Nifty

:

11896.80

Sensex

:

40544.37

23.75 (0.20%)
112.77 (0.28%)

Login

Nifty
Sensex

:
:

11896.80
40544.37

23.75 (0.20%)
112.77 (0.28%)

Sundaram Brake Linings Ltd.

Auto Ancillary

Rating :

45/99

BSE: 590072 | NSE: SUNDRMBRAK

Watchlist

NSE BSE

225.40

20-Oct-2020

Open
High
Low
Previous Close

234.25
253.50
221.10
229.35

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

30040
71.42
352.00
132.95

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

90.18
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

110.82
N/A
1.15

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

0.84
2.56
1.48

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-12.84
-2.72
-4.12

PAT CAGR (%)

10 Years
5 Years
3 Years

-8.76
-
-12.49

P:E (Median)

8 Years
5 Years
3 Years

14.80
35.31
29.36

P:BV (Average)

8 Years
5 Years
3 Years

1.02
1.02
1.02

EV:EBITDA (Average)

8 Years
5 Years
3 Years

24.15
18.59
16.84

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 Var%
Net Sales 30.50 73.27 -58.37% 60.59 71.58 -15.35% 65.15 69.39 -6.11% 59.13 72.10 -17.99%
Expenses 34.37 70.28 -51.10% 58.84 66.87 -12.01% 63.40 67.60 -6.21% 60.74 70.19 -13.46%
EBITDA -3.87 2.99 - 1.75 4.71 -62.85% 1.75 1.79 -2.23% -1.61 1.92 -
EBIDTM -12.70% 4.08% 2.89% 6.58% 2.69% 2.58% -2.73% 2.66%
Other Income 0.17 0.41 -58.54% 0.90 0.80 12.50% 0.98 0.12 716.67% 2.79 0.67 316.42%
Interest 0.24 0.44 -45.45% 0.33 0.37 -10.81% 0.41 0.47 -12.77% 0.35 0.45 -22.22%
Depreciation 1.37 1.24 10.48% 1.37 1.25 9.60% 1.55 1.25 24.00% 1.27 1.23 3.25%
PBT -5.30 1.72 - 0.95 3.88 -75.52% 0.77 0.18 327.78% -0.44 0.91 -
Tax 0.05 0.45 -88.89% -0.18 0.04 - 0.29 0.03 866.67% -0.08 -0.54 -
PAT -5.35 1.27 - 1.13 3.84 -70.57% 0.48 0.16 200.00% -0.36 1.46 -
PATM -17.55% 1.73% 1.87% 5.36% 0.74% 0.23% -0.61% 2.02%
EPS -13.72 3.25 - 2.91 9.84 -70.43% 1.23 0.41 200.00% -0.93 3.73 -

Description Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 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 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 215.37 258.14 286.26 246.98 227.53 227.52 236.51 246.62 231.67 255.71 237.51 Net Sales Growth -24.79% -9.82% 15.90% 8.55% 0.00% -3.80% -4.10% 6.45% -9.40% 7.66% Cost Of Goods Sold 101.68 123.26 144.12 119.86 103.17 109.57 116.22 127.31 113.09 129.94 123.21 Gross Profit 113.69 134.89 142.14 127.12 124.35 117.96 120.29 119.31 118.58 125.77 114.31 GP Margin 52.79% 52.25% 49.65% 51.47% 54.65% 51.85% 50.86% 48.38% 51.18% 49.18% 48.13% Total Expenditure 217.35 252.33 274.91 239.81 218.92 220.85 235.86 241.37 226.02 233.74 214.54 Power & Fuel Cost - 22.72 24.66 20.14 21.00 21.92 29.67 33.32 36.95 31.73 27.73 % Of Sales - 8.80% 8.61% 8.15% 9.23% 9.63% 12.54% 13.51% 15.95% 12.41% 11.68% Employee Cost - 47.96 51.72 47.15 46.69 39.74 38.52 34.35 34.33 33.38 28.00 % Of Sales - 18.58% 18.07% 19.09% 20.52% 17.47% 16.29% 13.93% 14.82% 13.05% 11.79% Manufacturing Exp. - 41.52 39.84 35.52 21.43 21.09 21.27 19.70 16.69 13.54 13.00 % Of Sales - 16.08% 13.92% 14.38% 9.42% 9.27% 8.99% 7.99% 7.20% 5.30% 5.47% General & Admin Exp. - 9.83 9.78 8.47 7.12 5.18 6.00 5.26 4.87 3.43 4.01 % Of Sales - 3.81% 3.42% 3.43% 3.13% 2.28% 2.54% 2.13% 2.10% 1.34% 1.69% Selling & Distn. Exp. - 3.90 3.68 7.96 18.99 18.57 20.47 18.00 16.67 17.12 15.69 % Of Sales - 1.51% 1.29% 3.22% 8.35% 8.16% 8.66% 7.30% 7.20% 6.70% 6.61% Miscellaneous Exp. - 3.15 1.11 0.71 0.51 4.79 3.71 3.43 3.42 4.60 15.69 % Of Sales - 1.22% 0.39% 0.29% 0.22% 2.11% 1.57% 1.39% 1.48% 1.80% 1.22% EBITDA -1.98 5.81 11.35 7.17 8.61 6.67 0.65 5.25 5.65 21.97 22.97 EBITDA Margin -0.92% 2.25% 3.96% 2.90% 3.78% 2.93% 0.27% 2.13% 2.44% 8.59% 9.67% Other Income 4.84 5.08 2.61 3.32 1.67 2.08 0.99 2.51 1.04 0.67 1.34 Interest 1.33 2.46 2.52 2.43 3.46 2.90 3.68 2.93 3.00 3.86 2.71 Depreciation 5.56 5.42 4.95 4.31 5.38 5.54 6.89 8.11 7.80 7.63 6.33 PBT -4.02 3.00 6.49 3.76 1.43 0.31 -8.93 -3.28 -4.11 11.16 15.28 Tax 0.08 0.48 -0.56 -0.01 -0.33 0.72 5.62 5.34 0.30 -1.72 1.98 Tax Rate -1.99% 16.00% -8.63% -0.27% -23.08% 232.26% -62.93% 4450.00% -7.30% 149.57% 23.91% PAT -4.10 2.52 7.05 3.76 1.76 -0.41 -14.55 -5.22 -4.41 0.56 6.30 PAT before Minority Interest -4.10 2.52 7.05 3.76 1.76 -0.41 -14.55 -5.22 -4.41 0.56 6.30 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 -1.90% 0.98% 2.46% 1.52% 0.77% -0.18% -6.15% -2.12% -1.90% 0.22% 2.65% PAT Growth -160.92% -64.26% 87.50% 113.64% - - - - - -91.11% EPS -10.51 6.46 18.08 9.64 4.51 -1.05 -37.31 -13.38 -11.31 1.44 16.15

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 83.97 81.98 74.66 70.97 69.44 69.86 86.59 91.81 96.22 97.02 Share Capital 3.93 3.93 3.93 3.93 3.93 3.93 3.93 3.93 3.93 3.93 Total Reserves 80.03 78.05 70.72 67.03 65.51 65.92 82.66 87.87 92.28 93.09 Non-Current Liabilities 21.94 21.75 23.61 21.28 16.77 20.35 26.55 25.09 23.10 24.36 Secured Loans 0.00 0.00 0.00 0.00 2.85 7.64 12.96 12.79 10.76 10.41 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 12.15 11.91 11.87 8.87 1.22 0.73 0.78 0.74 0.62 0.51 Current Liabilities 73.07 85.00 71.81 67.69 85.39 86.57 69.48 58.43 57.23 54.10 Trade Payables 31.78 33.23 29.95 25.19 35.84 33.87 23.00 23.02 19.22 16.81 Other Current Liabilities 17.07 17.73 11.34 12.07 4.93 6.17 5.55 3.13 3.61 3.68 Short Term Borrowings 24.01 33.38 30.22 30.17 40.19 37.65 27.55 25.36 27.15 23.32 Short Term Provisions 0.21 0.66 0.30 0.25 4.44 8.88 13.38 6.92 7.25 10.30 Total Liabilities 178.98 188.73 170.08 159.94 171.60 176.78 182.62 175.33 176.55 175.48 Net Block 64.57 66.60 67.13 70.64 74.02 80.74 87.15 86.03 87.98 85.22 Gross Block 89.64 86.66 82.24 81.45 79.53 174.74 172.08 166.67 161.47 151.49 Accumulated Depreciation 25.07 20.05 15.11 10.81 5.51 94.00 84.92 80.64 73.48 66.27 Non Current Assets 75.40 75.74 75.45 77.34 81.63 85.14 91.05 89.28 91.07 89.55 Capital Work in Progress 3.18 0.03 0.00 0.00 0.00 0.00 0.00 0.00 0.05 0.00 Non Current Investment 1.29 0.40 0.40 0.40 0.40 0.02 0.01 0.00 0.00 0.53 Long Term Loans & Adv. 2.54 3.96 4.02 3.44 4.30 4.38 3.89 3.25 3.04 3.49 Other Non Current Assets 3.82 4.75 3.90 2.87 2.90 0.00 0.00 0.00 0.00 0.31 Current Assets 103.58 113.00 94.62 82.59 89.97 91.64 91.57 86.04 85.49 85.94 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.53 0.00 Inventories 37.71 38.58 32.86 29.78 25.56 28.77 23.00 24.74 17.85 13.03 Sundry Debtors 52.60 62.30 52.66 43.91 53.22 54.03 57.64 51.12 52.24 48.39 Cash & Bank 3.37 3.86 3.58 3.61 4.37 3.43 3.95 3.65 9.36 12.39 Other Current Assets 9.90 6.34 4.56 3.88 6.83 5.40 6.97 6.53 5.50 12.13 Short Term Loans & Adv. 2.18 1.93 0.96 1.41 2.00 4.36 5.42 5.45 4.71 11.47 Net Current Assets 30.51 28.00 22.82 14.90 4.58 5.07 22.09 27.61 28.25 31.84 Total Assets 178.98 188.74 170.07 159.93 171.60 176.78 182.62 175.32 176.56 175.49

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity 17.13 2.52 4.21 19.29 8.40 -0.95 8.30 4.18 7.67 4.03 PBT 3.00 6.49 3.76 1.43 0.31 -8.93 -3.28 -4.11 11.16 15.30 Adjustment 7.67 6.12 4.32 7.94 8.15 10.08 14.03 11.07 -2.16 -0.09 Changes in Working Capital 7.33 -8.98 -6.27 6.33 3.95 -2.10 -4.61 -2.34 0.40 -8.02 Cash after chg. in Working capital 18.01 3.63 1.81 15.70 12.40 -0.95 6.14 4.62 9.40 7.19 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.88 -1.11 2.40 3.59 -4.00 0.00 2.17 -0.44 -1.73 -3.16 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 -5.88 -4.17 0.78 -1.37 -1.72 -2.22 -9.24 -4.20 -9.36 -18.38 Net Fixed Assets -6.13 -4.45 -0.79 -1.92 95.21 -2.66 -5.41 -5.15 -10.03 -19.72 Net Investments -0.89 0.00 0.00 0.00 -0.38 -0.01 -0.01 0.53 0.00 0.00 Others 1.14 0.28 1.57 0.55 -96.55 0.45 -3.82 0.42 0.67 1.34 Cash from Financing Activity -11.75 1.95 -5.02 -17.92 -8.85 1.72 1.94 -4.13 -1.93 8.05 Net Cash Inflow / Outflow -0.50 0.30 -0.03 0.00 -2.17 -1.45 1.00 -4.15 -3.62 -6.30 Opening Cash & Equivalents 3.84 3.54 3.58 3.58 -34.39 4.71 3.71 7.86 11.48 17.78 Closing Cash & Equivalent 3.35 3.84 3.54 3.58 -36.56 3.26 4.71 3.71 7.86 11.48

Financial Ratios

Standalone

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 213.41 208.37 189.74 180.37 176.49 177.54 220.08 233.34 244.54 246.59 ROA 1.37% 3.93% 2.28% 1.06% -0.24% -8.10% -2.91% -2.51% 0.32% 3.72% ROE 3.03% 9.01% 5.17% 2.51% -0.59% -18.60% -5.85% -4.69% 0.58% 6.65% ROCE 4.89% 8.19% 5.92% 4.43% 2.69% -4.14% 2.30% -0.82% 2.00% 8.58% Fixed Asset Turnover 2.93 3.39 3.06 3.05 1.92 1.47 1.57 1.54 1.76 1.81 Receivable days 81.23 73.29 70.36 72.31 80.16 80.18 74.73 74.74 66.52 65.18 Inventory Days 53.93 45.54 45.64 41.20 40.60 37.17 32.80 30.80 20.42 17.42 Payable days 48.02 42.38 42.31 50.22 59.50 43.22 35.36 33.01 27.81 37.05 Cash Conversion Cycle 87.14 76.46 73.69 63.29 61.25 74.12 72.17 72.53 59.13 45.55 Total Debt/Equity 0.29 0.41 0.40 0.47 0.69 0.73 0.53 0.45 0.42 0.38 Interest Cover 2.22 3.57 2.55 1.41 1.11 -1.43 1.04 -0.37 0.70 4.06

Top Investors:

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