Nifty

:

24008.00

Sensex

:

79454.47

-265.80 (-1.09%)
-880.34 (-1.10%)

Login

Nifty
Sensex

:
:

24008.00
79454.47

-265.80 (-1.09%)
-880.34 (-1.10%)

Sundaram Brake Linings Ltd.

Auto Ancillary

Rating :

N/A

BSE: 590072 | NSE: SUNDRMBRAK

Watchlist

NSE BSE

1032.30

06-Feb-2025

Open
High
Low
Previous Close

1045.00
1045.05
1030.00
1048.05

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

333
3.47
1440.00
651.55

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

280.54
63.34
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

329.70
N/A
2.86

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

4.07
6.42
6.08

EBITDA CAGR (%)

10 Years
5 Years
3 Years

39.93
26.35
41.74

PAT CAGR (%)

10 Years
5 Years
3 Years

-
31.98
401.50

P:E (Median)

8 Years
5 Years
3 Years

27.94
24.71
25.14

P:BV (Average)

8 Years
5 Years
3 Years

2.07
2.12
2.53

EV:EBITDA (Average)

8 Years
5 Years
3 Years

22.46
25.57
28.45

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 88.30 84.80 4.13% 83.25 85.36 -2.47% 83.71 93.17 -10.15% 89.03 91.77 -2.99%
Expenses 85.60 78.84 8.57% 79.77 80.27 -0.62% 79.94 86.88 -7.99% 88.35 87.31 1.19%
EBITDA 2.70 5.96 -54.70% 3.48 5.09 -31.63% 3.77 6.29 -40.06% 0.68 4.46 -84.75%
EBIDTM 3.06% 7.03% 4.18% 5.96% 4.50% 6.75% 0.76% 4.85%
Other Income 1.00 0.06 1,566.67% 0.49 0.86 -43.02% 0.43 0.39 10.26% 1.96 0.42 366.67%
Interest 1.13 0.70 61.43% 0.87 0.88 -1.14% 0.85 1.01 -15.84% 0.77 1.04 -25.96%
Depreciation 1.55 1.62 -4.32% 1.54 1.59 -3.14% 1.53 1.54 -0.65% 1.63 1.62 0.62%
PBT 1.01 3.70 -72.70% 1.57 3.48 -54.89% 1.82 4.12 -55.83% 0.24 2.21 -89.14%
Tax 0.13 0.55 -76.36% 0.10 0.63 -84.13% 0.33 0.62 -46.77% -0.34 0.05 -
PAT 0.89 3.16 -71.84% 1.47 2.86 -48.60% 1.49 3.50 -57.43% 0.58 2.16 -73.15%
PATM 1.01% 3.72% 1.76% 3.35% 1.78% 3.76% 0.65% 2.35%
EPS 2.28 8.10 -71.85% 3.76 7.32 -48.63% 3.83 8.98 -57.35% 1.48 5.53 -73.24%

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 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 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 344.29 352.36 354.84 295.20 236.85 258.14 286.26 246.98 227.53 227.52 236.51 Net Sales Growth -3.04% -0.70% 20.20% 24.64% -8.25% -9.82% 15.90% 8.55% 0.00% -3.80% Cost Of Goods Sold 166.72 184.65 213.71 165.82 121.46 123.26 144.12 119.86 103.17 109.57 116.22 Gross Profit 177.57 167.70 141.13 129.38 115.39 134.89 142.14 127.12 124.35 117.96 120.29 GP Margin 51.58% 47.59% 39.77% 43.83% 48.72% 52.25% 49.65% 51.47% 54.65% 51.85% 50.86% Total Expenditure 333.66 333.65 352.25 291.93 228.69 252.33 274.91 239.81 218.92 220.85 235.86 Power & Fuel Cost - 33.21 33.91 26.72 19.31 22.72 24.66 20.14 21.00 21.92 29.67 % Of Sales - 9.43% 9.56% 9.05% 8.15% 8.80% 8.61% 8.15% 9.23% 9.63% 12.54% Employee Cost - 48.39 42.90 42.01 41.25 46.52 51.72 47.15 46.69 39.74 38.52 % Of Sales - 13.73% 12.09% 14.23% 17.42% 18.02% 18.07% 19.09% 20.52% 17.47% 16.29% Manufacturing Exp. - 31.50 29.55 27.55 22.35 28.04 39.84 35.52 21.43 21.09 21.27 % Of Sales - 8.94% 8.33% 9.33% 9.44% 10.86% 13.92% 14.38% 9.42% 9.27% 8.99% General & Admin Exp. - 15.29 12.65 10.52 8.03 11.30 9.78 8.47 7.12 5.18 6.00 % Of Sales - 4.34% 3.56% 3.56% 3.39% 4.38% 3.42% 3.43% 3.13% 2.28% 2.54% Selling & Distn. Exp. - 19.53 18.79 17.79 14.58 17.35 3.68 7.96 18.99 18.57 20.47 % Of Sales - 5.54% 5.30% 6.03% 6.16% 6.72% 1.29% 3.22% 8.35% 8.16% 8.66% Miscellaneous Exp. - 1.08 0.76 1.53 1.72 3.15 1.11 0.71 0.51 4.79 20.47 % Of Sales - 0.31% 0.21% 0.52% 0.73% 1.22% 0.39% 0.29% 0.22% 2.11% 1.57% EBITDA 10.63 18.71 2.59 3.27 8.16 5.81 11.35 7.17 8.61 6.67 0.65 EBITDA Margin 3.09% 5.31% 0.73% 1.11% 3.45% 2.25% 3.96% 2.90% 3.78% 2.93% 0.27% Other Income 3.88 3.28 2.77 3.20 1.28 5.08 2.61 3.32 1.67 2.08 0.99 Interest 3.62 4.06 4.64 2.61 1.71 2.46 2.52 2.43 3.46 2.90 3.68 Depreciation 6.25 6.38 6.11 5.99 5.62 5.42 4.95 4.31 5.38 5.54 6.89 PBT 4.64 11.54 -5.40 -2.13 2.10 3.00 6.49 3.76 1.43 0.31 -8.93 Tax 0.22 1.45 -0.62 0.06 -3.90 0.48 -0.56 -0.01 -0.33 0.72 5.62 Tax Rate 4.74% 12.56% 11.48% 46.15% -185.71% 16.00% -8.63% -0.27% -23.08% 232.26% -62.93% PAT 4.43 10.09 -4.78 0.08 6.00 2.52 7.05 3.76 1.76 -0.41 -14.55 PAT before Minority Interest 4.43 10.09 -4.78 0.08 6.00 2.52 7.05 3.76 1.76 -0.41 -14.55 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 1.29% 2.86% -1.35% 0.03% 2.53% 0.98% 2.46% 1.52% 0.77% -0.18% -6.15% PAT Growth -62.07% - - -98.67% 138.10% -64.26% 87.50% 113.64% - - EPS 11.36 25.87 -12.26 0.21 15.38 6.46 18.08 9.64 4.51 -1.05 -37.31

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 95.06 85.41 90.63 90.17 83.97 81.98 74.66 70.97 69.44 69.86 Share Capital 3.93 3.93 3.93 3.93 3.93 3.93 3.93 3.93 3.93 3.93 Total Reserves 91.12 81.48 86.70 86.24 80.03 78.05 70.72 67.03 65.51 65.92 Non-Current Liabilities 14.49 14.77 10.67 11.95 21.94 21.75 23.61 21.28 16.77 20.35 Secured Loans 4.99 4.94 0.00 1.23 0.00 0.00 0.00 0.00 2.85 7.64 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 0.67 0.66 0.88 0.96 12.15 11.91 11.87 8.87 1.22 0.73 Current Liabilities 96.77 105.88 95.81 79.84 73.14 85.00 71.81 67.69 85.39 86.57 Trade Payables 44.20 47.50 42.26 35.27 33.49 33.23 29.95 25.19 35.84 33.87 Other Current Liabilities 15.30 15.05 13.05 19.17 15.43 17.73 11.34 12.07 4.93 6.17 Short Term Borrowings 37.17 43.24 40.41 24.88 24.01 33.38 30.22 30.17 40.19 37.65 Short Term Provisions 0.09 0.09 0.09 0.51 0.21 0.66 0.30 0.25 4.44 8.88 Total Liabilities 206.32 206.06 197.11 181.96 179.05 188.73 170.08 159.94 171.60 176.78 Net Block 65.10 66.80 67.79 66.38 67.34 66.60 67.13 70.64 74.02 80.74 Gross Block 110.58 105.93 106.68 97.24 92.41 86.66 82.24 81.45 79.53 174.74 Accumulated Depreciation 45.48 39.13 38.89 30.86 25.07 20.05 15.11 10.81 5.51 94.00 Non Current Assets 76.06 74.39 74.25 74.02 75.40 75.74 75.45 77.34 81.63 85.14 Capital Work in Progress 3.15 1.31 1.49 2.80 3.18 0.03 0.00 0.00 0.00 0.00 Non Current Investment 0.93 0.93 0.93 1.29 1.29 0.40 0.40 0.40 0.40 0.02 Long Term Loans & Adv. 6.53 4.99 3.68 2.51 2.54 3.96 4.02 3.44 4.30 4.38 Other Non Current Assets 0.00 0.00 0.00 1.05 1.05 4.75 3.90 2.87 2.90 0.00 Current Assets 130.26 131.67 122.86 107.94 103.65 113.00 94.62 82.59 89.97 91.64 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 44.58 55.67 48.49 34.28 37.71 38.58 32.86 29.78 25.56 28.77 Sundry Debtors 69.08 68.98 64.47 64.65 52.68 62.30 52.66 43.91 53.22 54.03 Cash & Bank 0.33 0.25 0.29 0.26 3.37 3.86 3.58 3.61 4.37 3.43 Other Current Assets 16.27 3.93 5.38 7.14 9.90 8.26 5.52 5.29 6.83 5.40 Short Term Loans & Adv. 3.61 2.82 4.23 1.62 2.05 2.07 0.96 1.41 2.00 4.36 Net Current Assets 33.49 25.78 27.05 28.10 30.51 28.00 22.82 14.90 4.58 5.07 Total Assets 206.32 206.06 197.11 181.96 179.05 188.74 170.07 159.93 171.60 176.78

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 15.21 1.11 -2.08 -3.87 17.18 2.52 4.21 19.29 8.40 -0.95 PBT 11.54 -5.40 0.13 2.10 3.00 6.49 3.76 1.43 0.31 -8.93 Adjustment 7.91 8.04 4.34 6.43 4.60 6.12 4.32 7.94 8.15 10.08 Changes in Working Capital -1.88 -1.60 -5.98 -6.01 10.46 -8.98 -6.27 6.33 3.95 -2.10 Cash after chg. in Working capital 17.58 1.04 -1.50 2.52 18.06 3.63 1.81 15.70 12.40 -0.95 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -2.37 0.07 -0.58 -6.39 -0.88 -1.11 2.40 3.59 -4.00 0.00 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 -6.11 -5.75 -7.60 -3.87 -5.88 -4.17 0.78 -1.37 -1.72 -2.22 Net Fixed Assets -6.49 0.93 -8.13 -4.45 -8.90 -4.45 -0.79 -1.92 95.21 -2.66 Net Investments 0.00 0.00 0.36 0.00 -0.89 0.00 0.00 0.00 -0.38 -0.01 Others 0.38 -6.68 0.17 0.58 3.91 0.28 1.57 0.55 -96.55 0.45 Cash from Financing Activity -9.02 4.60 9.71 4.65 -11.80 1.95 -5.02 -17.92 -8.85 1.72 Net Cash Inflow / Outflow 0.09 -0.04 0.03 -3.09 -0.50 0.30 -0.03 0.00 -2.17 -1.45 Opening Cash & Equivalents 0.25 0.29 0.26 3.35 3.84 3.54 3.58 3.58 -34.39 4.71 Closing Cash & Equivalent 0.33 0.25 0.29 0.26 3.35 3.84 3.54 3.58 -36.56 3.26

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 241.60 217.07 230.34 229.18 213.41 208.37 189.74 180.37 176.49 177.54 ROA 4.90% -2.37% 0.04% 3.32% 1.37% 3.93% 2.28% 1.06% -0.24% -8.10% ROE 11.19% -5.43% 0.09% 6.89% 3.03% 9.01% 5.17% 2.51% -0.59% -18.60% ROCE 11.36% -0.57% 2.17% 3.34% 4.89% 8.19% 5.92% 4.43% 2.69% -4.14% Fixed Asset Turnover 3.25 3.34 2.90 2.50 2.88 3.39 3.06 3.05 1.92 1.47 Receivable days 71.51 68.64 79.83 90.41 81.28 73.29 70.36 72.31 80.16 80.18 Inventory Days 51.92 53.57 51.17 55.47 53.93 45.54 45.64 41.20 40.60 37.17 Payable days 90.63 76.65 85.33 103.32 49.58 42.38 42.31 50.22 59.50 43.22 Cash Conversion Cycle 32.80 45.56 45.67 42.55 85.63 76.46 73.69 63.29 61.25 74.12 Total Debt/Equity 0.47 0.59 0.46 0.33 0.29 0.41 0.40 0.47 0.69 0.73 Interest Cover 3.84 -0.16 1.05 2.23 2.22 3.57 2.55 1.41 1.11 -1.43

Top Investors:

investor education and protection fund (iepf)

equity intelligence india private limited

resident-stock broker proprietary

Annual Reports:

News Update:

Sundaram BrakeLining - Quarterly Results
11th Feb 2025, 13:23 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