Nifty
Sensex
:
:
16156.75
54008.97
-57.95 (-0.36%)
-279.64 (-0.52%)

Auto Ancillary

Rating :
59/99

BSE: 520056 | NSE: SUNCLAYLTD

3621.95
23-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  3606.00
  •  3649.80
  •  3591.80
  •  3608.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1072
  •  38.79
  •  5097.70
  •  3160.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,350.62
  • 16.66
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 18,206.78
  • 1.21%
  • 1.45

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.46%
  • 1.74%
  • 7.97%
  • FII
  • DII
  • Others
  • 1.12%
  • 13.95%
  • 0.76%

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
  • 20.55
  • 15.18

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.04
  • 2.78
  • 1.84

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.30
  • 7.41
  • 6.50

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
6,901.63
6,439.57
7.18%
6,915.62
6,374.49
8.49%
6,800.86
5,463.58
24.48%
4,972.54
2,021.09
146.03%
Expenses
5,997.64
5,600.60
7.09%
6,106.03
5,551.21
9.99%
5,990.32
4,787.49
25.12%
4,508.75
1,971.03
128.75%
EBITDA
903.99
838.97
7.75%
809.59
823.28
-1.66%
810.54
676.09
19.89%
463.79
50.06
826.47%
EBIDTM
13.10%
13.03%
11.71%
12.92%
11.92%
12.37%
9.33%
2.48%
Other Income
14.28
11.52
23.96%
15.02
22.41
-32.98%
2.13
18.62
-88.56%
6.26
10.40
-39.81%
Interest
274.60
219.59
25.05%
245.37
231.97
5.78%
233.12
250.54
-6.95%
232.04
227.01
2.22%
Depreciation
234.49
178.45
31.40%
215.09
169.12
27.18%
206.52
170.40
21.20%
188.48
124.77
51.06%
PBT
419.00
444.02
-5.63%
374.49
437.55
-14.41%
383.75
266.89
43.79%
3.51
-291.32
-
Tax
106.64
139.37
-23.48%
126.59
105.42
20.08%
114.26
75.30
51.74%
12.22
-57.92
-
PAT
312.36
304.65
2.53%
247.90
332.13
-25.36%
269.49
191.59
40.66%
-8.71
-233.40
-
PATM
4.53%
4.73%
3.58%
5.21%
3.96%
3.51%
-0.18%
-11.55%
EPS
80.78
82.59
-2.19%
62.91
99.99
-37.08%
73.28
54.74
33.87%
0.80
-77.39
-

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
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
8,297.16
Net Sales Growth
26.07%
2.22%
-7.84%
23.05%
29.73%
8.30%
9.92%
21.36%
13.59%
-0.86%
 
Cost Of Goods Sold
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
5,800.71
Gross Profit
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
2,496.45
GP Margin
34.84%
34.84%
36.22%
32.85%
33.09%
31.32%
32.38%
31.89%
32.50%
31.98%
30.09%
Total Expenditure
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
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
2,987.91
2,388.40
2,410.85
2,338.83
1,509.62
1,000.98
954.35
716.69
581.00
521.90
559.82
EBITDA Margin
11.68%
11.77%
12.14%
10.85%
8.62%
7.42%
7.66%
6.32%
6.22%
6.34%
6.75%
Other Income
37.69
62.95
56.17
27.75
148.37
171.26
97.03
37.52
27.87
27.41
21.05
Interest
985.13
929.11
909.94
718.56
371.92
88.16
102.27
98.99
115.33
147.72
130.11
Depreciation
844.58
642.74
648.65
533.90
446.68
377.45
317.14
238.41
213.86
225.90
206.26
PBT
1,180.75
879.50
908.43
1,114.12
839.39
706.63
631.97
416.81
279.68
175.69
244.50
Tax
359.71
262.17
218.65
367.97
211.95
162.73
168.76
137.24
126.98
87.42
103.69
Tax Rate
30.46%
30.59%
25.79%
33.03%
25.25%
22.95%
26.45%
28.70%
39.64%
31.01%
38.43%
PAT
821.04
326.56
339.61
428.52
336.79
329.31
288.78
207.83
140.64
184.69
108.46
PAT before Minority Interest
437.29
594.97
629.05
746.15
627.44
546.18
469.32
340.90
193.39
194.48
166.15
Minority Interest
-383.75
-268.41
-289.44
-317.63
-290.65
-216.87
-180.54
-133.07
-52.75
-9.79
-57.69
PAT Margin
3.21%
1.61%
1.71%
1.99%
1.92%
2.44%
2.32%
1.83%
1.51%
2.25%
1.31%
PAT Growth
38.00%
-3.84%
-20.75%
27.24%
2.27%
14.03%
38.95%
47.77%
-23.85%
70.28%
 
EPS
406.46
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
108.58
72.34
62.14
59.60
57.02
54.68
48.36
45.15
43.90
40.32
Cash Conversion Cycle
-55.31
-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.