Nifty
Sensex
:
:
23719.30
75415.35
64.60 (0.27%)
231.99 (0.31%)

Auto Ancillary

Rating :
64/99

BSE: 543300 | NSE: SONACOMS

593.75
22-May-2026
  • Open
  • High
  • Low
  • Previous Close
  •  584.3
  •  599.95
  •  584.3
  •  584.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2484984
  •  1480011737.35
  •  614
  •  402.3

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 36,936.04
  • 57.70
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 36,934.29
  • 0.57%
  • 6.17

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 28.02%
  • 0.68%
  • 5.61%
  • FII
  • DII
  • Others
  • 23.7%
  • 40.39%
  • 1.60%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.36
  • 17.81
  • 9.93

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 28.93
  • 17.20
  • 6.99

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 22.82
  • 15.00

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 74.48
  • 69.24

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 11.41
  • 9.56

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 45.90
  • 35.11

Earnings Forecasts:

(Updated: 16-05-2026)
Description
2024
2025
2026
2027
Adj EPS
10.72
12.96
15.75
18.47
P/E Ratio
55.39
45.81
37.70
32.15
Revenue
4452.69
5406.15
6317.56
7021.78
EBITDA
1112.08
1329.1
1581.46
1746.6
Net Income
667.04
806.85
982.88
1098.83
ROA
9.6
10.31
11.66
8.11
P/B Ratio
6.12
5.57
5.06
4.48
ROE
11.38
12.6
13.98
14.3
FCFF
-563.03
459.51
583.98
678.12
FCFF Yield
-1.54
1.26
1.6
1.86
Net Debt
-704.81
-827.49
-999.99
-1827
BVPS
97.02
106.64
117.27
132.6

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Var%
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Net Sales
1,257.50
864.75
45.42%
1,199.76
867.91
38.24%
1,138.29
922.19
23.43%
853.91
891.18
-4.18%
Expenses
961.65
633.47
51.81%
903.84
633.74
42.62%
854.46
670.18
27.50%
648.35
641.87
1.01%
EBITDA
295.85
231.28
27.92%
295.93
234.17
26.37%
283.83
252.01
12.63%
205.56
249.30
-17.55%
EBIDTM
23.53%
26.74%
24.67%
26.98%
24.93%
27.33%
24.07%
27.97%
Other Income
33.33
55.83
-40.30%
25.96
46.85
-44.59%
22.18
23.94
-7.35%
41.18
8.81
367.42%
Interest
7.50
5.22
43.68%
5.49
5.77
-4.85%
5.16
10.57
-51.18%
5.33
8.62
-38.17%
Depreciation
74.27
64.63
14.92%
74.86
66.55
12.49%
71.62
62.59
14.43%
66.99
60.63
10.49%
PBT
247.41
214.68
15.25%
201.41
203.00
-0.78%
227.56
191.78
18.66%
165.24
188.88
-12.52%
Tax
60.55
50.99
18.75%
51.25
52.29
-1.99%
57.09
48.20
18.44%
43.53
47.16
-7.70%
PAT
186.86
163.69
14.15%
150.16
150.71
-0.36%
170.47
143.57
18.74%
121.71
141.71
-14.11%
PATM
14.86%
18.93%
12.52%
17.37%
14.98%
15.57%
14.25%
15.90%
EPS
3.09
2.64
17.05%
2.43
2.43
0.00%
2.78
2.32
19.83%
2.01
2.42
-16.94%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Net Sales
4,449.46
3,554.53
3,184.78
2,675.59
2,130.64
1,566.30
1,037.98
699.22
623.12
Net Sales Growth
25.48%
11.61%
19.03%
25.58%
36.03%
50.90%
48.45%
12.21%
 
Cost Of Goods Sold
2,096.84
1,544.70
1,374.14
1,219.96
945.55
645.31
445.60
205.06
178.59
Gross Profit
2,352.62
2,009.84
1,810.65
1,455.63
1,185.08
920.99
592.38
494.16
444.54
GP Margin
52.87%
56.54%
56.85%
54.40%
55.62%
58.80%
57.07%
70.67%
71.34%
Total Expenditure
3,368.30
2,579.26
2,282.69
1,979.78
1,571.54
1,125.28
795.71
499.24
453.88
Power & Fuel Cost
-
88.84
81.81
65.25
48.43
39.09
31.57
39.31
33.00
% Of Sales
-
2.50%
2.57%
2.44%
2.27%
2.50%
3.04%
5.62%
5.30%
Employee Cost
-
315.02
250.13
180.35
168.88
147.45
102.73
49.00
40.89
% Of Sales
-
8.86%
7.85%
6.74%
7.93%
9.41%
9.90%
7.01%
6.56%
Manufacturing Exp.
-
445.48
413.85
359.86
294.12
213.27
139.45
159.46
142.81
% Of Sales
-
12.53%
12.99%
13.45%
13.80%
13.62%
13.43%
22.81%
22.92%
General & Admin Exp.
-
90.97
80.82
67.14
48.64
36.86
40.82
31.23
43.38
% Of Sales
-
2.56%
2.54%
2.51%
2.28%
2.35%
3.93%
4.47%
6.96%
Selling & Distn. Exp.
-
52.81
47.75
61.64
39.47
29.62
18.35
11.87
12.63
% Of Sales
-
1.49%
1.50%
2.30%
1.85%
1.89%
1.77%
1.70%
2.03%
Miscellaneous Exp.
-
41.44
34.18
25.57
26.45
13.69
17.18
3.30
2.60
% Of Sales
-
1.17%
1.07%
0.96%
1.24%
0.87%
1.66%
0.47%
0.42%
EBITDA
1,081.17
975.27
902.09
695.81
559.10
441.02
242.27
199.98
169.24
EBITDA Margin
24.30%
27.44%
28.33%
26.01%
26.24%
28.16%
23.34%
28.60%
27.16%
Other Income
122.65
126.92
23.95
11.59
20.03
2.34
5.78
3.28
2.80
Interest
23.48
30.17
25.80
16.93
18.26
32.52
25.98
17.76
17.93
Depreciation
287.74
254.40
220.22
178.00
141.96
96.94
67.12
30.96
22.33
PBT
841.62
817.62
680.02
512.47
418.90
313.90
154.97
154.55
131.78
Tax
212.42
198.65
153.53
113.81
70.63
84.83
26.68
54.65
45.00
Tax Rate
25.24%
24.88%
22.87%
22.36%
16.34%
28.28%
6.89%
35.36%
34.15%
PAT
629.20
601.21
517.27
395.30
361.54
215.16
360.34
99.90
86.41
PAT before Minority Interest
640.19
599.69
517.78
395.30
361.54
215.16
360.34
100.11
86.56
Minority Interest
10.99
1.52
-0.51
0.00
0.00
0.00
0.00
-0.21
-0.15
PAT Margin
14.14%
16.91%
16.24%
14.77%
16.97%
13.74%
34.72%
14.29%
13.87%
PAT Growth
4.92%
16.23%
30.86%
9.34%
68.03%
-40.29%
260.70%
15.61%
 
EPS
10.12
9.67
8.32
6.36
5.81
3.46
5.80
1.61
1.39

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Shareholder's Funds
5,494.77
2,650.33
2,290.20
2,000.30
1,375.93
1,177.94
173.78
-2.37
Share Capital
621.72
586.45
585.40
584.35
572.98
47.75
27.72
27.72
Total Reserves
4,832.07
2,048.37
1,700.19
1,409.49
798.42
1,130.19
146.06
-30.09
Non-Current Liabilities
343.34
400.63
220.86
211.96
365.59
344.53
102.55
789.41
Secured Loans
7.97
29.20
48.67
43.75
190.70
176.82
73.31
414.98
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
31.64
25.26
18.46
10.04
8.68
6.68
2.38
394.13
Current Liabilities
730.22
804.54
649.81
457.12
456.36
328.21
227.02
576.83
Trade Payables
323.85
298.11
248.93
218.97
224.11
116.22
69.22
329.80
Other Current Liabilities
203.41
164.84
124.88
122.44
110.48
110.47
117.24
168.93
Short Term Borrowings
5.49
184.38
158.72
25.37
114.50
84.61
38.91
34.95
Short Term Provisions
197.47
157.22
117.28
90.33
7.27
16.91
1.65
43.15
Total Liabilities
6,718.28
4,005.28
3,160.87
2,669.38
2,197.88
1,850.68
505.77
1,366.41
Net Block
2,127.24
1,950.54
1,587.61
1,384.13
1,216.60
1,065.17
291.25
694.17
Gross Block
3,079.64
2,654.55
2,076.84
1,713.50
1,410.10
1,184.64
345.14
838.45
Accumulated Depreciation
952.41
704.01
489.23
329.38
193.50
119.46
53.89
144.28
Non Current Assets
2,725.02
2,457.74
1,759.61
1,620.54
1,376.94
1,218.87
320.09
726.42
Capital Work in Progress
419.46
363.65
91.13
147.38
83.21
89.64
13.17
17.96
Non Current Investment
45.69
10.04
4.49
0.00
0.00
1.90
0.00
0.53
Long Term Loans & Adv.
44.48
83.64
71.65
84.75
72.70
56.13
11.23
10.58
Other Non Current Assets
88.15
49.87
4.71
4.28
4.43
6.03
4.43
3.18
Current Assets
3,993.25
1,547.54
1,401.26
1,048.84
820.95
631.81
261.77
639.99
Current Investments
818.45
31.64
228.08
6.53
0.00
0.00
0.00
0.00
Inventories
348.69
347.49
322.94
363.38
305.56
196.24
67.78
283.90
Sundry Debtors
705.19
648.26
608.85
445.19
416.99
233.63
152.10
280.99
Cash & Bank
1,301.60
274.16
69.84
77.25
27.57
167.29
25.61
26.40
Other Current Assets
819.32
32.12
21.49
28.16
70.83
34.66
16.29
48.71
Short Term Loans & Adv.
783.13
213.86
150.05
128.33
38.87
26.64
10.42
21.22
Net Current Assets
3,263.03
743.00
751.45
591.72
364.59
303.60
34.75
63.16
Total Assets
6,718.27
4,005.28
3,160.87
2,669.38
2,197.89
1,850.68
581.86
1,366.41

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Cash From Operating Activity
775.19
692.75
533.29
444.58
142.72
PBT
798.34
671.30
509.11
432.18
300.00
Adjustment
206.39
241.15
197.41
155.81
102.59
Changes in Working Capital
-55.57
-64.44
-62.98
-89.05
-207.06
Cash after chg. in Working capital
949.16
848.02
643.54
498.94
195.53
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-173.97
-155.27
-110.25
-54.36
-52.82
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-1,765.38
-471.52
-562.90
-353.44
-156.05
Net Fixed Assets
-420.07
-371.41
-302.95
-362.58
Net Investments
-801.39
-171.23
-207.48
-7.33
Others
-543.92
71.12
-52.47
16.47
Cash from Financing Activity
1,943.64
-174.75
18.75
-63.66
-66.70
Net Cash Inflow / Outflow
953.45
46.48
-10.87
27.48
-80.04
Opening Cash & Equivalents
91.00
44.11
53.61
24.95
104.98
Closing Cash & Equivalent
1,047.51
91.00
44.11
53.61
24.95

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Book Value (Rs.)
87.72
44.93
39.04
34.12
23.93
20.81
ROA
11.18%
14.45%
13.56%
14.86%
10.63%
20.69%
ROE
14.83%
21.05%
18.47%
21.49%
16.88%
53.34%
ROCE
19.75%
25.86%
22.98%
23.64%
20.63%
45.83%
Fixed Asset Turnover
1.24
1.35
1.41
1.36
1.21
1.36
Receivable days
69.49
72.04
71.90
73.85
75.81
67.82
Inventory Days
35.74
38.42
46.81
57.30
58.47
46.42
Payable days
73.48
72.65
70.00
85.52
96.25
42.07
Cash Conversion Cycle
31.75
37.80
48.71
45.63
38.02
72.17
Total Debt/Equity
0.00
0.09
0.10
0.04
0.27
0.26
Interest Cover
27.46
27.02
31.08
24.67
10.23
15.90

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.