Nifty
Sensex
:
:
15746.45
52578.76
-78.00 (-0.49%)
-316.65 (-0.60%)

Auto Ancillary

Rating :
65/99

BSE: 535602 | NSE: SHARDAMOTR

625.70
26-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  639.85
  •  657.00
  •  616.00
  •  641.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  10768
  •  68.34
  •  755.00
  •  140.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,851.98
  • 27.79
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,705.68
  • 0.08%
  • 4.30

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.20%
  • 5.73%
  • 19.31%
  • FII
  • DII
  • Others
  • 0.17%
  • 0.12%
  • 1.47%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.11
  • -1.43
  • -9.27

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.64
  • -0.11
  • -7.99

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.22
  • 11.58
  • -9.46

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.73
  • 17.90
  • 10.05

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.64
  • 2.77
  • 1.99

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.87
  • 6.66
  • 5.13

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
604.17
237.07
154.85%
584.42
215.16
171.62%
444.30
210.01
111.56%
103.65
253.68
-59.14%
Expenses
551.73
212.32
159.86%
533.11
189.93
180.69%
410.10
191.60
114.04%
112.36
225.41
-50.15%
EBITDA
52.44
24.75
111.88%
51.31
25.23
103.37%
34.20
18.41
85.77%
-8.71
28.26
-
EBIDTM
8.68%
10.44%
8.78%
11.73%
7.70%
8.77%
-8.41%
11.14%
Other Income
5.58
3.47
60.81%
5.60
6.98
-19.77%
6.03
12.15
-50.37%
4.23
5.03
-15.90%
Interest
0.43
0.24
79.17%
0.36
0.25
44.00%
0.35
0.24
45.83%
0.29
0.24
20.83%
Depreciation
12.90
12.01
7.41%
12.00
11.88
1.01%
10.92
10.62
2.82%
8.16
9.98
-18.24%
PBT
44.69
15.97
179.84%
44.55
20.09
121.75%
28.97
19.70
47.06%
-12.93
23.07
-
Tax
11.80
7.17
64.57%
11.02
5.01
119.96%
7.31
2.04
258.33%
-3.44
6.87
-
PAT
32.89
8.80
273.75%
33.53
15.08
122.35%
21.66
17.65
22.72%
-9.49
16.20
-
PATM
5.44%
3.71%
5.74%
7.01%
4.87%
8.40%
-9.16%
6.39%
EPS
8.72
2.09
317.22%
10.42
4.87
113.96%
6.95
6.26
11.02%
-3.67
5.89
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 12
Mar 11
Mar 10
Net Sales
1,736.54
862.99
1,139.87
1,155.45
1,041.89
927.32
751.42
700.21
590.91
Net Sales Growth
89.60%
-24.29%
-1.35%
10.90%
12.35%
23.41%
7.31%
18.50%
 
Cost Of Goods Sold
1,419.46
585.88
776.35
789.55
717.27
648.66
547.77
518.89
432.14
Gross Profit
317.08
277.11
363.52
365.89
324.61
278.66
203.65
181.32
158.78
GP Margin
18.26%
32.11%
31.89%
31.67%
31.16%
30.05%
27.10%
25.90%
26.87%
Total Expenditure
1,607.30
767.10
994.55
1,010.01
912.06
830.91
686.57
644.79
526.75
Power & Fuel Cost
-
6.76
11.48
12.71
13.24
12.95
10.88
9.50
7.86
% Of Sales
-
0.78%
1.01%
1.10%
1.27%
1.40%
1.45%
1.36%
1.33%
Employee Cost
-
84.97
85.78
82.03
72.83
63.47
36.14
32.00
25.65
% Of Sales
-
9.85%
7.53%
7.10%
6.99%
6.84%
4.81%
4.57%
4.34%
Manufacturing Exp.
-
58.31
82.20
83.76
71.45
65.10
58.92
60.80
39.04
% Of Sales
-
6.76%
7.21%
7.25%
6.86%
7.02%
7.84%
8.68%
6.61%
General & Admin Exp.
-
17.12
21.65
24.30
20.27
22.97
12.50
11.26
10.82
% Of Sales
-
1.98%
1.90%
2.10%
1.95%
2.48%
1.66%
1.61%
1.83%
Selling & Distn. Exp.
-
5.32
8.06
7.08
7.81
6.34
9.99
7.43
8.35
% Of Sales
-
0.62%
0.71%
0.61%
0.75%
0.68%
1.33%
1.06%
1.41%
Miscellaneous Exp.
-
8.75
9.03
10.58
9.19
11.42
10.36
4.91
2.89
% Of Sales
-
1.01%
0.79%
0.92%
0.88%
1.23%
1.38%
0.70%
0.49%
EBITDA
129.24
95.89
145.32
145.44
129.83
96.41
64.85
55.42
64.16
EBITDA Margin
7.44%
11.11%
12.75%
12.59%
12.46%
10.40%
8.63%
7.91%
10.86%
Other Income
21.44
23.73
21.04
16.99
13.05
13.27
5.12
3.33
3.94
Interest
1.43
0.93
0.05
2.13
7.60
12.13
9.33
8.17
8.47
Depreciation
43.98
40.21
40.97
43.78
49.79
44.32
31.26
24.18
21.98
PBT
105.28
78.48
125.35
116.52
85.48
53.23
29.38
26.39
37.65
Tax
26.69
20.72
38.43
38.14
20.38
16.25
2.68
6.01
12.32
Tax Rate
25.35%
26.40%
30.66%
32.90%
26.70%
32.74%
9.12%
21.60%
32.72%
PAT
78.59
57.75
86.92
77.80
55.94
33.39
26.70
21.82
25.34
PAT before Minority Interest
78.59
57.75
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
0.00
0.00
PAT Margin
4.53%
6.69%
7.63%
6.73%
5.37%
3.60%
3.55%
3.12%
4.29%
PAT Growth
36.13%
-33.56%
11.72%
39.08%
67.54%
25.06%
22.36%
-13.89%
 
EPS
26.46
19.44
29.27
26.20
18.84
11.24
8.99
7.35
8.53

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 12
Mar 11
Mar 10
Shareholder's Funds
364.57
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
5.95
Total Reserves
358.63
468.68
378.58
299.55
240.83
157.13
135.54
118.22
Non-Current Liabilities
143.39
115.05
89.64
58.80
69.93
29.33
38.20
104.11
Secured Loans
0.00
0.00
0.00
0.00
19.07
8.83
16.85
70.39
Unsecured Loans
0.00
0.00
0.00
11.18
0.00
0.00
0.00
25.92
Long Term Provisions
132.75
108.76
81.83
34.87
35.01
3.28
2.43
0.00
Current Liabilities
242.54
234.83
219.73
240.64
258.93
257.14
239.63
135.47
Trade Payables
206.52
191.17
182.92
164.02
126.36
108.25
110.42
90.91
Other Current Liabilities
29.57
39.01
32.79
45.58
39.58
24.22
25.25
16.82
Short Term Borrowings
0.00
0.00
0.00
28.04
86.35
108.70
72.63
0.00
Short Term Provisions
6.44
4.65
4.02
3.00
6.64
15.97
31.32
27.74
Total Liabilities
750.50
824.51
693.89
604.94
575.64
449.55
419.32
363.74
Net Block
186.22
194.15
179.12
204.16
243.44
229.25
181.39
151.19
Gross Block
347.31
321.39
268.56
252.15
549.99
364.77
286.92
235.51
Accumulated Depreciation
161.10
127.24
89.44
48.00
306.55
135.53
105.53
84.32
Non Current Assets
353.39
358.61
300.81
268.45
312.88
268.21
233.41
184.79
Capital Work in Progress
0.87
0.27
0.36
0.71
3.86
10.51
20.81
22.70
Non Current Investment
22.87
38.51
31.66
22.33
18.00
13.88
12.80
10.91
Long Term Loans & Adv.
143.32
125.62
89.60
41.18
47.32
14.52
18.36
0.00
Other Non Current Assets
0.11
0.05
0.06
0.07
0.27
0.05
0.05
0.00
Current Assets
397.11
465.90
393.09
336.50
262.75
181.34
185.91
178.96
Current Investments
16.76
82.36
104.07
77.97
28.94
0.00
0.00
0.00
Inventories
106.93
103.10
85.62
71.84
82.88
62.09
65.59
48.59
Sundry Debtors
117.05
132.11
122.41
108.07
102.03
94.28
76.17
78.14
Cash & Bank
146.31
141.14
73.71
59.86
37.20
3.69
2.36
9.18
Other Current Assets
10.05
3.66
3.29
4.96
11.70
21.28
41.78
43.06
Short Term Loans & Adv.
3.37
3.53
3.99
13.81
6.40
20.21
40.41
41.44
Net Current Assets
154.58
231.07
173.36
95.85
3.83
-75.81
-53.72
43.48
Total Assets
750.50
824.51
693.90
604.95
575.63
449.55
419.32
363.75

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
-63.69
94.55
115.78
164.32
91.94
54.78
57.78
51.64
PBT
78.48
125.35
115.94
76.33
49.63
29.38
27.84
37.65
Adjustment
-138.05
26.46
33.29
57.50
51.07
34.47
28.15
26.30
Changes in Working Capital
16.74
-16.79
6.93
49.06
2.67
-5.60
6.96
-1.20
Cash after chg. in Working capital
-42.83
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
0.00
Tax Paid
-20.86
-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
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
72.86
-41.57
-30.07
-84.10
-61.37
-58.86
-62.19
-33.86
Net Fixed Assets
-26.52
-52.74
-16.06
300.09
-181.21
-63.98
-103.63
Net Investments
42.25
21.70
-26.11
-49.02
-9.66
0.00
0.00
Others
57.13
-10.53
12.10
-335.17
129.50
5.12
41.44
Cash from Financing Activity
-1.00
-4.55
-69.53
-76.91
-42.53
5.41
-2.36
-11.09
Net Cash Inflow / Outflow
8.17
48.43
16.18
3.31
-11.96
1.33
-6.77
6.69
Opening Cash & Equivalents
70.43
22.01
5.82
2.52
15.15
2.36
9.13
2.49
Closing Cash & Equivalent
78.60
70.43
22.01
5.82
3.19
3.69
2.36
9.18

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
122.62
159.64
129.33
102.75
83.00
54.85
47.59
41.76
ROA
7.33%
11.45%
11.98%
9.48%
6.51%
6.15%
5.57%
6.97%
ROE
13.76%
20.23%
22.55%
20.26%
16.29%
17.54%
16.43%
20.41%
ROCE
18.92%
29.19%
31.53%
22.92%
18.82%
14.45%
15.40%
20.92%
Fixed Asset Turnover
2.58
3.86
4.63
3.06
2.86
3.23
3.76
2.96
Receivable days
52.69
40.75
34.93
31.29
27.43
29.52
28.65
40.91
Inventory Days
44.42
30.22
23.86
23.04
20.26
22.11
21.20
25.44
Payable days
92.63
67.88
62.10
56.77
50.49
57.15
56.00
61.87
Cash Conversion Cycle
4.48
3.08
-3.31
-2.44
-2.80
-5.52
-6.14
4.49
Total Debt/Equity
0.00
0.00
0.00
0.19
0.49
0.77
0.75
0.78
Interest Cover
85.55
2731.89
55.43
11.05
5.09
4.15
4.41
5.45

News Update:


  • Sharda Motor Industries enters into joint venture agreement with Kinetic Group
    24th Jun 2021, 09:50 AM

    The agreement aims to develop Battery Packs with Battery Management Systems (BMS) for electric Vehicles & stationery applications

    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.