Nifty

:

25461.30

Sensex

:

83442.50

0.30 (0.00%)
9.61 (0.01%)

Login

Nifty
Sensex

:
:

25461.30
83442.50

0.30 (0.00%)
9.61 (0.01%)

Sundaram Brake Linings Ltd.

Auto Ancillary

Rating :

55/99

BSE: 590072 | NSE: SUNDRMBRAK

Watchlist

NSE BSE

790.20

07-Jul-2025

Open
High
Low
Previous Close

795.6
802.35
785
795.15

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

836
665088
1440
669.35

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

312.31
60.37
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

367.74
0.19%
3.14

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

4.47
8.26
-0.25

EBITDA CAGR (%)

10 Years
5 Years
3 Years

8.11
12.26
41.23

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-2.93
-

P:E (Median)

8 Years
5 Years
3 Years

27.94
26.05
30.04

P:BV (Average)

8 Years
5 Years
3 Years

2.11
2.20
2.62

EV:EBITDA (Average)

8 Years
5 Years
3 Years

22.50
26.07
28.20

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 96.96 89.03 8.91% 88.30 84.80 4.13% 83.25 85.36 -2.47% 83.71 93.17 -10.15%
Expenses 93.58 88.35 5.92% 85.60 78.84 8.57% 79.77 80.27 -0.62% 79.94 86.88 -7.99%
EBITDA 3.38 0.68 397.06% 2.70 5.96 -54.70% 3.48 5.09 -31.63% 3.77 6.29 -40.06%
EBIDTM 3.49% 0.76% 3.06% 7.03% 4.18% 5.96% 4.50% 6.75%
Other Income 0.89 1.96 -54.59% 1.00 0.06 1,566.67% 0.49 0.86 -43.02% 0.43 0.39 10.26%
Interest 1.18 0.77 53.25% 1.13 0.70 61.43% 0.87 0.88 -1.14% 0.85 1.01 -15.84%
Depreciation 1.35 1.63 -17.18% 1.55 1.62 -4.32% 1.54 1.59 -3.14% 1.53 1.54 -0.65%
PBT 1.74 0.24 625.00% 1.01 3.70 -72.70% 1.57 3.48 -54.89% 1.82 4.12 -55.83%
Tax 0.42 -0.34 - 0.13 0.55 -76.36% 0.10 0.63 -84.13% 0.33 0.62 -46.77%
PAT 1.32 0.58 127.59% 0.89 3.16 -71.84% 1.47 2.86 -48.60% 1.49 3.50 -57.43%
PATM 1.36% 0.65% 1.01% 3.72% 1.76% 3.35% 1.78% 3.76%
EPS 3.39 1.48 129.05% 2.28 8.10 -71.85% 3.76 7.32 -48.63% 3.83 8.98 -57.35%

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 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 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales - 352.21 352.36 354.84 295.20 236.85 258.14 286.26 246.98 227.53 227.52 Net Sales Growth - -0.04% -0.70% 20.20% 24.64% -8.25% -9.82% 15.90% 8.55% 0.00% Cost Of Goods Sold - 170.40 184.65 213.71 165.82 121.46 123.26 144.12 119.86 103.17 109.57 Gross Profit - 181.81 167.70 141.13 129.38 115.39 134.89 142.14 127.12 124.35 117.96 GP Margin - 51.62% 47.59% 39.77% 43.83% 48.72% 52.25% 49.65% 51.47% 54.65% 51.85% Total Expenditure - 337.66 333.65 352.25 291.93 228.69 252.33 274.91 239.81 218.92 220.85 Power & Fuel Cost - 32.83 33.21 33.91 26.72 19.31 22.72 24.66 20.14 21.00 21.92 % Of Sales - 9.32% 9.43% 9.56% 9.05% 8.15% 8.80% 8.61% 8.15% 9.23% 9.63% Employee Cost - 54.96 48.39 42.90 42.01 41.25 46.52 51.72 47.15 46.69 39.74 % Of Sales - 15.60% 13.73% 12.09% 14.23% 17.42% 18.02% 18.07% 19.09% 20.52% 17.47% Manufacturing Exp. - 35.64 31.50 29.55 27.55 22.35 28.04 39.84 35.52 21.43 21.09 % Of Sales - 10.12% 8.94% 8.33% 9.33% 9.44% 10.86% 13.92% 14.38% 9.42% 9.27% General & Admin Exp. - 19.02 15.29 12.65 10.52 8.03 11.30 9.78 8.47 7.12 5.18 % Of Sales - 5.40% 4.34% 3.56% 3.56% 3.39% 4.38% 3.42% 3.43% 3.13% 2.28% Selling & Distn. Exp. - 23.89 19.53 18.79 17.79 14.58 17.35 3.68 7.96 18.99 18.57 % Of Sales - 6.78% 5.54% 5.30% 6.03% 6.16% 6.72% 1.29% 3.22% 8.35% 8.16% Miscellaneous Exp. - 0.91 1.08 0.76 1.53 1.72 3.15 1.11 0.71 0.51 18.57 % Of Sales - 0.26% 0.31% 0.21% 0.52% 0.73% 1.22% 0.39% 0.29% 0.22% 2.11% EBITDA - 14.55 18.71 2.59 3.27 8.16 5.81 11.35 7.17 8.61 6.67 EBITDA Margin - 4.13% 5.31% 0.73% 1.11% 3.45% 2.25% 3.96% 2.90% 3.78% 2.93% Other Income - 2.81 3.28 2.77 3.20 1.28 5.08 2.61 3.32 1.67 2.08 Interest - 5.26 4.06 4.64 2.61 1.71 2.46 2.52 2.43 3.46 2.90 Depreciation - 5.97 6.38 6.11 5.99 5.62 5.42 4.95 4.31 5.38 5.54 PBT - 6.14 11.54 -5.40 -2.13 2.10 3.00 6.49 3.76 1.43 0.31 Tax - 0.97 1.45 -0.62 0.06 -3.90 0.48 -0.56 -0.01 -0.33 0.72 Tax Rate - 15.80% 12.56% 11.48% 46.15% -185.71% 16.00% -8.63% -0.27% -23.08% 232.26% PAT - 5.17 10.09 -4.78 0.08 6.00 2.52 7.05 3.76 1.76 -0.41 PAT before Minority Interest - 5.17 10.09 -4.78 0.08 6.00 2.52 7.05 3.76 1.76 -0.41 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - 1.47% 2.86% -1.35% 0.03% 2.53% 0.98% 2.46% 1.52% 0.77% -0.18% PAT Growth - -48.76% - - -98.67% 138.10% -64.26% 87.50% 113.64% - EPS - 13.26 25.87 -12.26 0.21 15.38 6.46 18.08 9.64 4.51 -1.05

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 99.35 95.06 85.41 90.63 90.17 83.97 81.98 74.66 70.97 69.44 Share Capital 3.93 3.93 3.93 3.93 3.93 3.93 3.93 3.93 3.93 3.93 Total Reserves 95.42 91.12 81.48 86.70 86.24 80.03 78.05 70.72 67.03 65.51 Non-Current Liabilities 16.44 16.48 14.77 10.67 11.95 21.94 21.75 23.61 21.28 16.77 Secured Loans 3.98 4.99 4.94 0.00 1.23 0.00 0.00 0.00 0.00 2.85 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 3.78 2.65 0.66 0.88 0.96 12.15 11.91 11.87 8.87 1.22 Current Liabilities 111.81 96.77 105.88 95.81 79.84 73.14 85.00 71.81 67.69 85.39 Trade Payables 46.85 44.20 47.50 42.26 35.27 33.49 33.23 29.95 25.19 35.84 Other Current Liabilities 15.21 15.30 15.05 13.05 19.17 15.43 17.73 11.34 12.07 4.93 Short Term Borrowings 49.68 37.17 43.24 40.41 24.88 24.01 33.38 30.22 30.17 40.19 Short Term Provisions 0.07 0.09 0.09 0.09 0.51 0.21 0.66 0.30 0.25 4.44 Total Liabilities 227.60 208.31 206.06 197.11 181.96 179.05 188.73 170.08 159.94 171.60 Net Block 66.53 65.10 66.80 67.79 66.38 67.34 66.60 67.13 70.64 74.02 Gross Block 118.06 110.58 105.93 106.68 97.24 92.41 86.66 82.24 81.45 79.53 Accumulated Depreciation 51.53 45.48 39.13 38.89 30.86 25.07 20.05 15.11 10.81 5.51 Non Current Assets 80.75 78.05 74.39 74.25 74.02 75.40 75.74 75.45 77.34 81.63 Capital Work in Progress 3.65 3.15 1.31 1.49 2.80 3.18 0.03 0.00 0.00 0.00 Non Current Investment 0.01 0.93 0.93 0.93 1.29 1.29 0.40 0.40 0.40 0.40 Long Term Loans & Adv. 10.57 8.52 4.99 3.68 2.51 2.54 3.96 4.02 3.44 4.30 Other Non Current Assets 0.00 0.00 0.00 0.00 1.05 1.05 4.75 3.90 2.87 2.90 Current Assets 146.84 130.26 131.67 122.86 107.94 103.65 113.00 94.62 82.59 89.97 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 49.84 44.58 55.67 48.49 34.28 37.71 38.58 32.86 29.78 25.56 Sundry Debtors 79.02 69.08 68.98 64.47 64.65 52.68 62.30 52.66 43.91 53.22 Cash & Bank 0.29 0.33 0.25 0.29 0.26 3.37 3.86 3.58 3.61 4.37 Other Current Assets 17.69 12.62 3.93 5.38 8.76 9.90 8.26 5.52 5.29 6.83 Short Term Loans & Adv. 5.04 3.65 2.82 4.23 1.62 2.05 2.07 0.96 1.41 2.00 Net Current Assets 35.04 33.49 25.78 27.05 28.10 30.51 28.00 22.82 14.90 4.58 Total Assets 227.59 208.31 206.06 197.11 181.96 179.05 188.74 170.07 159.93 171.60

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 0.13 15.21 1.11 -2.08 -3.87 17.18 2.52 4.21 19.29 8.40 PBT 6.14 11.54 -5.40 0.13 2.10 3.00 6.49 3.76 1.43 0.31 Adjustment 8.91 7.91 8.04 4.34 6.43 4.60 6.12 4.32 7.94 8.15 Changes in Working Capital -13.66 -1.88 -1.60 -5.98 -6.01 10.46 -8.98 -6.27 6.33 3.95 Cash after chg. in Working capital 1.39 17.58 1.04 -1.50 2.52 18.06 3.63 1.81 15.70 12.40 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.27 -2.37 0.07 -0.58 -6.39 -0.88 -1.11 2.40 3.59 -4.00 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 -6.84 -6.11 -5.75 -7.60 -3.87 -5.88 -4.17 0.78 -1.37 -1.72 Net Fixed Assets -7.98 -6.49 0.93 -8.13 -4.45 -8.90 -4.45 -0.79 -1.92 95.21 Net Investments 0.92 0.00 0.00 0.36 0.00 -0.89 0.00 0.00 0.00 -0.38 Others 0.22 0.38 -6.68 0.17 0.58 3.91 0.28 1.57 0.55 -96.55 Cash from Financing Activity 6.65 -9.02 4.60 9.71 4.65 -11.80 1.95 -5.02 -17.92 -8.85 Net Cash Inflow / Outflow -0.06 0.09 -0.04 0.03 -3.09 -0.50 0.30 -0.03 0.00 -2.17 Opening Cash & Equivalents 0.33 0.25 0.29 0.26 3.35 3.84 3.54 3.58 3.58 -34.39 Closing Cash & Equivalent 0.28 0.33 0.25 0.29 0.26 3.35 3.84 3.54 3.58 -36.56

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 252.51 241.60 217.07 230.34 229.18 213.41 208.37 189.74 180.37 176.49 ROA 2.37% 4.87% -2.37% 0.04% 3.32% 1.37% 3.93% 2.28% 1.06% -0.24% ROE 5.32% 11.19% -5.43% 0.09% 6.89% 3.03% 9.01% 5.17% 2.51% -0.59% ROCE 7.74% 11.36% -0.57% 2.17% 3.34% 4.89% 8.19% 5.92% 4.43% 2.69% Fixed Asset Turnover 3.13 3.31 3.34 2.90 2.50 2.88 3.39 3.06 3.05 1.92 Receivable days 75.56 70.35 68.64 79.83 90.41 81.28 73.29 70.36 72.31 80.16 Inventory Days 48.17 51.08 53.57 51.17 55.47 53.93 45.54 45.64 41.20 40.60 Payable days 97.51 90.63 76.65 85.33 103.32 49.58 42.38 42.31 50.22 59.50 Cash Conversion Cycle 26.22 30.80 45.56 45.67 42.55 85.63 76.46 73.69 63.29 61.25 Total Debt/Equity 0.56 0.47 0.59 0.46 0.33 0.29 0.41 0.40 0.47 0.69 Interest Cover 2.17 3.84 -0.16 1.05 2.23 2.22 3.57 2.55 1.41 1.11

Top Investors:

investor education and protection fund (iepf)

equity intelligence india private limited

resident-stock broker proprietary

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