Nifty
Sensex
:
:
19664.70
65945.47
-9.85 (-0.05%)
-78.22 (-0.12%)

Auto Ancillary

Rating :
60/99

BSE: 532509 | NSE: SUPRAJIT

400.25
26-Sep-2023
  • Open
  • High
  • Low
  • Previous Close
  •  406.05
  •  409.40
  •  398.00
  •  405.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  123918
  •  499.24
  •  446.40
  •  317.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,542.21
  • 35.10
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,077.10
  • 0.57%
  • 4.45

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 44.64%
  • 3.73%
  • 27.77%
  • FII
  • DII
  • Others
  • 5.11%
  • 14.81%
  • 3.94%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.57
  • 11.60
  • 18.82

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.87
  • 6.08
  • 5.72

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.59
  • 2.60
  • 2.15

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 30.21
  • 27.05
  • 30.13

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.61
  • 3.92
  • 4.32

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.43
  • 14.19
  • 16.16

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Net Sales
679.68
645.18
5.35%
699.01
505.92
38.17%
692.10
479.27
44.41%
716.06
493.67
45.05%
Expenses
608.19
591.23
2.87%
611.91
429.36
42.52%
611.20
425.21
43.74%
637.39
413.61
54.10%
EBITDA
71.49
53.95
32.51%
87.10
76.56
13.77%
80.90
54.06
49.65%
78.67
80.06
-1.74%
EBIDTM
10.52%
8.36%
12.46%
15.13%
11.69%
11.28%
10.99%
16.22%
Other Income
12.87
18.14
-29.05%
5.59
6.79
-17.67%
5.17
8.06
-35.86%
21.74
15.18
43.21%
Interest
11.75
6.05
94.21%
11.46
3.19
259.25%
10.37
3.07
237.79%
7.68
3.54
116.95%
Depreciation
24.67
23.70
4.09%
23.13
15.16
52.57%
24.71
14.38
71.84%
23.91
14.63
63.43%
PBT
47.94
42.34
13.23%
58.09
65.00
-10.63%
50.98
44.68
14.10%
68.82
72.60
-5.21%
Tax
14.82
15.03
-1.40%
17.08
16.36
4.40%
12.95
12.96
-0.08%
23.08
23.05
0.13%
PAT
33.11
27.32
21.19%
41.01
48.64
-15.69%
38.04
31.72
19.92%
45.75
49.55
-7.67%
PATM
4.87%
4.23%
5.87%
9.61%
5.50%
6.62%
6.39%
10.04%
EPS
2.39
1.97
21.32%
2.96
3.51
-15.67%
2.75
2.29
20.09%
3.31
3.58
-7.54%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
2,786.85
2,752.36
1,840.48
1,640.86
1,562.83
1,589.90
1,431.06
1,202.84
952.50
611.80
545.24
Net Sales Growth
31.21%
49.55%
12.17%
4.99%
-1.70%
11.10%
18.97%
26.28%
55.69%
12.21%
 
Cost Of Goods Sold
1,622.83
1,616.93
1,078.73
954.71
915.05
914.82
799.45
689.21
564.29
372.13
332.76
Gross Profit
1,164.02
1,135.42
761.74
686.14
647.78
675.08
631.61
513.63
388.22
239.68
212.47
GP Margin
41.77%
41.25%
41.39%
41.82%
41.45%
42.46%
44.14%
42.70%
40.76%
39.18%
38.97%
Total Expenditure
2,468.69
2,439.73
1,580.57
1,404.13
1,344.13
1,357.12
1,194.51
999.44
797.01
515.37
452.09
Power & Fuel Cost
-
40.40
25.77
25.02
24.49
24.82
23.02
19.52
15.23
9.91
8.80
% Of Sales
-
1.47%
1.40%
1.52%
1.57%
1.56%
1.61%
1.62%
1.60%
1.62%
1.61%
Employee Cost
-
574.40
336.38
308.35
292.69
303.68
256.75
198.26
125.32
82.55
70.10
% Of Sales
-
20.87%
18.28%
18.79%
18.73%
19.10%
17.94%
16.48%
13.16%
13.49%
12.86%
Manufacturing Exp.
-
50.84
28.89
24.69
23.43
22.46
26.15
20.24
18.70
13.16
10.24
% Of Sales
-
1.85%
1.57%
1.50%
1.50%
1.41%
1.83%
1.68%
1.96%
2.15%
1.88%
General & Admin Exp.
-
77.87
46.34
37.06
43.86
44.02
42.24
39.26
34.83
14.94
11.85
% Of Sales
-
2.83%
2.52%
2.26%
2.81%
2.77%
2.95%
3.26%
3.66%
2.44%
2.17%
Selling & Distn. Exp.
-
65.28
56.97
44.04
34.10
38.77
33.24
26.71
33.22
20.40
16.57
% Of Sales
-
2.37%
3.10%
2.68%
2.18%
2.44%
2.32%
2.22%
3.49%
3.33%
3.04%
Miscellaneous Exp.
-
14.01
7.49
10.26
10.51
8.55
13.65
6.24
5.43
2.29
16.57
% Of Sales
-
0.51%
0.41%
0.63%
0.67%
0.54%
0.95%
0.52%
0.57%
0.37%
0.33%
EBITDA
318.16
312.63
259.91
236.73
218.70
232.78
236.55
203.40
155.49
96.43
93.15
EBITDA Margin
11.42%
11.36%
14.12%
14.43%
13.99%
14.64%
16.53%
16.91%
16.32%
15.76%
17.08%
Other Income
45.37
38.64
36.65
33.59
22.38
37.99
21.23
20.19
15.55
4.27
3.70
Interest
41.26
35.57
14.52
19.22
22.66
24.55
27.11
30.50
26.14
16.97
14.05
Depreciation
96.42
95.45
58.51
56.76
58.13
41.00
37.25
27.43
15.78
8.99
8.36
PBT
225.83
220.24
223.52
194.34
160.30
205.22
193.42
165.67
129.12
74.73
74.44
Tax
67.93
68.13
62.09
51.63
28.90
71.43
54.94
50.43
43.10
24.45
23.63
Tax Rate
30.08%
30.93%
26.40%
26.57%
21.75%
34.81%
28.40%
30.72%
34.92%
32.72%
31.74%
PAT
157.91
152.11
173.08
142.71
103.97
133.79
138.48
113.74
71.94
50.28
50.81
PAT before Minority Interest
157.91
152.11
173.08
142.71
103.97
133.79
138.48
113.74
80.33
50.28
50.81
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-8.39
0.00
0.00
PAT Margin
5.67%
5.53%
9.40%
8.70%
6.65%
8.41%
9.68%
9.46%
7.55%
8.22%
9.32%
PAT Growth
0.43%
-12.12%
21.28%
37.26%
-22.29%
-3.39%
21.75%
58.10%
43.08%
-1.04%
 
EPS
11.41
10.99
12.51
10.31
7.51
9.67
10.01
8.22
5.20
3.63
3.67

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
1,224.48
1,083.97
989.71
853.77
775.07
654.90
524.24
447.58
240.81
204.70
Share Capital
13.84
13.84
13.99
13.99
13.99
13.99
13.99
13.13
12.00
12.00
Total Reserves
1,199.15
1,060.72
968.11
834.57
756.06
640.91
510.25
434.44
228.81
192.70
Non-Current Liabilities
382.15
100.34
121.01
147.87
170.88
171.52
270.08
93.62
78.83
53.35
Secured Loans
264.82
13.84
35.05
66.02
97.38
107.25
192.61
75.28
65.44
42.12
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.36
0.05
0.43
0.06
0.43
Long Term Provisions
7.57
6.48
13.67
15.21
6.89
5.60
8.00
8.09
3.21
2.54
Current Liabilities
815.40
554.22
602.54
578.88
501.24
475.37
340.36
364.67
208.97
198.10
Trade Payables
292.32
193.97
247.60
214.01
175.12
182.42
105.29
94.67
56.85
58.80
Other Current Liabilities
169.07
54.00
97.48
101.81
103.30
93.77
83.25
69.36
42.51
31.30
Short Term Borrowings
305.44
280.57
235.39
245.29
200.76
174.17
136.85
182.93
100.47
99.74
Short Term Provisions
48.58
25.68
22.07
17.76
22.06
25.01
14.97
17.71
9.14
8.26
Total Liabilities
2,422.03
1,738.53
1,713.26
1,580.52
1,447.19
1,301.79
1,134.68
960.06
528.61
456.15
Net Block
807.49
587.61
598.12
613.45
553.31
544.06
556.46
330.27
167.95
152.37
Gross Block
1,162.39
858.65
819.50
780.17
657.07
607.24
582.99
450.79
249.19
224.44
Accumulated Depreciation
354.90
271.04
221.38
166.72
103.75
63.18
26.53
120.24
81.10
71.93
Non Current Assets
859.80
620.89
652.44
732.12
618.16
574.62
583.27
371.59
191.87
160.11
Capital Work in Progress
27.78
10.17
4.93
15.17
27.18
3.26
2.41
17.80
17.04
0.73
Non Current Investment
2.47
3.07
34.78
88.97
0.00
0.00
0.00
0.00
0.00
0.50
Long Term Loans & Adv.
17.98
18.71
13.78
13.57
15.99
11.42
7.24
23.35
6.78
6.42
Other Non Current Assets
4.09
1.33
0.82
0.96
21.67
15.89
17.17
0.16
0.11
0.10
Current Assets
1,562.23
1,117.63
1,060.83
848.40
829.03
727.17
551.41
588.46
336.74
296.04
Current Investments
442.68
258.82
284.73
187.32
171.99
130.40
22.57
148.71
111.75
74.33
Inventories
482.60
343.28
314.53
276.20
270.98
236.47
201.85
167.15
79.93
77.37
Sundry Debtors
460.84
297.19
331.96
275.00
291.56
289.01
244.21
209.57
125.05
118.87
Cash & Bank
106.85
187.92
94.08
63.59
46.54
32.07
22.18
18.87
5.58
7.56
Other Current Assets
69.27
15.81
8.57
19.20
47.96
39.23
60.61
44.16
14.44
17.91
Short Term Loans & Adv.
49.89
14.61
26.96
27.09
30.09
29.02
46.25
40.20
11.20
15.67
Net Current Assets
746.83
563.42
458.28
269.52
327.79
251.80
211.05
223.79
127.77
97.94
Total Assets
2,422.03
1,738.52
1,713.27
1,580.52
1,447.19
1,301.79
1,134.68
960.05
528.61
456.15

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
239.09
181.58
161.01
232.03
144.75
217.26
125.77
92.77
67.17
37.52
PBT
220.24
235.16
194.34
132.86
205.22
193.42
164.17
123.42
74.75
74.44
Adjustment
118.26
48.02
57.56
96.35
59.88
51.48
50.56
40.68
23.09
19.97
Changes in Working Capital
-14.67
-43.16
-42.66
49.85
-52.62
3.73
-35.29
-38.73
-8.11
-34.42
Cash after chg. in Working capital
323.82
240.03
209.24
279.07
212.49
248.63
179.44
125.38
89.73
59.99
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-84.73
-58.45
-48.23
-47.04
-67.74
-31.38
-53.67
-32.61
-22.57
-22.47
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
-579.29
36.50
-59.82
-156.53
-89.02
-124.97
-168.68
-240.19
-75.77
-52.60
Net Fixed Assets
-75.25
-41.85
-17.60
-70.77
-27.84
-14.32
5.64
-34.14
-37.93
-20.06
Net Investments
-235.79
116.92
-33.86
-87.69
-30.66
-107.53
55.40
-193.80
-36.92
-29.40
Others
-268.25
-38.57
-8.36
1.93
-30.52
-3.12
-229.72
-12.25
-0.92
-3.14
Cash from Financing Activity
223.19
-111.49
-86.02
-60.67
-41.78
-84.54
46.69
151.03
7.30
14.42
Net Cash Inflow / Outflow
-117.01
106.59
15.17
14.82
13.95
7.74
3.78
3.60
-1.30
-0.65
Opening Cash & Equivalents
186.07
77.08
61.18
44.23
30.15
20.54
17.22
13.62
6.54
7.19
Closing Cash & Equivalent
100.10
186.07
77.08
61.18
44.23
30.15
20.54
17.22
5.23
6.54

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
87.65
77.65
70.21
60.67
55.05
46.82
37.48
34.08
20.06
17.06
ROA
7.31%
10.03%
8.67%
6.87%
9.73%
11.37%
10.86%
10.79%
10.21%
12.58%
ROE
13.30%
16.83%
15.59%
12.85%
18.78%
23.49%
23.41%
23.34%
22.57%
27.36%
ROCE
15.69%
18.41%
16.74%
13.12%
21.50%
23.19%
23.63%
25.34%
23.06%
27.67%
Fixed Asset Turnover
2.72
2.19
2.05
2.17
2.52
2.44
2.51
2.96
2.82
2.95
Receivable days
50.26
62.39
67.51
66.16
66.64
66.90
63.93
59.01
66.67
64.72
Inventory Days
54.76
65.23
65.70
63.90
58.25
54.99
51.98
43.57
42.99
38.51
Payable days
54.89
74.70
88.24
52.74
47.50
44.74
37.22
36.28
41.31
41.78
Cash Conversion Cycle
50.14
52.91
44.97
77.32
77.39
77.15
78.69
66.30
68.35
61.46
Total Debt/Equity
0.53
0.29
0.33
0.45
0.47
0.53
0.72
0.67
0.80
0.76
Interest Cover
7.19
17.19
11.11
6.86
9.36
8.14
6.38
5.72
5.40
6.30

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.