Nifty
Sensex
:
:
25330.25
82693.71
91.15 (0.36%)
313.02 (0.38%)

Auto Ancillary

Rating :
68/99

BSE: 535602 | NSE: SHARDAMOTR

1060.70
17-Sep-2025
  • Open
  • High
  • Low
  • Previous Close
  •  1075
  •  1081
  •  1055.8
  •  1072.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  33662
  •  35873950.1
  •  1289.42
  •  625

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,088.66
  • 18.01
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,887.26
  • 1.53%
  • 5.22

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.31%
  • 1.76%
  • 17.72%
  • FII
  • DII
  • Others
  • 2.26%
  • 11.40%
  • 2.55%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.83
  • 10.31
  • 1.66

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.97
  • 24.66
  • 6.66

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.16
  • 32.00
  • 14.77

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.23
  • 16.78
  • 15.16

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.60
  • 4.31
  • 4.76

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.53
  • 8.87
  • 9.21

Earnings Forecasts:

(Updated: 16-09-2025)
Description
2024
2025
2026
2027
Adj EPS
54.85
P/E Ratio
19.34
Revenue
2836.57
EBITDA
394.15
Net Income
314.92
ROA
18.61
P/B Ratio
5.73
ROE
30.46
FCFF
198.3
FCFF Yield
3.82
Net Debt
-853.89
BVPS
184.97

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
756.25
685.43
10.33%
749.85
703.39
6.61%
690.00
689.12
0.13%
711.29
762.65
-6.73%
Expenses
657.82
589.77
11.54%
649.07
603.97
7.47%
595.49
594.78
0.12%
605.88
663.22
-8.65%
EBITDA
98.42
95.66
2.89%
100.79
99.42
1.38%
94.51
94.34
0.18%
105.41
99.43
6.01%
EBIDTM
13.01%
13.96%
13.44%
14.13%
13.70%
13.69%
14.82%
13.04%
Other Income
22.97
19.63
17.01%
27.39
28.91
-5.26%
20.88
21.74
-3.96%
15.39
18.80
-18.14%
Interest
1.09
0.48
127.08%
2.38
0.20
1,090.00%
0.58
0.94
-38.30%
0.49
0.56
-12.50%
Depreciation
13.50
12.87
4.90%
16.58
13.95
18.85%
14.80
13.55
9.23%
13.98
12.87
8.62%
PBT
129.22
101.94
26.76%
109.21
114.18
-4.35%
100.01
101.59
-1.56%
106.33
104.81
1.45%
Tax
30.12
25.62
17.56%
26.69
28.46
-6.22%
25.33
26.51
-4.45%
27.41
25.80
6.24%
PAT
99.10
76.32
29.85%
82.52
85.73
-3.74%
74.68
75.08
-0.53%
78.93
79.01
-0.10%
PATM
13.10%
11.13%
11.00%
12.19%
10.82%
10.89%
11.10%
10.36%
EPS
17.41
13.38
30.12%
14.62
14.85
-1.55%
13.14
12.78
2.82%
13.71
13.47
1.78%

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
2,907.39
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
Net Sales Growth
2.35%
0.97%
4.05%
19.71%
29.87%
101.22%
-24.29%
-1.35%
10.90%
12.35%
 
Cost Of Goods Sold
2,157.51
2,096.26
2,142.85
2,163.84
1,806.09
1,419.45
585.88
776.35
789.55
717.27
648.66
Gross Profit
749.88
740.32
666.42
536.09
449.22
317.08
277.11
363.52
365.89
324.61
278.66
GP Margin
25.79%
26.10%
23.72%
19.86%
19.92%
18.26%
32.11%
31.89%
31.67%
31.16%
30.05%
Total Expenditure
2,508.26
2,447.54
2,447.83
2,418.18
2,027.53
1,607.29
767.10
994.55
1,010.01
912.06
830.91
Power & Fuel Cost
-
14.14
12.72
11.31
8.61
7.37
6.76
11.48
12.71
13.24
12.95
% Of Sales
-
0.50%
0.45%
0.42%
0.38%
0.42%
0.78%
1.01%
1.10%
1.27%
1.40%
Employee Cost
-
147.42
132.27
98.45
92.37
81.62
84.97
85.78
82.03
72.83
63.47
% Of Sales
-
5.20%
4.71%
3.65%
4.10%
4.70%
9.85%
7.53%
7.10%
6.99%
6.84%
Manufacturing Exp.
-
123.77
108.70
103.01
78.64
63.77
58.31
82.20
83.76
71.45
65.10
% Of Sales
-
4.36%
3.87%
3.82%
3.49%
3.67%
6.76%
7.21%
7.25%
6.86%
7.02%
General & Admin Exp.
-
28.80
22.15
16.64
17.67
13.92
17.12
21.65
24.30
20.27
22.97
% Of Sales
-
1.02%
0.79%
0.62%
0.78%
0.80%
1.98%
1.90%
2.10%
1.95%
2.48%
Selling & Distn. Exp.
-
17.21
12.33
10.95
12.24
9.26
5.32
8.06
7.08
7.81
6.34
% Of Sales
-
0.61%
0.44%
0.41%
0.54%
0.53%
0.62%
0.71%
0.61%
0.75%
0.68%
Miscellaneous Exp.
-
19.94
16.80
13.98
11.89
11.90
8.75
9.03
10.58
9.19
6.34
% Of Sales
-
0.70%
0.60%
0.52%
0.53%
0.69%
1.01%
0.79%
0.92%
0.88%
1.23%
EBITDA
399.13
389.03
361.43
281.76
227.78
129.25
95.89
145.32
145.44
129.83
96.41
EBITDA Margin
13.73%
13.71%
12.87%
10.44%
10.10%
7.44%
11.11%
12.75%
12.59%
12.46%
10.40%
Other Income
86.63
90.62
87.85
41.74
29.54
21.45
23.73
21.04
16.99
13.05
13.27
Interest
4.54
3.93
2.21
1.91
1.48
1.43
0.93
0.05
2.13
7.60
12.13
Depreciation
58.86
58.23
52.56
46.27
40.65
43.98
40.21
40.97
43.78
49.79
44.32
PBT
444.77
417.49
394.52
275.31
215.20
105.28
78.48
125.35
116.52
85.48
53.23
Tax
109.55
105.05
99.63
69.89
53.70
26.69
20.72
38.43
38.14
20.38
16.25
Tax Rate
24.63%
25.16%
25.25%
25.39%
24.95%
25.35%
26.40%
30.66%
32.90%
26.70%
32.74%
PAT
335.23
314.92
299.59
208.33
149.22
78.59
57.75
86.92
77.80
55.94
33.39
PAT before Minority Interest
335.23
314.92
299.59
208.33
149.22
78.59
57.75
86.92
77.80
55.94
33.39
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
11.53%
11.10%
10.66%
7.72%
6.62%
4.53%
6.69%
7.63%
6.73%
5.37%
3.60%
PAT Growth
6.04%
5.12%
43.81%
39.61%
89.87%
36.09%
-33.56%
11.72%
39.08%
67.54%
 
EPS
116.80
109.73
104.39
72.59
51.99
27.38
20.12
30.29
27.11
19.49
11.63

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
1,061.86
1,005.89
757.86
572.89
430.85
364.57
474.63
384.52
305.50
246.78
Share Capital
5.74
5.95
5.95
5.95
5.95
5.95
5.95
5.95
5.95
5.95
Total Reserves
1,056.12
999.94
751.91
566.95
424.90
358.63
468.68
378.58
299.55
240.83
Non-Current Liabilities
377.74
250.03
247.68
208.67
13.04
143.39
115.05
89.64
58.80
69.93
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
19.07
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
11.18
0.00
Long Term Provisions
330.66
231.88
230.72
201.80
5.20
132.75
108.76
81.83
34.87
35.01
Current Liabilities
735.37
686.20
598.69
472.96
525.12
242.54
234.83
219.73
240.64
258.93
Trade Payables
542.64
494.89
515.79
415.44
471.29
206.52
191.17
182.92
164.02
126.36
Other Current Liabilities
78.20
82.69
75.27
51.26
46.38
29.57
39.01
32.79
45.58
39.58
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
28.04
86.35
Short Term Provisions
114.53
108.62
7.62
6.26
7.45
6.44
4.65
4.02
3.00
6.64
Total Liabilities
2,174.95
1,942.12
1,604.23
1,254.52
969.01
750.50
824.51
693.89
604.94
575.64
Net Block
250.57
219.18
220.93
156.31
179.33
186.22
194.15
179.12
204.16
243.44
Gross Block
587.65
511.86
472.76
389.34
382.16
347.31
321.39
268.56
252.15
549.99
Accumulated Depreciation
337.08
292.68
251.82
233.03
202.83
161.09
127.24
89.44
48.00
306.55
Non Current Assets
654.83
802.95
484.28
382.55
214.38
353.39
358.61
300.81
268.45
312.88
Capital Work in Progress
8.49
0.03
0.03
0.05
0.11
0.87
0.27
0.36
0.71
3.86
Non Current Investment
36.24
333.76
24.05
21.15
23.43
22.87
38.51
31.66
22.33
18.00
Long Term Loans & Adv.
357.15
247.48
237.40
204.89
9.43
143.32
125.62
89.60
41.18
47.32
Other Non Current Assets
2.38
2.50
1.87
0.14
2.08
0.11
0.05
0.06
0.07
0.27
Current Assets
1,518.60
1,139.17
1,119.93
870.97
754.64
397.11
465.90
393.09
336.50
262.75
Current Investments
704.12
334.14
5.71
56.46
17.14
16.76
82.36
104.07
77.97
28.94
Inventories
207.22
196.91
204.07
131.41
138.57
106.93
103.10
85.62
71.84
82.88
Sundry Debtors
284.66
227.16
331.48
276.05
324.33
117.05
132.11
122.41
108.07
102.03
Cash & Bank
201.40
264.64
161.71
397.56
263.03
146.31
141.14
73.71
59.86
37.20
Other Current Assets
121.21
13.52
9.87
6.76
11.58
10.05
7.19
7.28
18.77
11.70
Short Term Loans & Adv.
107.63
102.80
407.10
2.74
3.25
3.37
3.53
3.99
13.81
6.40
Net Current Assets
783.23
452.97
521.25
398.01
229.52
154.58
231.07
173.36
95.85
3.83
Total Assets
2,173.43
1,942.12
1,604.21
1,253.52
969.02
750.50
824.51
693.90
604.95
575.63

Cash Flow

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
Cash From Operating Activity
270.56
369.56
-200.34
191.78
148.11
-63.69
94.55
115.78
164.32
91.94
PBT
419.97
399.22
278.22
202.92
105.28
78.48
125.35
115.94
76.33
49.63
Adjustment
-22.40
-27.07
7.62
32.49
29.56
-138.05
26.46
33.29
57.50
51.07
Changes in Working Capital
-25.40
99.51
-413.00
13.45
45.47
16.74
-16.79
6.93
49.06
2.67
Cash after chg. in Working capital
372.16
471.65
-127.15
248.86
180.32
-42.83
135.02
156.16
182.88
103.37
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-101.60
-102.09
-73.19
-57.08
-32.21
-20.86
-40.47
-40.38
-18.57
-11.44
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
-68.16
-215.21
190.49
-62.09
-152.25
72.86
-41.57
-30.07
-84.10
-61.37
Net Fixed Assets
-84.25
-39.10
-83.40
-7.12
-34.09
-26.52
-52.74
-16.06
300.09
-181.21
Net Investments
-69.98
-633.41
50.76
-49.32
-12.89
42.25
21.70
-26.11
-49.02
-9.66
Others
86.07
457.30
223.13
-5.65
-105.27
57.13
-10.53
12.10
-335.17
129.50
Cash from Financing Activity
-262.44
-54.23
-26.57
-9.29
-1.46
-1.00
-4.55
-69.53
-76.91
-42.53
Net Cash Inflow / Outflow
-60.03
100.11
-36.42
120.40
-5.60
8.17
48.43
16.18
3.31
-11.96
Opening Cash & Equivalents
258.36
157.26
193.40
73.00
78.60
70.43
22.01
5.82
2.52
15.15
Closing Cash & Equivalent
198.87
258.36
157.26
193.40
73.00
78.60
70.43
22.01
5.82
3.19

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
184.97
169.16
254.90
192.69
144.91
122.62
159.64
129.33
102.75
83.00
ROA
15.30%
16.90%
14.58%
13.42%
9.14%
7.33%
11.45%
11.98%
9.48%
6.51%
ROE
30.46%
33.97%
31.31%
29.73%
19.76%
13.76%
20.23%
22.55%
20.26%
16.29%
ROCE
41.00%
45.52%
42.10%
40.73%
26.83%
18.92%
29.19%
31.53%
22.92%
18.82%
Fixed Asset Turnover
5.16
5.71
6.26
5.85
4.76
2.58
3.86
4.63
3.06
2.86
Receivable days
32.93
36.29
41.07
48.58
46.39
52.69
40.75
34.93
31.29
27.43
Inventory Days
26.00
26.05
22.68
21.85
25.80
44.42
30.22
23.86
23.04
20.26
Payable days
90.33
86.08
78.54
89.60
87.15
92.63
67.88
62.10
56.77
50.49
Cash Conversion Cycle
-31.40
-23.74
-14.80
-19.17
-14.96
4.48
3.08
-3.31
-2.44
-2.80
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.19
0.49
Interest Cover
107.77
181.84
146.50
138.57
74.78
85.55
2731.89
55.43
11.05
5.09

News Update:


  • Sharda Motor Inds. - Quarterly Results
    8th Aug 2025, 18:26 PM

    Read More
  • 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

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.