Nifty
Sensex
:
:
15746.50
52574.46
63.15 (0.40%)
230.01 (0.44%)

Auto Ancillary

Rating :
65/99

BSE: 520056 | NSE: SUNCLAYLTD

3425.60
21-Jun-2021
  • Open
  • High
  • Low
  • Previous Close
  •  3443.00
  •  3471.15
  •  3341.80
  •  3467.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5986
  •  204.97
  •  3975.00
  •  1522.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,918.66
  • 21.71
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 17,779.22
  • 0.32%
  • 2.42

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 1.67%
  • 7.76%
  • FII
  • DII
  • Others
  • 0.43%
  • 14.32%
  • 0.82%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.40
  • 9.76
  • 4.28

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.40
  • 20.36
  • 9.81

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.70
  • 3.30
  • 0.28

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.58
  • 23.75
  • 18.78

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.91
  • 3.23
  • 2.18

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.00
  • 7.69
  • 7.00

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
6,439.57
4,340.89
48.35%
6,374.49
4,989.97
27.75%
5,463.58
5,220.75
4.65%
2,021.09
5,307.13
-61.92%
Expenses
5,600.60
3,805.63
47.17%
5,551.21
4,343.54
27.80%
4,787.49
4,594.79
4.19%
1,971.03
4,707.63
-58.13%
EBITDA
838.97
535.26
56.74%
823.28
646.43
27.36%
676.09
625.96
8.01%
50.06
599.50
-91.65%
EBIDTM
13.03%
12.33%
12.92%
12.95%
12.37%
11.99%
2.48%
11.30%
Other Income
11.52
22.05
-47.76%
22.41
14.88
50.60%
18.62
5.93
214.00%
10.40
17.01
-38.86%
Interest
219.59
244.19
-10.07%
231.97
228.53
1.51%
250.54
215.69
16.16%
227.01
221.53
2.47%
Depreciation
178.45
180.83
-1.32%
169.12
150.26
12.55%
170.40
159.48
6.85%
124.77
158.08
-21.07%
PBT
444.02
82.94
435.35%
437.55
202.17
116.43%
266.89
325.69
-18.05%
-291.32
236.90
-
Tax
139.37
32.28
331.75%
105.42
43.31
143.41%
75.30
62.29
20.89%
-57.92
80.77
-
PAT
304.65
50.66
501.36%
332.13
158.86
109.07%
191.59
263.40
-27.26%
-233.40
156.13
-
PATM
4.73%
1.17%
5.21%
3.18%
3.51%
5.05%
-11.55%
2.94%
EPS
82.59
4.55
1,715.16%
99.99
43.89
127.82%
54.74
74.00
-26.03%
-77.39
44.12
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
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
8,297.16
7,382.41
Net Sales Growth
2.22%
-7.84%
23.05%
29.73%
8.30%
9.92%
21.36%
13.59%
-0.86%
12.39%
 
Cost Of Goods Sold
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
5,800.71
5,121.54
Gross Profit
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
2,496.45
2,260.88
GP Margin
34.84%
36.22%
32.85%
33.09%
31.32%
32.38%
31.89%
32.50%
31.98%
30.09%
30.63%
Total Expenditure
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
7,737.34
6,937.04
Power & Fuel Cost
-
204.73
262.04
246.76
197.20
192.09
201.39
174.52
153.62
138.78
128.62
% Of Sales
-
1.03%
1.22%
1.41%
1.46%
1.54%
1.78%
1.87%
1.87%
1.67%
1.74%
Employee Cost
-
1,761.02
1,713.41
1,404.47
1,041.73
937.93
842.09
696.22
605.58
558.90
505.86
% Of Sales
-
8.87%
7.95%
8.02%
7.72%
7.52%
7.43%
7.45%
7.36%
6.74%
6.85%
Manufacturing Exp.
-
291.65
315.96
323.87
284.54
256.29
240.22
205.74
229.33
232.49
206.76
% Of Sales
-
1.47%
1.47%
1.85%
2.11%
2.06%
2.12%
2.20%
2.79%
2.80%
2.80%
General & Admin Exp.
-
37.15
36.05
99.80
87.81
72.59
58.83
57.34
58.34
40.25
35.75
% Of Sales
-
0.19%
0.17%
0.57%
0.65%
0.58%
0.52%
0.61%
0.71%
0.49%
0.48%
Selling & Distn. Exp.
-
1,252.61
1,264.22
1,501.00
1,148.60
1,167.19
1,102.15
969.15
790.48
690.65
674.18
% Of Sales
-
6.31%
5.87%
8.57%
8.51%
9.36%
9.72%
10.37%
9.61%
8.32%
9.13%
Miscellaneous Exp.
-
1,234.19
1,148.50
709.03
466.85
455.69
455.10
352.62
271.26
275.56
674.18
% Of Sales
-
6.21%
5.33%
4.05%
3.46%
3.66%
4.01%
3.77%
3.30%
3.32%
3.58%
EBITDA
2,388.40
2,410.85
2,338.83
1,509.62
1,000.98
954.35
716.69
581.00
521.90
559.82
445.37
EBITDA Margin
11.77%
12.14%
10.85%
8.62%
7.42%
7.66%
6.32%
6.22%
6.34%
6.75%
6.03%
Other Income
62.95
56.17
27.75
148.37
171.26
97.03
37.52
27.87
27.41
21.05
41.50
Interest
929.11
909.94
718.56
371.92
88.16
102.27
98.99
115.33
147.72
130.11
123.02
Depreciation
642.74
648.65
533.90
446.68
377.45
317.14
238.41
213.86
225.90
206.26
180.98
PBT
857.14
908.43
1,114.12
839.39
706.63
631.97
416.81
279.68
175.69
244.50
182.87
Tax
262.17
218.65
367.97
211.95
162.73
168.76
137.24
126.98
87.42
103.69
59.39
Tax Rate
30.59%
25.79%
33.03%
25.25%
22.95%
26.45%
28.70%
39.64%
31.01%
38.43%
32.59%
PAT
594.97
339.61
428.52
336.79
329.31
288.78
207.83
140.64
184.69
108.46
112.34
PAT before Minority Interest
326.56
629.05
746.15
627.44
546.18
469.32
340.90
193.39
194.48
166.15
122.86
Minority Interest
-268.41
-289.44
-317.63
-290.65
-216.87
-180.54
-133.07
-52.75
-9.79
-57.69
-10.52
PAT Margin
2.93%
1.71%
1.99%
1.92%
2.44%
2.32%
1.83%
1.51%
2.25%
1.31%
1.52%
PAT Growth
-5.42%
-20.75%
27.24%
2.27%
14.03%
38.95%
47.77%
-23.85%
70.28%
-3.45%
 
EPS
294.54
168.12
212.14
166.73
163.02
142.96
102.89
69.62
91.43
53.69
55.61

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
2,463.47
2,473.79
2,151.44
1,867.01
1,522.79
1,288.57
1,120.73
894.16
698.52
582.99
Share Capital
10.12
10.12
10.12
10.12
10.12
10.12
10.12
9.48
9.48
18.97
Total Reserves
2,453.35
2,463.67
2,141.32
1,856.89
1,512.67
1,278.45
1,110.61
884.68
689.04
563.27
Non-Current Liabilities
5,925.33
5,491.19
2,783.16
876.50
846.76
944.55
868.75
1,173.13
1,138.22
1,039.47
Secured Loans
4,566.40
4,349.29
1,889.35
412.22
378.32
374.70
376.83
733.22
763.87
691.32
Unsecured Loans
902.58
943.53
749.65
210.61
229.31
292.17
237.23
242.36
219.75
186.18
Long Term Provisions
146.35
112.75
106.75
86.68
63.72
70.36
78.03
74.36
79.41
73.85
Current Liabilities
10,707.10
8,779.19
8,635.17
3,645.34
3,077.58
2,853.79
2,169.02
1,888.44
2,045.86
1,847.33
Trade Payables
3,333.74
3,343.38
3,013.77
2,106.86
1,747.43
1,618.96
1,152.10
961.75
872.79
817.66
Other Current Liabilities
3,214.27
1,800.71
2,025.76
567.38
674.17
470.76
640.32
541.61
642.98
635.47
Short Term Borrowings
4,036.69
3,548.98
3,501.87
891.11
571.15
685.09
311.24
329.45
474.52
348.22
Short Term Provisions
122.40
86.12
93.77
79.99
84.83
78.98
65.36
55.63
55.57
45.98
Total Liabilities
20,612.11
18,169.83
14,760.98
7,317.06
6,216.38
5,525.47
4,555.20
4,283.28
4,211.88
3,808.15
Net Block
4,321.90
3,892.34
3,488.76
2,818.91
2,468.11
2,040.35
1,909.34
1,979.97
1,771.69
1,642.70
Gross Block
6,291.16
5,290.26
4,456.08
3,426.50
2,784.42
4,119.56
3,755.81
3,723.46
3,316.57
3,093.66
Accumulated Depreciation
1,969.26
1,397.92
967.32
607.59
316.31
2,079.21
1,846.47
1,743.49
1,544.88
1,450.96
Non Current Assets
10,273.98
9,259.46
7,678.27
4,421.51
3,691.86
2,869.99
2,531.45
2,509.26
2,444.01
2,106.80
Capital Work in Progress
1,017.06
755.62
395.72
100.68
69.02
102.25
56.76
48.42
270.39
90.50
Non Current Investment
608.07
755.47
745.83
1,365.15
1,054.93
601.32
499.28
409.87
351.24
275.26
Long Term Loans & Adv.
4,280.83
3,803.92
3,013.21
111.30
73.02
126.07
66.07
71.00
50.69
97.90
Other Non Current Assets
46.12
52.11
34.75
25.47
26.78
0.00
0.00
0.00
0.00
0.44
Current Assets
10,338.13
8,910.37
7,082.71
2,895.55
2,524.52
2,655.48
2,023.75
1,774.02
1,767.87
1,701.34
Current Investments
1.75
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6.43
24.76
Inventories
1,459.47
1,622.87
1,417.00
1,396.71
1,118.56
1,216.67
855.21
848.04
872.87
783.17
Sundry Debtors
1,590.42
1,725.25
1,312.70
845.44
645.77
576.85
514.74
450.71
390.60
426.67
Cash & Bank
1,160.13
209.67
174.99
52.97
56.55
30.00
104.01
81.80
143.74
123.69
Other Current Assets
6,126.36
544.57
612.50
506.06
703.64
831.96
549.79
393.47
354.23
343.07
Short Term Loans & Adv.
5,635.94
4,808.01
3,565.52
94.37
279.93
520.82
305.35
197.03
228.84
235.69
Net Current Assets
-368.97
131.18
-1,552.46
-749.79
-553.06
-198.31
-145.27
-114.42
-277.99
-145.98
Total Assets
20,612.11
18,169.83
14,760.98
7,317.06
6,216.38
5,525.47
4,555.20
4,283.28
4,211.88
3,808.15

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
458.17
-709.96
324.45
838.39
959.89
138.15
567.46
459.42
482.14
256.39
PBT
845.21
1,117.74
840.73
709.80
566.41
478.14
320.37
281.90
269.84
181.99
Adjustment
838.88
683.18
472.77
327.48
290.46
186.80
271.12
249.76
273.77
262.18
Changes in Working Capital
-984.10
-2,186.15
-648.60
-51.08
188.33
-376.56
141.87
-5.60
6.85
-77.38
Cash after chg. in Working capital
699.99
-385.23
664.90
986.20
1,045.20
288.38
733.36
526.06
550.46
366.79
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-241.82
-324.73
-340.45
-147.81
-85.31
-150.23
-165.90
-66.64
-68.32
-110.40
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
-1,054.76
-1,323.95
-1,379.41
-817.57
-646.29
-461.26
-22.44
-114.31
-491.73
-119.39
Net Fixed Assets
-60.41
-145.17
-238.13
-134.92
320.12
-69.60
-47.31
-60.11
-55.98
-96.86
Net Investments
63.09
-13.87
-66.84
-77.27
-76.07
-5.36
0.26
1.85
10.32
5.05
Others
-1,057.44
-1,164.91
-1,074.44
-605.38
-890.34
-386.30
24.61
-56.05
-446.07
-27.58
Cash from Financing Activity
1,795.36
2,084.59
1,197.81
-60.96
-324.71
178.93
-473.83
-394.84
13.31
-107.64
Net Cash Inflow / Outflow
1,198.77
50.68
142.85
-40.14
-11.11
-144.18
71.19
-49.73
3.72
29.36
Opening Cash & Equivalents
-106.54
-157.22
-300.07
-259.93
-242.85
-98.67
-169.86
-120.13
-123.85
-153.21
Closing Cash & Equivalent
1,092.23
-106.54
-157.22
-300.07
-253.96
-242.85
-98.67
-169.86
-120.13
-123.86

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
1217.13
1222.23
1062.96
922.44
752.37
610.20
512.59
471.60
368.42
153.48
ROA
3.24%
4.53%
5.68%
8.07%
7.99%
6.76%
4.38%
4.58%
4.14%
3.41%
ROE
25.48%
32.26%
31.23%
32.22%
34.04%
30.00%
20.02%
24.42%
25.95%
22.71%
ROCE
13.03%
16.48%
18.25%
24.47%
25.91%
23.75%
19.35%
18.07%
17.94%
14.78%
Fixed Asset Turnover
3.43
4.42
4.54
4.74
3.95
3.09
2.72
2.56
2.80
2.73
Receivable days
30.47
25.73
22.00
18.48
16.38
16.36
17.34
17.05
16.61
17.54
Inventory Days
28.33
25.75
28.68
31.16
31.29
31.05
30.60
34.88
33.67
28.72
Payable days
72.34
62.14
59.60
57.02
54.68
48.36
45.15
43.90
40.32
42.47
Cash Conversion Cycle
-13.55
-10.66
-8.92
-7.38
-7.01
-0.95
2.79
8.03
9.96
3.79
Total Debt/Equity
4.88
4.05
3.53
0.89
0.96
1.21
1.05
1.66
2.40
2.57
Interest Cover
1.93
2.55
3.26
9.04
7.24
5.83
3.78
2.91
3.07
2.48

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.