Nifty
Sensex
:
:
14433.70
49034.67
-161.90 (-1.11%)
-549.49 (-1.11%)

Auto Ancillary

Rating :
65/99

BSE: 520056 | NSE: SUNCLAYLTD

2652.75
15-Jan-2021
  • Open
  • High
  • Low
  • Previous Close
  •  2684.90
  •  2691.70
  •  2635.05
  •  2666.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2184
  •  58.20
  •  2799.00
  •  1010.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,352.20
  • 102.82
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 16,227.63
  • 1.17%
  • 2.16

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 1.07%
  • 7.89%
  • FII
  • DII
  • Others
  • 0.63%
  • 14.34%
  • 1.07%

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
  • 18.53
  • 21.90
  • 19.08

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.81
  • 3.28
  • 2.56

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.77
  • 7.58
  • 7.19

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
5,463.58
5,220.75
4.65%
2,021.09
5,307.13
-61.92%
4,340.89
5,271.12
-17.65%
4,989.97
5,473.02
-8.83%
Expenses
4,787.49
4,594.79
4.19%
1,971.03
4,707.63
-58.13%
3,805.62
4,735.03
-19.63%
4,343.54
4,862.91
-10.68%
EBITDA
676.09
625.96
8.01%
50.06
599.50
-91.65%
535.27
536.09
-0.15%
646.43
610.11
5.95%
EBIDTM
12.37%
11.99%
2.48%
11.30%
14.01%
10.17%
12.95%
11.15%
Other Income
18.62
5.93
214.00%
10.40
17.01
-38.86%
22.05
22.89
-3.67%
14.88
-0.40
-
Interest
250.54
215.69
16.16%
227.01
221.53
2.47%
244.19
196.52
24.26%
228.53
180.87
26.35%
Depreciation
170.40
159.48
6.85%
124.77
158.08
-21.07%
180.83
136.97
32.02%
150.26
139.81
7.47%
PBT
266.89
325.69
-18.05%
-291.32
236.90
-
82.95
225.49
-63.21%
202.17
289.03
-30.05%
Tax
75.30
62.29
20.89%
-57.92
80.77
-
32.28
67.88
-52.45%
43.31
100.52
-56.91%
PAT
191.59
263.40
-27.26%
-233.40
156.13
-
50.67
157.61
-67.85%
158.86
188.51
-15.73%
PATM
3.51%
5.05%
-11.55%
2.94%
7.11%
2.99%
3.18%
3.44%
EPS
54.74
74.00
-26.03%
-77.39
44.12
-
28.29
44.82
-36.88%
43.89
53.04
-17.25%

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
16,815.53
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
-20.95%
-7.84%
23.05%
29.73%
8.30%
9.92%
21.36%
13.59%
-0.86%
12.39%
 
Cost Of Goods Sold
12,542.91
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
4,272.62
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
25.41%
36.22%
32.85%
33.09%
31.32%
32.38%
31.89%
32.50%
31.98%
30.09%
30.63%
Total Expenditure
14,907.68
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
1,907.85
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
11.35%
12.14%
10.85%
8.62%
7.42%
7.66%
6.32%
6.22%
6.34%
6.75%
6.03%
Other Income
65.95
56.17
27.75
148.37
171.26
97.03
37.52
27.87
27.41
21.05
41.50
Interest
950.27
909.94
718.56
371.92
88.16
102.27
98.99
115.33
147.72
130.11
123.02
Depreciation
626.26
648.65
533.90
446.68
377.45
317.14
238.41
213.86
225.90
206.26
180.98
PBT
260.69
908.43
1,114.12
839.39
706.63
631.97
416.81
279.68
175.69
244.50
182.87
Tax
92.97
218.65
367.97
211.95
162.73
168.76
137.24
126.98
87.42
103.69
59.39
Tax Rate
35.66%
25.79%
33.03%
25.25%
22.95%
26.45%
28.70%
39.64%
31.01%
38.43%
32.59%
PAT
167.72
339.61
428.52
336.79
329.31
288.78
207.83
140.64
184.69
108.46
112.34
PAT before Minority Interest
98.06
629.05
746.15
627.44
546.18
469.32
340.90
193.39
194.48
166.15
122.86
Minority Interest
-69.66
-289.44
-317.63
-290.65
-216.87
-180.54
-133.07
-52.75
-9.79
-57.69
-10.52
PAT Margin
1.00%
1.71%
1.99%
1.92%
2.44%
2.32%
1.83%
1.51%
2.25%
1.31%
1.52%
PAT Growth
-78.09%
-20.75%
27.24%
2.27%
14.03%
38.95%
47.77%
-23.85%
70.28%
-3.45%
 
EPS
83.03
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.