Nifty

:

16951.70

Sensex

:

57613.72

-34.00 (-0.20%)
-40.14 (-0.07%)

Login

Nifty
Sensex

:
:

16951.70
57613.72

-34.00 (-0.20%)
-40.14 (-0.07%)

Sundaram Brake Linings Ltd.

Auto Ancillary

Rating :

52/99

BSE: 590072 | NSE: SUNDRMBRAK

Watchlist

NSE BSE

272.05

28-Mar-2023

Day's Open
Day's High
Day's Low
Previous Close

276.90
278.95
270.95
275.90

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

8055
22.19
415.00
270.95

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

107.37
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

148.73
N/A
1.28

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

2.45
3.63
4.57

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-5.32
-14.53
-10.86

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-53.70
-68.34

P:E (Median)

8 Years
5 Years
3 Years

27.47
24.42
16.11

P:BV (Average)

8 Years
5 Years
3 Years

1.47
1.47
1.48

EV:EBITDA (Average)

8 Years
5 Years
3 Years

24.38
20.89
25.01

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 Var%
Net Sales 87.29 80.83 7.99% 86.78 68.90 25.95% 89.00 64.24 38.54% 81.24 76.22 6.59%
Expenses 87.92 81.17 8.32% 88.61 68.37 29.60% 89.33 64.62 38.24% 78.57 73.23 7.29%
EBITDA -0.63 -0.34 - -1.83 0.53 - -0.33 -0.38 - 2.66 2.99 -11.04%
EBIDTM -0.72% -0.42% -2.11% 0.77% -0.37% -0.60% 3.28% 3.92%
Other Income 0.39 0.70 -44.29% 0.38 0.71 -46.48% 1.58 0.78 102.56% 1.00 0.76 31.58%
Interest 1.11 0.49 126.53% 0.82 0.38 115.79% 0.75 0.29 158.62% 0.65 0.24 170.83%
Depreciation 1.53 1.48 3.38% 1.49 1.47 1.36% 1.47 1.43 2.80% 1.61 1.43 12.59%
PBT -2.88 -1.62 - -3.76 -0.60 - -0.97 -1.32 - 3.67 2.08 76.44%
Tax -0.02 0.00 - -0.12 -0.06 - -0.53 0.00 - 0.11 0.29 -62.07%
PAT -2.86 -1.62 - -3.64 -0.55 - -0.44 -1.32 - 3.57 1.79 99.44%
PATM -3.28% -2.00% -4.19% -0.80% -0.49% -2.06% 4.39% 2.35%
EPS -7.35 -4.15 - -9.33 -1.41 - -1.12 -3.39 - 9.15 4.59 99.35%

Description Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 Var% Dec 21 Dec 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 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Net Sales 344.31 295.20 236.85 258.14 286.26 246.98 227.53 227.52 236.51 246.62 231.67 Net Sales Growth 18.65% 24.64% -8.25% -9.82% 15.90% 8.55% 0.00% -3.80% -4.10% 6.45% Cost Of Goods Sold 208.60 165.82 121.46 123.26 144.12 119.86 103.17 109.57 116.22 127.31 113.09 Gross Profit 135.71 129.38 115.39 134.89 142.14 127.12 124.35 117.96 120.29 119.31 118.58 GP Margin 39.42% 43.83% 48.72% 52.25% 49.65% 51.47% 54.65% 51.85% 50.86% 48.38% 51.18% Total Expenditure 344.43 291.93 228.69 252.33 274.91 239.81 218.92 220.85 235.86 241.37 226.02 Power & Fuel Cost - 26.72 19.31 22.72 24.66 20.14 21.00 21.92 29.67 33.32 36.95 % Of Sales - 9.05% 8.15% 8.80% 8.61% 8.15% 9.23% 9.63% 12.54% 13.51% 15.95% Employee Cost - 42.01 41.25 46.52 51.72 47.15 46.69 39.74 38.52 34.35 34.33 % Of Sales - 14.23% 17.42% 18.02% 18.07% 19.09% 20.52% 17.47% 16.29% 13.93% 14.82% Manufacturing Exp. - 27.55 22.35 28.04 39.84 35.52 21.43 21.09 21.27 19.70 16.69 % Of Sales - 9.33% 9.44% 10.86% 13.92% 14.38% 9.42% 9.27% 8.99% 7.99% 7.20% General & Admin Exp. - 10.52 8.03 11.30 9.78 8.47 7.12 5.18 6.00 5.26 4.87 % Of Sales - 3.56% 3.39% 4.38% 3.42% 3.43% 3.13% 2.28% 2.54% 2.13% 2.10% Selling & Distn. Exp. - 17.79 14.58 17.35 3.68 7.96 18.99 18.57 20.47 18.00 16.67 % Of Sales - 6.03% 6.16% 6.72% 1.29% 3.22% 8.35% 8.16% 8.66% 7.30% 7.20% Miscellaneous Exp. - 1.53 1.72 3.15 1.11 0.71 0.51 4.79 3.71 3.43 16.67 % Of Sales - 0.52% 0.73% 1.22% 0.39% 0.29% 0.22% 2.11% 1.57% 1.39% 1.48% EBITDA -0.13 3.27 8.16 5.81 11.35 7.17 8.61 6.67 0.65 5.25 5.65 EBITDA Margin -0.04% 1.11% 3.45% 2.25% 3.96% 2.90% 3.78% 2.93% 0.27% 2.13% 2.44% Other Income 3.35 3.20 1.28 5.08 2.61 3.32 1.67 2.08 0.99 2.51 1.04 Interest 3.33 2.61 1.71 2.46 2.52 2.43 3.46 2.90 3.68 2.93 3.00 Depreciation 6.10 5.99 5.62 5.42 4.95 4.31 5.38 5.54 6.89 8.11 7.80 PBT -3.94 -2.13 2.10 3.00 6.49 3.76 1.43 0.31 -8.93 -3.28 -4.11 Tax -0.56 0.06 -3.90 0.48 -0.56 -0.01 -0.33 0.72 5.62 5.34 0.30 Tax Rate 14.21% 46.15% -185.71% 16.00% -8.63% -0.27% -23.08% 232.26% -62.93% 4450.00% -7.30% PAT -3.37 0.08 6.00 2.52 7.05 3.76 1.76 -0.41 -14.55 -5.22 -4.41 PAT before Minority Interest -3.37 0.08 6.00 2.52 7.05 3.76 1.76 -0.41 -14.55 -5.22 -4.41 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 -0.98% 0.03% 2.53% 0.98% 2.46% 1.52% 0.77% -0.18% -6.15% -2.12% -1.90% PAT Growth 0.00% -98.67% 138.10% -64.26% 87.50% 113.64% - - - - EPS -8.64 0.21 15.38 6.46 18.08 9.64 4.51 -1.05 -37.31 -13.38 -11.31

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Shareholder's Funds 90.63 90.17 83.97 81.98 74.66 70.97 69.44 69.86 86.59 91.81 Share Capital 3.93 3.93 3.93 3.93 3.93 3.93 3.93 3.93 3.93 3.93 Total Reserves 86.70 86.24 80.03 78.05 70.72 67.03 65.51 65.92 82.66 87.87 Non-Current Liabilities 10.67 11.95 21.94 21.75 23.61 21.28 16.77 20.35 26.55 25.09 Secured Loans 0.00 1.23 0.00 0.00 0.00 0.00 2.85 7.64 12.96 12.79 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 0.88 0.96 12.15 11.91 11.87 8.87 1.22 0.73 0.78 0.74 Current Liabilities 95.81 79.84 73.14 85.00 71.81 67.69 85.39 86.57 69.48 58.43 Trade Payables 42.26 35.27 33.49 33.23 29.95 25.19 35.84 33.87 23.00 23.02 Other Current Liabilities 13.05 19.17 15.43 17.73 11.34 12.07 4.93 6.17 5.55 3.13 Short Term Borrowings 40.41 24.88 24.01 33.38 30.22 30.17 40.19 37.65 27.55 25.36 Short Term Provisions 0.09 0.51 0.21 0.66 0.30 0.25 4.44 8.88 13.38 6.92 Total Liabilities 197.11 181.96 179.05 188.73 170.08 159.94 171.60 176.78 182.62 175.33 Net Block 67.79 66.38 67.34 66.60 67.13 70.64 74.02 80.74 87.15 86.03 Gross Block 106.68 97.24 92.41 86.66 82.24 81.45 79.53 174.74 172.08 166.67 Accumulated Depreciation 38.89 30.86 25.07 20.05 15.11 10.81 5.51 94.00 84.92 80.64 Non Current Assets 74.25 74.02 75.40 75.74 75.45 77.34 81.63 85.14 91.05 89.28 Capital Work in Progress 1.49 2.80 3.18 0.03 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 1.29 1.29 1.29 0.40 0.40 0.40 0.40 0.02 0.01 0.00 Long Term Loans & Adv. 2.64 2.51 2.54 3.96 4.02 3.44 4.30 4.38 3.89 3.25 Other Non Current Assets 1.05 1.05 1.05 4.75 3.90 2.87 2.90 0.00 0.00 0.00 Current Assets 122.86 107.94 103.65 113.00 94.62 82.59 89.97 91.64 91.57 86.04 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 48.49 34.28 37.71 38.58 32.86 29.78 25.56 28.77 23.00 24.74 Sundry Debtors 64.47 64.65 52.68 62.30 52.66 43.91 53.22 54.03 57.64 51.12 Cash & Bank 0.29 0.26 3.37 3.86 3.58 3.61 4.37 3.43 3.95 3.65 Other Current Assets 9.61 7.14 7.85 6.19 5.52 5.29 6.83 5.40 6.97 6.53 Short Term Loans & Adv. 4.23 1.62 2.05 2.07 0.96 1.41 2.00 4.36 5.42 5.45 Net Current Assets 27.05 28.10 30.51 28.00 22.82 14.90 4.58 5.07 22.09 27.61 Total Assets 197.11 181.96 179.05 188.74 170.07 159.93 171.60 176.78 182.62 175.32

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Cash From Operating Activity -2.78 -3.87 17.18 2.52 4.21 19.29 8.40 -0.95 8.30 4.18 PBT 0.13 2.10 3.00 6.49 3.76 1.43 0.31 -8.93 -3.28 -4.11 Adjustment 13.14 6.43 4.60 6.12 4.32 7.94 8.15 10.08 14.03 11.07 Changes in Working Capital -15.47 -6.01 10.46 -8.98 -6.27 6.33 3.95 -2.10 -4.61 -2.34 Cash after chg. in Working capital -2.20 2.52 18.06 3.63 1.81 15.70 12.40 -0.95 6.14 4.62 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.58 -6.39 -0.88 -1.11 2.40 3.59 -4.00 0.00 2.17 -0.44 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 -7.60 -3.87 -5.88 -4.17 0.78 -1.37 -1.72 -2.22 -9.24 -4.20 Net Fixed Assets -8.13 -4.45 -8.90 -4.45 -0.79 -1.92 95.21 -2.66 -5.41 -5.15 Net Investments 0.00 0.00 -0.89 0.00 0.00 0.00 -0.38 -0.01 -0.01 0.53 Others 0.53 0.58 3.91 0.28 1.57 0.55 -96.55 0.45 -3.82 0.42 Cash from Financing Activity 10.41 4.65 -11.80 1.95 -5.02 -17.92 -8.85 1.72 1.94 -4.13 Net Cash Inflow / Outflow 0.03 -3.09 -0.50 0.30 -0.03 0.00 -2.17 -1.45 1.00 -4.15 Opening Cash & Equivalents 0.26 3.35 3.84 3.54 3.58 3.58 -34.39 4.71 3.71 7.86 Closing Cash & Equivalent 0.29 0.26 3.35 3.84 3.54 3.58 -36.56 3.26 4.71 3.71

Financial Ratios

Standalone

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Book Value (Rs.) 230.34 229.18 213.41 208.37 189.74 180.37 176.49 177.54 220.08 233.34 ROA 0.04% 3.32% 1.37% 3.93% 2.28% 1.06% -0.24% -8.10% -2.91% -2.51% ROE 0.09% 6.89% 3.03% 9.01% 5.17% 2.51% -0.59% -18.60% -5.85% -4.69% ROCE 2.17% 3.34% 4.89% 8.19% 5.92% 4.43% 2.69% -4.14% 2.30% -0.82% Fixed Asset Turnover 2.90 2.50 2.88 3.39 3.06 3.05 1.92 1.47 1.57 1.54 Receivable days 79.83 90.41 81.28 73.29 70.36 72.31 80.16 80.18 74.73 74.74 Inventory Days 51.17 55.47 53.93 45.54 45.64 41.20 40.60 37.17 32.80 30.80 Payable days 85.33 103.32 49.58 42.38 42.31 50.22 59.50 43.22 35.36 33.01 Cash Conversion Cycle 45.67 42.55 85.63 76.46 73.69 63.29 61.25 74.12 72.17 72.53 Total Debt/Equity 0.46 0.33 0.29 0.41 0.40 0.47 0.69 0.73 0.53 0.45 Interest Cover 1.05 2.23 2.22 3.57 2.55 1.41 1.11 -1.43 1.04 -0.37

Annual Reports:

News Update:

Sundaram BrakeLining - Quarterly Results
13th Feb 2023, 12:45 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