Nifty

:

19664.70

Sensex

:

65945.47

-9.85 (-0.05%)
-78.22 (-0.12%)

Login

Nifty
Sensex

:
:

19664.70
65945.47

-9.85 (-0.05%)
-78.22 (-0.12%)

Sundaram Brake Linings Ltd.

Auto Ancillary

Rating :

59/99

BSE: 590072 | NSE: SUNDRMBRAK

Watchlist

NSE BSE

502.90

26-Sep-2023

Open
High
Low
Previous Close

502.00
503.00
501.00
501.80

Volume
Traded Value (lacs)
52 Week High
52 Week Low

4543
22.84
570.10
270.95

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

197.87
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

247.59
N/A
2.23

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

3.71
4.39
14.42

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-6.82
-25.58
-20.51

PAT CAGR (%)

10 Years
5 Years
3 Years

-0.88
-
-

P:E (Median)

8 Years
5 Years
3 Years

27.53
16.96
-

P:BV (Average)

8 Years
5 Years
3 Years

1.52
1.52
1.62

EV:EBITDA (Average)

8 Years
5 Years
3 Years

22.59
22.91
29.25

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 23 Jun 22 Var% Mar 23 Mar 22 Var% Dec 22 Dec 21 Var% Sep 22 Sep 21 Var%
Net Sales 93.17 89.00 4.69% 91.77 81.24 12.96% 87.29 80.83 7.99% 86.78 68.90 25.95%
Expenses 86.88 89.33 -2.74% 87.31 78.57 11.12% 87.92 81.17 8.32% 88.61 68.37 29.60%
EBITDA 6.29 -0.33 - 4.46 2.66 67.67% -0.63 -0.34 - -1.83 0.53 -
EBIDTM 6.75% -0.37% 4.85% 3.28% -0.72% -0.42% -2.11% 0.77%
Other Income 0.39 1.58 -75.32% 0.42 1.00 -58.00% 0.39 0.70 -44.29% 0.38 0.71 -46.48%
Interest 1.01 0.75 34.67% 1.04 0.65 60.00% 1.11 0.49 126.53% 0.82 0.38 115.79%
Depreciation 1.54 1.47 4.76% 1.62 1.61 0.62% 1.53 1.48 3.38% 1.49 1.47 1.36%
PBT 4.12 -0.97 - 2.21 3.67 -39.78% -2.88 -1.62 - -3.76 -0.60 -
Tax 0.62 -0.53 - 0.05 0.11 -54.55% -0.02 0.00 - -0.12 -0.06 -
PAT 3.50 -0.44 - 2.16 3.57 -39.50% -2.86 -1.62 - -3.64 -0.55 -
PATM 3.76% -0.49% 2.35% 4.39% -3.28% -2.00% -4.19% -0.80%
EPS 8.98 -1.12 - 5.53 9.14 -39.50% -7.35 -4.15 - -9.33 -1.41 -

Description Mar 23 Mar 22 Var% Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 359.01 354.84 295.20 236.85 258.14 286.26 246.98 227.53 227.52 236.51 246.62 Net Sales Growth 12.20% 20.20% 24.64% -8.25% -9.82% 15.90% 8.55% 0.00% -3.80% -4.10% Cost Of Goods Sold 211.27 213.71 165.82 121.46 123.26 144.12 119.86 103.17 109.57 116.22 127.31 Gross Profit 147.74 141.13 129.38 115.39 134.89 142.14 127.12 124.35 117.96 120.29 119.31 GP Margin 41.15% 39.77% 43.83% 48.72% 52.25% 49.65% 51.47% 54.65% 51.85% 50.86% 48.38% Total Expenditure 350.72 352.25 291.93 228.69 252.33 274.91 239.81 218.92 220.85 235.86 241.37 Power & Fuel Cost - 33.91 26.72 19.31 22.72 24.66 20.14 21.00 21.92 29.67 33.32 % Of Sales - 9.56% 9.05% 8.15% 8.80% 8.61% 8.15% 9.23% 9.63% 12.54% 13.51% Employee Cost - 42.90 42.01 41.25 46.52 51.72 47.15 46.69 39.74 38.52 34.35 % Of Sales - 12.09% 14.23% 17.42% 18.02% 18.07% 19.09% 20.52% 17.47% 16.29% 13.93% Manufacturing Exp. - 30.71 27.55 22.35 28.04 39.84 35.52 21.43 21.09 21.27 19.70 % Of Sales - 8.65% 9.33% 9.44% 10.86% 13.92% 14.38% 9.42% 9.27% 8.99% 7.99% General & Admin Exp. - 11.48 10.52 8.03 11.30 9.78 8.47 7.12 5.18 6.00 5.26 % Of Sales - 3.24% 3.56% 3.39% 4.38% 3.42% 3.43% 3.13% 2.28% 2.54% 2.13% Selling & Distn. Exp. - 18.79 17.79 14.58 17.35 3.68 7.96 18.99 18.57 20.47 18.00 % Of Sales - 5.30% 6.03% 6.16% 6.72% 1.29% 3.22% 8.35% 8.16% 8.66% 7.30% Miscellaneous Exp. - 0.76 1.53 1.72 3.15 1.11 0.71 0.51 4.79 3.71 18.00 % Of Sales - 0.21% 0.52% 0.73% 1.22% 0.39% 0.29% 0.22% 2.11% 1.57% 1.39% EBITDA 8.29 2.59 3.27 8.16 5.81 11.35 7.17 8.61 6.67 0.65 5.25 EBITDA Margin 2.31% 0.73% 1.11% 3.45% 2.25% 3.96% 2.90% 3.78% 2.93% 0.27% 2.13% Other Income 1.58 2.77 3.20 1.28 5.08 2.61 3.32 1.67 2.08 0.99 2.51 Interest 3.98 4.64 2.61 1.71 2.46 2.52 2.43 3.46 2.90 3.68 2.93 Depreciation 6.18 6.11 5.99 5.62 5.42 4.95 4.31 5.38 5.54 6.89 8.11 PBT -0.31 -5.40 -2.13 2.10 3.00 6.49 3.76 1.43 0.31 -8.93 -3.28 Tax 0.53 -0.62 0.06 -3.90 0.48 -0.56 -0.01 -0.33 0.72 5.62 5.34 Tax Rate -170.97% 11.48% 46.15% -185.71% 16.00% -8.63% -0.27% -23.08% 232.26% -62.93% 4450.00% PAT -0.84 -4.78 0.08 6.00 2.52 7.05 3.76 1.76 -0.41 -14.55 -5.22 PAT before Minority Interest -0.84 -4.78 0.08 6.00 2.52 7.05 3.76 1.76 -0.41 -14.55 -5.22 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin -0.23% -1.35% 0.03% 2.53% 0.98% 2.46% 1.52% 0.77% -0.18% -6.15% -2.12% PAT Growth -187.50% - -98.67% 138.10% -64.26% 87.50% 113.64% - - - EPS -2.15 -12.26 0.21 15.38 6.46 18.08 9.64 4.51 -1.05 -37.31 -13.38

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 85.41 90.63 90.17 83.97 81.98 74.66 70.97 69.44 69.86 86.59 Share Capital 3.93 3.93 3.93 3.93 3.93 3.93 3.93 3.93 3.93 3.93 Total Reserves 81.48 86.70 86.24 80.03 78.05 70.72 67.03 65.51 65.92 82.66 Non-Current Liabilities 14.77 10.67 11.95 21.94 21.75 23.61 21.28 16.77 20.35 26.55 Secured Loans 4.94 0.00 1.23 0.00 0.00 0.00 0.00 2.85 7.64 12.96 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.66 0.88 0.96 12.15 11.91 11.87 8.87 1.22 0.73 0.78 Current Liabilities 105.88 95.81 79.84 73.14 85.00 71.81 67.69 85.39 86.57 69.48 Trade Payables 50.73 42.26 35.27 33.49 33.23 29.95 25.19 35.84 33.87 23.00 Other Current Liabilities 11.82 13.05 19.17 15.43 17.73 11.34 12.07 4.93 6.17 5.55 Short Term Borrowings 43.24 40.41 24.88 24.01 33.38 30.22 30.17 40.19 37.65 27.55 Short Term Provisions 0.09 0.09 0.51 0.21 0.66 0.30 0.25 4.44 8.88 13.38 Total Liabilities 206.06 197.11 181.96 179.05 188.73 170.08 159.94 171.60 176.78 182.62 Net Block 66.80 67.79 66.38 67.34 66.60 67.13 70.64 74.02 80.74 87.15 Gross Block 105.93 106.68 97.24 92.41 86.66 82.24 81.45 79.53 174.74 172.08 Accumulated Depreciation 39.13 38.89 30.86 25.07 20.05 15.11 10.81 5.51 94.00 84.92 Non Current Assets 74.39 74.25 74.02 75.40 75.74 75.45 77.34 81.63 85.14 91.05 Capital Work in Progress 1.31 1.49 2.80 3.18 0.03 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.93 0.93 1.29 1.29 0.40 0.40 0.40 0.40 0.02 0.01 Long Term Loans & Adv. 4.99 3.68 2.51 2.54 3.96 4.02 3.44 4.30 4.38 3.89 Other Non Current Assets 0.00 0.00 1.05 1.05 4.75 3.90 2.87 2.90 0.00 0.00 Current Assets 131.67 122.86 107.94 103.65 113.00 94.62 82.59 89.97 91.64 91.57 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 55.67 48.49 34.28 37.71 38.58 32.86 29.78 25.56 28.77 23.00 Sundry Debtors 68.98 64.47 64.65 52.68 62.30 52.66 43.91 53.22 54.03 57.64 Cash & Bank 0.25 0.29 0.26 3.37 3.86 3.58 3.61 4.37 3.43 3.95 Other Current Assets 6.75 5.38 7.14 7.85 8.26 5.52 5.29 6.83 5.40 6.97 Short Term Loans & Adv. 2.82 4.23 1.62 2.05 2.07 0.96 1.41 2.00 4.36 5.42 Net Current Assets 25.78 27.05 28.10 30.51 28.00 22.82 14.90 4.58 5.07 22.09 Total Assets 206.06 197.11 181.96 179.05 188.74 170.07 159.93 171.60 176.78 182.62

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity 1.11 -2.08 -3.87 17.18 2.52 4.21 19.29 8.40 -0.95 8.30 PBT -5.40 0.13 2.10 3.00 6.49 3.76 1.43 0.31 -8.93 -3.28 Adjustment 8.04 4.34 6.43 4.60 6.12 4.32 7.94 8.15 10.08 14.03 Changes in Working Capital -1.60 -5.98 -6.01 10.46 -8.98 -6.27 6.33 3.95 -2.10 -4.61 Cash after chg. in Working capital 1.04 -1.50 2.52 18.06 3.63 1.81 15.70 12.40 -0.95 6.14 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.07 -0.58 -6.39 -0.88 -1.11 2.40 3.59 -4.00 0.00 2.17 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 -5.75 -7.60 -3.87 -5.88 -4.17 0.78 -1.37 -1.72 -2.22 -9.24 Net Fixed Assets 0.93 -8.13 -4.45 -8.90 -4.45 -0.79 -1.92 95.21 -2.66 -5.41 Net Investments 0.00 0.36 0.00 -0.89 0.00 0.00 0.00 -0.38 -0.01 -0.01 Others -6.68 0.17 0.58 3.91 0.28 1.57 0.55 -96.55 0.45 -3.82 Cash from Financing Activity 4.60 9.71 4.65 -11.80 1.95 -5.02 -17.92 -8.85 1.72 1.94 Net Cash Inflow / Outflow -0.04 0.03 -3.09 -0.50 0.30 -0.03 0.00 -2.17 -1.45 1.00 Opening Cash & Equivalents 0.29 0.26 3.35 3.84 3.54 3.58 3.58 -34.39 4.71 3.71 Closing Cash & Equivalent 0.25 0.29 0.26 3.35 3.84 3.54 3.58 -36.56 3.26 4.71

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 217.07 230.34 229.18 213.41 208.37 189.74 180.37 176.49 177.54 220.08 ROA -2.37% 0.04% 3.32% 1.37% 3.93% 2.28% 1.06% -0.24% -8.10% -2.91% ROE -5.43% 0.09% 6.89% 3.03% 9.01% 5.17% 2.51% -0.59% -18.60% -5.85% ROCE -0.57% 2.17% 3.34% 4.89% 8.19% 5.92% 4.43% 2.69% -4.14% 2.30% Fixed Asset Turnover 3.34 2.90 2.50 2.88 3.39 3.06 3.05 1.92 1.47 1.57 Receivable days 68.64 79.83 90.41 81.28 73.29 70.36 72.31 80.16 80.18 74.73 Inventory Days 53.57 51.17 55.47 53.93 45.54 45.64 41.20 40.60 37.17 32.80 Payable days 79.41 85.33 103.32 49.58 42.38 42.31 50.22 59.50 43.22 35.36 Cash Conversion Cycle 42.81 45.67 42.55 85.63 76.46 73.69 63.29 61.25 74.12 72.17 Total Debt/Equity 0.59 0.46 0.33 0.29 0.41 0.40 0.47 0.69 0.73 0.53 Interest Cover -0.16 1.05 2.23 2.22 3.57 2.55 1.41 1.11 -1.43 1.04

Top Investors:

investor education and protection fund (iepf)

Annual Reports:

News Update:

No Latest News!

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.

Feedback