Nifty
Sensex
:
:
11966.60
40894.38
-79.20 (-0.66%)
-161.31 (-0.39%)

Auto Ancillary

Rating :
67/99

BSE: 520056 | NSE: SUNCLAYLTD

1987.35
18-Feb-2020
  • Open
  • High
  • Low
  • Previous Close
  •  2016.00
  •  2016.05
  •  1963.10
  •  2016.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  936
  •  18.56
  •  3269.00
  •  1662.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,989.77
  • 9.53
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 13,801.86
  • 1.83%
  • 1.48

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 0.79%
  • 7.94%
  • FII
  • DII
  • Others
  • 0.74%
  • 15.08%
  • 0.45%

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
  • 42.27
  • 49.15
  • 55.50

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.28
  • 6.28
  • 6.28

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 28.39
  • 38.43
  • 47.72

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
4,989.97
0.00
0.00
5,220.75
0.00
0.00
5,307.13
0.00
0.00
5,271.12
0.00
0.00
Expenses
4,343.54
0.00
0.00
4,594.79
0.00
0.00
4,707.63
0.00
0.00
4,735.03
0.00
0.00
EBITDA
646.43
0.00
0.00
625.96
0.00
0.00
599.50
0.00
0.00
536.09
0.00
0.00
EBIDTM
12.95%
0.00%
11.99%
0.00%
11.30%
0.00%
10.17%
0.00%
Other Income
14.88
0.00
0.00
5.93
0.00
0.00
17.01
0.00
0.00
22.89
0.00
0.00
Interest
228.53
0.00
0.00
215.69
0.00
0.00
221.53
0.00
0.00
196.52
0.00
0.00
Depreciation
150.26
0.00
0.00
159.48
0.00
0.00
158.08
0.00
0.00
136.97
0.00
0.00
PBT
202.17
0.00
0.00
325.69
0.00
0.00
236.90
0.00
0.00
225.49
0.00
0.00
Tax
43.31
0.00
0.00
62.29
0.00
0.00
80.77
0.00
0.00
67.88
0.00
0.00
PAT
158.86
0.00
0.00
263.40
0.00
0.00
156.13
0.00
0.00
157.61
0.00
0.00
PATM
3.18%
0.00%
5.05%
0.00%
2.94%
0.00%
2.99%
0.00%
EPS
43.89
0.00
0.00
74.00
0.00
0.00
44.12
0.00
0.00
44.82
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
20,788.97
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
0.00%
23.05%
29.73%
8.30%
9.92%
21.36%
13.59%
-0.86%
12.39%
42.63%
 
Cost Of Goods Sold
13,470.76
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
7,318.21
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
35.20%
32.85%
33.09%
31.32%
32.38%
31.89%
32.50%
31.98%
30.09%
30.63%
32.32%
Total Expenditure
18,380.99
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
2,407.98
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
11.58%
10.85%
8.62%
7.42%
7.66%
6.32%
6.22%
6.34%
6.75%
6.03%
0.93%
Other Income
60.71
27.75
148.37
171.26
97.03
37.52
27.87
27.41
21.05
41.50
249.82
Interest
862.27
718.56
371.92
88.16
102.27
98.99
115.33
147.72
130.11
123.02
165.46
Depreciation
604.79
533.90
446.68
377.45
317.14
238.41
213.86
225.90
206.26
180.98
182.03
PBT
990.25
1,114.12
839.39
706.63
631.97
416.81
279.68
175.69
244.50
182.87
-49.32
Tax
254.25
367.97
211.95
162.73
168.76
137.24
126.98
87.42
103.69
59.39
-3.96
Tax Rate
25.68%
33.03%
25.25%
22.95%
26.45%
28.70%
39.64%
31.01%
38.43%
32.59%
8.03%
PAT
736.00
428.52
336.79
329.31
288.78
207.83
140.64
184.69
108.46
112.34
26.10
PAT before Minority Interest
422.02
746.15
627.44
546.18
469.32
340.90
193.39
194.48
166.15
122.86
-45.36
Minority Interest
-313.98
-317.63
-290.65
-216.87
-180.54
-133.07
-52.75
-9.79
-57.69
-10.52
71.46
PAT Margin
3.54%
1.99%
1.92%
2.44%
2.32%
1.83%
1.51%
2.25%
1.31%
1.52%
0.50%
PAT Growth
0.00%
27.24%
2.27%
14.03%
38.95%
47.77%
-23.85%
70.28%
-3.45%
330.42%
 
Unadjusted EPS
206.83
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
3,013.21
111.30
73.02
126.07
66.07
71.00
50.69
97.90
0.00
Other Non Current Assets
52.11
34.75
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
1,197.81
-60.96
-324.71
178.93
-473.83
-394.84
13.31
-107.64
-157.82
Net Cash Inflow / Outflow
50.68
142.85
-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
-157.22
-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

News Update:


  • Sundaram-Clayton declares non-working days at major plants for December
    27th Dec 2019, 11:17 AM

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

    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.