Nifty

:

16266.15

Sensex

:

54326.39

456.75 (2.89%)
1534.16 (2.91%)

Login

Nifty
Sensex

:
:

16266.15
54326.39

456.75 (2.89%)
1534.16 (2.91%)

Sundaram Brake Linings Ltd.

Auto Ancillary

Rating :

48/99

BSE: 590072 | NSE: SUNDRMBRAK

Watchlist

NSE BSE

339.10

20-May-2022

Open
High
Low
Previous Close

339.25
342.95
336.10
332.60

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

922
3.13
489.90
325.70

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

134.62
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

164.14
N/A
1.55

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-0.76
0.81
-6.12

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-9.43
-1.07
-6.39

PAT CAGR (%)

10 Years
5 Years
3 Years

26.76
27.80
-5.23

P:E (Median)

8 Years
5 Years
3 Years

25.99
28.07
17.85

P:BV (Average)

8 Years
5 Years
3 Years

1.46
1.46
1.46

EV:EBITDA (Average)

8 Years
5 Years
3 Years

26.20
18.85
17.86

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 21 Dec 20 Var% Sep 21 Sep 20 Var% Jun 21 Jun 20 Var% Mar 21 Mar 20 Var%
Net Sales 80.83 68.85 17.40% 68.90 61.28 12.43% 64.24 30.50 110.62% 76.22 60.59 25.80%
Expenses 81.17 66.03 22.93% 68.37 55.74 22.66% 64.62 34.33 88.23% 73.23 58.80 24.54%
EBITDA -0.34 2.82 - 0.53 5.54 -90.43% -0.38 -3.84 - 2.99 1.80 66.11%
EBIDTM -0.42% 4.09% 0.77% 9.04% -0.60% -12.58% 3.92% 2.97%
Other Income 0.70 0.33 112.12% 0.71 0.02 3,450.00% 0.78 0.17 358.82% 0.76 0.90 -15.56%
Interest 0.49 0.31 58.06% 0.38 0.25 52.00% 0.29 0.27 7.41% 0.24 0.38 -36.84%
Depreciation 1.48 1.52 -2.63% 1.47 1.30 13.08% 1.43 1.37 4.38% 1.43 1.37 4.38%
PBT -1.62 1.32 - -0.60 4.00 - -1.32 -5.30 - 2.08 0.95 118.95%
Tax 0.00 -3.95 - -0.06 -0.29 - 0.00 0.05 -100.00% 0.29 -0.18 -
PAT -1.62 5.27 - -0.55 4.29 - -1.32 -5.35 - 1.79 1.13 58.41%
PATM -2.00% 7.66% -0.80% 7.00% -2.05% -17.54% 2.35% 1.87%
EPS -4.15 13.52 - -1.41 11.01 - -3.38 -13.72 - 4.59 2.91 57.73%

Description Dec 21 Dec 20 Var% Sep 21 Sep 20 Var% Jun 21 Jun 20 Var% Mar 21 Mar 20 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 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Net Sales 290.19 236.85 258.14 286.26 246.98 227.53 227.52 236.51 246.62 231.67 255.71 Net Sales Growth 31.18% -8.25% -9.82% 15.90% 8.55% 0.00% -3.80% -4.10% 6.45% -9.40% Cost Of Goods Sold 160.54 121.46 123.26 144.12 119.86 103.17 109.57 116.22 127.31 113.09 129.94 Gross Profit 129.65 115.39 134.89 142.14 127.12 124.35 117.96 120.29 119.31 118.58 125.77 GP Margin 44.68% 48.72% 52.25% 49.65% 51.47% 54.65% 51.85% 50.86% 48.38% 51.18% 49.18% Total Expenditure 287.39 228.69 252.33 274.91 239.81 218.92 220.85 235.86 241.37 226.02 233.74 Power & Fuel Cost - 19.31 22.72 24.66 20.14 21.00 21.92 29.67 33.32 36.95 31.73 % Of Sales - 8.15% 8.80% 8.61% 8.15% 9.23% 9.63% 12.54% 13.51% 15.95% 12.41% Employee Cost - 41.25 46.52 51.72 47.15 46.69 39.74 38.52 34.35 34.33 33.38 % Of Sales - 17.42% 18.02% 18.07% 19.09% 20.52% 17.47% 16.29% 13.93% 14.82% 13.05% Manufacturing Exp. - 22.35 28.04 39.84 35.52 21.43 21.09 21.27 19.70 16.69 13.54 % Of Sales - 9.44% 10.86% 13.92% 14.38% 9.42% 9.27% 8.99% 7.99% 7.20% 5.30% General & Admin Exp. - 8.03 11.30 9.78 8.47 7.12 5.18 6.00 5.26 4.87 3.43 % Of Sales - 3.39% 4.38% 3.42% 3.43% 3.13% 2.28% 2.54% 2.13% 2.10% 1.34% Selling & Distn. Exp. - 14.58 17.35 3.68 7.96 18.99 18.57 20.47 18.00 16.67 17.12 % Of Sales - 6.16% 6.72% 1.29% 3.22% 8.35% 8.16% 8.66% 7.30% 7.20% 6.70% Miscellaneous Exp. - 1.72 3.15 1.11 0.71 0.51 4.79 3.71 3.43 3.42 17.12 % Of Sales - 0.73% 1.22% 0.39% 0.29% 0.22% 2.11% 1.57% 1.39% 1.48% 1.80% EBITDA 2.80 8.16 5.81 11.35 7.17 8.61 6.67 0.65 5.25 5.65 21.97 EBITDA Margin 0.96% 3.45% 2.25% 3.96% 2.90% 3.78% 2.93% 0.27% 2.13% 2.44% 8.59% Other Income 2.95 1.28 5.08 2.61 3.32 1.67 2.08 0.99 2.51 1.04 0.67 Interest 1.40 1.71 2.46 2.52 2.43 3.46 2.90 3.68 2.93 3.00 3.86 Depreciation 5.81 5.62 5.42 4.95 4.31 5.38 5.54 6.89 8.11 7.80 7.63 PBT -1.46 2.10 3.00 6.49 3.76 1.43 0.31 -8.93 -3.28 -4.11 11.16 Tax 0.23 -3.90 0.48 -0.56 -0.01 -0.33 0.72 5.62 5.34 0.30 -1.72 Tax Rate -15.75% -185.71% 16.00% -8.63% -0.27% -23.08% 232.26% -62.93% 4450.00% -7.30% 149.57% PAT -1.70 6.00 2.52 7.05 3.76 1.76 -0.41 -14.55 -5.22 -4.41 0.56 PAT before Minority Interest -1.70 6.00 2.52 7.05 3.76 1.76 -0.41 -14.55 -5.22 -4.41 0.56 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 -0.59% 2.53% 0.98% 2.46% 1.52% 0.77% -0.18% -6.15% -2.12% -1.90% 0.22% PAT Growth -131.84% 138.10% -64.26% 87.50% 113.64% - - - - - EPS -4.36 15.38 6.46 18.08 9.64 4.51 -1.05 -37.31 -13.38 -11.31 1.44

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Shareholder's Funds 90.17 83.97 81.98 74.66 70.97 69.44 69.86 86.59 91.81 96.22 Share Capital 3.93 3.93 3.93 3.93 3.93 3.93 3.93 3.93 3.93 3.93 Total Reserves 86.24 80.03 78.05 70.72 67.03 65.51 65.92 82.66 87.87 92.28 Non-Current Liabilities 11.95 21.94 21.75 23.61 21.28 16.77 20.35 26.55 25.09 23.10 Secured Loans 1.23 0.00 0.00 0.00 0.00 2.85 7.64 12.96 12.79 10.76 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 0.96 12.15 11.91 11.87 8.87 1.22 0.73 0.78 0.74 0.62 Current Liabilities 79.84 73.14 85.00 71.81 67.69 85.39 86.57 69.48 58.43 57.23 Trade Payables 37.46 33.49 33.23 29.95 25.19 35.84 33.87 23.00 23.02 19.22 Other Current Liabilities 16.99 15.43 17.73 11.34 12.07 4.93 6.17 5.55 3.13 3.61 Short Term Borrowings 24.88 24.01 33.38 30.22 30.17 40.19 37.65 27.55 25.36 27.15 Short Term Provisions 0.51 0.21 0.66 0.30 0.25 4.44 8.88 13.38 6.92 7.25 Total Liabilities 181.96 179.05 188.73 170.08 159.94 171.60 176.78 182.62 175.33 176.55 Net Block 66.38 67.34 66.60 67.13 70.64 74.02 80.74 87.15 86.03 87.98 Gross Block 97.04 92.41 86.66 82.24 81.45 79.53 174.74 172.08 166.67 161.47 Accumulated Depreciation 30.66 25.07 20.05 15.11 10.81 5.51 94.00 84.92 80.64 73.48 Non Current Assets 74.02 75.40 75.74 75.45 77.34 81.63 85.14 91.05 89.28 91.07 Capital Work in Progress 2.80 3.18 0.03 0.00 0.00 0.00 0.00 0.00 0.00 0.05 Non Current Investment 1.29 1.29 0.40 0.40 0.40 0.40 0.02 0.01 0.00 0.00 Long Term Loans & Adv. 2.51 2.54 3.96 4.02 3.44 4.30 4.38 3.89 3.25 3.04 Other Non Current Assets 1.05 1.05 4.75 3.90 2.87 2.90 0.00 0.00 0.00 0.00 Current Assets 107.95 103.65 113.00 94.62 82.59 89.97 91.64 91.57 86.04 85.49 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.53 Inventories 34.28 37.71 38.58 32.86 29.78 25.56 28.77 23.00 24.74 17.85 Sundry Debtors 64.65 52.68 62.30 52.66 43.91 53.22 54.03 57.64 51.12 52.24 Cash & Bank 0.26 3.37 3.86 3.58 3.61 4.37 3.43 3.95 3.65 9.36 Other Current Assets 8.76 7.85 6.19 4.56 5.29 6.83 5.40 6.97 6.53 5.50 Short Term Loans & Adv. 1.62 2.05 2.07 0.96 1.41 2.00 4.36 5.42 5.45 4.71 Net Current Assets 28.10 30.51 28.00 22.82 14.90 4.58 5.07 22.09 27.61 28.25 Total Assets 181.97 179.05 188.74 170.07 159.93 171.60 176.78 182.62 175.32 176.56

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

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 -3.87 17.18 2.52 4.21 19.29 8.40 -0.95 8.30 4.18 7.67 PBT 2.10 3.00 6.49 3.76 1.43 0.31 -8.93 -3.28 -4.11 11.16 Adjustment 6.43 4.60 6.12 4.32 7.94 8.15 10.08 14.03 11.07 -2.16 Changes in Working Capital -6.01 10.46 -8.98 -6.27 6.33 3.95 -2.10 -4.61 -2.34 0.40 Cash after chg. in Working capital 2.52 18.06 3.63 1.81 15.70 12.40 -0.95 6.14 4.62 9.40 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -6.39 -0.88 -1.11 2.40 3.59 -4.00 0.00 2.17 -0.44 -1.73 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 -3.87 -5.88 -4.17 0.78 -1.37 -1.72 -2.22 -9.24 -4.20 -9.36 Net Fixed Assets -4.25 -8.90 -4.45 -0.79 -1.92 95.21 -2.66 -5.41 -5.15 -10.03 Net Investments 0.00 -0.89 0.00 0.00 0.00 -0.38 -0.01 -0.01 0.53 0.00 Others 0.38 3.91 0.28 1.57 0.55 -96.55 0.45 -3.82 0.42 0.67 Cash from Financing Activity 4.65 -11.80 1.95 -5.02 -17.92 -8.85 1.72 1.94 -4.13 -1.93 Net Cash Inflow / Outflow -3.09 -0.50 0.30 -0.03 0.00 -2.17 -1.45 1.00 -4.15 -3.62 Opening Cash & Equivalents 3.35 3.84 3.54 3.58 3.58 -34.39 4.71 3.71 7.86 11.48 Closing Cash & Equivalent 0.26 3.35 3.84 3.54 3.58 -36.56 3.26 4.71 3.71 7.86

Financial Ratios

Standalone

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Book Value (Rs.) 229.18 213.41 208.37 189.74 180.37 176.49 177.54 220.08 233.34 244.54 ROA 3.32% 1.37% 3.93% 2.28% 1.06% -0.24% -8.10% -2.91% -2.51% 0.32% ROE 6.89% 3.03% 9.01% 5.17% 2.51% -0.59% -18.60% -5.85% -4.69% 0.58% ROCE 3.34% 4.89% 8.19% 5.92% 4.43% 2.69% -4.14% 2.30% -0.82% 2.00% Fixed Asset Turnover 2.50 2.88 3.39 3.06 3.05 1.92 1.47 1.57 1.54 1.76 Receivable days 90.41 81.28 73.29 70.36 72.31 80.16 80.18 74.73 74.74 66.52 Inventory Days 55.47 53.93 45.54 45.64 41.20 40.60 37.17 32.80 30.80 20.42 Payable days 106.60 49.58 42.38 42.31 50.22 59.50 43.22 35.36 33.01 27.81 Cash Conversion Cycle 39.27 85.63 76.46 73.69 63.29 61.25 74.12 72.17 72.53 59.13 Total Debt/Equity 0.33 0.29 0.41 0.40 0.47 0.69 0.73 0.53 0.45 0.42 Interest Cover 2.23 2.22 3.57 2.55 1.41 1.11 -1.43 1.04 -0.37 0.70

Top Investors:

investor education and protection fund authority ministry of corporate affairs

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