Nifty
Sensex
:
:
25461.00
83432.89
55.70 (0.22%)
193.42 (0.23%)

Auto Ancillary

Rating :
64/99

BSE: 535602 | NSE: SHARDAMOTR

1052.70
04-Jul-2025
  • Open
  • High
  • Low
  • Previous Close
  •  1069
  •  1080.5
  •  1025.8
  •  1045.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  103389
  •  108892174.8
  •  1476.05
  •  625

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,042.74
  • 19.19
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,841.34
  • 1.54%
  • 2.85

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.31%
  • 1.75%
  • 17.49%
  • FII
  • DII
  • Others
  • 2.2%
  • 11.25%
  • 3.00%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.38
  • 26.62
  • 7.60

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.58
  • 30.05
  • 9.38

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.36
  • 38.99
  • 26.15

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.18
  • 16.51
  • 14.76

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.58
  • 4.14
  • 4.65

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.49
  • 8.51
  • 8.88

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
100.77
109.71
P/E Ratio
10.45
9.60
Revenue
2809
2837
EBITDA
361
394
Net Income
300
315
ROA
19.9
18.6
P/B Ratio
3.05
2.85
ROE
33.97
30.46
FCFF
323
198
FCFF Yield
7.08
4.35
Net Debt
-575
-854
BVPS
344.79
369.93

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
749.85
703.39
6.61%
690.00
689.12
0.13%
711.29
762.65
-6.73%
685.43
654.10
4.79%
Expenses
649.07
603.97
7.47%
595.49
594.78
0.12%
605.88
663.22
-8.65%
589.77
585.86
0.67%
EBITDA
100.79
99.42
1.38%
94.51
94.34
0.18%
105.41
99.43
6.01%
95.66
68.24
40.18%
EBIDTM
13.44%
14.13%
13.70%
13.69%
14.82%
13.04%
13.96%
10.43%
Other Income
27.39
28.91
-5.26%
20.88
21.74
-3.96%
15.39
18.80
-18.14%
19.63
18.40
6.68%
Interest
2.38
0.20
1,090.00%
0.58
0.94
-38.30%
0.49
0.56
-12.50%
0.48
0.51
-5.88%
Depreciation
16.58
13.95
18.85%
14.80
13.55
9.23%
13.98
12.87
8.62%
12.87
12.18
5.67%
PBT
109.21
114.18
-4.35%
100.01
101.59
-1.56%
106.33
104.81
1.45%
101.94
73.95
37.85%
Tax
26.69
28.46
-6.22%
25.33
26.51
-4.45%
27.41
25.80
6.24%
25.62
18.86
35.84%
PAT
82.52
85.73
-3.74%
74.68
75.08
-0.53%
78.93
79.01
-0.10%
76.32
55.09
38.54%
PATM
11.00%
12.19%
10.82%
10.89%
11.10%
10.36%
11.13%
8.42%
EPS
14.62
14.85
-1.55%
13.14
12.78
2.82%
13.71
13.47
1.78%
13.38
9.29
44.03%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 12
Net Sales
2,836.57
2,809.26
2,699.94
2,255.31
1,736.54
862.99
1,139.87
1,155.45
1,041.89
927.32
751.42
Net Sales Growth
0.97%
4.05%
19.71%
29.87%
101.22%
-24.29%
-1.35%
10.90%
12.35%
23.41%
 
Cost Of Goods Sold
2,096.25
2,142.85
2,163.84
1,806.09
1,419.45
585.88
776.35
789.55
717.27
648.66
547.77
Gross Profit
740.32
666.42
536.09
449.22
317.08
277.11
363.52
365.89
324.61
278.66
203.65
GP Margin
26.10%
23.72%
19.86%
19.92%
18.26%
32.11%
31.89%
31.67%
31.16%
30.05%
27.10%
Total Expenditure
2,440.21
2,452.56
2,418.18
2,027.53
1,607.29
767.10
994.55
1,010.01
912.06
830.91
686.57
Power & Fuel Cost
-
12.72
11.31
8.61
7.37
6.76
11.48
12.71
13.24
12.95
10.88
% Of Sales
-
0.45%
0.42%
0.38%
0.42%
0.78%
1.01%
1.10%
1.27%
1.40%
1.45%
Employee Cost
-
132.27
98.45
92.37
81.62
84.97
85.78
82.03
72.83
63.47
36.14
% Of Sales
-
4.71%
3.65%
4.10%
4.70%
9.85%
7.53%
7.10%
6.99%
6.84%
4.81%
Manufacturing Exp.
-
108.70
103.01
78.64
63.77
58.31
82.20
83.76
71.45
65.10
58.92
% Of Sales
-
3.87%
3.82%
3.49%
3.67%
6.76%
7.21%
7.25%
6.86%
7.02%
7.84%
General & Admin Exp.
-
22.15
16.64
17.67
13.92
17.12
21.65
24.30
20.27
22.97
12.50
% Of Sales
-
0.79%
0.62%
0.78%
0.80%
1.98%
1.90%
2.10%
1.95%
2.48%
1.66%
Selling & Distn. Exp.
-
17.67
10.95
12.24
9.26
5.32
8.06
7.08
7.81
6.34
9.99
% Of Sales
-
0.63%
0.41%
0.54%
0.53%
0.62%
0.71%
0.61%
0.75%
0.68%
1.33%
Miscellaneous Exp.
-
16.20
13.98
11.89
11.90
8.75
9.03
10.58
9.19
11.42
9.99
% Of Sales
-
0.58%
0.52%
0.53%
0.69%
1.01%
0.79%
0.92%
0.88%
1.23%
1.38%
EBITDA
396.37
356.70
281.76
227.78
129.25
95.89
145.32
145.44
129.83
96.41
64.85
EBITDA Margin
13.97%
12.70%
10.44%
10.10%
7.44%
11.11%
12.75%
12.59%
12.46%
10.40%
8.63%
Other Income
83.29
92.59
41.74
29.54
21.45
23.73
21.04
16.99
13.05
13.27
5.12
Interest
3.93
2.21
1.91
1.48
1.43
0.93
0.05
2.13
7.60
12.13
9.33
Depreciation
58.23
52.56
46.27
40.65
43.98
40.21
40.97
43.78
49.79
44.32
31.26
PBT
417.49
394.52
275.31
215.20
105.28
78.48
125.35
116.52
85.48
53.23
29.38
Tax
105.05
99.63
69.89
53.70
26.69
20.72
38.43
38.14
20.38
16.25
2.68
Tax Rate
25.16%
25.25%
25.39%
24.95%
25.35%
26.40%
30.66%
32.90%
26.70%
32.74%
9.12%
PAT
312.45
299.59
208.33
149.22
78.59
57.75
86.92
77.80
55.94
33.39
26.70
PAT before Minority Interest
312.45
299.59
208.33
149.22
78.59
57.75
86.92
77.80
55.94
33.39
26.70
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
11.02%
10.66%
7.72%
6.62%
4.53%
6.69%
7.63%
6.73%
5.37%
3.60%
3.55%
PAT Growth
5.95%
43.81%
39.61%
89.87%
36.09%
-33.56%
11.72%
39.08%
67.54%
25.06%
 
EPS
108.87
104.39
72.59
51.99
27.38
20.12
30.29
27.11
19.49
11.63
9.30

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 12
Shareholder's Funds
1,005.89
757.86
572.89
430.85
364.57
474.63
384.52
305.50
246.78
163.08
Share Capital
5.95
5.95
5.95
5.95
5.95
5.95
5.95
5.95
5.95
5.95
Total Reserves
999.94
751.91
566.95
424.90
358.63
468.68
378.58
299.55
240.83
157.13
Non-Current Liabilities
250.03
247.68
208.67
13.04
143.39
115.05
89.64
58.80
69.93
29.33
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
19.07
8.83
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
11.18
0.00
0.00
Long Term Provisions
231.88
230.72
201.80
5.20
132.75
108.76
81.83
34.87
35.01
3.28
Current Liabilities
686.20
598.69
472.96
525.12
242.54
234.83
219.73
240.64
258.93
257.14
Trade Payables
494.89
515.79
415.44
471.29
206.52
191.17
182.92
164.02
126.36
108.25
Other Current Liabilities
82.69
75.27
51.26
46.38
29.57
39.01
32.79
45.58
39.58
24.22
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
28.04
86.35
108.70
Short Term Provisions
108.62
7.62
6.26
7.45
6.44
4.65
4.02
3.00
6.64
15.97
Total Liabilities
1,942.12
1,604.23
1,254.52
969.01
750.50
824.51
693.89
604.94
575.64
449.55
Net Block
219.18
220.93
156.31
179.33
186.22
194.15
179.12
204.16
243.44
229.25
Gross Block
511.86
472.76
389.34
382.16
347.31
321.39
268.56
252.15
549.99
364.77
Accumulated Depreciation
292.68
251.82
233.03
202.83
161.09
127.24
89.44
48.00
306.55
135.53
Non Current Assets
802.16
484.28
382.55
214.38
353.39
358.61
300.81
268.45
312.88
268.21
Capital Work in Progress
0.03
0.03
0.05
0.11
0.87
0.27
0.36
0.71
3.86
10.51
Non Current Investment
333.76
24.05
21.15
23.43
22.87
38.51
31.66
22.33
18.00
13.88
Long Term Loans & Adv.
246.68
237.40
204.89
9.43
143.32
125.62
89.60
41.18
47.32
14.52
Other Non Current Assets
2.50
1.87
0.14
2.08
0.11
0.05
0.06
0.07
0.27
0.05
Current Assets
1,139.96
1,119.93
870.97
754.64
397.11
465.90
393.09
336.50
262.75
181.34
Current Investments
334.14
5.71
56.46
17.14
16.76
82.36
104.07
77.97
28.94
0.00
Inventories
196.91
204.07
131.41
138.57
106.93
103.10
85.62
71.84
82.88
62.09
Sundry Debtors
227.16
331.48
276.05
324.33
117.05
132.11
122.41
108.07
102.03
94.28
Cash & Bank
264.64
161.71
397.56
263.03
146.31
141.14
73.71
59.86
37.20
3.69
Other Current Assets
117.11
9.87
6.76
8.33
10.05
7.19
7.28
18.77
11.70
21.28
Short Term Loans & Adv.
103.59
407.10
2.74
3.25
3.37
3.53
3.99
13.81
6.40
20.21
Net Current Assets
453.76
521.25
398.01
229.52
154.58
231.07
173.36
95.85
3.83
-75.81
Total Assets
1,942.12
1,604.21
1,253.52
969.02
750.50
824.51
693.90
604.95
575.63
449.55

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 12
Cash From Operating Activity
369.56
-200.34
191.78
148.11
-63.69
94.55
115.78
164.32
91.94
54.78
PBT
399.22
278.22
202.92
105.28
78.48
125.35
115.94
76.33
49.63
29.38
Adjustment
-27.07
7.62
32.49
29.56
-138.05
26.46
33.29
57.50
51.07
34.47
Changes in Working Capital
99.51
-413.00
13.45
45.47
16.74
-16.79
6.93
49.06
2.67
-5.60
Cash after chg. in Working capital
471.65
-127.15
248.86
180.32
-42.83
135.02
156.16
182.88
103.37
58.24
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-102.09
-73.19
-57.08
-32.21
-20.86
-40.47
-40.38
-18.57
-11.44
-3.46
Other Direct Exp. Paid
0.00
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
0.00
Cash From Investing Activity
-215.21
190.49
-62.09
-152.25
72.86
-41.57
-30.07
-84.10
-61.37
-58.86
Net Fixed Assets
-39.10
-83.40
-7.12
-34.09
-26.52
-52.74
-16.06
300.09
-181.21
-63.98
Net Investments
-633.41
50.76
-49.32
-12.89
42.25
21.70
-26.11
-49.02
-9.66
0.00
Others
457.30
223.13
-5.65
-105.27
57.13
-10.53
12.10
-335.17
129.50
5.12
Cash from Financing Activity
-54.23
-26.57
-9.29
-1.46
-1.00
-4.55
-69.53
-76.91
-42.53
5.41
Net Cash Inflow / Outflow
100.11
-36.42
120.40
-5.60
8.17
48.43
16.18
3.31
-11.96
1.33
Opening Cash & Equivalents
157.26
193.40
73.00
78.60
70.43
22.01
5.82
2.52
15.15
2.36
Closing Cash & Equivalent
258.36
157.26
193.40
73.00
78.60
70.43
22.01
5.82
3.19
3.69

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 12
Book Value (Rs.)
169.16
254.90
192.69
144.91
122.62
159.64
129.33
102.75
83.00
54.85
ROA
16.90%
14.58%
13.42%
9.14%
7.33%
11.45%
11.98%
9.48%
6.51%
6.15%
ROE
33.97%
31.31%
29.73%
19.76%
13.76%
20.23%
22.55%
20.26%
16.29%
17.54%
ROCE
45.52%
42.10%
40.73%
26.83%
18.92%
29.19%
31.53%
22.92%
18.82%
14.45%
Fixed Asset Turnover
5.71
6.26
5.85
4.76
2.58
3.86
4.63
3.06
2.86
3.23
Receivable days
36.29
41.07
48.58
46.39
52.69
40.75
34.93
31.29
27.43
29.52
Inventory Days
26.05
22.68
21.85
25.80
44.42
30.22
23.86
23.04
20.26
22.11
Payable days
86.08
78.54
89.60
87.15
92.63
67.88
62.10
56.77
50.49
57.15
Cash Conversion Cycle
-23.74
-14.80
-19.17
-14.96
4.48
3.08
-3.31
-2.44
-2.80
-5.52
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.19
0.49
0.77
Interest Cover
181.84
146.50
138.57
74.78
85.55
2731.89
55.43
11.05
5.09
4.15

News Update:


  • Sharda Motor Industries gets factory license for new plant in Chakan
    21st Jun 2025, 18:03 PM

    The company shall commence commercial production with effect from June 23, 2025 at its new plant

    Read More
  • Sharda Motor Inds. - Quarterly Results
    24th May 2025, 19:02 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.