Nifty
Sensex
:
:
11341.15
38214.47
36.10 (0.32%)
87.39 (0.23%)

Auto Ancillary

Rating :
55/99

BSE: 517168 | NSE: SUBROS

237.00
14-Oct-2019
  • Open
  • High
  • Low
  • Previous Close
  •  236.00
  •  241.05
  •  235.00
  •  237.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  15727
  •  37.38
  •  309.95
  •  162.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,550.65
  • 15.67
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,704.33
  • 0.55%
  • 2.15

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 36.79%
  • 10.36%
  • 11.63%
  • FII
  • DII
  • Others
  • 0.02%
  • 7.58%
  • 33.62%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.90
  • 12.16
  • 11.44

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.40
  • 10.77
  • 6.34

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.48
  • 30.23
  • 78.70

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.57
  • 25.03
  • 38.29

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.96
  • 2.79
  • 3.68

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.62
  • 8.17
  • 9.60

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
572.24
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
517.11
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
55.13
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
9.63%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
2.31
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
14.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
21.53
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
62.70
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
20.94
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
41.76
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
7.30%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
6.36
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
2,124.48
1,912.89
1,534.92
1,310.72
1,201.98
1,176.20
1,276.59
1,120.53
1,092.47
906.17
Net Sales Growth
-
11.06%
24.62%
17.11%
9.05%
2.19%
-7.86%
13.93%
2.57%
20.56%
 
Cost Of Goods Sold
-
1,484.05
1,334.95
1,066.95
883.35
814.83
807.52
913.40
807.55
834.55
672.13
Gross Profit
-
640.43
577.95
467.97
427.37
387.15
368.67
363.18
312.98
257.92
234.05
GP Margin
-
30.15%
30.21%
30.49%
32.61%
32.21%
31.34%
28.45%
27.93%
23.61%
25.83%
Total Expenditure
-
1,896.32
1,703.03
1,367.27
1,158.61
1,065.35
1,043.99
1,154.43
1,024.04
1,018.03
813.10
Power & Fuel Cost
-
32.31
30.78
25.18
23.78
21.08
20.44
19.05
14.64
13.18
10.20
% Of Sales
-
1.52%
1.61%
1.64%
1.81%
1.75%
1.74%
1.49%
1.31%
1.21%
1.13%
Employee Cost
-
206.57
188.23
153.82
128.94
114.43
103.72
102.58
86.40
64.75
53.71
% Of Sales
-
9.72%
9.84%
10.02%
9.84%
9.52%
8.82%
8.04%
7.71%
5.93%
5.93%
Manufacturing Exp.
-
88.52
83.08
69.84
53.98
53.06
51.09
57.26
58.79
51.69
37.81
% Of Sales
-
4.17%
4.34%
4.55%
4.12%
4.41%
4.34%
4.49%
5.25%
4.73%
4.17%
General & Admin Exp.
-
22.04
19.77
16.33
19.86
18.45
17.61
15.94
14.68
12.86
9.34
% Of Sales
-
1.04%
1.03%
1.06%
1.52%
1.53%
1.50%
1.25%
1.31%
1.18%
1.03%
Selling & Distn. Exp.
-
41.71
30.93
21.64
31.75
26.44
27.98
31.72
26.38
24.88
19.96
% Of Sales
-
1.96%
1.62%
1.41%
2.42%
2.20%
2.38%
2.48%
2.35%
2.28%
2.20%
Miscellaneous Exp.
-
21.11
15.30
13.51
16.95
17.05
15.62
14.48
15.60
16.13
19.96
% Of Sales
-
0.99%
0.80%
0.88%
1.29%
1.42%
1.33%
1.13%
1.39%
1.48%
1.10%
EBITDA
-
228.16
209.86
167.65
152.11
136.63
132.21
122.16
96.49
74.44
93.07
EBITDA Margin
-
10.74%
10.97%
10.92%
11.61%
11.37%
11.24%
9.57%
8.61%
6.81%
10.27%
Other Income
-
10.30
7.38
7.27
2.51
1.05
2.23
10.89
11.56
13.80
1.26
Interest
-
42.19
41.21
47.91
41.73
38.73
37.17
35.93
25.91
15.43
16.04
Depreciation
-
78.85
92.00
87.91
86.51
78.86
77.49
72.79
53.19
40.61
38.52
PBT
-
117.43
84.03
39.09
26.38
20.09
19.77
24.32
28.96
32.20
39.79
Tax
-
37.84
21.76
-5.10
2.44
0.08
-1.02
4.05
10.23
3.56
11.44
Tax Rate
-
33.17%
26.47%
-63.28%
9.25%
0.40%
-5.16%
16.65%
17.64%
11.06%
28.75%
PAT
-
76.25
60.45
13.16
23.94
20.01
20.79
20.27
47.75
28.64
28.35
PAT before Minority Interest
-
76.25
60.45
13.16
23.94
20.01
20.79
20.27
47.75
28.64
28.35
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
3.59%
3.16%
0.86%
1.83%
1.66%
1.77%
1.59%
4.26%
2.62%
3.13%
PAT Growth
-
26.14%
359.35%
-45.03%
19.64%
-3.75%
2.57%
-57.55%
66.72%
1.02%
 
Unadjusted EPS
-
12.37
10.09
2.20
3.99
3.34
3.47
3.38
7.96
4.77
4.73

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
679.94
404.45
347.48
335.08
316.89
301.76
285.97
270.50
230.34
207.30
Share Capital
13.05
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
Total Reserves
666.90
392.45
335.48
323.08
304.89
289.76
273.98
258.50
218.34
195.30
Non-Current Liabilities
98.82
164.50
163.29
221.77
244.30
271.67
220.38
162.90
93.21
165.25
Secured Loans
57.44
152.60
156.76
188.97
214.31
241.44
189.57
136.10
76.71
118.18
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
35.89
Long Term Provisions
40.14
23.32
21.82
2.93
2.63
2.97
2.59
1.90
1.73
0.00
Current Liabilities
661.27
751.31
619.69
444.21
411.88
355.75
374.58
410.68
331.64
117.31
Trade Payables
389.87
409.49
239.46
129.57
110.45
109.82
141.48
146.09
113.83
93.55
Other Current Liabilities
105.07
154.04
205.48
199.51
176.39
147.05
123.63
87.75
119.59
16.33
Short Term Borrowings
130.31
162.85
170.13
108.29
119.01
92.90
103.60
168.35
91.81
0.00
Short Term Provisions
36.01
24.94
4.62
6.85
6.03
5.97
5.86
8.49
6.40
7.43
Total Liabilities
1,440.03
1,320.26
1,130.46
1,001.06
973.07
929.18
880.93
844.08
655.19
489.86
Net Block
690.03
669.67
497.17
563.32
536.59
484.04
445.54
386.95
267.89
226.91
Gross Block
934.05
847.17
585.34
1,209.26
1,094.41
964.53
849.34
720.91
548.88
483.26
Accumulated Depreciation
244.02
177.49
88.16
645.94
557.82
480.49
403.80
333.96
280.99
256.35
Non Current Assets
856.79
821.41
704.30
666.31
671.92
639.06
594.60
518.27
395.49
296.07
Capital Work in Progress
86.02
89.84
149.15
54.14
88.47
102.91
106.93
90.37
72.89
69.16
Non Current Investment
1.57
1.58
1.47
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
78.62
58.57
52.00
48.85
46.87
52.11
42.13
40.96
54.71
0.00
Other Non Current Assets
0.56
1.75
4.51
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
583.24
498.85
426.16
334.76
301.15
290.12
286.33
325.82
259.70
193.78
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
249.21
239.63
205.23
176.62
173.42
177.84
191.60
179.22
135.11
99.19
Sundry Debtors
167.32
161.40
130.21
99.38
78.72
60.99
44.97
76.39
51.70
46.61
Cash & Bank
90.44
20.00
4.08
7.75
7.50
11.03
11.23
12.01
20.49
12.89
Other Current Assets
76.27
36.04
37.89
0.26
41.51
40.25
38.52
58.19
52.39
35.10
Short Term Loans & Adv.
45.02
41.79
48.75
50.75
41.23
40.05
38.28
57.93
52.09
34.55
Net Current Assets
-78.03
-252.47
-193.53
-109.46
-110.73
-65.63
-88.25
-84.87
-71.94
76.48
Total Assets
1,440.03
1,320.26
1,130.46
1,001.07
973.07
929.18
880.93
844.09
655.19
489.85

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
100.41
315.44
110.71
151.21
140.93
95.52
177.41
85.68
39.70
79.15
PBT
114.08
82.32
8.08
26.38
20.09
19.77
24.32
57.98
32.20
39.79
Adjustment
109.09
139.61
123.84
127.90
116.98
113.51
107.82
48.92
56.29
53.65
Changes in Working Capital
-98.52
107.48
-19.01
2.70
6.93
-34.09
50.69
-11.93
-46.47
-3.68
Cash after chg. in Working capital
124.65
329.41
112.91
156.98
144.01
99.19
182.83
94.97
42.01
89.76
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-24.24
-13.97
-2.20
-6.32
-3.90
-4.60
-6.36
-10.51
-3.73
-11.03
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
0.54
0.82
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-125.75
-230.64
-75.14
-69.40
-93.99
-108.88
-135.38
-177.07
-78.12
-77.21
Net Fixed Assets
-83.07
-202.52
527.93
-80.44
-116.20
-111.09
-144.84
-189.12
-68.74
-77.48
Net Investments
0.21
0.00
0.00
0.00
0.00
0.00
0.00
-0.33
-1.77
0.00
Others
-42.89
-28.12
-603.07
11.04
22.21
2.21
9.46
12.38
-7.61
0.27
Cash from Financing Activity
17.26
-71.94
-34.61
-82.05
-47.64
13.87
-42.24
89.29
41.71
-0.41
Net Cash Inflow / Outflow
-8.09
12.85
0.95
-0.25
-0.70
0.51
-0.21
-2.10
3.29
1.53
Opening Cash & Equivalents
15.14
2.29
1.33
1.96
2.65
2.14
2.35
4.45
1.17
11.35
Closing Cash & Equivalent
7.06
15.14
2.29
1.71
1.96
2.65
2.14
2.35
4.45
12.89

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
104.23
67.42
57.92
55.86
52.83
50.30
47.67
45.09
38.40
34.56
ROA
5.52%
4.93%
1.24%
2.43%
2.10%
2.30%
2.35%
6.37%
5.00%
6.10%
ROE
14.06%
16.08%
3.86%
7.34%
6.47%
7.07%
7.29%
19.07%
13.09%
14.50%
ROCE
18.24%
16.01%
7.58%
9.32%
8.10%
8.43%
9.65%
15.81%
11.76%
16.42%
Fixed Asset Turnover
2.39
2.75
1.94
1.29
1.30
1.46
1.83
1.95
2.34
2.14
Receivable days
28.24
27.02
24.06
21.85
19.00
14.58
15.38
18.85
14.87
18.81
Inventory Days
41.99
41.22
40.02
42.95
47.75
50.83
46.98
46.26
35.44
34.33
Payable days
75.25
67.03
47.11
36.05
36.04
41.95
43.63
45.22
36.62
39.56
Cash Conversion Cycle
-5.02
1.21
16.97
28.75
30.71
23.46
18.72
19.90
13.70
13.58
Total Debt/Equity
0.36
0.95
1.16
1.16
1.33
1.37
1.22
1.27
0.95
0.74
Interest Cover
3.70
2.99
1.17
1.63
1.52
1.53
1.68
3.24
3.09
3.48

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.