Nifty
Sensex
:
:
25571.25
82814.71
116.90 (0.46%)
316.57 (0.38%)

Auto Ancillary

Rating :
62/99

BSE: 513262 | NSE: SSWL

220.96
20-Feb-2026
  • Open
  • High
  • Low
  • Previous Close
  •  215.01
  •  222.64
  •  215.01
  •  218.11
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  92321
  •  20227453.07
  •  280
  •  167.41

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,476.05
  • 18.29
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,366.73
  • 0.57%
  • 2.08

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.14%
  • 7.79%
  • 14.46%
  • FII
  • DII
  • Others
  • 8.33%
  • 2.71%
  • 5.57%

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
  • 16.91
  • 16.91
  • 16.91

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.60
  • 2.60
  • 2.60

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.30
  • 9.30
  • 9.30

Earnings Forecasts:

(Updated: 14-02-2026)
Description
2024
2025
2026
2027
Adj EPS
12.44
16.2
19.35
27.5
P/E Ratio
17.76
13.64
11.42
8.03
Revenue
4429
5038.25
5619.35
6125.1
EBITDA
484.34
492.5
573.2
630.9
Net Income
195.28
192.15
236.8
283.6
ROA
5.83
P/B Ratio
2.13
1.93
1.73
1.54
ROE
12.73
10.7
11.85
12.6
FCFF
189.32
FCFF Yield
4.35
Net Debt
817.54
BVPS
103.59
114.3
127.55
143.5

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Net Sales
1,320.81
1,074.68
22.90%
1,200.57
1,095.10
9.63%
1,186.79
1,025.29
15.75%
1,233.93
1,068.67
15.46%
Expenses
1,193.41
956.82
24.73%
1,089.09
975.82
11.61%
1,065.25
912.28
16.77%
1,099.74
958.78
14.70%
EBITDA
127.40
117.86
8.09%
111.48
119.28
-6.54%
121.53
113.01
7.54%
134.19
109.89
22.11%
EBIDTM
9.65%
10.97%
9.29%
10.89%
10.24%
11.02%
10.88%
10.28%
Other Income
0.23
0.37
-37.84%
0.92
0.49
87.76%
0.80
1.30
-38.46%
1.01
4.80
-78.96%
Interest
31.50
26.24
20.05%
31.95
30.39
5.13%
28.80
31.13
-7.48%
29.48
28.00
5.29%
Depreciation
34.57
27.46
25.89%
32.30
27.54
17.28%
32.43
28.52
13.71%
27.61
36.80
-24.97%
PBT
61.56
64.52
-4.59%
48.15
61.84
-22.14%
61.11
54.66
11.80%
78.12
522.99
-85.06%
Tax
15.04
16.63
-9.56%
12.56
15.82
-20.61%
13.89
13.89
0.00%
17.37
7.40
134.73%
PAT
46.52
47.89
-2.86%
35.59
46.02
-22.66%
47.22
40.77
15.82%
60.75
515.59
-88.22%
PATM
3.52%
4.46%
2.96%
4.20%
3.98%
3.98%
4.92%
48.25%
EPS
2.97
3.04
-2.30%
2.26
2.94
-23.13%
3.01
2.60
15.77%
3.87
32.85
-88.22%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Net Sales
4,942.10
4,429.00
4,357.10
4,040.54
3,559.95
Net Sales Growth
15.91%
1.65%
7.83%
13.50%
 
Cost Of Goods Sold
3,231.44
2,858.20
2,836.05
2,663.64
2,187.14
Gross Profit
1,710.66
1,570.80
1,521.04
1,376.91
1,372.81
GP Margin
34.61%
35.47%
34.91%
34.08%
38.56%
Total Expenditure
4,447.49
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
494.60
484.34
464.01
442.80
452.78
EBITDA Margin
10.01%
10.94%
10.65%
10.96%
12.72%
Other Income
2.96
3.17
13.65
12.40
13.03
Interest
121.73
117.24
102.67
83.54
85.42
Depreciation
126.91
111.13
104.22
80.44
76.87
PBT
248.94
259.13
270.78
291.22
303.52
Tax
58.86
63.71
68.74
97.42
98.05
Tax Rate
23.64%
24.59%
9.24%
33.45%
32.30%
PAT
190.08
195.28
674.68
193.79
205.46
PAT before Minority Interest
190.08
195.28
674.68
193.79
205.46
Minority Interest
0.00
0.00
0.00
0.00
0.00
PAT Margin
3.85%
4.41%
15.48%
4.80%
5.77%
PAT Growth
-70.77%
-71.06%
248.15%
-5.68%
 
EPS
12.09
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

News Update:


  • Steel Strips Wheels - Quarterly Results
    23rd Jan 2026, 00:00 AM

    Read More
  • SSWL’s net turnover grows 22% in December
    1st Jan 2026, 14:11 PM

    The robust growth in the tractor, aluminium, and truck wheel segments enabled the company to achieve record turnover

    Read More
  • Steel Strips Wheels bags exports orders for steel wheels from US customer
    12th Dec 2025, 12:46 PM

    This indicates re-start of cooperation with US customers and will lead to much higher quantities of repeat orders for coming months

    Read More

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.