Nifty
Sensex
:
:
24363.30
79857.79
-232.85 (-0.95%)
-765.47 (-0.95%)

Auto Ancillary

Rating :
47/99

BSE: 543300 | NSE: SONACOMS

445.00
08-Aug-2025
  • Open
  • High
  • Low
  • Previous Close
  •  443.1
  •  449.3
  •  440.7
  •  448.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2163302
  •  963629080.5
  •  768.65
  •  380

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 27,672.80
  • 47.89
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 26,384.66
  • 0.72%
  • 5.02

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 28.02%
  • 0.67%
  • 6.38%
  • FII
  • DII
  • Others
  • 29.75%
  • 33.68%
  • 1.50%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 17.81
  • 9.93

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 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
  • -
  • -
  • 73.43

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 11.47

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 39.65

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
8.83
9.67
11.89
14.51
P/E Ratio
50.83
46.42
37.75
30.93
Revenue
3082
3546
4533
5452
EBITDA
902
970
1187
1444
Net Income
517
601
735
896
ROA
14.9
11.6
10.6
11.6
P/B Ratio
10.23
5.08
4.53
4.09
ROE
20.94
14.76
12.66
14.1
FCFF
376
409
-60
563
FCFF Yield
1.19
1.29
-0.19
1.77
Net Debt
106
-1918
-1188
-1494
BVPS
43.89
88.38
99.16
109.82

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
853.91
891.18
-4.18%
864.75
884.13
-2.19%
867.91
781.79
11.02%
922.19
787.47
17.11%
Expenses
648.35
641.87
1.01%
633.47
637.15
-0.58%
633.74
554.51
14.29%
670.18
567.48
18.10%
EBITDA
205.56
249.30
-17.55%
231.28
246.98
-6.36%
234.17
227.28
3.03%
252.01
219.99
14.56%
EBIDTM
24.07%
27.97%
26.74%
27.93%
26.98%
29.07%
27.33%
27.94%
Other Income
41.18
8.81
367.42%
55.83
8.61
548.43%
46.85
5.01
835.13%
23.94
9.44
153.60%
Interest
5.33
8.62
-38.17%
5.22
7.12
-26.69%
5.77
7.34
-21.39%
10.57
6.00
76.17%
Depreciation
66.99
60.63
10.49%
64.63
59.85
7.99%
66.55
55.91
19.03%
62.59
53.41
17.19%
PBT
165.24
188.88
-12.52%
214.68
188.62
13.82%
203.00
169.04
20.09%
191.78
164.14
16.84%
Tax
43.53
47.16
-7.70%
50.99
40.54
25.78%
52.29
35.44
47.55%
48.20
40.08
20.26%
PAT
121.71
141.71
-14.11%
163.69
148.08
10.54%
150.71
133.60
12.81%
143.57
124.06
15.73%
PATM
14.25%
15.90%
18.93%
16.75%
17.37%
17.09%
15.57%
15.75%
EPS
2.01
2.42
-16.94%
2.64
2.54
3.94%
2.43
2.26
7.52%
2.32
2.12
9.43%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Net Sales
3,508.76
3,554.53
3,184.78
2,675.59
2,130.64
1,566.30
1,037.98
Net Sales Growth
4.91%
11.61%
19.03%
25.58%
36.03%
50.90%
 
Cost Of Goods Sold
1,545.10
1,544.70
1,374.14
1,219.96
945.55
645.31
445.60
Gross Profit
1,963.66
2,009.84
1,810.65
1,455.63
1,185.08
920.99
592.38
GP Margin
55.96%
56.54%
56.85%
54.40%
55.62%
58.80%
57.07%
Total Expenditure
2,585.74
2,579.26
2,282.69
1,979.78
1,571.54
1,125.28
795.71
Power & Fuel Cost
-
88.84
81.81
65.25
48.43
39.09
31.57
% Of Sales
-
2.50%
2.57%
2.44%
2.27%
2.50%
3.04%
Employee Cost
-
315.02
250.13
180.35
168.88
147.45
102.73
% Of Sales
-
8.86%
7.85%
6.74%
7.93%
9.41%
9.90%
Manufacturing Exp.
-
445.48
413.85
359.86
294.12
213.27
139.45
% Of Sales
-
12.53%
12.99%
13.45%
13.80%
13.62%
13.43%
General & Admin Exp.
-
90.97
80.82
67.14
48.64
36.86
40.82
% Of Sales
-
2.56%
2.54%
2.51%
2.28%
2.35%
3.93%
Selling & Distn. Exp.
-
52.81
47.75
61.64
39.47
29.62
18.35
% Of Sales
-
1.49%
1.50%
2.30%
1.85%
1.89%
1.77%
Miscellaneous Exp.
-
41.44
34.18
25.57
26.45
13.69
17.18
% Of Sales
-
1.17%
1.07%
0.96%
1.24%
0.87%
1.66%
EBITDA
923.02
975.27
902.09
695.81
559.10
441.02
242.27
EBITDA Margin
26.31%
27.44%
28.33%
26.01%
26.24%
28.16%
23.34%
Other Income
167.80
126.92
23.95
11.59
20.03
2.34
5.78
Interest
26.89
30.17
25.80
16.93
18.26
32.52
25.98
Depreciation
260.76
254.40
220.22
178.00
141.96
96.94
67.12
PBT
774.70
817.62
680.02
512.47
418.90
313.90
154.97
Tax
195.01
198.65
153.53
113.81
70.63
84.83
26.68
Tax Rate
25.17%
24.88%
22.87%
22.36%
16.34%
28.28%
6.89%
PAT
579.68
601.21
517.27
395.30
361.54
215.16
360.34
PAT before Minority Interest
583.96
599.69
517.78
395.30
361.54
215.16
360.34
Minority Interest
4.28
1.52
-0.51
0.00
0.00
0.00
0.00
PAT Margin
16.52%
16.91%
16.24%
14.77%
16.97%
13.74%
34.72%
PAT Growth
5.89%
16.23%
30.86%
9.34%
68.03%
-40.29%
 
EPS
9.32
9.67
8.32
6.36
5.82
3.46
5.80

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Shareholder's Funds
5,494.77
2,650.33
2,290.20
2,000.30
1,375.93
1,177.94
Share Capital
621.72
586.45
585.40
584.35
572.98
47.75
Total Reserves
4,832.07
2,048.37
1,700.19
1,409.49
798.42
1,130.19
Non-Current Liabilities
343.34
400.63
220.86
211.96
365.59
344.53
Secured Loans
7.97
29.20
48.67
43.75
190.70
176.82
Unsecured Loans
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
Current Liabilities
730.22
804.54
649.81
457.12
456.36
328.21
Trade Payables
323.85
298.11
248.93
218.97
224.11
116.22
Other Current Liabilities
203.41
164.84
124.88
122.44
110.48
110.47
Short Term Borrowings
5.49
184.38
158.72
25.37
114.50
84.61
Short Term Provisions
197.47
157.22
117.28
90.33
7.27
16.91
Total Liabilities
6,718.28
4,005.28
3,160.87
2,669.38
2,197.88
1,850.68
Net Block
2,127.24
1,950.54
1,587.61
1,384.13
1,216.60
1,065.17
Gross Block
3,079.64
2,654.55
2,076.84
1,713.50
1,410.10
1,184.64
Accumulated Depreciation
952.41
704.01
489.23
329.38
193.50
119.46
Non Current Assets
2,725.02
2,457.74
1,759.61
1,620.54
1,376.94
1,218.87
Capital Work in Progress
419.46
363.65
91.13
147.38
83.21
89.64
Non Current Investment
45.69
10.04
4.49
0.00
0.00
1.90
Long Term Loans & Adv.
44.48
83.64
71.65
88.93
76.93
56.13
Other Non Current Assets
88.15
49.87
4.71
0.10
0.21
6.03
Current Assets
3,993.25
1,547.54
1,401.26
1,048.84
820.95
631.81
Current Investments
818.45
31.64
228.08
6.53
0.00
0.00
Inventories
348.69
347.49
322.94
363.38
305.56
196.24
Sundry Debtors
705.19
648.26
608.85
445.19
416.99
233.63
Cash & Bank
1,301.60
274.16
69.84
77.25
27.57
167.29
Other Current Assets
819.32
32.12
21.49
26.74
70.83
34.66
Short Term Loans & Adv.
783.13
213.86
150.05
129.75
40.79
26.64
Net Current Assets
3,263.03
743.00
751.45
591.72
364.59
303.60
Total Assets
6,718.27
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 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.