Nifty
Sensex
:
:
25114.00
81904.70
108.50 (0.43%)
355.97 (0.44%)

Auto Ancillary

Rating :
55/99

BSE: 532509 | NSE: SUPRAJIT

444.85
12-Sep-2025
  • Open
  • High
  • Low
  • Previous Close
  •  446.7
  •  450
  •  442.3
  •  446.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  36336
  •  16208748.65
  •  544
  •  350

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,092.01
  • 55.78
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,598.77
  • 0.68%
  • 4.61

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 45.09%
  • 3.30%
  • 24.60%
  • FII
  • DII
  • Others
  • 7.11%
  • 16.53%
  • 3.37%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.15
  • 14.84
  • 5.99

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.93
  • 7.09
  • 1.30

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.27
  • -7.00
  • -13.26

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 30.88
  • 36.73
  • 38.35

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.45
  • 4.45
  • 4.53

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.43
  • 16.64
  • 16.75

Earnings Forecasts:

(Updated: 08-09-2025)
Description
2024
2025
2026
2027
Adj EPS
7.2
16.68
21.08
25.14
P/E Ratio
61.78
26.67
21.10
17.69
Revenue
3276.95
3770.36
4209.58
4518.43
EBITDA
333.41
449.62
543.91
607.4
Net Income
99.26
230.18
290.18
343.8
ROA
3.74
10.96
13.31
11.24
P/B Ratio
4.77
4.14
3.60
3.14
ROE
7.51
16.39
18.67
18.84
FCFF
14.53
103.17
202.3
267.64
FCFF Yield
0.21
1.52
2.97
3.93
Net Debt
414.94
332.75
158.25
-69.15
BVPS
93.34
107.44
123.42
141.56

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
862.91
734.86
17.43%
876.92
783.12
11.98%
831.58
724.18
14.83%
833.60
708.87
17.60%
Expenses
781.17
648.50
20.46%
789.91
688.71
14.69%
734.53
636.90
15.33%
770.59
639.07
20.58%
EBITDA
81.74
86.36
-5.35%
87.01
94.41
-7.84%
97.04
87.27
11.20%
63.00
69.81
-9.76%
EBIDTM
9.47%
11.75%
9.92%
12.06%
11.67%
12.05%
7.56%
9.85%
Other Income
38.97
10.49
271.50%
9.89
19.36
-48.92%
13.33
8.95
48.94%
12.47
18.74
-33.46%
Interest
15.36
12.26
25.29%
14.30
12.80
11.72%
19.23
13.20
45.68%
14.61
13.63
7.19%
Depreciation
34.38
26.17
31.37%
32.40
27.53
17.69%
30.86
25.85
19.38%
32.41
25.70
26.11%
PBT
70.97
58.41
21.50%
50.20
73.45
-31.65%
60.28
57.18
5.42%
28.46
49.21
-42.17%
Tax
22.89
20.28
12.87%
22.97
14.29
60.74%
26.87
16.93
58.71%
27.98
14.46
93.50%
PAT
48.09
38.14
26.09%
27.24
59.15
-53.95%
33.41
40.25
-16.99%
0.48
34.76
-98.62%
PATM
5.57%
5.19%
3.11%
7.55%
4.02%
5.56%
0.06%
4.90%
EPS
3.51
2.75
27.64%
1.99
4.27
-53.40%
2.44
2.91
-16.15%
0.04
2.51
-98.41%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
3,405.01
3,276.95
2,895.86
2,752.36
1,840.48
1,640.86
1,562.83
1,589.90
1,431.06
1,202.84
952.50
Net Sales Growth
15.38%
13.16%
5.21%
49.55%
12.17%
4.99%
-1.70%
11.10%
18.97%
26.28%
 
Cost Of Goods Sold
1,925.49
1,861.13
1,698.23
1,616.93
1,078.73
954.71
915.05
914.82
799.45
689.21
564.29
Gross Profit
1,479.52
1,415.82
1,197.62
1,135.42
761.74
686.14
647.78
675.08
631.61
513.63
388.22
GP Margin
43.45%
43.21%
41.36%
41.25%
41.39%
41.82%
41.45%
42.46%
44.14%
42.70%
40.76%
Total Expenditure
3,076.20
2,943.54
2,572.88
2,439.73
1,580.57
1,404.13
1,344.13
1,357.12
1,194.51
999.44
797.01
Power & Fuel Cost
-
47.01
42.17
40.40
25.77
25.02
24.49
24.82
23.02
19.52
15.23
% Of Sales
-
1.43%
1.46%
1.47%
1.40%
1.52%
1.57%
1.56%
1.61%
1.62%
1.60%
Employee Cost
-
728.23
620.63
574.40
336.38
308.35
292.69
303.68
256.75
198.26
125.32
% Of Sales
-
22.22%
21.43%
20.87%
18.28%
18.79%
18.73%
19.10%
17.94%
16.48%
13.16%
Manufacturing Exp.
-
63.48
52.41
50.84
28.89
24.69
23.43
22.46
26.15
20.24
18.70
% Of Sales
-
1.94%
1.81%
1.85%
1.57%
1.50%
1.50%
1.41%
1.83%
1.68%
1.96%
General & Admin Exp.
-
121.79
80.05
77.87
46.34
37.06
43.86
44.02
42.24
39.26
34.83
% Of Sales
-
3.72%
2.76%
2.83%
2.52%
2.26%
2.81%
2.77%
2.95%
3.26%
3.66%
Selling & Distn. Exp.
-
92.80
60.76
65.28
56.97
44.04
34.10
38.77
33.24
26.71
33.22
% Of Sales
-
2.83%
2.10%
2.37%
3.10%
2.68%
2.18%
2.44%
2.32%
2.22%
3.49%
Miscellaneous Exp.
-
29.11
18.62
14.01
7.49
10.26
10.51
8.55
13.65
6.24
33.22
% Of Sales
-
0.89%
0.64%
0.51%
0.41%
0.63%
0.67%
0.54%
0.95%
0.52%
0.57%
EBITDA
328.79
333.41
322.98
312.63
259.91
236.73
218.70
232.78
236.55
203.40
155.49
EBITDA Margin
9.66%
10.17%
11.15%
11.36%
14.12%
14.43%
13.99%
14.64%
16.53%
16.91%
16.32%
Other Income
74.66
46.18
59.92
38.64
36.65
33.59
22.38
37.99
21.23
20.19
15.55
Interest
63.50
60.40
51.38
35.57
14.52
19.22
22.66
24.55
27.11
30.50
26.14
Depreciation
130.05
121.83
103.75
95.45
58.51
56.76
58.13
41.00
37.25
27.43
15.78
PBT
209.91
197.36
227.78
220.24
223.52
194.34
160.30
205.22
193.42
165.67
129.12
Tax
100.71
98.09
60.51
68.13
62.09
51.63
28.90
71.43
54.94
50.43
43.10
Tax Rate
47.98%
49.70%
26.57%
30.93%
26.40%
26.57%
21.75%
34.81%
28.40%
30.72%
34.92%
PAT
109.22
99.27
167.27
152.11
173.08
142.71
103.97
133.79
138.48
113.74
71.94
PAT before Minority Interest
109.22
99.27
167.27
152.11
173.08
142.71
103.97
133.79
138.48
113.74
80.33
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-8.39
PAT Margin
3.21%
3.03%
5.78%
5.53%
9.40%
8.70%
6.65%
8.41%
9.68%
9.46%
7.55%
PAT Growth
-36.61%
-40.65%
9.97%
-12.12%
21.28%
37.26%
-22.29%
-3.39%
21.75%
58.10%
 
EPS
7.96
7.24
12.19
11.09
12.62
10.40
7.58
9.75
10.09
8.29
5.24

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
1,280.22
1,362.19
1,224.48
1,083.97
989.71
853.77
775.07
654.90
524.24
447.58
Share Capital
13.72
13.85
13.84
13.84
13.99
13.99
13.99
13.99
13.99
13.13
Total Reserves
1,259.41
1,337.94
1,199.15
1,060.72
968.11
834.57
756.06
640.91
510.25
434.44
Non-Current Liabilities
317.09
308.34
382.15
100.34
121.01
147.87
170.88
171.52
270.08
93.62
Secured Loans
139.28
202.57
264.82
13.84
35.05
66.02
97.38
107.25
192.61
75.28
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.36
0.05
0.43
Long Term Provisions
7.25
5.78
7.57
6.48
13.67
15.21
6.89
5.60
8.00
8.09
Current Liabilities
1,118.43
892.48
815.40
554.22
602.54
578.88
501.24
475.37
340.36
364.67
Trade Payables
375.64
328.05
292.32
193.97
247.60
214.01
175.12
182.42
105.29
94.67
Other Current Liabilities
201.59
173.36
169.07
54.00
97.48
101.81
103.30
93.77
83.25
69.36
Short Term Borrowings
451.48
343.76
305.44
280.57
235.39
245.29
200.76
174.17
136.85
182.93
Short Term Provisions
89.72
47.31
48.58
25.68
22.07
17.76
22.06
25.01
14.97
17.71
Total Liabilities
2,715.74
2,563.01
2,422.03
1,738.53
1,713.26
1,580.52
1,447.19
1,301.79
1,134.68
960.06
Net Block
1,009.97
851.54
807.49
587.61
598.12
613.45
553.31
544.06
556.46
330.27
Gross Block
1,583.25
1,302.41
1,162.39
858.65
819.50
780.17
657.07
607.24
582.99
450.79
Accumulated Depreciation
573.29
450.87
354.90
271.04
221.38
166.72
103.75
63.18
26.53
120.24
Non Current Assets
1,098.53
893.25
859.80
620.89
652.44
732.12
618.16
574.62
583.27
371.59
Capital Work in Progress
26.44
7.21
27.78
10.17
4.93
15.17
27.18
3.26
2.41
17.80
Non Current Investment
0.12
0.07
2.47
3.07
34.78
88.97
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
60.09
26.06
17.98
18.71
13.78
13.57
15.99
11.42
7.24
23.35
Other Non Current Assets
1.92
8.37
4.09
1.33
0.82
0.96
21.67
15.89
17.17
0.16
Current Assets
1,617.22
1,669.76
1,562.23
1,117.63
1,060.83
848.40
829.03
727.17
551.41
588.46
Current Investments
251.27
512.64
442.68
258.82
284.73
187.32
171.99
130.40
22.57
148.71
Inventories
546.49
444.93
482.60
343.28
314.53
276.20
270.98
236.47
201.85
167.15
Sundry Debtors
581.78
518.55
460.84
297.19
331.96
275.00
291.56
289.01
244.21
209.57
Cash & Bank
150.35
118.56
106.85
187.92
94.08
63.59
46.54
32.07
22.18
18.87
Other Current Assets
87.33
29.13
19.38
15.81
35.53
46.29
47.96
39.23
60.61
44.16
Short Term Loans & Adv.
57.54
45.94
49.89
14.61
26.96
27.09
30.09
29.02
46.25
40.20
Net Current Assets
498.78
777.28
746.83
563.42
458.28
269.52
327.79
251.80
211.05
223.79
Total Assets
2,715.75
2,563.01
2,422.03
1,738.52
1,713.27
1,580.52
1,447.19
1,301.79
1,134.68
960.05

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
184.74
249.22
239.09
181.58
161.01
232.03
144.75
217.26
125.77
92.77
PBT
197.36
227.78
220.24
235.16
194.34
132.86
205.22
193.42
164.17
123.42
Adjustment
163.50
107.03
117.43
48.02
57.56
96.35
59.88
51.48
50.56
40.68
Changes in Working Capital
-92.52
-6.67
-13.85
-43.16
-42.66
49.85
-52.62
3.73
-35.29
-38.73
Cash after chg. in Working capital
268.34
328.14
323.82
240.03
209.24
279.07
212.49
248.63
179.44
125.38
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-83.60
-78.91
-84.74
-58.45
-48.23
-47.04
-67.74
-31.38
-53.67
-32.61
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
76.99
-111.98
-579.29
36.50
-59.82
-156.53
-89.02
-124.97
-168.68
-240.19
Net Fixed Assets
-66.13
-114.98
-75.25
-41.85
-17.60
-70.77
-27.84
-14.32
5.64
-34.14
Net Investments
109.94
-47.37
-235.79
116.92
-33.86
-87.69
-30.66
-107.53
55.40
-193.80
Others
33.18
50.37
-268.25
-38.57
-8.36
1.93
-30.52
-3.12
-229.72
-12.25
Cash from Financing Activity
-250.75
-121.74
223.19
-111.49
-86.02
-60.67
-41.78
-84.54
46.69
151.03
Net Cash Inflow / Outflow
10.98
15.51
-117.01
106.59
15.17
14.82
13.95
7.74
3.78
3.60
Opening Cash & Equivalents
115.53
100.10
186.07
77.08
61.18
44.23
30.15
20.54
17.22
13.62
Closing Cash & Equivalent
141.77
115.53
100.10
186.07
77.08
61.18
44.23
30.15
20.54
17.22

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
92.82
97.63
87.65
77.65
70.21
60.67
55.05
46.82
37.48
34.08
ROA
3.76%
6.71%
7.31%
10.03%
8.67%
6.87%
9.73%
11.37%
10.86%
10.79%
ROE
7.56%
13.04%
13.30%
16.83%
15.59%
12.85%
18.78%
23.49%
23.41%
23.34%
ROCE
13.14%
14.49%
15.69%
18.41%
16.74%
13.12%
21.50%
23.19%
23.63%
25.34%
Fixed Asset Turnover
2.27
2.35
2.72
2.19
2.05
2.17
2.52
2.44
2.51
2.96
Receivable days
61.28
61.72
50.26
62.39
67.51
66.16
66.64
66.90
63.93
59.01
Inventory Days
55.21
58.45
54.76
65.23
65.70
63.90
58.25
54.99
51.98
43.57
Payable days
69.00
66.67
54.89
74.70
88.24
52.74
47.50
44.74
37.22
36.28
Cash Conversion Cycle
47.49
53.51
50.14
52.91
44.97
77.32
77.39
77.15
78.69
66.30
Total Debt/Equity
0.52
0.46
0.53
0.29
0.33
0.45
0.47
0.53
0.72
0.67
Interest Cover
4.27
5.43
7.19
17.19
11.11
6.86
9.36
8.14
6.38
5.72

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.