Nifty

:

11661.85

Sensex

:

39298.38

75.50 (0.65%)
246.32 (0.63%)

Login

Nifty
Sensex

:
:

11661.85
39298.38

75.50 (0.65%)
246.32 (0.63%)

Sundaram Brake Linings Ltd.

Auto Ancillary

Rating :

47/99

BSE: 590072 | NSE: SUNDRMBRAK

Watchlist

NSE BSE

257.25

18-Oct-2019

Open
High
Low
Previous Close

257.95
264.00
243.50
253.70

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

850
2.18
450.00
227.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

101.14
15.06
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

130.66
N/A
1.21

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

3.69
3.89
7.95

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-6.05
77.18
5.68

PAT CAGR (%)

10 Years
5 Years
3 Years

1.34
-
58.82

P:E (Median)

8 Years
5 Years
3 Years

14.25
35.09
46.57

P:BV (Average)

8 Years
5 Years
3 Years

1.58
2.08
2.36

EV:EBITDA (Average)

8 Years
5 Years
3 Years

22.93
29.52
18.63

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 19 Jun 18 Var% Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var%
Net Sales 73.27 69.75 5.05% 71.58 69.64 2.79% 69.39 59.29 17.03% 72.10 61.70 16.86%
Expenses 70.28 67.68 3.84% 66.87 67.57 -1.04% 67.60 57.45 17.67% 70.19 59.93 17.12%
EBITDA 2.99 2.06 45.15% 4.71 2.07 127.54% 1.79 1.84 -2.72% 1.92 1.76 9.09%
EBIDTM 4.08% 2.96% 6.58% 2.97% 2.58% 3.10% 2.66% 2.86%
Other Income 0.41 1.03 -60.19% 0.80 1.23 -34.96% 0.12 0.26 -53.85% 0.67 0.52 28.85%
Interest 0.44 0.36 22.22% 0.37 0.64 -42.19% 0.47 0.45 4.44% 0.45 0.49 -8.16%
Depreciation 1.24 1.22 1.64% 1.25 1.03 21.36% 1.25 1.10 13.64% 1.23 1.09 12.84%
PBT 1.72 1.52 13.16% 3.88 0.12 3,133.33% 0.18 0.55 -67.27% 0.91 0.71 28.17%
Tax 0.45 -0.09 - 0.04 -0.89 - 0.03 0.01 200.00% -0.54 0.17 -
PAT 1.27 1.61 -21.12% 3.84 1.01 280.20% 0.16 0.54 -70.37% 1.46 0.53 175.47%
PATM 1.73% 2.30% 5.36% 1.45% 0.23% 0.92% 2.02% 0.87%
EPS 3.22 4.08 -21.08% 9.75 2.56 280.86% 0.40 1.38 -71.01% 3.70 1.36 172.06%

Description Jun 19 Jun 18 Var% Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var%
Net Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PBT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Net Sales 286.34 286.26 246.98 227.53 227.52 236.51 246.62 231.67 255.71 237.51 199.33 Net Sales Growth 9.97% 15.90% 8.55% 0.00% -3.80% -4.10% 6.45% -9.40% 7.66% 19.15% Cost Of Goods Sold 144.49 144.12 119.86 103.17 109.57 116.22 127.31 113.09 129.94 123.21 96.79 Gross Profit 141.85 142.14 127.12 124.35 117.96 120.29 119.31 118.58 125.77 114.31 102.54 GP Margin 49.54% 49.65% 51.47% 54.65% 51.85% 50.86% 48.38% 51.18% 49.18% 48.13% 51.44% Total Expenditure 274.94 274.91 239.81 218.92 220.85 235.86 241.37 226.02 233.74 214.54 178.15 Power & Fuel Cost - 24.66 20.14 21.00 21.92 29.67 33.32 36.95 31.73 27.73 22.68 % Of Sales - 8.61% 8.15% 9.23% 9.63% 12.54% 13.51% 15.95% 12.41% 11.68% 11.38% Employee Cost - 51.72 47.15 46.69 39.74 38.52 34.35 34.33 33.38 28.00 23.56 % Of Sales - 18.07% 19.09% 20.52% 17.47% 16.29% 13.93% 14.82% 13.05% 11.79% 11.82% Manufacturing Exp. - 39.84 35.52 21.43 21.09 21.27 19.70 16.69 13.54 13.00 11.29 % Of Sales - 13.92% 14.38% 9.42% 9.27% 8.99% 7.99% 7.20% 5.30% 5.47% 5.66% General & Admin Exp. - 9.78 8.47 7.12 5.18 6.00 5.26 4.87 3.43 4.01 3.41 % Of Sales - 3.42% 3.43% 3.13% 2.28% 2.54% 2.13% 2.10% 1.34% 1.69% 1.71% Selling & Distn. Exp. - 3.68 7.96 18.99 18.57 20.47 18.00 16.67 17.12 15.69 15.40 % Of Sales - 1.29% 3.22% 8.35% 8.16% 8.66% 7.30% 7.20% 6.70% 6.61% 7.73% Miscellaneous Exp. - 1.11 0.71 0.51 4.79 3.71 3.43 3.42 4.60 2.90 15.40 % Of Sales - 0.39% 0.29% 0.22% 2.11% 1.57% 1.39% 1.48% 1.80% 1.22% 2.52% EBITDA 11.41 11.35 7.17 8.61 6.67 0.65 5.25 5.65 21.97 22.97 21.18 EBITDA Margin 3.98% 3.96% 2.90% 3.78% 2.93% 0.27% 2.13% 2.44% 8.59% 9.67% 10.63% Other Income 2.00 2.61 3.32 1.67 2.08 0.99 2.51 1.04 0.67 1.34 2.18 Interest 1.73 2.52 2.43 3.46 2.90 3.68 2.93 3.00 3.86 2.71 2.19 Depreciation 4.97 4.95 4.31 5.38 5.54 6.89 8.11 7.80 7.63 6.33 5.94 PBT 6.69 6.49 3.76 1.43 0.31 -8.93 -3.28 -4.11 11.16 15.28 15.23 Tax -0.02 -0.56 -0.01 -0.33 0.72 5.62 5.34 0.30 -1.72 1.98 1.50 Tax Rate -0.30% -8.63% -0.27% -23.08% 232.26% -62.93% 4450.00% -7.30% 149.57% 23.91% 19.56% PAT 6.73 7.05 3.76 1.76 -0.41 -14.55 -5.22 -4.41 0.56 6.30 6.17 PAT before Minority Interest 6.73 7.05 3.76 1.76 -0.41 -14.55 -5.22 -4.41 0.56 6.30 6.17 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 2.35% 2.46% 1.52% 0.77% -0.18% -6.15% -2.12% -1.90% 0.22% 2.65% 3.10% PAT Growth 82.38% 87.50% 113.64% - - - - - -91.11% 2.11% Unadjusted EPS 17.07 17.93 9.57 4.47 -41.03 -36.97 -13.26 -11.20 1.44 16.01 16.49

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Shareholder's Funds 81.98 74.66 70.97 69.44 69.86 86.59 91.81 96.22 97.02 92.55 Share Capital 3.93 3.93 3.93 3.93 3.93 3.93 3.93 3.93 3.93 3.93 Total Reserves 78.05 70.72 67.03 65.51 65.92 82.66 87.87 92.28 93.09 88.62 Non-Current Liabilities 21.75 23.61 21.28 16.77 20.35 26.55 25.09 23.10 24.36 42.95 Secured Loans 0.00 0.00 0.00 2.85 7.64 12.96 12.79 10.76 10.41 29.70 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 11.91 11.87 8.87 1.22 0.73 0.78 0.74 0.62 0.51 0.00 Current Liabilities 85.00 71.81 67.69 85.39 86.57 69.48 58.43 57.23 54.10 27.70 Trade Payables 33.23 29.95 25.19 35.84 33.87 23.00 23.02 19.22 16.81 26.67 Other Current Liabilities 17.73 11.34 12.07 4.93 6.17 5.55 3.13 3.61 3.68 0.27 Short Term Borrowings 33.38 30.22 30.17 40.19 37.65 27.55 25.36 27.15 23.32 0.00 Short Term Provisions 0.66 0.30 0.25 4.44 8.88 13.38 6.92 7.25 10.30 0.76 Total Liabilities 188.73 170.08 159.94 171.60 176.78 182.62 175.33 176.55 175.48 163.20 Net Block 66.60 67.13 70.64 74.02 80.74 87.15 86.03 87.98 85.22 70.86 Gross Block 86.66 82.24 81.45 79.53 174.74 172.08 166.67 161.47 151.49 130.83 Accumulated Depreciation 20.05 15.11 10.81 5.51 94.00 84.92 80.64 73.48 66.27 59.96 Non Current Assets 75.74 75.45 77.34 81.63 85.14 91.05 89.28 91.07 89.55 72.33 Capital Work in Progress 0.03 0.00 0.00 0.00 0.00 0.00 0.00 0.05 0.00 0.94 Non Current Investment 0.40 0.40 0.40 0.40 0.02 0.01 0.00 0.00 0.53 0.53 Long Term Loans & Adv. 3.96 4.02 3.44 4.30 4.38 3.89 3.25 3.04 3.49 0.00 Other Non Current Assets 4.75 3.90 2.87 2.90 0.00 0.00 0.00 0.00 0.31 0.00 Current Assets 113.00 94.62 82.59 89.97 91.64 91.57 86.04 85.49 85.94 90.87 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.53 0.00 0.00 Inventories 38.58 32.86 29.78 25.56 28.77 23.00 24.74 17.85 13.03 11.39 Sundry Debtors 62.30 52.66 43.91 53.22 54.03 57.64 51.12 52.24 48.39 43.01 Cash & Bank 3.86 3.58 3.61 4.37 3.43 3.95 3.65 9.36 12.39 17.04 Other Current Assets 8.27 4.56 3.88 4.83 5.40 6.97 6.53 5.50 12.13 19.41 Short Term Loans & Adv. 1.93 0.96 1.41 2.00 4.36 5.42 5.45 4.71 11.47 18.93 Net Current Assets 28.00 22.82 14.90 4.58 5.07 22.09 27.61 28.25 31.84 63.17 Total Assets 188.74 170.07 159.93 171.60 176.78 182.62 175.32 176.56 175.49 163.20

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

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 2.52 4.21 19.29 8.40 -0.95 8.30 4.18 7.67 4.03 5.39 PBT 6.49 3.76 1.43 0.31 -8.93 -3.28 -4.11 11.16 15.30 15.23 Adjustment 6.12 4.32 7.94 8.15 10.08 14.03 11.07 -2.16 -0.09 -0.07 Changes in Working Capital -8.98 -6.27 6.33 3.95 -2.10 -4.61 -2.34 0.40 -8.02 -8.65 Cash after chg. in Working capital 3.63 1.81 15.70 12.40 -0.95 6.14 4.62 9.40 7.19 6.51 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.11 2.40 3.59 -4.00 0.00 2.17 -0.44 -1.73 -3.16 -1.13 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 -4.17 0.78 -1.37 -1.72 -2.22 -9.24 -4.20 -9.36 -18.38 -5.72 Net Fixed Assets -4.45 -0.79 -1.92 95.21 -2.66 -5.41 -5.15 -10.03 -19.72 -6.53 Net Investments 0.00 0.00 0.00 -0.38 -0.01 -0.01 0.53 0.00 0.00 0.00 Others 0.28 1.57 0.55 -96.55 0.45 -3.82 0.42 0.67 1.34 0.81 Cash from Financing Activity 1.95 -5.02 -17.92 -8.85 1.72 1.94 -4.13 -1.93 8.05 16.57 Net Cash Inflow / Outflow 0.30 -0.03 0.00 -2.17 -1.45 1.00 -4.15 -3.62 -6.30 16.23 Opening Cash & Equivalents 3.54 3.58 3.58 -34.39 4.71 3.71 7.86 11.48 17.78 1.54 Closing Cash & Equivalent 3.84 3.54 3.58 -36.56 3.26 4.71 3.71 7.86 11.48 17.78

Financial Ratios

Standalone

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Book Value (Rs.) 208.37 189.74 180.37 176.49 177.54 220.08 233.34 244.54 246.59 235.22 ROA 3.93% 2.28% 1.06% -0.24% -8.10% -2.91% -2.51% 0.32% 3.72% 4.21% ROE 9.01% 5.17% 2.51% -0.59% -18.60% -5.85% -4.69% 0.58% 6.65% 7.44% ROCE 8.19% 5.92% 4.43% 2.69% -4.14% 2.30% -0.82% 2.00% 8.58% 9.04% Fixed Asset Turnover 3.39 3.06 3.05 1.92 1.47 1.57 1.54 1.76 1.81 1.66 Receivable days 73.29 70.36 72.31 80.16 80.18 74.73 74.74 66.52 65.18 69.62 Inventory Days 45.54 45.64 41.20 40.60 37.17 32.80 30.80 20.42 17.42 18.32 Payable days 42.38 42.31 50.22 59.50 43.22 35.36 33.01 27.81 37.05 46.78 Cash Conversion Cycle 76.46 73.69 63.29 61.25 74.12 72.17 72.53 59.13 45.55 41.16 Total Debt/Equity 0.41 0.40 0.47 0.69 0.73 0.53 0.45 0.42 0.38 0.32 Interest Cover 3.57 2.55 1.41 1.11 -1.43 1.04 -0.37 0.70 4.06 4.50

Top Investors:

Annual Reports:

News Update:

Sundaram BrakeLining - Quarterly Results
13th Aug 2019, 17:46 PM

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.

Feedback