Nifty
Sensex
:
:
24430.35
78285.07
159.50 (0.66%)
521.16 (0.67%)

Auto Ancillary

Rating :
58/99

BSE: 513262 | NSE: SSWL

246.19
06-Jul-2026
  • Open
  • High
  • Low
  • Previous Close
  •  252.3
  •  255.6
  •  245.2
  •  252.37
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  505039
  •  126128201.46
  •  259.45
  •  169

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,876.07
  • 20.38
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,690.57
  • 0.61%
  • 2.24

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.14%
  • 7.66%
  • 14.19%
  • FII
  • DII
  • Others
  • 8.22%
  • 3.05%
  • 5.74%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.12
  • 20.42
  • 3.11

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.85
  • 19.03
  • 1.81

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.12
  • 33.64
  • 0.26

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.04
  • 17.04
  • 17.04

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.53
  • 2.53
  • 2.53

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.18
  • 9.18
  • 9.18

Earnings Forecasts:

(Updated: 04-07-2026)
Description
2026
2027
2028
2029
Adj EPS
39
18
30.29
16.2
P/E Ratio
6.31
13.68
8.13
15.20
Revenue
12.89
9.02
-
5038.25
EBITDA
5619.35
6125.1
-
492.5
Net Income
600
695.1
-
192.15
ROA
236.8
283.6
-
-
P/B Ratio
-
-
-
2.15
ROE
1.94
1.73
-
10.7
FCFF
11.85
12.6
-
-
FCFF Yield
-
-
-
-
Net Debt
-
-
-
-
BVPS
-
-
-
114.3

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
1,474.63
1,233.93
19.51%
1,320.81
1,074.68
22.90%
1,200.57
1,095.10
9.63%
1,186.79
1,025.29
15.75%
Expenses
1,324.81
1,099.74
20.47%
1,193.41
956.82
24.73%
1,089.09
975.82
11.61%
1,065.25
912.28
16.77%
EBITDA
149.82
134.19
11.65%
127.40
117.86
8.09%
111.48
119.28
-6.54%
121.53
113.01
7.54%
EBIDTM
10.16%
10.88%
9.65%
10.97%
9.29%
10.89%
10.24%
11.02%
Other Income
1.21
1.01
19.80%
0.23
0.37
-37.84%
0.92
0.49
87.76%
0.80
1.30
-38.46%
Interest
30.96
29.48
5.02%
31.50
26.24
20.05%
31.95
30.39
5.13%
28.80
31.13
-7.48%
Depreciation
36.75
27.61
33.10%
34.57
27.46
25.89%
32.30
27.54
17.28%
32.43
28.52
13.71%
PBT
83.32
78.12
6.66%
61.56
64.52
-4.59%
48.15
61.84
-22.14%
61.11
54.66
11.80%
Tax
22.44
17.37
29.19%
15.04
16.63
-9.56%
12.56
15.82
-20.61%
13.89
13.89
0.00%
PAT
60.88
60.75
0.21%
46.52
47.89
-2.86%
35.59
46.02
-22.66%
47.22
40.77
15.82%
PATM
4.13%
4.92%
3.52%
4.46%
2.96%
4.20%
3.98%
3.98%
EPS
3.87
3.87
0.00%
2.97
3.04
-2.30%
2.26
2.94
-23.13%
3.01
2.60
15.77%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Net Sales
5,182.80
4,429.00
4,357.10
4,040.54
3,559.95
Net Sales Growth
17.02%
1.65%
7.83%
13.50%
 
Cost Of Goods Sold
3,398.55
2,858.20
2,836.05
2,663.64
2,187.14
Gross Profit
1,784.25
1,570.80
1,521.04
1,376.91
1,372.81
GP Margin
34.43%
35.47%
34.91%
34.08%
38.56%
Total Expenditure
4,672.56
3,944.66
3,893.09
3,597.74
3,107.17
Power & Fuel Cost
-
127.94
126.01
103.01
82.40
% Of Sales
-
2.89%
2.89%
2.55%
2.31%
Employee Cost
-
379.87
358.03
283.72
226.65
% Of Sales
-
8.58%
8.22%
7.02%
6.37%
Manufacturing Exp.
-
321.66
310.69
302.65
304.30
% Of Sales
-
7.26%
7.13%
7.49%
8.55%
General & Admin Exp.
-
55.82
62.99
48.45
46.01
% Of Sales
-
1.26%
1.45%
1.20%
1.29%
Selling & Distn. Exp.
-
189.34
189.74
170.28
245.29
% Of Sales
-
4.28%
4.35%
4.21%
6.89%
Miscellaneous Exp.
-
11.84
9.58
26.00
15.39
% Of Sales
-
0.27%
0.22%
0.64%
0.43%
EBITDA
510.23
484.34
464.01
442.80
452.78
EBITDA Margin
9.84%
10.94%
10.65%
10.96%
12.72%
Other Income
3.16
3.17
13.65
12.40
13.03
Interest
123.21
117.24
102.67
83.54
85.42
Depreciation
136.05
111.13
104.22
80.44
76.87
PBT
254.14
259.13
270.78
291.22
303.52
Tax
63.93
63.71
68.74
97.42
98.05
Tax Rate
25.16%
24.59%
9.24%
33.45%
32.30%
PAT
190.21
195.28
674.68
193.79
205.46
PAT before Minority Interest
190.21
195.28
674.68
193.79
205.46
Minority Interest
0.00
0.00
0.00
0.00
0.00
PAT Margin
3.67%
4.41%
15.48%
4.80%
5.77%
PAT Growth
-2.67%
-71.06%
248.15%
-5.68%
 
EPS
12.10
12.42
42.92
12.33
13.07

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Shareholder's Funds
1,625.68
1,442.24
1,134.71
951.84
Share Capital
15.69
15.69
15.65
15.61
Total Reserves
1,602.47
1,423.65
1,114.73
926.16
Non-Current Liabilities
402.62
513.39
431.45
548.40
Secured Loans
278.62
381.37
161.05
279.25
Unsecured Loans
0.00
0.00
0.00
0.00
Long Term Provisions
6.17
11.66
30.52
23.46
Current Liabilities
1,370.61
1,336.94
1,215.20
1,201.35
Trade Payables
753.01
599.96
694.83
659.12
Other Current Liabilities
155.06
169.81
98.62
132.33
Short Term Borrowings
456.35
561.02
416.67
403.51
Short Term Provisions
6.19
6.15
5.08
6.39
Total Liabilities
3,398.91
3,292.57
2,781.36
2,701.59
Net Block
1,782.36
1,627.80
1,348.57
1,359.62
Gross Block
3,129.34
2,891.77
2,166.19
2,098.84
Accumulated Depreciation
1,346.98
1,263.97
817.62
739.23
Non Current Assets
2,123.35
2,079.02
1,603.11
1,497.02
Capital Work in Progress
287.77
362.56
163.36
96.94
Non Current Investment
10.49
3.70
4.15
0.19
Long Term Loans & Adv.
41.47
83.69
85.73
38.95
Other Non Current Assets
1.26
1.28
1.29
1.31
Current Assets
1,275.56
1,213.54
1,178.25
1,204.57
Current Investments
0.00
0.00
0.00
0.00
Inventories
742.76
696.95
733.95
646.99
Sundry Debtors
486.37
439.73
348.75
392.34
Cash & Bank
10.10
42.88
44.00
57.91
Other Current Assets
36.33
1.80
1.84
1.08
Short Term Loans & Adv.
34.28
32.17
49.72
106.25
Net Current Assets
-95.05
-123.40
-36.95
3.22
Total Assets
3,398.91
3,292.56
2,781.36
2,701.59

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Cash From Operating Activity
516.64
192.89
348.12
406.11
PBT
258.99
743.43
288.57
300.95
Adjustment
230.27
-272.96
154.79
153.66
Changes in Working Capital
92.37
-215.55
-47.64
-2.29
Cash after chg. in Working capital
581.64
254.93
395.72
452.31
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-65.00
-62.04
-47.60
-46.20
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
-195.74
-364.99
-127.94
-153.51
Net Fixed Assets
-184.36
-378.94
-133.77
Net Investments
-6.94
-5.00
-3.96
Others
-4.44
18.95
9.79
Cash from Financing Activity
-353.68
170.99
-234.09
-247.88
Net Cash Inflow / Outflow
-32.79
-1.12
-13.91
4.71
Opening Cash & Equivalents
42.88
44.00
57.91
53.20
Closing Cash & Equivalent
10.10
42.88
44.00
57.91

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Book Value (Rs.)
97.53
86.13
68.85
56.95
ROA
5.84%
22.22%
7.07%
7.61%
ROE
13.55%
55.55%
19.71%
23.11%
ROCE
15.78%
41.04%
22.06%
23.19%
Fixed Asset Turnover
1.47
1.72
1.89
1.70
Receivable days
38.16
33.03
33.47
40.23
Inventory Days
59.32
59.93
62.37
66.34
Payable days
86.39
83.32
92.77
110.00
Cash Conversion Cycle
11.10
9.64
3.08
-3.44
Total Debt/Equity
0.54
0.78
0.59
0.88
Interest Cover
3.21
8.24
4.49
4.55

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.