Nifty

:

18114.90

Sensex

:

60821.62

-63.20 (-0.35%)
-101.88 (-0.17%)

Login

Nifty
Sensex

:
:

18114.90
60821.62

-63.20 (-0.35%)
-101.88 (-0.17%)

Sundaram Brake Linings Ltd.

Auto Ancillary

Rating :

53/99

BSE: 590072 | NSE: SUNDRMBRAK

Watchlist

NSE BSE

396.95

22-Oct-2021

Open
High
Low
Previous Close

407.65
407.65
394.60
401.55

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

1709
6.82
481.40
208.90

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

156.56
15.60
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

186.07
N/A
1.76

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

24.46
33.27
24.29

P:BV (Average)

8 Years
5 Years
3 Years

1.39
1.39
1.39

EV:EBITDA (Average)

8 Years
5 Years
3 Years

25.19
18.12
16.04

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 21 Jun 20 Var% Mar 21 Mar 20 Var% Dec 20 Dec 19 Var% Sep 20 Sep 19 Var%
Net Sales 64.24 30.50 110.62% 76.22 60.59 25.80% 68.85 65.15 5.68% 61.28 59.13 3.64%
Expenses 64.62 34.33 88.23% 73.23 58.80 24.54% 66.03 63.40 4.15% 55.74 60.72 -8.20%
EBITDA -0.38 -3.84 - 2.99 1.80 66.11% 2.82 1.75 61.14% 5.54 -1.60 -
EBIDTM -0.60% -12.58% 3.92% 2.97% 4.09% 2.69% 9.04% -2.70%
Other Income 0.78 0.17 358.82% 0.76 0.90 -15.56% 0.33 0.98 -66.33% 0.02 2.79 -99.28%
Interest 0.29 0.27 7.41% 0.24 0.38 -36.84% 0.31 0.41 -24.39% 0.25 0.35 -28.57%
Depreciation 1.43 1.37 4.38% 1.43 1.37 4.38% 1.52 1.55 -1.94% 1.30 1.28 1.56%
PBT -1.32 -5.30 - 2.08 0.95 118.95% 1.32 0.77 71.43% 4.00 -0.44 -
Tax 0.00 0.05 -100.00% 0.29 -0.18 - -3.95 0.29 - -0.29 -0.08 -
PAT -1.32 -5.35 - 1.79 1.13 58.41% 5.27 0.48 997.92% 4.29 -0.36 -
PATM -2.05% -17.54% 2.35% 1.87% 7.66% 0.74% 7.00% -0.61%
EPS -3.38 -13.72 - 4.59 2.91 57.73% 13.52 1.23 999.19% 11.01 -0.93 -

Description Jun 21 Jun 20 Var% Mar 21 Mar 20 Var% Dec 20 Dec 19 Var% Sep 20 Sep 19 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 270.59 236.85 258.14 286.26 246.98 227.53 227.52 236.51 246.62 231.67 255.71 Net Sales Growth 25.64% -8.25% -9.82% 15.90% 8.55% 0.00% -3.80% -4.10% 6.45% -9.40% Cost Of Goods Sold 140.96 121.46 123.26 144.12 119.86 103.17 109.57 116.22 127.31 113.09 129.94 Gross Profit 129.63 115.39 134.89 142.14 127.12 124.35 117.96 120.29 119.31 118.58 125.77 GP Margin 47.91% 48.72% 52.25% 49.65% 51.47% 54.65% 51.85% 50.86% 48.38% 51.18% 49.18% Total Expenditure 259.62 228.69 252.33 274.91 239.81 218.92 220.85 235.86 241.37 226.02 233.74 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 10.97 8.16 5.81 11.35 7.17 8.61 6.67 0.65 5.25 5.65 21.97 EBITDA Margin 4.05% 3.45% 2.25% 3.96% 2.90% 3.78% 2.93% 0.27% 2.13% 2.44% 8.59% Other Income 1.89 1.28 5.08 2.61 3.32 1.67 2.08 0.99 2.51 1.04 0.67 Interest 1.09 1.71 2.46 2.52 2.43 3.46 2.90 3.68 2.93 3.00 3.86 Depreciation 5.68 5.62 5.42 4.95 4.31 5.38 5.54 6.89 8.11 7.80 7.63 PBT 6.08 2.10 3.00 6.49 3.76 1.43 0.31 -8.93 -3.28 -4.11 11.16 Tax -3.95 -3.90 0.48 -0.56 -0.01 -0.33 0.72 5.62 5.34 0.30 -1.72 Tax Rate -64.97% -185.71% 16.00% -8.63% -0.27% -23.08% 232.26% -62.93% 4450.00% -7.30% 149.57% PAT 10.03 6.00 2.52 7.05 3.76 1.76 -0.41 -14.55 -5.22 -4.41 0.56 PAT before Minority Interest 10.03 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 3.71% 2.53% 0.98% 2.46% 1.52% 0.77% -0.18% -6.15% -2.12% -1.90% 0.22% PAT Growth 344.63% 138.10% -64.26% 87.50% 113.64% - - - - - EPS 25.72 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 59.02 49.58 42.38 42.31 50.22 59.50 43.22 35.36 33.01 27.81 Cash Conversion Cycle 86.86 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 protectionfund 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