Nifty
Sensex
:
:
13109.05
44655.44
140.10 (1.08%)
505.72 (1.15%)

Auto Ancillary

Rating :
64/99

BSE: 535602 | NSE: SHARDAMOTR

1623.40
01-Dec-2020
  • Open
  • High
  • Low
  • Previous Close
  •  1598.80
  •  1649.00
  •  1553.00
  •  1576.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  14671
  •  238.63
  •  1649.00
  •  480.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 936.31
  • 30.79
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 790.00
  • N/A
  • 2.50

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.20%
  • 4.83%
  • 19.55%
  • FII
  • DII
  • Others
  • 0.17%
  • 0.99%
  • 1.26%

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
  • -
  • 14.88
  • 10.05

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 2.69
  • 2.16

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 6.36
  • 4.90

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
444.30
210.01
111.56%
103.65
253.68
-59.14%
237.07
285.11
-16.85%
215.16
258.12
-16.64%
Expenses
410.10
191.60
114.04%
112.36
225.41
-50.15%
212.32
246.74
-13.95%
189.93
225.54
-15.79%
EBITDA
34.20
18.41
85.77%
-8.71
28.26
-
24.75
38.37
-35.50%
25.23
32.58
-22.56%
EBIDTM
7.70%
8.77%
-8.41%
11.14%
10.44%
13.46%
11.73%
12.62%
Other Income
6.03
12.15
-50.37%
4.23
5.03
-15.90%
3.47
8.89
-60.97%
6.98
6.12
14.05%
Interest
0.35
0.24
45.83%
0.29
0.24
20.83%
0.24
0.01
2,300.00%
0.25
0.01
2,400.00%
Depreciation
10.92
10.62
2.82%
8.16
9.98
-18.24%
12.01
11.90
0.92%
11.88
10.16
16.93%
PBT
28.97
19.70
47.06%
-12.93
23.07
-
15.97
35.35
-54.82%
20.09
28.52
-29.56%
Tax
7.31
2.04
258.33%
-3.44
6.87
-
7.17
10.54
-31.97%
5.01
8.96
-44.08%
PAT
21.66
17.65
22.72%
-9.49
16.20
-
8.80
24.82
-64.54%
15.08
19.56
-22.90%
PATM
4.87%
8.40%
-9.16%
6.39%
3.71%
8.70%
7.01%
7.58%
EPS
36.71
29.92
22.69%
-16.08
27.46
-
14.91
42.06
-64.55%
25.56
33.15
-22.90%

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
1,000.18
862.99
1,139.87
1,155.45
1,041.89
927.32
751.42
700.21
590.91
Net Sales Growth
-0.67%
-24.29%
-1.35%
10.90%
12.35%
23.41%
7.31%
18.50%
 
Cost Of Goods Sold
759.34
585.88
776.35
789.55
717.27
648.66
547.77
518.89
432.14
Gross Profit
240.84
277.11
363.52
365.89
324.61
278.66
203.65
181.32
158.78
GP Margin
24.08%
32.11%
31.89%
31.67%
31.16%
30.05%
27.10%
25.90%
26.87%
Total Expenditure
924.71
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
75.47
95.89
145.32
145.44
129.83
96.41
64.85
55.42
64.16
EBITDA Margin
7.55%
11.11%
12.75%
12.59%
12.46%
10.40%
8.63%
7.91%
10.86%
Other Income
20.71
23.73
21.04
16.99
13.05
13.27
5.12
3.33
3.94
Interest
1.13
0.93
0.05
2.13
7.60
12.13
9.33
8.17
8.47
Depreciation
42.97
40.21
40.97
43.78
49.79
44.32
31.26
24.18
21.98
PBT
52.10
78.48
125.35
116.52
85.48
53.23
29.38
26.39
37.65
Tax
16.05
20.72
38.43
38.14
20.38
16.25
2.68
6.01
12.32
Tax Rate
30.81%
26.40%
30.66%
32.90%
26.70%
32.74%
9.12%
21.60%
32.72%
PAT
36.05
57.75
86.92
77.80
55.94
33.39
26.70
21.82
25.34
PAT before Minority Interest
36.05
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
3.60%
6.69%
7.63%
6.73%
5.37%
3.60%
3.55%
3.12%
4.29%
PAT Growth
-53.92%
-33.56%
11.72%
39.08%
67.54%
25.06%
22.36%
-13.89%
 
EPS
61.10
97.88
147.32
131.86
94.81
56.59
45.25
36.98
42.95

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.)
613.11
798.19
646.66
513.77
415.01
274.25
237.94
208.80
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 Inds. - Quarterly Results
    26th Aug 2020, 18:47 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.