52
365.89
324.61
278.66
203.65
181.32
158.78
GP Margin
-
31.89%
31.67%
31.16%
30.05%
27.10%
25.90%
26.87%
Total Expenditure
-
994.55
1,010.01
912.06
830.91
686.57
644.79
526.75
Power & Fuel Cost
-
11.48
12.71
13.24
12.95
10.88
9.50
7.86
% Of Sales
-
1.01%
1.10%
1.27%
1.40%
1.45%
1.36%
1.33%
Employee Cost
-
85.78
82.03
72.83
63.47
36.14
32.00
25.65
% Of Sales
-
7.53%
7.10%
6.99%
6.84%
4.81%
4.57%
4.34%
Manufacturing Exp.
-
82.20
83.76
71.45
65.10
58.92
60.80
39.04
% Of Sales
-
7.21%
7.25%
6.86%
7.02%
7.84%
8.68%
6.61%
General & Admin Exp.
-
21.64
24.30
20.27
22.97
12.50
11.26
10.82
% Of Sales
-
1.90%
2.10%
1.95%
2.48%
1.66%
1.61%
1.83%
Selling & Distn. Exp.
-
8.06
7.08
7.81
6.34
9.99
7.43
8.35
% Of Sales
-
0.71%
0.61%
0.75%
0.68%
1.33%
1.06%
1.41%
Miscellaneous Exp.
-
9.03
10.58
9.19
11.42
10.36
4.91
2.89
% Of Sales
-
0.79%
0.92%
0.88%
1.23%
1.38%
0.70%
0.49%
EBITDA
-
145.32
145.44
129.83
96.41
64.85
55.42
64.16
EBITDA Margin
-
12.75%
12.59%
12.46%
10.40%
8.63%
7.91%
10.86%
Other Income
-
21.04
16.99
13.05
13.27
5.12
3.33
3.94
Interest
-
0.05
2.13
7.60
12.13
9.33
8.17
8.47
Depreciation
-
40.97
43.78
49.79
44.32
31.26
24.18
21.98
PBT
-
125.35
116.52
85.48
53.23
29.38
26.39
37.65
Tax
-
38.43
38.14
20.38
16.25
2.68
6.01
12.32
Tax Rate
-
30.66%
32.90%
26.70%
32.74%
9.12%
21.60%
32.72%
PAT
-
86.92
77.80
55.94
33.39
26.70
21.82
25.34
PAT before Minority Interest
-
86.92
77.80
55.94
33.39
26.70
21.82
25.34
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
7.63%
6.73%
5.37%
3.60%
3.55%
3.12%
4.29%
PAT Growth
-
11.72%
39.08%
67.54%
25.06%
22.36%
-13.89%
 
Unadjusted EPS
-
159.18
147.94
102.41
59.38
47.93
40.80
44.99

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 12
Mar 11
Mar 10
Shareholder's Funds
474.63
384.52
305.50
246.78
163.08
141.49
124.16
Share Capital
5.95
5.95
5.95
5.95
5.95
5.95
5.95
Total Reserves
468.68
378.58
299.55
240.83
157.13
135.54
118.22
Non-Current Liabilities
114.71
89.64
58.80
69.93
29.33
38.20
104.11
Secured Loans
0.00
0.00
0.00
19.07
8.83
16.85
70.39
Unsecured Loans
0.00
0.00
11.18
0.00
0.00
0.00
25.92
Long Term Provisions
108.76
79.65
34.87
35.01
3.28
2.43
0.00
Current Liabilities
235.17
219.73
240.64
258.93
257.14
239.63
135.47
Trade Payables
191.17
182.92
164.02
126.36
108.25
110.42
90.91
Other Current Liabilities
39.35
34.48
45.58
39.58
24.22
25.25
16.82
Short Term Borrowings
0.00
0.00
28.04
86.35
108.70
72.63
0.00
Short Term Provisions
4.65
2.34
3.00
6.64
15.97
31.32
27.74
Total Liabilities
824.51
693.89
604.94
575.64
449.55
419.32
363.74
Net Block
194.15
179.12
204.16
243.44
229.25
181.39
151.19
Gross Block
321.39
268.56
252.15
549.99
364.77
286.92
235.51
Accumulated Depreciation
127.24
89.44
48.00
306.55
135.53
105.53
84.32
Non Current Assets
358.61
300.81
268.45
312.88
268.21
233.41
184.79
Capital Work in Progress
0.27
0.36
0.71
3.86
10.51
20.81
22.70
Non Current Investment
38.51
31.66
22.33
18.00
13.88
12.80
10.91
Long Term Loans & Adv.
125.62
89.60
41.18
47.32
14.52
18.36
0.00
Other Non Current Assets
0.05
0.06
0.07
0.27
0.05
0.05
0.00
Current Assets
465.90
393.09
336.50
262.75
181.34
185.91
178.96
Current Investments
82.36
104.07
77.97
28.94
0.00
0.00
0.00
Inventories
103.10
85.62
71.84
82.88
62.09
65.59
48.59
Sundry Debtors
132.11
122.41
108.07
102.03
94.28
76.17
78.14
Cash & Bank
141.14
73.71
59.86
37.20
3.69
2.36
9.18
Other Current Assets
7.19
3.21
4.96
5.30
21.28
41.78
43.06
Short Term Loans & Adv.
3.53
4.07
13.81
6.40
20.21
40.41
41.44
Net Current Assets
230.73
173.36
95.85
3.83
-75.81
-53.72
43.48
Total Assets
824.51
693.90
604.95
575.63
449.55
419.32
363.75

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
94.55
115.78
164.32
91.94
54.78
57.78
51.64
PBT
125.35
115.94
76.33
49.63
29.38
27.84
37.65
Adjustment
26.46
33.29
57.50
51.07
34.47
28.15
26.30
Changes in Working Capital
-16.79
6.93
49.06
2.67
-5.60
6.96
-1.20
Cash after chg. in Working capital
135.02
156.16
182.88
103.37
58.24
62.94
62.75
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-40.47
-40.38
-18.57
-11.44
-3.46
-5.16
-11.11
Other Direct Exp. Paid
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
Cash From Investing Activity
-41.57
-30.07
-84.10
-61.37
-58.86
-62.19
-33.86
Net Fixed Assets
-52.74
-16.06
300.09
-181.21
-63.98
-103.63
Net Investments
21.70
-26.11
-49.02
-9.66
0.00
0.00
Others
-10.53
12.10
-335.17
129.50
5.12
41.44
Cash from Financing Activity
-4.55
-69.53
-76.91
-42.53
5.41
-2.36
-11.09
Net Cash Inflow / Outflow
48.43
16.18
3.31
-11.96
1.33
-6.77
6.69
Opening Cash & Equivalents
22.01
5.82
2.52
15.15
2.36
9.13
2.49
Closing Cash & Equivalent
70.43
22.01
5.82
3.19
3.69
2.36
9.18

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
798.19
646.66
513.77
415.01
274.25
237.94
208.80
ROA
11.45%
11.98%
9.48%
6.51%
6.15%
5.57%
6.97%
ROE
20.23%
22.55%
20.26%
16.29%
17.54%
16.43%
20.41%
ROCE
29.19%
31.53%
22.92%
18.82%
14.45%
15.40%
20.92%
Fixed Asset Turnover
3.86
4.63
3.06
2.86
3.23
3.76
2.96
Receivable days
40.75
34.93
31.29
27.43
29.52
28.65
40.91
Inventory Days
30.22
23.86
23.04
20.26
22.11
21.20
25.44
Payable days
67.88
62.10
56.77
50.49
57.15
56.00
61.87
Cash Conversion Cycle
3.08
-3.31
-2.44
-2.80
-5.52
-6.14
4.49
Total Debt/Equity
0.00
0.00
0.19
0.49
0.77
0.75
0.78
Interest Cover
2731.89
55.43
11.05
5.09
4.15
4.41
5.45

News Update:


  • Sharda Motor Inds. - Quarterly Results
    12th Aug 2019, 14:33 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.