Nifty
Sensex
:
:
24461.15
80796.84
114.45 (0.47%)
294.85 (0.37%)

Auto Ancillary

Rating :
N/A

BSE: 543300 | NSE: SONACOMS

533.25
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  518.95
  •  535.00
  •  511.50
  •  515.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4612104
  •  24457.74
  •  768.65
  •  380.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 31,614.36
  • 52.58
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 30,403.10
  • 0.63%
  • 5.75

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 28.02%
  • 0.63%
  • 6.41%
  • FII
  • DII
  • Others
  • 29.91%
  • 33.41%
  • 1.62%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 25.13
  • 14.34

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 30.07
  • 10.04

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 7.50
  • 12.68

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 75.00

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 12.47

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 42.45

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
8.83
11.48
15.42
19.34
P/E Ratio
76.31
58.69
43.7
34.84
Revenue
3082
3970
5188
6288
EBITDA
902
1122
1462
1412
Net Income
517
693
938
1176
ROA
14.9
15.3
16.6
15.6
P/B Ratio
14.91
8.93
7.7
6.6
ROE
20.94
18.64
19.05
18.95
FCFF
376.33
60.33
159.87
835.44
FCFF Yield
0.89
0.14
0.38
1.98

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
864.75
884.13
-2.19%
867.91
781.79
11.02%
922.19
787.47
17.11%
891.18
731.38
21.85%
Expenses
633.47
637.15
-0.58%
633.74
554.51
14.29%
670.18
567.48
18.10%
641.87
528.79
21.38%
EBITDA
231.28
246.98
-6.36%
234.17
227.28
3.03%
252.01
219.99
14.56%
249.30
202.59
23.06%
EBIDTM
26.74%
27.93%
26.98%
29.07%
27.33%
27.94%
27.97%
27.70%
Other Income
55.83
8.61
548.43%
46.85
5.01
835.13%
23.94
9.44
153.60%
8.81
6.15
43.25%
Interest
5.22
7.12
-26.69%
5.77
7.34
-21.39%
10.57
6.00
76.17%
8.62
5.34
61.42%
Depreciation
64.63
59.85
7.99%
66.55
55.91
19.03%
62.59
53.41
17.19%
60.63
51.06
18.74%
PBT
214.68
188.62
13.82%
203.00
169.04
20.09%
191.78
164.14
16.84%
188.88
149.51
26.33%
Tax
50.99
40.54
25.78%
52.29
35.44
47.55%
48.20
40.08
20.26%
47.16
37.47
25.86%
PAT
163.69
148.08
10.54%
150.71
133.60
12.81%
143.57
124.06
15.73%
141.71
112.03
26.49%
PATM
18.93%
16.75%
17.37%
17.09%
15.57%
15.75%
15.90%
15.32%
EPS
2.64
2.54
3.94%
2.43
2.26
7.52%
2.32
2.12
9.43%
2.42
1.91
26.70%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Net Sales
3,546.03
3,184.78
2,675.59
2,130.64
1,566.30
1,037.98
Net Sales Growth
11.34%
19.03%
25.58%
36.03%
50.90%
 
Cost Of Goods Sold
1,544.71
1,374.14
1,219.96
945.55
645.31
445.60
Gross Profit
2,001.32
1,810.65
1,455.63
1,185.08
920.99
592.38
GP Margin
56.44%
56.85%
54.40%
55.62%
58.80%
57.07%
Total Expenditure
2,579.26
2,282.69
1,979.78
1,571.54
1,125.28
795.71
Power & Fuel Cost
-
81.81
65.25
48.43
39.09
31.57
% Of Sales
-
2.57%
2.44%
2.27%
2.50%
3.04%
Employee Cost
-
250.13
180.35
168.88
147.45
102.73
% Of Sales
-
7.85%
6.74%
7.93%
9.41%
9.90%
Manufacturing Exp.
-
413.85
359.86
294.12
213.27
139.45
% Of Sales
-
12.99%
13.45%
13.80%
13.62%
13.43%
General & Admin Exp.
-
80.82
67.14
48.64
36.86
40.82
% Of Sales
-
2.54%
2.51%
2.28%
2.35%
3.93%
Selling & Distn. Exp.
-
47.75
61.64
39.47
29.62
18.35
% Of Sales
-
1.50%
2.30%
1.85%
1.89%
1.77%
Miscellaneous Exp.
-
34.18
25.57
26.45
13.69
17.18
% Of Sales
-
1.07%
0.96%
1.24%
0.87%
1.66%
EBITDA
966.76
902.09
695.81
559.10
441.02
242.27
EBITDA Margin
27.26%
28.33%
26.01%
26.24%
28.16%
23.34%
Other Income
135.43
23.95
11.59
20.03
2.34
5.78
Interest
30.18
25.80
16.93
18.26
32.52
25.98
Depreciation
254.40
220.22
178.00
141.96
96.94
67.12
PBT
798.34
680.02
512.47
418.90
313.90
154.97
Tax
198.64
153.53
113.81
70.63
84.83
26.68
Tax Rate
24.88%
22.87%
22.36%
16.34%
28.28%
6.89%
PAT
599.68
517.27
395.30
361.54
215.16
360.34
PAT before Minority Interest
601.20
517.78
395.30
361.54
215.16
360.34
Minority Interest
1.52
-0.51
0.00
0.00
0.00
0.00
PAT Margin
16.91%
16.24%
14.77%
16.97%
13.74%
34.72%
PAT Growth
15.82%
30.86%
9.34%
68.03%
-40.29%
 
EPS
9.65
8.32
6.36
5.82
3.46
5.80

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Shareholder's Funds
2,650.33
2,290.20
2,000.30
1,375.93
1,177.94
Share Capital
586.45
585.40
584.35
572.98
47.75
Total Reserves
2,048.37
1,700.19
1,409.49
798.42
1,130.19
Non-Current Liabilities
400.63
220.86
211.96
365.59
344.53
Secured Loans
29.20
48.67
43.75
190.70
176.82
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
25.26
18.46
10.04
8.68
6.68
Current Liabilities
804.54
649.81
457.12
456.36
328.21
Trade Payables
298.11
248.93
218.97
224.11
116.22
Other Current Liabilities
164.84
124.88
122.44
110.48
110.47
Short Term Borrowings
184.38
158.72
25.37
114.50
84.61
Short Term Provisions
157.22
117.28
90.33
7.27
16.91
Total Liabilities
4,005.28
3,160.87
2,669.38
2,197.88
1,850.68
Net Block
1,950.54
1,587.61
1,384.13
1,216.60
1,065.17
Gross Block
2,654.55
2,076.84
1,713.50
1,410.10
1,184.64
Accumulated Depreciation
704.01
489.23
329.38
193.50
119.46
Non Current Assets
2,457.74
1,759.61
1,620.54
1,376.94
1,218.87
Capital Work in Progress
363.65
91.13
147.38
83.21
89.64
Non Current Investment
10.04
4.49
0.00
0.00
1.90
Long Term Loans & Adv.
83.64
71.65
88.93
76.93
56.13
Other Non Current Assets
49.87
4.71
0.10
0.21
6.03
Current Assets
1,547.54
1,401.26
1,048.84
820.95
631.81
Current Investments
31.64
228.08
6.53
0.00
0.00
Inventories
347.49
322.94
363.38
305.56
196.24
Sundry Debtors
648.26
608.85
445.19
416.99
233.63
Cash & Bank
274.16
69.84
77.25
27.57
167.29
Other Current Assets
245.98
21.49
26.74
30.04
34.66
Short Term Loans & Adv.
213.86
150.05
129.75
40.79
26.64
Net Current Assets
743.00
751.45
591.72
364.59
303.60
Total Assets
4,005.28
3,160.87
2,669.38
2,197.89
1,850.68

Cash Flow

Standalone Figures in Rs. Crores /

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

Financial Ratios

Standalone /

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