Nifty
Sensex
:
:
22957.10
75410.39
-10.55 (-0.05%)
-7.65 (-0.01%)

Lubricants

Rating :
63/99

BSE: 524667 | NSE: SOTL

509.05
24-May-2024
  • Open
  • High
  • Low
  • Previous Close
  •  507.95
  •  527.30
  •  507.05
  •  507.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  263546
  •  1363.71
  •  614.90
  •  269.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,505.46
  • 17.46
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,328.82
  • 0.79%
  • 2.16

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 68.92%
  • 2.04%
  • 15.16%
  • FII
  • DII
  • Others
  • 1.33%
  • 10.45%
  • 2.10%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.72
  • 9.92
  • 21.96

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.19
  • 11.28
  • 1.53

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.66
  • 14.58
  • -1.64

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 72.24
  • 56.05
  • 13.51

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.34
  • 0.53
  • 0.88

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.83
  • 19.44
  • 16.49

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
973.31
955.61
1.85%
958.38
908.57
5.48%
888.84
865.35
2.71%
920.32
900.90
2.16%
Expenses
941.39
908.49
3.62%
872.86
866.95
0.68%
828.58
767.47
7.96%
851.31
769.13
10.68%
EBITDA
31.92
47.12
-32.26%
85.52
41.62
105.48%
60.25
97.88
-38.45%
69.01
131.78
-47.63%
EBIDTM
3.28%
4.93%
8.92%
4.58%
6.78%
11.31%
7.50%
14.63%
Other Income
23.84
14.29
66.83%
23.45
11.41
105.52%
13.61
10.12
34.49%
17.09
4.55
275.60%
Interest
10.09
6.52
54.75%
9.81
10.93
-10.25%
9.37
10.05
-6.77%
8.52
7.92
7.58%
Depreciation
6.70
5.75
16.52%
6.84
5.12
33.59%
4.93
4.94
-0.20%
4.68
4.79
-2.30%
PBT
38.96
49.14
-20.72%
92.33
36.99
149.61%
59.56
93.01
-35.96%
72.89
123.62
-41.04%
Tax
8.16
12.72
-35.85%
24.98
8.29
201.33%
12.59
23.21
-45.76%
17.25
32.84
-47.47%
PAT
30.80
36.42
-15.43%
67.35
28.69
134.75%
46.97
69.80
-32.71%
55.64
90.78
-38.71%
PATM
3.16%
3.81%
7.03%
3.16%
5.28%
8.07%
6.05%
10.08%
EPS
4.46
5.27
-15.37%
9.75
4.15
134.94%
6.80
10.10
-32.67%
8.05
13.14
-38.74%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Net Sales
3,740.85
3,630.44
2,938.22
2,001.20
1,150.76
918.97
812.59
604.85
481.92
Net Sales Growth
3.04%
23.56%
46.82%
73.90%
25.22%
13.09%
34.35%
25.51%
 
Cost Of Goods Sold
3,092.87
2,771.82
2,140.82
1,304.09
990.72
725.79
676.28
483.96
382.10
Gross Profit
647.98
858.61
797.39
697.11
160.04
193.17
136.31
120.89
99.82
GP Margin
17.32%
23.65%
27.14%
34.83%
13.91%
21.02%
16.77%
19.99%
20.71%
Total Expenditure
3,494.14
3,294.60
2,580.00
1,689.97
1,110.94
828.61
756.19
552.90
439.39
Power & Fuel Cost
-
5.86
5.11
4.29
1.75
1.83
1.73
1.18
0.88
% Of Sales
-
0.16%
0.17%
0.21%
0.15%
0.20%
0.21%
0.20%
0.18%
Employee Cost
-
78.41
78.66
69.85
11.85
13.50
8.84
8.10
8.23
% Of Sales
-
2.16%
2.68%
3.49%
1.03%
1.47%
1.09%
1.34%
1.71%
Manufacturing Exp.
-
230.47
197.44
178.24
48.90
43.64
33.75
26.53
23.59
% Of Sales
-
6.35%
6.72%
8.91%
4.25%
4.75%
4.15%
4.39%
4.90%
General & Admin Exp.
-
28.54
25.42
21.21
7.62
6.19
6.38
5.47
4.40
% Of Sales
-
0.79%
0.87%
1.06%
0.66%
0.67%
0.79%
0.90%
0.91%
Selling & Distn. Exp.
-
103.30
91.60
71.19
26.19
20.79
17.59
15.89
11.14
% Of Sales
-
2.85%
3.12%
3.56%
2.28%
2.26%
2.16%
2.63%
2.31%
Miscellaneous Exp.
-
76.20
40.94
41.09
23.92
16.87
11.62
11.77
9.04
% Of Sales
-
2.10%
1.39%
2.05%
2.08%
1.84%
1.43%
1.95%
1.88%
EBITDA
246.70
335.84
358.22
311.23
39.82
90.36
56.40
51.95
42.53
EBITDA Margin
6.59%
9.25%
12.19%
15.55%
3.46%
9.83%
6.94%
8.59%
8.83%
Other Income
77.99
22.94
30.80
39.22
10.04
11.91
15.67
9.40
6.57
Interest
37.79
35.41
19.30
9.39
4.87
2.86
1.52
0.92
0.57
Depreciation
23.15
20.59
21.31
21.07
18.94
14.39
9.87
9.04
6.97
PBT
263.74
302.76
348.42
320.00
26.05
85.01
60.68
51.39
41.55
Tax
62.98
77.07
87.93
82.80
8.77
23.04
13.21
13.95
12.02
Tax Rate
23.88%
25.46%
25.24%
25.88%
33.67%
27.10%
21.77%
27.15%
28.93%
PAT
200.76
225.70
260.49
237.20
17.28
61.97
47.47
37.44
29.53
PAT before Minority Interest
200.76
225.70
260.49
237.20
17.28
61.97
47.47
37.44
29.53
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
5.37%
6.22%
8.87%
11.85%
1.50%
6.74%
5.84%
6.19%
6.13%
PAT Growth
-11.05%
-13.36%
9.82%
1,272.69%
-72.12%
30.55%
26.79%
26.79%
 
EPS
29.05
32.66
37.70
34.33
2.50
8.97
6.87
5.42
4.27

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Shareholder's Funds
1,449.05
1,257.87
1,062.52
259.16
250.33
208.32
176.22
151.55
Share Capital
13.82
13.82
14.07
14.61
14.61
14.61
8.76
8.76
Total Reserves
1,435.23
1,244.05
1,048.45
244.56
235.73
193.71
167.45
142.79
Non-Current Liabilities
9.70
11.05
11.48
82.41
57.41
74.99
37.90
28.76
Secured Loans
0.00
0.00
0.00
36.20
18.77
41.75
11.43
6.72
Unsecured Loans
0.00
0.00
0.10
16.35
17.02
16.39
15.09
13.52
Long Term Provisions
7.43
7.15
6.42
0.00
0.00
0.00
0.00
0.00
Current Liabilities
804.94
720.24
777.94
365.29
321.60
233.00
219.70
128.29
Trade Payables
733.31
633.09
579.27
333.45
265.90
201.84
176.33
92.30
Other Current Liabilities
60.75
77.62
189.70
23.22
29.55
26.47
28.45
23.36
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
10.89
9.53
8.97
8.62
26.16
4.69
14.93
12.63
Total Liabilities
2,263.69
1,989.16
1,851.94
706.86
629.34
516.31
433.82
308.60
Net Block
171.56
175.89
184.71
144.76
111.71
96.55
68.95
55.94
Gross Block
375.39
360.26
349.27
236.27
184.36
158.02
120.52
98.45
Accumulated Depreciation
203.83
184.37
164.56
91.51
72.65
61.47
51.57
42.50
Non Current Assets
308.98
278.06
256.90
161.71
124.38
106.57
70.08
61.07
Capital Work in Progress
20.12
4.76
1.58
4.54
12.43
8.02
0.11
4.23
Non Current Investment
103.74
83.70
56.59
12.41
0.25
2.01
1.02
0.89
Long Term Loans & Adv.
2.42
1.93
1.85
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
3.18
3.41
3.37
0.00
0.00
0.00
0.00
0.00
Current Assets
1,954.72
1,711.09
1,595.04
545.16
504.96
409.73
363.74
247.53
Current Investments
221.96
384.67
231.76
51.30
54.47
9.66
12.99
22.14
Inventories
828.66
590.78
631.21
177.50
179.72
162.60
167.64
95.24
Sundry Debtors
749.88
590.21
563.49
247.22
210.27
188.88
154.67
102.02
Cash & Bank
59.04
67.85
80.93
26.37
24.84
20.60
15.35
18.98
Other Current Assets
95.17
0.45
0.53
0.00
35.64
27.99
13.09
9.14
Short Term Loans & Adv.
93.21
77.13
87.12
42.79
35.64
27.99
13.09
9.14
Net Current Assets
1,149.78
990.86
817.10
179.87
183.36
176.73
144.04
119.24
Total Assets
2,263.70
1,989.15
1,851.94
706.87
629.34
516.30
433.82
308.60

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Cash From Operating Activity
-64.22
369.22
133.86
58.11
106.68
22.03
0.87
45.53
PBT
302.76
348.42
320.00
26.05
85.01
60.68
51.39
41.55
Adjustment
40.84
25.76
14.53
22.44
11.80
-4.18
3.65
4.57
Changes in Working Capital
-330.35
80.60
-122.34
24.99
23.70
-22.07
-43.23
10.45
Cash after chg. in Working capital
13.26
454.77
212.18
73.48
120.51
34.43
11.81
56.57
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-77.48
-85.56
-78.97
-15.97
-14.19
-12.88
-11.15
-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
0.65
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
123.82
-299.37
-81.86
-52.10
-72.25
-32.35
-0.94
-30.57
Net Fixed Assets
-30.49
-41.72
-82.50
-44.02
-30.75
-45.41
-17.94
Net Investments
142.66
-197.29
-207.01
-9.00
-43.05
2.35
8.66
Others
11.65
-60.36
207.65
0.92
1.55
10.71
8.34
Cash from Financing Activity
-68.67
-75.59
-19.31
-4.49
-30.18
10.97
-3.27
-4.97
Net Cash Inflow / Outflow
-9.07
-5.75
32.69
1.52
4.25
0.65
-3.33
9.99
Opening Cash & Equivalents
60.07
64.51
32.15
24.84
20.60
15.35
18.98
8.34
Closing Cash & Equivalent
50.95
60.07
64.51
26.37
24.84
20.60
15.35
18.98

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Book Value (Rs.)
209.70
182.04
151.02
177.48
171.43
142.48
120.34
103.27
ROA
10.61%
13.56%
18.54%
2.59%
10.82%
9.99%
10.08%
9.57%
ROE
16.68%
22.45%
35.89%
6.78%
27.04%
24.74%
22.93%
19.58%
ROCE
24.99%
31.69%
47.92%
10.34%
31.82%
26.56%
28.03%
24.63%
Fixed Asset Turnover
9.87
8.28
6.84
6.09
6.06
6.63
6.31
5.62
Receivable days
67.37
71.66
73.93
65.21
70.20
67.92
67.83
67.34
Inventory Days
71.35
75.90
73.75
50.92
60.21
65.29
69.47
62.87
Payable days
44.19
58.68
96.49
98.68
103.30
55.37
15.24
15.59
Cash Conversion Cycle
94.53
88.88
51.20
17.46
27.11
77.84
122.06
114.62
Total Debt/Equity
0.00
0.00
0.00
0.20
0.14
0.28
0.15
0.13
Interest Cover
9.55
19.06
35.08
6.35
30.74
41.01
56.85
73.34

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.