Nifty
Sensex
:
:
17629.50
59141.16
110.05 (0.63%)
417.96 (0.71%)

Auto Ancillary

Rating :
63/99

BSE: 520056 | NSE: SUNCLAYLTD

3490.75
16-Sep-2021
  • Open
  • High
  • Low
  • Previous Close
  •  3484.30
  •  3503.60
  •  3475.00
  •  3484.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4418
  •  154.30
  •  4250.00
  •  1553.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,046.43
  • 14.62
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 17,902.59
  • 0.75%
  • 2.43

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 1.73%
  • 8.04%
  • FII
  • DII
  • Others
  • 0.32%
  • 14.11%
  • 0.80%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.36
  • 8.50
  • -1.97

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.61
  • 19.00
  • 0.42

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.65
  • -0.17
  • -8.66

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.90
  • 23.75
  • 17.10

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.96
  • 3.18
  • 2.08

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.09
  • 7.70
  • 6.92

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
4,972.54
2,021.09
146.03%
6,439.57
4,340.89
48.35%
6,374.49
4,989.97
27.75%
5,463.58
5,220.75
4.65%
Expenses
4,508.75
1,971.03
128.75%
5,600.60
3,805.63
47.17%
5,551.21
4,343.54
27.80%
4,787.49
4,594.79
4.19%
EBITDA
463.79
50.06
826.47%
838.97
535.26
56.74%
823.28
646.43
27.36%
676.09
625.96
8.01%
EBIDTM
9.33%
2.48%
13.03%
12.33%
12.92%
12.95%
12.37%
11.99%
Other Income
6.26
10.40
-39.81%
11.52
22.05
-47.76%
22.41
14.88
50.60%
18.62
5.93
214.00%
Interest
232.04
227.01
2.22%
219.59
244.19
-10.07%
231.97
228.53
1.51%
250.54
215.69
16.16%
Depreciation
188.48
124.77
51.06%
178.45
180.83
-1.32%
169.12
150.26
12.55%
170.40
159.48
6.85%
PBT
3.51
-291.32
-
444.02
82.94
435.35%
437.55
202.17
116.43%
266.89
325.69
-18.05%
Tax
12.22
-57.92
-
139.37
32.28
331.75%
105.42
43.31
143.41%
75.30
62.29
20.89%
PAT
-8.71
-233.40
-
304.65
50.66
501.36%
332.13
158.86
109.07%
191.59
263.40
-27.26%
PATM
-0.18%
-11.55%
4.73%
1.17%
5.21%
3.18%
3.51%
5.05%
EPS
0.80
-77.39
-
82.59
4.55
1,715.16%
99.99
43.89
127.82%
54.74
74.00
-26.03%

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
23,250.18
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
Net Sales Growth
40.29%
2.22%
-7.84%
23.05%
29.73%
8.30%
9.92%
21.36%
13.59%
-0.86%
 
Cost Of Goods Sold
15,238.48
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
Gross Profit
8,011.70
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
GP Margin
34.46%
34.84%
36.22%
32.85%
33.09%
31.32%
32.38%
31.89%
32.50%
31.98%
30.09%
Total Expenditure
20,448.05
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
Power & Fuel Cost
-
178.21
204.73
262.04
246.76
197.20
192.09
201.39
174.52
153.62
138.78
% Of Sales
-
0.88%
1.03%
1.22%
1.41%
1.46%
1.54%
1.78%
1.87%
1.87%
1.67%
Employee Cost
-
1,879.05
1,761.02
1,713.41
1,404.47
1,041.73
937.93
842.09
696.22
605.58
558.90
% Of Sales
-
9.26%
8.87%
7.95%
8.02%
7.72%
7.52%
7.43%
7.45%
7.36%
6.74%
Manufacturing Exp.
-
235.62
291.65
315.96
323.87
284.54
256.29
240.22
205.74
229.33
232.49
% Of Sales
-
1.16%
1.47%
1.47%
1.85%
2.11%
2.06%
2.12%
2.20%
2.79%
2.80%
General & Admin Exp.
-
55.77
37.15
36.05
99.80
87.81
72.59
58.83
57.34
58.34
40.25
% Of Sales
-
0.27%
0.19%
0.17%
0.57%
0.65%
0.58%
0.52%
0.61%
0.71%
0.49%
Selling & Distn. Exp.
-
998.27
1,252.61
1,264.22
1,501.00
1,148.60
1,167.19
1,102.15
969.15
790.48
690.65
% Of Sales
-
4.92%
6.31%
5.87%
8.57%
8.51%
9.36%
9.72%
10.37%
9.61%
8.32%
Miscellaneous Exp.
-
1,336.12
1,234.19
1,148.50
709.03
466.85
455.69
455.10
352.62
271.26
690.65
% Of Sales
-
6.58%
6.21%
5.33%
4.05%
3.46%
3.66%
4.01%
3.77%
3.30%
3.32%
EBITDA
2,802.13
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
EBITDA Margin
12.05%
11.77%
12.14%
10.85%
8.62%
7.42%
7.66%
6.32%
6.22%
6.34%
6.75%
Other Income
58.81
62.95
56.17
27.75
148.37
171.26
97.03
37.52
27.87
27.41
21.05
Interest
934.14
929.11
909.94
718.56
371.92
88.16
102.27
98.99
115.33
147.72
130.11
Depreciation
706.45
642.74
648.65
533.90
446.68
377.45
317.14
238.41
213.86
225.90
206.26
PBT
1,151.97
879.50
908.43
1,114.12
839.39
706.63
631.97
416.81
279.68
175.69
244.50
Tax
332.31
262.17
218.65
367.97
211.95
162.73
168.76
137.24
126.98
87.42
103.69
Tax Rate
28.85%
30.59%
25.79%
33.03%
25.25%
22.95%
26.45%
28.70%
39.64%
31.01%
38.43%
PAT
819.66
326.56
339.61
428.52
336.79
329.31
288.78
207.83
140.64
184.69
108.46
PAT before Minority Interest
481.90
594.97
629.05
746.15
627.44
546.18
469.32
340.90
193.39
194.48
166.15
Minority Interest
-337.76
-268.41
-289.44
-317.63
-290.65
-216.87
-180.54
-133.07
-52.75
-9.79
-57.69
PAT Margin
3.53%
1.61%
1.71%
1.99%
1.92%
2.44%
2.32%
1.83%
1.51%
2.25%
1.31%
PAT Growth
242.21%
-3.84%
-20.75%
27.24%
2.27%
14.03%
38.95%
47.77%
-23.85%
70.28%
 
EPS
405.77
161.66
168.12
212.14
166.73
163.02
142.96
102.89
69.62
91.43
53.69

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
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
698.52
Share Capital
10.12
10.12
10.12
10.12
10.12
10.12
10.12
10.12
9.48
9.48
Total Reserves
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
689.04
Non-Current Liabilities
7,173.41
5,925.33
5,491.19
2,783.16
876.50
846.76
944.55
868.75
1,173.13
1,138.22
Secured Loans
4,856.06
4,566.40
4,349.29
1,889.35
412.22
378.32
374.70
376.83
733.22
763.87
Unsecured Loans
1,778.82
902.58
943.53
749.65
210.61
229.31
292.17
237.23
242.36
219.75
Long Term Provisions
179.09
146.35
112.75
106.75
86.68
63.72
70.36
78.03
74.36
79.41
Current Liabilities
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
2,045.86
Trade Payables
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
872.79
Other Current Liabilities
3,613.46
3,214.27
1,800.71
2,025.76
567.38
674.17
470.76
640.32
541.61
642.98
Short Term Borrowings
3,217.47
4,036.69
3,548.98
3,501.87
891.11
571.15
685.09
311.24
329.45
474.52
Short Term Provisions
105.28
122.40
86.12
93.77
79.99
84.83
78.98
65.36
55.63
55.57
Total Liabilities
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
4,211.88
Net Block
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
1,771.69
Gross Block
7,234.73
6,236.72
5,290.26
4,456.08
3,426.50
2,784.42
4,119.56
3,755.81
3,723.46
3,316.57
Accumulated Depreciation
2,522.10
1,914.82
1,397.92
967.32
607.59
316.31
2,079.21
1,846.47
1,743.49
1,544.88
Non Current Assets
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
2,444.01
Capital Work in Progress
1,050.25
1,017.06
755.62
395.72
100.68
69.02
102.25
56.76
48.42
270.39
Non Current Investment
810.61
608.07
755.47
745.83
1,365.15
1,054.93
601.32
499.28
409.87
351.24
Long Term Loans & Adv.
5,598.53
4,280.83
3,803.92
3,013.21
111.30
73.02
126.07
66.07
71.00
50.69
Other Non Current Assets
32.36
46.12
52.11
34.75
25.47
26.78
0.00
0.00
0.00
0.00
Current Assets
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
1,767.87
Current Investments
0.00
1.75
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6.43
Inventories
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
872.87
Sundry Debtors
1,206.55
1,590.42
1,725.25
1,312.70
845.44
645.77
576.85
514.74
450.71
390.60
Cash & Bank
1,705.82
1,160.13
209.67
174.99
52.97
56.55
30.00
104.01
81.80
143.74
Other Current Assets
6,523.59
490.41
544.57
612.50
600.43
703.64
831.96
549.79
393.47
354.23
Short Term Loans & Adv.
6,069.28
5,635.94
4,808.01
3,565.52
94.37
279.93
520.82
305.35
197.03
228.84
Net Current Assets
-367.65
-368.98
131.18
-1,552.46
-749.79
-553.06
-198.31
-145.27
-114.42
-277.99
Total Assets
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
4,211.88

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
1,214.61
458.17
-709.96
324.45
838.39
959.89
138.15
567.46
459.42
482.14
PBT
854.26
845.21
1,117.74
840.73
709.80
566.41
478.14
320.37
281.90
269.84
Adjustment
814.64
838.88
683.18
472.77
327.48
290.46
186.80
271.12
249.76
273.77
Changes in Working Capital
-194.94
-984.10
-2,186.15
-648.60
-51.08
188.33
-376.56
141.87
-5.60
6.85
Cash after chg. in Working capital
1,473.96
699.99
-385.23
664.90
986.20
1,045.20
288.38
733.36
526.06
550.46
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-259.35
-241.82
-324.73
-340.45
-147.81
-85.31
-150.23
-165.90
-66.64
-68.32
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
-979.25
-1,054.76
-1,323.95
-1,379.41
-817.57
-646.29
-461.26
-22.44
-114.31
-491.73
Net Fixed Assets
-50.12
-51.75
-145.17
-238.13
-134.92
320.12
-69.60
-47.31
-60.11
-55.98
Net Investments
-153.34
63.09
-13.87
-66.84
-77.27
-76.07
-5.36
0.26
1.85
10.32
Others
-775.79
-1,066.10
-1,164.91
-1,074.44
-605.38
-890.34
-386.30
24.61
-56.05
-446.07
Cash from Financing Activity
260.69
1,795.36
2,084.59
1,197.81
-60.96
-324.71
178.93
-473.83
-394.84
13.31
Net Cash Inflow / Outflow
496.05
1,198.77
50.68
142.85
-40.14
-11.11
-144.18
71.19
-49.73
3.72
Opening Cash & Equivalents
1,092.23
-106.54
-157.22
-300.07
-259.93
-242.85
-98.67
-169.86
-120.13
-123.85
Closing Cash & Equivalent
1,588.28
1,092.23
-106.54
-157.22
-300.07
-253.96
-242.85
-98.67
-169.86
-120.13

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.)
1435.07
1217.12
1222.23
1062.96
922.44
752.37
610.20
512.59
471.60
368.42
ROA
2.71%
3.24%
4.53%
5.68%
8.07%
7.99%
6.76%
4.38%
4.58%
4.14%
ROE
22.17%
25.48%
32.26%
31.23%
32.22%
34.04%
30.00%
20.02%
24.42%
25.95%
ROCE
11.93%
13.03%
16.48%
18.25%
24.47%
25.91%
23.75%
19.35%
18.07%
17.94%
Fixed Asset Turnover
3.01
3.45
4.42
4.54
4.74
3.95
3.09
2.72
2.56
2.80
Receivable days
25.15
30.47
25.73
22.00
18.48
16.38
16.36
17.34
17.05
16.61
Inventory Days
28.12
28.33
25.75
28.68
31.16
31.29
31.05
30.60
34.88
33.67
Payable days
83.37
72.34
62.14
59.60
57.02
54.68
48.36
45.15
43.90
40.32
Cash Conversion Cycle
-30.10
-13.55
-10.66
-8.92
-7.38
-7.01
-0.95
2.79
8.03
9.96
Total Debt/Equity
4.32
4.88
4.05
3.53
0.89
0.96
1.21
1.05
1.66
2.40
Interest Cover
1.92
1.93
2.55
3.26
9.04
7.24
5.83
3.78
2.91
3.07

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.