Nifty
Sensex
:
:
17331.80
58222.10
57.50 (0.33%)
156.63 (0.27%)

Auto Ancillary

Rating :
68/99

BSE: 520056 | NSE: SUNCLAYLTD

4533.95
06-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 4583.95
  • 4583.95
  • 4501.10
  • 4494.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  641
  •  29.07
  •  5173.00
  •  3410.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,141.97
  • 15.44
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 21,237.72
  • 0.97%
  • 1.71

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.46%
  • 1.77%
  • 7.75%
  • FII
  • DII
  • Others
  • 1.18%
  • 14.01%
  • 0.83%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.02
  • 7.88
  • 8.82

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.06
  • 14.63
  • 4.39

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.00
  • 5.36
  • 8.79

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.63
  • 18.17
  • 16.40

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.00
  • 2.57
  • 1.83

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.33
  • 7.23
  • 6.58

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
7,666.37
4,972.54
54.17%
6,901.63
6,439.57
7.18%
6,915.62
6,374.49
8.49%
6,800.86
5,463.58
24.48%
Expenses
6,704.72
4,508.75
48.70%
5,997.64
5,600.60
7.09%
6,106.03
5,551.21
9.99%
5,990.32
4,787.49
25.12%
EBITDA
961.65
463.79
107.35%
903.99
838.97
7.75%
809.59
823.28
-1.66%
810.54
676.09
19.89%
EBIDTM
12.54%
9.33%
13.10%
13.03%
11.71%
12.92%
11.92%
12.37%
Other Income
32.76
3.07
967.10%
14.28
11.52
23.96%
15.02
22.41
-32.98%
2.13
18.62
-88.56%
Interest
302.22
232.04
30.24%
274.60
219.59
25.05%
245.37
231.97
5.78%
233.12
250.54
-6.95%
Depreciation
222.43
188.48
18.01%
234.49
178.45
31.40%
215.09
169.12
27.18%
206.52
170.40
21.20%
PBT
484.41
3.51
13,700.85%
419.00
444.02
-5.63%
374.49
437.55
-14.41%
383.75
266.89
43.79%
Tax
149.49
12.22
1,123.32%
106.64
139.37
-23.48%
126.59
105.42
20.08%
114.26
75.30
51.74%
PAT
334.92
-8.71
-
312.36
304.65
2.53%
247.90
332.13
-25.36%
269.49
191.59
40.66%
PATM
4.37%
-0.18%
4.53%
4.73%
3.58%
5.21%
3.96%
3.51%
EPS
79.05
0.80
9,781.25%
80.78
82.59
-2.19%
62.91
99.99
-37.08%
73.28
54.74
33.87%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
28,284.48
25,590.65
20,298.73
19,858.74
21,547.89
17,511.74
13,498.20
12,464.20
11,339.71
9,343.76
8,225.79
Net Sales Growth
21.65%
26.07%
2.22%
-7.84%
23.05%
29.73%
8.30%
9.92%
21.36%
13.59%
 
Cost Of Goods Sold
18,503.73
16,674.93
13,227.29
12,666.54
14,468.88
11,717.19
9,270.49
8,428.07
7,723.24
6,307.17
5,595.28
Gross Profit
9,780.75
8,915.72
7,071.44
7,192.20
7,079.01
5,794.55
4,227.71
4,036.13
3,616.47
3,036.59
2,630.51
GP Margin
34.58%
34.84%
34.84%
36.22%
32.85%
33.09%
31.32%
32.38%
31.89%
32.50%
31.98%
Total Expenditure
24,798.71
22,602.74
17,910.33
17,447.89
19,209.06
16,002.12
12,497.22
11,509.85
10,623.02
8,762.76
7,703.89
Power & Fuel Cost
-
234.29
178.21
204.73
262.04
246.76
197.20
192.09
201.39
174.52
153.62
% Of Sales
-
0.92%
0.88%
1.03%
1.22%
1.41%
1.46%
1.54%
1.78%
1.87%
1.87%
Employee Cost
-
2,330.16
1,879.05
1,761.02
1,713.41
1,404.47
1,041.73
937.93
842.09
696.22
605.58
% Of Sales
-
9.11%
9.26%
8.87%
7.95%
8.02%
7.72%
7.52%
7.43%
7.45%
7.36%
Manufacturing Exp.
-
290.82
235.62
291.65
315.96
323.87
284.54
256.29
240.22
205.74
229.33
% Of Sales
-
1.14%
1.16%
1.47%
1.47%
1.85%
2.11%
2.06%
2.12%
2.20%
2.79%
General & Admin Exp.
-
72.67
55.77
37.15
36.05
99.80
87.81
72.59
58.83
57.34
58.34
% Of Sales
-
0.28%
0.27%
0.19%
0.17%
0.57%
0.65%
0.58%
0.52%
0.61%
0.71%
Selling & Distn. Exp.
-
1,202.87
998.27
1,252.61
1,264.22
1,501.00
1,148.60
1,167.19
1,102.15
969.15
790.48
% Of Sales
-
4.70%
4.92%
6.31%
5.87%
8.57%
8.51%
9.36%
9.72%
10.37%
9.61%
Miscellaneous Exp.
-
1,797.00
1,336.12
1,234.19
1,148.50
709.03
466.85
455.69
455.10
352.62
790.48
% Of Sales
-
7.02%
6.58%
6.21%
5.33%
4.05%
3.46%
3.66%
4.01%
3.77%
3.30%
EBITDA
3,485.77
2,987.91
2,388.40
2,410.85
2,338.83
1,509.62
1,000.98
954.35
716.69
581.00
521.90
EBITDA Margin
12.32%
11.68%
11.77%
12.14%
10.85%
8.62%
7.42%
7.66%
6.32%
6.22%
6.34%
Other Income
64.19
34.50
62.95
56.17
27.75
148.37
171.26
97.03
37.52
27.87
27.41
Interest
1,055.31
985.13
929.11
909.94
718.56
371.92
88.16
102.27
98.99
115.33
147.72
Depreciation
878.53
844.58
642.74
648.65
533.90
446.68
377.45
317.14
238.41
213.86
225.90
PBT
1,661.65
1,192.70
879.50
908.43
1,114.12
839.39
706.63
631.97
416.81
279.68
175.69
Tax
496.98
359.71
262.17
218.65
367.97
211.95
162.73
168.76
137.24
126.98
87.42
Tax Rate
29.91%
30.46%
30.59%
25.79%
33.03%
25.25%
22.95%
26.45%
28.70%
39.64%
31.01%
PAT
1,164.67
437.29
326.56
339.61
428.52
336.79
329.31
288.78
207.83
140.64
184.69
PAT before Minority Interest
605.31
821.04
594.97
629.05
746.15
627.44
546.18
469.32
340.90
193.39
194.48
Minority Interest
-559.36
-383.75
-268.41
-289.44
-317.63
-290.65
-216.87
-180.54
-133.07
-52.75
-9.79
PAT Margin
4.12%
1.71%
1.61%
1.71%
1.99%
1.92%
2.44%
2.32%
1.83%
1.51%
2.25%
PAT Growth
42.09%
33.91%
-3.84%
-20.75%
27.24%
2.27%
14.03%
38.95%
47.77%
-23.85%
 
EPS
576.57
216.48
161.66
168.12
212.14
166.73
163.02
142.96
102.89
69.62
91.43

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
5,079.24
2,904.59
2,463.46
2,473.79
2,151.44
1,867.01
1,522.79
1,288.57
1,120.73
894.16
Share Capital
10.12
10.12
10.12
10.12
10.12
10.12
10.12
10.12
10.12
9.48
Total Reserves
5,069.12
2,894.47
2,453.34
2,463.67
2,141.32
1,856.89
1,512.67
1,278.45
1,110.61
884.68
Non-Current Liabilities
8,455.08
7,173.41
5,925.33
5,491.19
2,783.16
876.50
846.76
944.55
868.75
1,173.13
Secured Loans
4,965.44
4,856.06
4,566.40
4,349.29
1,889.35
412.22
378.32
374.70
376.83
733.22
Unsecured Loans
2,775.19
1,778.82
902.58
943.53
749.65
210.61
229.31
292.17
237.23
242.36
Long Term Provisions
224.20
179.09
146.35
112.75
106.75
86.68
63.72
70.36
78.03
74.36
Current Liabilities
14,597.06
11,471.91
10,707.10
8,779.19
8,635.17
3,645.34
3,077.58
2,853.79
2,169.02
1,888.44
Trade Payables
4,909.62
4,535.70
3,333.74
3,343.38
3,013.77
2,106.86
1,747.43
1,618.96
1,152.10
961.75
Other Current Liabilities
5,679.52
3,613.46
3,214.27
1,800.71
2,025.76
567.38
674.17
470.76
640.32
541.61
Short Term Borrowings
3,880.12
3,217.47
4,036.69
3,548.98
3,501.87
891.11
571.15
685.09
311.24
329.45
Short Term Provisions
127.80
105.28
122.40
86.12
93.77
79.99
84.83
78.98
65.36
55.63
Total Liabilities
30,334.01
23,308.64
20,612.10
18,169.83
14,760.98
7,317.06
6,216.38
5,525.47
4,555.20
4,283.28
Net Block
6,201.62
4,712.63
4,321.90
3,892.34
3,488.76
2,818.91
2,468.11
2,040.35
1,909.34
1,979.97
Gross Block
9,542.83
7,289.17
6,236.72
5,290.26
4,456.08
3,426.50
2,784.42
4,119.56
3,755.81
3,723.46
Accumulated Depreciation
3,341.21
2,576.54
1,914.82
1,397.92
967.32
607.59
316.31
2,079.21
1,846.47
1,743.49
Non Current Assets
14,451.51
12,204.38
10,273.98
9,259.46
7,678.27
4,421.51
3,691.86
2,869.99
2,531.45
2,509.26
Capital Work in Progress
560.46
1,050.25
1,017.06
755.62
395.72
100.68
69.02
102.25
56.76
48.42
Non Current Investment
651.63
810.61
608.07
755.47
745.83
1,365.15
1,054.93
601.32
499.28
409.87
Long Term Loans & Adv.
6,912.42
5,598.53
4,280.83
3,803.92
3,013.21
111.30
73.02
126.07
66.07
71.00
Other Non Current Assets
125.38
32.36
46.12
52.11
34.75
25.47
26.78
0.00
0.00
0.00
Current Assets
15,882.50
11,104.26
10,338.12
8,910.37
7,082.71
2,895.55
2,524.52
2,655.48
2,023.75
1,774.02
Current Investments
130.23
0.00
1.75
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
2,013.42
1,668.30
1,459.47
1,622.87
1,417.00
1,396.71
1,118.56
1,216.67
855.21
848.04
Sundry Debtors
1,367.01
1,206.55
1,590.42
1,725.25
1,312.70
845.44
645.77
576.85
514.74
450.71
Cash & Bank
3,934.17
1,705.82
1,160.13
209.67
174.99
52.97
56.55
30.00
104.01
81.80
Other Current Assets
8,437.67
462.53
490.41
544.57
4,178.02
600.43
703.64
831.96
549.79
393.47
Short Term Loans & Adv.
7,586.48
6,061.06
5,635.94
4,808.01
3,565.52
94.37
279.93
520.82
305.35
197.03
Net Current Assets
1,285.44
-367.65
-368.98
131.18
-1,552.46
-749.79
-553.06
-198.31
-145.27
-114.42
Total Assets
30,334.01
23,308.64
20,612.10
18,169.83
14,760.98
7,317.06
6,216.38
5,525.47
4,555.20
4,283.28

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
-1,548.12
1,214.61
458.17
-709.96
324.45
838.39
959.89
138.15
567.46
459.42
PBT
1,184.20
854.26
845.21
1,117.74
840.73
709.80
566.41
478.14
320.37
281.90
Adjustment
982.17
814.64
838.88
683.18
472.77
327.48
290.46
186.80
271.12
249.76
Changes in Working Capital
-3,319.55
-194.94
-984.10
-2,186.15
-648.60
-51.08
188.33
-376.56
141.87
-5.60
Cash after chg. in Working capital
-1,153.18
1,473.96
699.99
-385.23
664.90
986.20
1,045.20
288.38
733.36
526.06
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-394.94
-259.35
-241.82
-324.73
-340.45
-147.81
-85.31
-150.23
-165.90
-66.64
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
0.00
0.00
0.00
Cash From Investing Activity
-1,705.08
-979.25
-1,054.76
-1,323.95
-1,379.41
-817.57
-646.29
-461.26
-22.44
-114.31
Net Fixed Assets
-46.71
-50.08
-51.75
-145.17
-238.13
-134.92
320.12
-69.60
-47.31
-60.11
Net Investments
-18.71
-153.34
63.09
-13.87
-66.84
-77.27
-76.07
-5.36
0.26
1.85
Others
-1,639.66
-775.83
-1,066.10
-1,164.91
-1,074.44
-605.38
-890.34
-386.30
24.61
-56.05
Cash from Financing Activity
3,115.79
260.69
1,795.36
2,084.59
1,197.81
-60.96
-324.71
178.93
-473.83
-394.84
Net Cash Inflow / Outflow
-137.41
496.05
1,198.77
50.68
142.85
-40.14
-11.11
-144.18
71.19
-49.73
Opening Cash & Equivalents
1,588.28
1,092.23
-106.54
-157.22
-300.07
-259.93
-242.85
-98.67
-169.86
-120.13
Closing Cash & Equivalent
1,450.87
1,588.28
1,092.23
-106.54
-157.22
-300.07
-253.96
-242.85
-98.67
-169.86

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
2509.51
1435.07
1217.12
1222.23
1062.96
922.44
752.37
610.20
512.59
471.60
ROA
3.06%
2.71%
3.24%
4.53%
5.68%
8.07%
7.99%
6.76%
4.38%
4.58%
ROE
20.57%
22.17%
25.48%
32.26%
31.23%
32.22%
34.04%
30.00%
20.02%
24.42%
ROCE
11.84%
11.93%
13.03%
16.48%
18.25%
24.47%
25.91%
23.75%
19.35%
18.07%
Fixed Asset Turnover
3.04
3.00
3.45
4.42
4.54
4.74
3.95
3.09
2.72
2.56
Receivable days
18.35
25.15
30.47
25.73
22.00
18.48
16.38
16.36
17.34
17.05
Inventory Days
26.26
28.12
28.33
25.75
28.68
31.16
31.29
31.05
30.60
34.88
Payable days
103.38
108.58
72.34
62.14
59.60
57.02
54.68
48.36
45.15
43.90
Cash Conversion Cycle
-58.77
-55.31
-13.55
-10.66
-8.92
-7.38
-7.01
-0.95
2.79
8.03
Total Debt/Equity
3.16
4.32
4.88
4.05
3.53
0.89
0.96
1.21
1.05
1.66
Interest Cover
2.20
1.92
1.93
2.55
3.26
9.04
7.24
5.83
3.78
2.91

News Update:


  • Sundaram - Clayton acquires additional 50.05% stake in Sundaram Holding USA
    23rd Sep 2022, 10:11 AM

    Consequent to the above acquisition, the Company’s holding in SHUI increased to 100%

    Read More
  • Sundaram-Clayton - Quarterly Results
    29th Jul 2022, 14:39 PM

    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.