Nifty
Sensex
:
:
18064.80
60658.64
-113.30 (-0.62%)
-264.86 (-0.43%)

Auto Ancillary

Rating :
48/99

BSE: 517168 | NSE: SUBROS

351.85
21-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  347.10
  •  358.00
  •  347.10
  •  345.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  35547
  •  125.16
  •  392.95
  •  238.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,294.34
  • 30.87
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,217.68
  • 0.20%
  • 2.89

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 36.79%
  • 8.42%
  • 10.33%
  • FII
  • DII
  • Others
  • 0.6%
  • 10.86%
  • 33.00%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.83
  • 3.19
  • -5.45

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.11
  • -2.94
  • -8.74

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.22
  • 28.83
  • -15.07

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 26.31
  • 38.92
  • 26.92

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.52
  • 3.28
  • 2.52

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.70
  • 10.53
  • 10.08

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
480.45
73.77
551.28%
659.93
458.47
43.94%
603.85
465.61
29.69%
458.10
496.48
-7.73%
Expenses
453.66
103.63
337.77%
596.07
416.85
42.99%
537.55
417.37
28.79%
404.63
452.43
-10.57%
EBITDA
26.79
-29.86
-
63.86
41.62
53.44%
66.30
48.24
37.44%
53.47
44.05
21.38%
EBIDTM
5.58%
-40.48%
9.68%
9.08%
10.98%
10.36%
11.67%
8.87%
Other Income
4.82
1.04
363.46%
2.06
8.61
-76.07%
3.44
2.33
47.64%
3.77
7.10
-46.90%
Interest
2.79
4.81
-42.00%
2.61
5.18
-49.61%
3.28
7.51
-56.32%
5.55
9.15
-39.34%
Depreciation
23.85
19.30
23.58%
24.21
22.77
6.32%
24.85
23.44
6.02%
23.75
22.56
5.27%
PBT
4.97
-52.93
-
39.10
22.28
75.49%
41.61
19.62
112.08%
27.94
19.44
43.72%
Tax
1.86
-28.90
-
13.53
6.19
118.58%
14.18
6.14
130.94%
10.21
5.84
74.83%
PAT
3.11
-24.03
-
25.57
16.09
58.92%
27.43
13.48
103.49%
17.73
13.60
30.37%
PATM
0.65%
-32.57%
3.87%
3.51%
4.54%
2.90%
3.87%
2.74%
EPS
0.51
-3.68
-
4.02
2.55
57.65%
4.20
2.05
104.88%
2.72
2.05
32.68%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
2,202.33
1,795.65
1,992.80
2,124.48
1,912.89
1,534.92
1,310.72
1,201.98
1,176.20
1,276.59
1,120.53
Net Sales Growth
47.38%
-9.89%
-6.20%
11.06%
24.62%
17.11%
9.05%
2.19%
-7.86%
13.93%
 
Cost Of Goods Sold
1,589.60
1,290.15
1,407.90
1,484.05
1,334.95
1,066.95
883.35
814.83
807.52
913.40
807.55
Gross Profit
612.73
505.50
584.91
640.43
577.95
467.97
427.37
387.15
368.67
363.18
312.98
GP Margin
27.82%
28.15%
29.35%
30.15%
30.21%
30.49%
32.61%
32.21%
31.34%
28.45%
27.93%
Total Expenditure
1,991.91
1,651.26
1,803.76
1,896.32
1,703.03
1,367.27
1,158.61
1,065.35
1,043.99
1,154.43
1,024.04
Power & Fuel Cost
-
27.72
29.02
32.31
30.78
25.18
23.78
21.08
20.44
19.05
14.64
% Of Sales
-
1.54%
1.46%
1.52%
1.61%
1.64%
1.81%
1.75%
1.74%
1.49%
1.31%
Employee Cost
-
187.52
207.27
206.57
188.23
153.82
128.94
114.43
103.72
102.58
86.40
% Of Sales
-
10.44%
10.40%
9.72%
9.84%
10.02%
9.84%
9.52%
8.82%
8.04%
7.71%
Manufacturing Exp.
-
75.72
80.47
88.52
83.08
69.84
53.98
53.06
51.09
57.26
58.79
% Of Sales
-
4.22%
4.04%
4.17%
4.34%
4.55%
4.12%
4.41%
4.34%
4.49%
5.25%
General & Admin Exp.
-
15.64
18.22
22.04
19.77
16.33
19.86
18.45
17.61
15.94
14.68
% Of Sales
-
0.87%
0.91%
1.04%
1.03%
1.06%
1.52%
1.53%
1.50%
1.25%
1.31%
Selling & Distn. Exp.
-
26.99
31.72
41.71
30.93
21.64
31.75
26.44
27.98
31.72
26.38
% Of Sales
-
1.50%
1.59%
1.96%
1.62%
1.41%
2.42%
2.20%
2.38%
2.48%
2.35%
Miscellaneous Exp.
-
27.51
29.15
21.11
15.30
13.51
16.95
17.05
15.62
14.48
26.38
% Of Sales
-
1.53%
1.46%
0.99%
0.80%
0.88%
1.29%
1.42%
1.33%
1.13%
1.39%
EBITDA
210.42
144.39
189.04
228.16
209.86
167.65
152.11
136.63
132.21
122.16
96.49
EBITDA Margin
9.55%
8.04%
9.49%
10.74%
10.97%
10.92%
11.61%
11.37%
11.24%
9.57%
8.61%
Other Income
14.09
19.69
20.35
10.30
7.38
7.27
2.51
1.05
2.23
10.89
11.56
Interest
14.23
16.25
36.34
42.19
41.21
47.91
41.73
38.73
37.17
35.93
25.91
Depreciation
96.66
92.11
90.30
78.85
92.00
87.91
86.51
78.86
77.49
72.79
53.19
PBT
113.62
55.73
82.75
117.43
84.03
39.09
26.38
20.09
19.77
24.32
28.96
Tax
39.78
9.02
39.12
37.84
21.76
-5.10
2.44
0.08
-1.02
4.05
10.23
Tax Rate
35.01%
16.19%
31.54%
33.17%
26.47%
-63.28%
9.25%
0.40%
-5.16%
16.65%
17.64%
PAT
73.84
46.71
84.91
76.25
60.45
13.16
23.94
20.01
20.79
20.27
47.75
PAT before Minority Interest
73.84
46.71
84.91
76.25
60.45
13.16
23.94
20.01
20.79
20.27
47.75
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
3.35%
2.60%
4.26%
3.59%
3.16%
0.86%
1.83%
1.66%
1.77%
1.59%
4.26%
PAT Growth
285.79%
-44.99%
11.36%
26.14%
359.35%
-45.03%
19.64%
-3.75%
2.57%
-57.55%
 
EPS
11.33
7.16
13.02
11.69
9.27
2.02
3.67
3.07
3.19
3.11
7.32

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
795.11
752.01
679.94
404.45
347.48
335.08
316.89
301.76
285.97
270.50
Share Capital
13.05
13.05
13.05
12.00
12.00
12.00
12.00
12.00
12.00
12.00
Total Reserves
782.07
738.96
666.90
392.45
335.48
323.08
304.89
289.76
273.98
258.50
Non-Current Liabilities
142.40
116.78
98.82
164.50
163.29
221.77
244.30
271.67
220.38
162.90
Secured Loans
24.97
22.76
57.44
152.60
156.76
188.97
214.31
241.44
189.57
136.10
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
91.79
68.89
40.14
23.32
21.82
2.93
2.63
2.97
2.59
1.90
Current Liabilities
605.79
599.19
661.27
751.31
619.69
444.21
411.88
355.75
374.58
410.68
Trade Payables
514.72
385.15
389.87
409.49
239.46
129.57
110.45
109.82
141.48
146.09
Other Current Liabilities
71.07
89.35
105.07
154.04
205.48
199.51
176.39
147.05
123.63
87.75
Short Term Borrowings
0.00
89.82
130.31
162.85
170.13
108.29
119.01
92.90
103.60
168.35
Short Term Provisions
20.01
34.87
36.01
24.94
4.62
6.85
6.03
5.97
5.86
8.49
Total Liabilities
1,543.30
1,467.98
1,440.03
1,320.26
1,130.46
1,001.06
973.07
929.18
880.93
844.08
Net Block
744.92
765.44
690.03
669.67
497.17
563.32
536.59
484.04
445.54
386.95
Gross Block
1,158.59
1,095.94
934.05
847.17
585.34
1,209.26
1,094.41
964.53
849.34
720.91
Accumulated Depreciation
413.66
330.50
244.02
177.49
88.16
645.94
557.82
480.49
403.80
333.96
Non Current Assets
898.60
904.77
856.79
821.41
704.30
666.31
671.92
639.06
594.60
518.27
Capital Work in Progress
53.61
65.95
86.02
89.84
149.15
54.14
88.47
102.91
106.93
90.37
Non Current Investment
5.14
1.46
1.57
1.58
1.47
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
94.93
71.68
78.62
58.57
52.00
48.85
46.87
52.11
42.13
40.96
Other Non Current Assets
0.00
0.23
0.56
1.75
4.51
0.00
0.00
0.00
0.00
0.00
Current Assets
644.70
563.21
583.24
498.85
426.16
334.76
301.15
290.12
286.33
325.82
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
281.41
234.23
249.21
239.63
205.23
176.62
173.42
177.84
191.60
179.22
Sundry Debtors
204.27
189.29
167.32
161.40
130.21
99.38
78.72
60.99
44.97
76.39
Cash & Bank
119.17
90.91
90.44
20.00
4.08
7.75
7.50
11.03
11.23
12.01
Other Current Assets
39.85
22.36
37.83
36.04
86.64
51.01
41.51
40.25
38.52
58.19
Short Term Loans & Adv.
21.89
26.43
38.43
41.79
48.75
50.75
41.23
40.05
38.28
57.93
Net Current Assets
38.91
-35.98
-78.03
-252.47
-193.53
-109.46
-110.73
-65.63
-88.25
-84.87
Total Assets
1,543.30
1,467.98
1,440.03
1,320.26
1,130.46
1,001.07
973.07
929.18
880.93
844.09

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
208.31
238.78
100.41
315.44
110.71
151.21
140.93
95.52
177.41
85.68
PBT
56.41
123.95
114.08
82.32
8.08
26.38
20.09
19.77
24.32
57.98
Adjustment
105.55
115.46
109.09
139.61
123.84
127.90
116.98
113.51
107.82
48.92
Changes in Working Capital
57.97
21.37
-98.52
107.48
-19.01
2.70
6.93
-34.09
50.69
-11.93
Cash after chg. in Working capital
219.92
260.78
124.65
329.41
112.91
156.98
144.01
99.19
182.83
94.97
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-11.61
-22.00
-24.24
-13.97
-2.20
-6.32
-3.90
-4.60
-6.36
-10.51
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
0.54
0.82
0.00
0.00
0.00
Cash From Investing Activity
-58.37
-93.28
-125.75
-230.64
-75.14
-69.40
-93.99
-108.88
-135.38
-177.07
Net Fixed Assets
-50.31
-141.82
-83.07
-202.52
527.93
-80.44
-116.20
-111.09
-144.84
-189.12
Net Investments
-3.00
0.52
0.21
0.00
0.00
0.00
0.00
0.00
0.00
-0.33
Others
-5.06
48.02
-42.89
-28.12
-603.07
11.04
22.21
2.21
9.46
12.38
Cash from Financing Activity
-121.55
-148.19
17.26
-71.94
-34.61
-82.05
-47.64
13.87
-42.24
89.29
Net Cash Inflow / Outflow
28.39
-2.69
-8.09
12.85
0.95
-0.25
-0.70
0.51
-0.21
-2.10
Opening Cash & Equivalents
4.37
7.06
15.14
2.29
1.33
1.96
2.65
2.14
2.35
4.45
Closing Cash & Equivalent
32.76
4.37
7.06
15.14
2.29
1.71
1.96
2.65
2.14
2.35

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
121.88
115.28
104.23
67.42
57.92
55.86
52.83
50.30
47.67
45.09
ROA
3.10%
5.84%
5.52%
4.93%
1.24%
2.43%
2.10%
2.30%
2.35%
6.37%
ROE
6.04%
11.86%
14.06%
16.08%
3.86%
7.34%
6.47%
7.07%
7.29%
19.07%
ROCE
8.30%
17.62%
18.24%
16.01%
7.58%
9.32%
8.10%
8.43%
9.65%
15.81%
Fixed Asset Turnover
1.60
1.96
2.39
2.75
1.94
1.29
1.30
1.46
1.83
1.95
Receivable days
39.77
32.65
28.23
27.02
24.06
21.85
19.00
14.58
15.38
18.85
Inventory Days
52.11
44.26
41.98
41.22
40.02
42.95
47.75
50.83
46.98
46.26
Payable days
96.12
76.42
75.25
67.03
47.11
36.05
36.04
41.95
43.63
45.22
Cash Conversion Cycle
-4.23
0.49
-5.05
1.21
16.97
28.75
30.71
23.46
18.72
19.90
Total Debt/Equity
0.05
0.19
0.36
0.95
1.16
1.16
1.33
1.37
1.22
1.27
Interest Cover
4.43
4.41
3.70
2.99
1.17
1.63
1.52
1.53
1.68
3.24

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.