Nifty

:

24619.35

Sensex

:

80539.91

131.95 (0.54%)
304.32 (0.38%)

Login

Nifty
Sensex

:
:

24619.35
80539.91

131.95 (0.54%)
304.32 (0.38%)

Sundaram-Clayton Ltd.

Auto Ancillary

Rating :

54/99

BSE: 544066 | NSE: SUNCLAY

Watchlist

NSE BSE

1664.40

13-Aug-2025

Open
High
Low
Previous Close

1720
1720
1657.8
1697.90

Volume
Traded Value (lacs)
52 Week High
52 Week Low

8259
13869533.5
2934
1657.8

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

3,675.32
N/A
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

5,131.53
0.28%
4.02

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
3.25

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-5.32

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-53.78

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-
-
-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
-

Earnings Forecasts:

(Updated: 06-06-2025)

Description 2024 2025 2026 2027
Adj EPS -59.38 -5.05
P/E Ratio -28.03 -329.58
Revenue 1415 2259
EBITDA 31 95
Net Income -120 -11
ROA -4.7 -0.4
P/B Ratio 4.22 3.78
ROE -17.48 -1.36
FCFF -278 -692
FCFF Yield -4.03 -10.01
Net Debt 1393 1460
BVPS 394.23 440.46

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 442.12 549.04 -19.47% 524.54 532.32 -1.46% 496.43 497.52 -0.22% 539.13 0.00 0
Expenses 373.46 492.43 -24.16% 437.19 471.24 -7.23% 426.42 453.67 -6.01% 469.60 0.00 0
EBITDA 68.66 56.61 21.29% 87.35 61.08 43.01% 70.01 43.85 59.66% 69.53 0.00 0
EBIDTM 15.53% 10.31% 16.65% 11.47% 14.10% 8.81% 12.90% 0.00%
Other Income 1.93 4.52 -57.30% 2.48 7.69 -67.75% 3.66 22.75 -83.91% 3.00 0.00 0
Interest 19.72 13.73 43.63% 19.60 13.00 50.77% 20.13 12.69 58.63% 18.76 0.00 0
Depreciation 28.47 24.38 16.78% 33.83 26.18 29.22% 30.82 25.21 22.25% 26.52 0.00 0
PBT 22.40 23.02 -2.69% 244.39 29.22 736.38% 14.75 27.58 -46.52% 23.92 0.00 0
Tax 5.39 5.89 -8.49% 34.91 8.49 311.19% 4.40 9.97 -55.87% 2.96 0.00 0
PAT 17.01 17.13 -0.70% 209.48 20.73 910.52% 10.35 17.61 -41.23% 20.96 0.00 0
PATM 3.85% 3.12% 39.94% 3.89% 2.08% 3.54% 3.89% 0.00%
EPS 7.73 7.79 -0.77% 95.22 9.42 910.83% 4.70 8.00 -41.25% 9.53 0.00 0

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 511.64 580.43 -11.85% 586.92 554.80 5.79% 529.35 550.80 -3.89% 562.60 0.00 0
Expenses 495.45 570.67 -13.18% 555.56 539.61 2.96% 491.68 558.23 -11.92% 546.75 0.00 0
EBITDA 16.19 9.76 65.88% 31.36 15.19 106.45% 37.67 -7.43 - 15.85 0.00 0
EBIDTM 3.16% 1.68% 5.34% 2.74% 7.12% -1.35% 2.82% 0.00%
Other Income 3.68 4.52 -18.58% 12.75 7.69 65.80% 3.66 22.75 -83.91% 3.00 0.00 0
Interest 26.25 26.19 0.23% 23.93 22.20 7.79% 27.13 24.40 11.19% 26.39 0.00 0
Depreciation 45.81 38.11 20.20% 49.20 39.11 25.80% 45.31 42.93 5.54% 40.49 0.00 0
PBT -52.19 -50.02 - 178.97 -38.80 - -39.08 -53.13 - -51.36 0.00 -
Tax 5.69 5.92 -3.89% 35.48 8.57 314.00% 5.13 9.97 -48.55% 2.99 0.00 0
PAT -57.88 -55.94 - 143.49 -47.37 - -44.21 -63.10 - -54.35 0.00 -
PATM -11.31% -9.64% 24.45% -8.54% -8.35% -11.46% -9.66% 0.00%
EPS -26.21 -27.59 - 65.13 -23.39 - -20.03 -31.08 - -26.78 0.00 -

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 25 Mar 24 Mar 23
Net Sales - 2,109.14 1,341.92 2,073.96 Net Sales Growth - 57.17% -35.30% Cost Of Goods Sold - 1,099.87 694.32 1,116.93 Gross Profit - 1,009.27 647.60 957.03 GP Margin - 47.85% 48.26% 46.15% Total Expenditure - 1,825.64 1,190.84 1,824.99 Power & Fuel Cost - 132.12 85.20 129.00 % Of Sales - 6.26% 6.35% 6.22% Employee Cost - 246.96 152.68 234.63 % Of Sales - 11.71% 11.38% 11.31% Manufacturing Exp. - 165.90 111.79 159.09 % Of Sales - 7.87% 8.33% 7.67% General & Admin Exp. - 13.71 13.07 14.59 % Of Sales - 0.65% 0.97% 0.70% Selling & Distn. Exp. - 89.25 75.40 98.44 % Of Sales - 4.23% 5.62% 4.75% Miscellaneous Exp. - 77.83 58.38 72.31 % Of Sales - 3.69% 4.35% 3.49% EBITDA - 283.50 151.08 248.97 EBITDA Margin - 13.44% 11.26% 12.00% Other Income - 13.66 33.88 132.76 Interest - 72.22 31.09 45.82 Depreciation - 115.55 65.07 99.94 PBT - 109.39 88.80 235.97 Tax - 48.16 22.68 53.58 Tax Rate - 15.73% 26.01% 16.40% PAT - 257.92 64.52 273.11 PAT before Minority Interest - 257.92 64.52 273.11 Minority Interest - 0.00 0.00 0.00 PAT Margin - 12.23% 4.81% 13.17% PAT Growth - 299.75% -76.38% EPS - 117.24 29.33 124.14

Description TTM Mar 25 Mar 24 Mar 23
Net Sales - 2,259.30 1,415.31 2,052.78 Net Sales Growth - 59.63% -31.05% Cost Of Goods Sold - 1,182.90 756.44 1,128.62 Gross Profit - 1,076.40 658.87 924.16 GP Margin - 47.64% 46.55% 45.02% Total Expenditure - 2,164.66 1,384.47 1,928.38 Power & Fuel Cost - 150.17 96.42 128.22 % Of Sales - 6.65% 6.81% 6.25% Employee Cost - 390.67 222.86 277.87 % Of Sales - 17.29% 15.75% 13.54% Manufacturing Exp. - 219.04 134.60 153.51 % Of Sales - 9.70% 9.51% 7.48% General & Admin Exp. - 29.93 21.79 10.21 % Of Sales - 1.32% 1.54% 0.50% Selling & Distn. Exp. - 93.02 77.30 98.44 % Of Sales - 4.12% 5.46% 4.80% Miscellaneous Exp. - 98.93 75.06 131.51 % Of Sales - 4.38% 5.30% 6.41% EBITDA - 94.64 30.84 124.40 EBITDA Margin - 4.19% 2.18% 6.06% Other Income - 23.93 33.88 10.20 Interest - 103.64 57.47 60.05 Depreciation - 173.11 103.24 143.88 PBT - -158.18 -95.99 -69.33 Tax - 49.52 22.76 21.38 Tax Rate - 128.59% -23.32% -24.74% PAT - -10.65 -120.13 -107.84 PAT before Minority Interest - -10.65 -120.13 -107.84 Minority Interest - 0.00 0.00 0.00 PAT Margin - -0.47% -8.49% -5.25% PAT Growth - - - EPS - -4.84 -54.60 -49.02

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23
Shareholder's Funds 1,424.08 797.61 710.55 Share Capital 11.02 10.12 10.12 Total Reserves 1,413.06 787.49 700.43 Non-Current Liabilities 689.66 558.99 482.12 Secured Loans 84.11 121.10 153.08 Unsecured Loans 565.55 399.65 275.83 Long Term Provisions 23.60 17.86 29.82 Current Liabilities 899.05 1,014.11 3,082.66 Trade Payables 327.08 415.40 389.74 Other Current Liabilities 312.89 208.19 178.60 Short Term Borrowings 202.20 341.86 2,502.37 Short Term Provisions 56.88 48.66 11.95 Total Liabilities 3,012.79 2,370.71 4,275.33 Net Block 1,012.62 578.38 622.61 Gross Block 2,089.08 1,672.96 1,213.34 Accumulated Depreciation 1,076.46 1,094.58 590.73 Non Current Assets 2,309.48 1,596.72 1,554.27 Capital Work in Progress 45.34 295.31 57.13 Non Current Investment 1,223.99 672.58 819.90 Long Term Loans & Adv. 24.81 47.20 39.29 Other Non Current Assets 2.72 3.25 15.34 Current Assets 703.31 773.99 2,721.06 Current Investments 0.00 0.00 11.64 Inventories 296.85 320.96 348.05 Sundry Debtors 286.57 358.37 279.83 Cash & Bank 6.52 13.36 2,029.77 Other Current Assets 113.37 37.75 30.06 Short Term Loans & Adv. 43.65 43.55 21.71 Net Current Assets -195.74 -240.12 -361.60 Total Assets 3,012.79 2,370.71 4,275.33

Description Mar 25 Mar 24 Mar 23
Shareholder's Funds 971.05 600.16 774.10 Share Capital 11.02 10.12 10.12 Total Reserves 960.03 590.04 763.98 Non-Current Liabilities 994.02 804.89 856.36 Secured Loans 386.52 289.10 153.09 Unsecured Loans 565.55 466.37 646.09 Long Term Provisions 23.60 17.86 11.08 Current Liabilities 1,134.08 1,268.91 781.32 Trade Payables 359.47 444.41 399.50 Other Current Liabilities 470.49 392.28 174.83 Short Term Borrowings 244.93 383.56 197.41 Short Term Provisions 59.19 48.66 9.58 Total Liabilities 3,099.15 2,673.96 2,411.78 Net Block 2,153.63 1,473.92 1,471.23 Gross Block 3,470.54 2,744.07 1,821.28 Accumulated Depreciation 1,316.91 1,270.15 350.05 Non Current Assets 2,262.52 1,891.50 1,611.84 Capital Work in Progress 48.00 330.10 77.81 Non Current Investment 26.22 25.90 9.67 Long Term Loans & Adv. 31.94 58.33 37.80 Other Non Current Assets 2.73 3.25 15.33 Current Assets 836.63 782.46 799.94 Current Investments 0.00 0.00 0.00 Inventories 373.00 370.67 410.98 Sundry Debtors 301.76 292.88 252.29 Cash & Bank 32.68 24.84 103.75 Other Current Assets 129.19 38.60 18.57 Short Term Loans & Adv. 58.81 55.47 14.35 Net Current Assets -297.45 -486.45 18.62 Total Assets 3,099.15 2,673.96 2,411.78

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23
Cash From Operating Activity 235.33 116.98 339.70 PBT 306.08 87.20 326.69 Adjustment -47.50 92.41 -87.12 Changes in Working Capital 30.69 -37.85 153.69 Cash after chg. in Working capital 289.27 141.76 393.26 Interest Paid 0.00 0.00 0.00 Tax Paid -53.94 -24.78 -53.56 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity -614.02 -342.38 -7.72 Net Fixed Assets -166.15 -697.80 Net Investments -551.41 158.96 Others 103.54 196.46 Cash from Financing Activity 376.17 156.76 -328.52 Net Cash Inflow / Outflow -2.52 -68.64 3.46 Opening Cash & Equivalents 2.94 71.58 5.07 Closing Cash & Equivalent 0.42 2.94 8.53

Description Mar 25 Mar 24 Mar 23
Cash From Operating Activity -9.70 45.50 126.15 PBT 38.87 -97.37 -86.46 Adjustment 40.15 156.74 193.73 Changes in Working Capital -33.41 10.91 46.36 Cash after chg. in Working capital 45.61 70.28 153.63 Interest Paid 0.00 0.00 0.00 Tax Paid -55.31 -24.78 -27.48 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity -307.29 -277.58 -185.97 Net Fixed Assets -166.15 -697.80 Net Investments -551.41 158.96 Others 410.27 261.26 Cash from Financing Activity 329.15 151.02 39.96 Net Cash Inflow / Outflow 12.16 -81.06 -19.86 Opening Cash & Equivalents 14.42 95.48 123.61 Closing Cash & Equivalent 26.58 14.42 103.75

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 25 Mar 24
Book Value (Rs.) 646.13 394.08 ROA 9.58% 2.72% ROE 23.22% 8.09% ROCE 17.76% 6.67% Fixed Asset Turnover 1.12 0.80 Receivable days 55.81 97.48 Inventory Days 53.46 87.30 Payable days 123.20 218.37 Cash Conversion Cycle -13.94 -33.60 Total Debt/Equity 0.75 1.22 Interest Cover 5.24 3.80

Description Mar 25 Mar 24 Mar 23
Book Value (Rs.) 440.59 296.52 382.46 ROA -0.37% -4.72% -4.55% ROE -1.36% -17.48% -16.20% ROCE 6.37% -2.06% -1.57% Fixed Asset Turnover 0.73 0.62 1.20 Receivable days 48.03 70.30 46.15 Inventory Days 60.07 100.79 71.58 Payable days 124.02 203.60 123.84 Cash Conversion Cycle -15.92 -32.51 -6.11 Total Debt/Equity 1.53 2.36 1.40 Interest Cover 1.38 -0.69 -0.44

Top Investors:

sbi mutual fund

tata mutual fund

govindlal m parikh

icici mutual fund

baroda bnp paribas mutual fund

bandhan mutual fund

investor education and protection fund (iepf)

Annual Reports:

News Update:

No Latest News!

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.

Feedback