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

Sundaram-Clayton Ltd.

Auto Ancillary

Rating :
52/99

BSE: 520056 | NSE: SUNCLAYLTD

NSE BSE
1838.15
14-Oct-2019
  • Open
  • High
  • Low
  • Previous Close
  •  1857.40
  •  1868.70
  •  1765.50
  •  1857.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  703
  •  12.85
  •  4450.00
  •  1662.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,733.12
  • 31.77
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 13,545.21
  • 1.95%
  • 5.38

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 0.89%
  • 7.93%
  • FII
  • DII
  • Others
  • 0%
  • 15.22%
  • 0.96%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.04
  • 6.37
  • 9.54

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.46
  • 7.66
  • 6.12

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.49
  • 10.95
  • 4.26

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 41.59
  • 50.09
  • 57.46

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.05
  • 11.15
  • 12.17

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 27.89
  • 38.85
  • 49.51

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
5,307.13
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
4,707.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
599.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
11.30%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
17.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
221.53
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
158.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
236.90
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
80.77
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
156.13
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
2.94%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
44.12
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
-
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
5,176.00
Net Sales Growth
-
23.05%
29.73%
8.30%
9.92%
21.36%
13.59%
-0.86%
12.39%
42.63%
 
Cost Of Goods Sold
-
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
3,502.96
Gross Profit
-
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
1,673.04
GP Margin
-
32.85%
33.09%
31.32%
32.38%
31.89%
32.50%
31.98%
30.09%
30.63%
32.32%
Total Expenditure
-
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
5,127.66
Power & Fuel Cost
-
262.04
246.76
197.20
192.09
201.39
174.52
153.62
138.78
128.62
94.37
% Of Sales
-
1.22%
1.41%
1.46%
1.54%
1.78%
1.87%
1.87%
1.67%
1.74%
1.82%
Employee Cost
-
1,713.41
1,404.47
1,041.73
937.93
842.09
696.22
605.58
558.90
505.86
400.09
% Of Sales
-
7.95%
8.02%
7.72%
7.52%
7.43%
7.45%
7.36%
6.74%
6.85%
7.73%
Manufacturing Exp.
-
315.96
323.87
284.54
256.29
240.22
205.74
229.33
232.49
206.76
167.95
% Of Sales
-
1.47%
1.85%
2.11%
2.06%
2.12%
2.20%
2.79%
2.80%
2.80%
3.24%
General & Admin Exp.
-
120.95
99.80
87.81
72.59
58.83
57.34
58.34
40.25
35.75
358.72
% Of Sales
-
0.56%
0.57%
0.65%
0.58%
0.52%
0.61%
0.71%
0.49%
0.48%
6.93%
Selling & Distn. Exp.
-
1,264.22
1,501.00
1,148.60
1,167.19
1,102.15
969.15
790.48
690.65
674.18
582.51
% Of Sales
-
5.87%
8.57%
8.51%
9.36%
9.72%
10.37%
9.61%
8.32%
9.13%
11.25%
Miscellaneous Exp.
-
1,063.60
709.03
466.85
455.69
455.10
352.62
271.26
275.56
264.34
582.51
% Of Sales
-
4.94%
4.05%
3.46%
3.66%
4.01%
3.77%
3.30%
3.32%
3.58%
0.41%
EBITDA
-
2,338.83
1,509.62
1,000.98
954.35
716.69
581.00
521.90
559.82
445.37
48.34
EBITDA Margin
-
10.85%
8.62%
7.42%
7.66%
6.32%
6.22%
6.34%
6.75%
6.03%
0.93%
Other Income
-
27.75
148.37
171.26
97.03
37.52
27.87
27.41
21.05
41.50
249.82
Interest
-
718.56
371.92
88.16
102.27
98.99
115.33
147.72
130.11
123.02
165.46
Depreciation
-
533.90
446.68
377.45
317.14
238.41
213.86
225.90
206.26
180.98
182.03
PBT
-
1,114.12
839.39
706.63
631.97
416.81
279.68
175.69
244.50
182.87
-49.32
Tax
-
367.97
211.95
162.73
168.76
137.24
126.98
87.42
103.69
59.39
-3.96
Tax Rate
-
33.03%
25.25%
22.95%
26.45%
28.70%
39.64%
31.01%
38.43%
32.59%
8.03%
PAT
-
428.52
336.79
329.31
288.78
207.83
140.64
184.69
108.46
112.34
26.10
PAT before Minority Interest
-
746.15
627.44
546.18
469.32
340.90
193.39
194.48
166.15
122.86
-45.36
Minority Interest
-
-317.63
-290.65
-216.87
-180.54
-133.07
-52.75
-9.79
-57.69
-10.52
71.46
PAT Margin
-
1.99%
1.92%
2.44%
2.32%
1.83%
1.51%
2.25%
1.31%
1.52%
0.50%
PAT Growth
-
27.24%
2.27%
14.03%
38.95%
47.77%
-23.85%
70.28%
-3.45%
330.42%
 
Unadjusted EPS
-
213.59
167.12
163.21
144.25
104.84
71.03
98.06
45.21
17.02
-6.20

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
2,473.79
2,151.44
1,867.01
1,522.79
1,288.57
1,120.73
894.16
698.52
582.99
534.86
Share Capital
10.12
10.12
10.12
10.12
10.12
10.12
9.48
9.48
18.97
18.97
Total Reserves
2,463.67
2,141.32
1,856.89
1,512.67
1,278.45
1,110.61
884.68
689.04
563.27
515.86
Non-Current Liabilities
5,491.19
2,783.16
876.50
846.76
944.55
868.75
1,173.13
1,138.22
1,039.47
1,624.13
Secured Loans
4,349.29
1,889.35
412.22
378.32
374.70
376.83
733.22
763.87
691.32
1,278.00
Unsecured Loans
943.53
749.65
210.61
229.31
292.17
237.23
242.36
219.75
186.18
271.93
Long Term Provisions
112.75
106.75
86.68
63.72
70.36
78.03
74.36
79.41
73.85
0.00
Current Liabilities
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
936.04
Trade Payables
3,343.38
3,013.77
2,106.86
1,747.43
1,618.96
1,152.10
961.75
872.79
817.66
806.85
Other Current Liabilities
1,800.71
2,025.76
567.38
674.17
470.76
640.32
541.61
642.98
635.47
39.63
Short Term Borrowings
3,548.98
3,501.87
891.11
571.15
685.09
311.24
329.45
474.52
348.22
0.00
Short Term Provisions
86.12
93.77
79.99
84.83
78.98
65.36
55.63
55.57
45.98
89.55
Total Liabilities
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
3,397.33
Net Block
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
1,477.48
Gross Block
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
2,779.47
Accumulated Depreciation
1,397.92
967.32
607.59
316.31
2,079.21
1,846.47
1,743.49
1,544.88
1,450.96
1,301.99
Non Current Assets
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
1,963.88
Capital Work in Progress
755.62
395.72
100.68
69.02
102.25
56.76
48.42
270.39
90.50
41.09
Non Current Investment
755.47
745.83
1,365.15
1,054.93
601.32
499.28
409.87
351.24
275.26
445.31
Long Term Loans & Adv.
3,803.92
3,014.16
111.30
73.02
126.07
66.07
71.00
50.69
97.90
0.00
Other Non Current Assets
52.11
33.80
25.47
26.78
0.00
0.00
0.00
0.00
0.44
0.00
Current Assets
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
1,398.38
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6.43
24.76
0.00
Inventories
1,622.87
1,417.00
1,396.71
1,118.56
1,216.67
855.21
848.04
872.87
783.17
476.33
Sundry Debtors
1,725.25
1,312.70
845.44
645.77
576.85
514.74
450.71
390.60
426.67
342.57
Cash & Bank
209.67
174.99
52.97
56.55
30.00
104.01
81.80
143.74
123.69
158.19
Other Current Assets
5,352.58
612.50
506.06
423.71
831.96
549.79
393.47
354.23
343.07
421.29
Short Term Loans & Adv.
4,808.01
3,565.52
94.37
279.93
520.82
305.35
197.03
228.84
235.69
418.94
Net Current Assets
131.18
-1,552.46
-749.79
-553.06
-198.31
-145.27
-114.42
-277.99
-145.98
462.34
Total Assets
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
3,397.34

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
-709.96
324.45
838.39
959.89
138.15
567.46
459.42
482.14
256.39
469.23
PBT
1,117.74
840.73
709.80
566.41
478.14
320.37
281.90
269.84
181.99
-49.32
Adjustment
683.18
472.77
327.48
290.46
186.80
271.12
249.76
273.77
262.18
207.31
Changes in Working Capital
-2,186.15
-648.60
-51.08
188.33
-376.56
141.87
-5.60
6.85
-77.38
315.87
Cash after chg. in Working capital
-385.23
664.90
986.20
1,045.20
288.38
733.36
526.06
550.46
366.79
473.86
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-324.73
-340.45
-147.81
-85.31
-150.23
-165.90
-66.64
-68.32
-110.40
-4.63
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
-1,323.95
-1,379.41
-817.57
-646.29
-461.26
-22.44
-114.31
-491.73
-119.39
-66.66
Net Fixed Assets
-145.17
-238.13
-134.92
320.12
-69.60
-47.31
-60.11
-55.98
-96.86
-38.14
Net Investments
-13.87
-66.84
-77.27
-76.07
-5.36
0.26
1.85
10.32
5.05
-6.15
Others
-1,164.91
-1,074.44
-605.38
-890.34
-386.30
24.61
-56.05
-446.07
-27.58
-22.37
Cash from Financing Activity
2,084.59
805.43
-60.96
-324.71
178.93
-473.83
-394.84
13.31
-107.64
-157.82
Net Cash Inflow / Outflow
50.68
-249.53
-40.14
-11.11
-144.18
71.19
-49.73
3.72
29.36
244.75
Opening Cash & Equivalents
-157.22
-300.07
-259.93
-242.85
-98.67
-169.86
-120.13
-123.85
-153.21
-397.96
Closing Cash & Equivalent
-106.54
-549.60
-300.07
-253.96
-242.85
-98.67
-169.86
-120.13
-123.86
-153.21

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.)
1222.23
1062.96
922.44
752.37
610.20
512.59
471.60
368.42
153.48
131.74
ROA
4.53%
5.68%
8.07%
7.99%
6.76%
4.38%
4.58%
4.14%
3.41%
-1.29%
ROE
32.26%
31.23%
32.22%
34.04%
30.00%
20.02%
24.42%
25.95%
22.71%
-10.97%
ROCE
16.48%
18.25%
24.47%
25.91%
23.75%
19.35%
18.07%
17.94%
14.78%
5.39%
Fixed Asset Turnover
4.42
4.54
4.74
3.95
3.09
2.72
2.56
2.80
2.73
1.94
Receivable days
25.73
22.00
18.48
16.38
16.36
17.34
17.05
16.61
17.54
16.02
Inventory Days
25.75
28.68
31.16
31.29
31.05
30.60
34.88
33.67
28.72
32.78
Payable days
62.14
59.60
57.02
54.68
48.36
45.15
43.90
40.32
42.47
54.31
Cash Conversion Cycle
-10.66
-8.92
-7.38
-7.01
-0.95
2.79
8.03
9.96
3.79
-5.51
Total Debt/Equity
4.05
3.53
0.89
0.96
1.21
1.05
1.66
2.40
2.57
3.10
Interest Cover
2.55
3.26
9.04
7.24
5.83
3.78
2.91
3.07
2.48
0.70

Annual Reports:

FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011
FY 2010

News Update:


  • Sundaram-Clayton declares October 1 as non-working day at its plants
    1st Oct 2019, 11:17 AM

    The non-working day declaration is due to business slowdown across sectors

    Read More
  • Sundaram-Clayton’s plants to work for 5 days in a week
    23rd Aug 2019, 16:01 PM

    The plants will be working for five days in a week due to business slowdown across sectors

    Read More
  • Sundaram-Clayton closes its Chennai plant for two days
    16th Aug 2019, 15:55 PM

    August 16 and 17 have been declared as non-working days due to business slowdown across sectors

    Read More
  • Sundaram-Clayton - Quarterly Results
    23rd Jul 2019, 16:26 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.