Nifty
Sensex
:
:
23465.60
76992.77
66.70 (0.29%)
181.87 (0.24%)

Auto Ancillary

Rating :
61/99

BSE: 517168 | NSE: SUBROS

633.40
14-Jun-2024
  • Open
  • High
  • Low
  • Previous Close
  •  633.00
  •  644.80
  •  627.30
  •  632.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  90918
  •  579.52
  •  733.75
  •  350.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,131.05
  • 42.32
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,008.70
  • 0.28%
  • 4.32

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 36.79%
  • 7.41%
  • 11.07%
  • FII
  • DII
  • Others
  • 32.83%
  • 9.96%
  • 1.94%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.08
  • 5.72
  • 16.05

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.39
  • -5.99
  • 3.01

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.71
  • -8.87
  • 0.86

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 46.11
  • 50.78
  • 52.25

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.13
  • 2.69
  • 2.96

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.39
  • 12.02
  • 13.24

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
831.51
748.11
11.15%
732.48
654.60
11.90%
813.37
695.04
17.02%
693.21
708.53
-2.16%
Expenses
754.37
697.12
8.21%
672.92
621.00
8.36%
743.14
655.43
13.38%
645.93
665.23
-2.90%
EBITDA
77.14
50.99
51.28%
59.56
33.60
77.26%
70.23
39.61
77.30%
47.28
43.30
9.19%
EBIDTM
9.28%
6.82%
8.13%
5.13%
8.63%
5.70%
6.82%
6.11%
Other Income
3.72
5.69
-34.62%
6.59
8.40
-21.55%
2.71
4.15
-34.70%
1.52
2.05
-25.85%
Interest
3.72
2.09
77.99%
3.82
1.59
140.25%
2.54
1.69
50.30%
1.59
1.41
12.77%
Depreciation
31.84
27.90
14.12%
28.37
28.19
0.64%
28.87
27.63
4.49%
27.43
26.56
3.28%
PBT
45.30
26.69
69.73%
33.96
12.22
177.91%
41.53
14.44
187.60%
19.78
17.38
13.81%
Tax
14.62
8.05
81.61%
7.17
4.03
77.92%
14.93
4.90
204.69%
6.32
5.95
6.22%
PAT
30.68
18.64
64.59%
26.79
8.19
227.11%
26.60
9.54
178.83%
13.46
11.43
17.76%
PATM
3.69%
2.49%
3.66%
1.25%
3.27%
1.37%
1.94%
1.61%
EPS
4.66
2.80
66.43%
4.12
1.27
224.41%
4.10
1.49
175.17%
2.08
1.79
16.20%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
3,070.57
2,806.28
2,238.64
1,795.65
1,992.80
2,124.48
1,912.89
1,534.92
1,310.72
1,201.98
1,176.20
Net Sales Growth
9.42%
25.36%
24.67%
-9.89%
-6.20%
11.06%
24.62%
17.11%
9.05%
2.19%
 
Cost Of Goods Sold
2,267.27
2,150.33
1,661.08
1,290.15
1,407.90
1,484.05
1,334.95
1,066.95
883.35
814.83
807.52
Gross Profit
803.30
655.96
577.56
505.50
584.91
640.43
577.95
467.97
427.37
387.15
368.67
GP Margin
26.16%
23.37%
25.80%
28.15%
29.35%
30.15%
30.21%
30.49%
32.61%
32.21%
31.34%
Total Expenditure
2,816.36
2,638.78
2,089.92
1,651.26
1,803.76
1,896.32
1,703.03
1,367.27
1,158.61
1,065.35
1,043.99
Power & Fuel Cost
-
36.28
31.70
27.72
29.02
32.31
30.78
25.18
23.78
21.08
20.44
% Of Sales
-
1.29%
1.42%
1.54%
1.46%
1.52%
1.61%
1.64%
1.81%
1.75%
1.74%
Employee Cost
-
247.72
227.05
187.52
207.27
206.57
188.23
153.82
128.94
114.43
103.72
% Of Sales
-
8.83%
10.14%
10.44%
10.40%
9.72%
9.84%
10.02%
9.84%
9.52%
8.82%
Manufacturing Exp.
-
119.50
94.32
75.72
80.47
88.52
83.08
69.84
53.98
53.06
51.09
% Of Sales
-
4.26%
4.21%
4.22%
4.04%
4.17%
4.34%
4.55%
4.12%
4.41%
4.34%
General & Admin Exp.
-
20.81
18.79
15.64
18.22
22.04
19.77
16.33
19.86
18.45
17.61
% Of Sales
-
0.74%
0.84%
0.87%
0.91%
1.04%
1.03%
1.06%
1.52%
1.53%
1.50%
Selling & Distn. Exp.
-
44.61
37.18
26.99
31.72
41.71
30.93
21.64
31.75
26.44
27.98
% Of Sales
-
1.59%
1.66%
1.50%
1.59%
1.96%
1.62%
1.41%
2.42%
2.20%
2.38%
Miscellaneous Exp.
-
19.53
19.79
27.51
29.15
21.11
15.30
13.51
16.95
17.05
27.98
% Of Sales
-
0.70%
0.88%
1.53%
1.46%
0.99%
0.80%
0.88%
1.29%
1.42%
1.33%
EBITDA
254.21
167.50
148.72
144.39
189.04
228.16
209.86
167.65
152.11
136.63
132.21
EBITDA Margin
8.28%
5.97%
6.64%
8.04%
9.49%
10.74%
10.97%
10.92%
11.61%
11.37%
11.24%
Other Income
14.54
20.29
9.55
19.69
20.35
10.30
7.38
7.27
2.51
1.05
2.23
Interest
11.67
6.78
10.91
16.25
36.34
42.19
41.21
47.91
41.73
38.73
37.17
Depreciation
116.51
110.28
102.35
92.11
90.30
78.85
92.00
87.91
86.51
78.86
77.49
PBT
140.57
70.73
45.01
55.73
82.75
117.43
84.03
39.09
26.38
20.09
19.77
Tax
43.04
22.93
12.80
9.02
39.12
37.84
21.76
-5.10
2.44
0.08
-1.02
Tax Rate
30.62%
32.42%
28.44%
16.19%
31.54%
33.17%
26.47%
-63.28%
9.25%
0.40%
-5.16%
PAT
97.53
47.92
32.49
46.71
84.91
76.25
60.45
13.16
23.94
20.01
20.79
PAT before Minority Interest
97.53
47.92
32.49
46.71
84.91
76.25
60.45
13.16
23.94
20.01
20.79
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
3.18%
1.71%
1.45%
2.60%
4.26%
3.59%
3.16%
0.86%
1.83%
1.66%
1.77%
PAT Growth
104.04%
47.49%
-30.44%
-44.99%
11.36%
26.14%
359.35%
-45.03%
19.64%
-3.75%
 
EPS
14.96
7.35
4.98
7.16
13.02
11.69
9.27
2.02
3.67
3.07
3.19

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
867.27
823.76
795.11
752.01
679.94
404.45
347.48
335.08
316.89
301.76
Share Capital
13.05
13.05
13.05
13.05
13.05
12.00
12.00
12.00
12.00
12.00
Total Reserves
854.22
810.71
782.07
738.96
666.90
392.45
335.48
323.08
304.89
289.76
Non-Current Liabilities
152.47
150.80
150.55
116.78
98.82
164.50
163.29
221.77
244.30
271.67
Secured Loans
4.69
13.36
24.97
22.76
57.44
152.60
156.76
188.97
214.31
241.44
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
107.17
107.33
99.95
68.89
40.14
23.32
21.82
2.93
2.63
2.97
Current Liabilities
629.99
627.07
592.52
599.19
661.27
751.31
619.69
444.21
411.88
355.75
Trade Payables
488.72
488.79
460.90
385.15
389.87
409.49
239.46
129.57
110.45
109.82
Other Current Liabilities
60.28
132.48
124.88
89.35
105.07
154.04
205.48
199.51
176.39
147.05
Short Term Borrowings
62.75
0.00
0.00
89.82
130.31
162.85
170.13
108.29
119.01
92.90
Short Term Provisions
18.26
5.79
6.74
34.87
36.01
24.94
4.62
6.85
6.03
5.97
Total Liabilities
1,649.73
1,601.63
1,538.18
1,467.98
1,440.03
1,320.26
1,130.46
1,001.06
973.07
929.18
Net Block
723.19
726.10
744.92
765.44
690.03
669.67
497.17
563.32
536.59
484.04
Gross Block
1,325.58
1,230.23
1,158.59
1,095.94
934.05
847.17
585.34
1,209.26
1,094.41
964.53
Accumulated Depreciation
602.39
504.13
413.66
330.50
244.02
177.49
88.16
645.94
557.82
480.49
Non Current Assets
954.99
911.98
906.76
904.77
856.79
821.41
704.30
666.31
671.92
639.06
Capital Work in Progress
86.02
61.33
53.61
65.95
86.02
89.84
149.15
54.14
88.47
102.91
Non Current Investment
4.89
5.05
5.14
1.46
1.57
1.58
1.47
0.00
0.00
0.00
Long Term Loans & Adv.
115.57
119.50
103.09
71.68
78.62
58.57
52.00
48.85
46.87
52.11
Other Non Current Assets
25.33
0.00
0.00
0.23
0.56
1.75
4.51
0.00
0.00
0.00
Current Assets
694.74
689.64
631.42
563.21
583.24
498.85
426.16
334.76
301.15
290.12
Current Investments
20.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
338.64
317.51
281.41
234.23
249.21
239.63
205.23
176.62
173.42
177.84
Sundry Debtors
208.05
226.36
204.27
189.29
167.32
161.40
130.21
99.38
78.72
60.99
Cash & Bank
88.39
118.58
119.17
90.91
90.44
20.00
4.08
7.75
7.50
11.03
Other Current Assets
39.65
18.48
17.96
22.36
76.26
77.83
86.64
51.01
41.51
40.25
Short Term Loans & Adv.
32.56
8.71
8.62
26.43
38.43
41.79
48.75
50.75
41.23
40.05
Net Current Assets
64.74
62.57
38.91
-35.98
-78.03
-252.47
-193.53
-109.46
-110.73
-65.63
Total Assets
1,649.73
1,601.62
1,538.18
1,467.98
1,440.03
1,320.26
1,130.46
1,001.07
973.07
929.18

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
140.61
150.82
154.50
238.78
100.41
315.44
110.71
151.21
140.93
95.52
PBT
70.85
45.30
56.41
123.95
114.08
82.32
8.08
26.38
20.09
19.77
Adjustment
110.08
110.53
105.55
115.46
109.09
139.61
123.84
127.90
116.98
113.51
Changes in Working Capital
-30.01
4.29
4.15
21.37
-98.52
107.48
-19.01
2.70
6.93
-34.09
Cash after chg. in Working capital
150.92
160.11
166.11
260.78
124.65
329.41
112.91
156.98
144.01
99.19
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-10.31
-9.29
-11.61
-22.00
-24.24
-13.97
-2.20
-6.32
-3.90
-4.60
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.54
0.82
0.00
Cash From Investing Activity
-144.96
-99.65
-58.37
-93.28
-125.75
-230.64
-75.14
-69.40
-93.99
-108.88
Net Fixed Assets
-120.04
-79.36
-50.31
-141.82
-83.07
-202.52
527.93
-80.44
-116.20
-111.09
Net Investments
-20.00
0.00
-3.00
0.52
0.21
0.00
0.00
0.00
0.00
0.00
Others
-4.92
-20.29
-5.06
48.02
-42.89
-28.12
-603.07
11.04
22.21
2.21
Cash from Financing Activity
3.71
-52.64
-67.74
-148.19
17.26
-71.94
-34.61
-82.05
-47.64
13.87
Net Cash Inflow / Outflow
-0.64
-1.46
28.39
-2.69
-8.09
12.85
0.95
-0.25
-0.70
0.51
Opening Cash & Equivalents
31.31
32.76
4.37
7.06
15.14
2.29
1.33
1.96
2.65
2.14
Closing Cash & Equivalent
30.67
31.31
32.76
4.37
7.06
15.14
2.29
1.71
1.96
2.65

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
132.94
126.27
121.88
115.28
104.23
67.42
57.92
55.86
52.83
50.30
ROA
2.95%
2.07%
3.11%
5.84%
5.52%
4.93%
1.24%
2.43%
2.10%
2.30%
ROE
5.67%
4.01%
6.04%
11.86%
14.06%
16.08%
3.86%
7.34%
6.47%
7.07%
ROCE
8.50%
6.67%
8.30%
17.62%
18.24%
16.01%
7.58%
9.32%
8.10%
8.43%
Fixed Asset Turnover
2.21
1.89
1.60
1.96
2.39
2.75
1.94
1.29
1.30
1.46
Receivable days
28.09
34.91
39.77
32.65
28.23
27.02
24.06
21.85
19.00
14.58
Inventory Days
42.43
48.55
52.11
44.26
41.98
41.22
40.02
42.95
47.75
50.83
Payable days
82.96
104.34
119.68
76.42
75.25
67.03
47.11
36.05
36.04
41.95
Cash Conversion Cycle
-12.45
-20.89
-27.79
0.49
-5.05
1.21
16.97
28.75
30.71
23.46
Total Debt/Equity
0.09
0.03
0.05
0.19
0.36
0.95
1.16
1.16
1.33
1.37
Interest Cover
11.45
5.15
4.43
4.41
3.70
2.99
1.17
1.63
1.52
1.53

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.