Nifty
Sensex
:
:
18114.90
60821.62
-63.20 (-0.35%)
-101.88 (-0.17%)

Auto Ancillary

Rating :
56/99

BSE: 532509 | NSE: SUPRAJIT

344.40
22-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  368.40
  •  374.10
  •  339.20
  •  364.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  156565
  •  554.20
  •  398.90
  •  175.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,758.34
  • 25.23
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,991.96
  • 0.51%
  • 5.17

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 44.62%
  • 3.97%
  • 29.39%
  • FII
  • DII
  • Others
  • 4.68%
  • 10.90%
  • 6.44%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.50
  • 6.41
  • 1.06

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.08
  • 3.08
  • 0.34

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.62
  • 4.64
  • 2.17

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 29.60
  • 27.62
  • 21.77

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.91
  • 4.44
  • 3.51

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.08
  • 14.88
  • 13.04

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
361.62
177.47
103.76%
512.97
389.00
31.87%
507.27
412.27
23.04%
443.14
398.19
11.29%
Expenses
312.39
182.30
71.36%
431.27
334.07
29.10%
420.91
362.19
16.21%
369.66
342.44
7.95%
EBITDA
49.22
-4.83
-
81.70
54.92
48.76%
86.36
50.09
72.41%
73.48
55.75
31.80%
EBIDTM
13.61%
-2.72%
15.93%
14.12%
17.03%
12.15%
16.58%
14.00%
Other Income
6.61
5.78
14.36%
12.19
4.24
187.50%
7.03
5.27
33.40%
8.59
13.38
-35.80%
Interest
4.73
5.51
-14.16%
2.77
5.73
-51.66%
5.42
5.17
4.84%
5.52
5.20
6.15%
Depreciation
14.34
13.76
4.22%
14.29
14.47
-1.24%
14.33
14.89
-3.76%
14.37
15.94
-9.85%
PBT
52.88
-18.32
-
76.83
11.53
566.35%
73.64
35.30
108.61%
62.19
48.00
29.56%
Tax
9.72
-3.81
-
19.32
8.56
125.70%
22.01
4.11
435.52%
14.11
3.04
364.14%
PAT
43.16
-14.51
-
57.51
2.97
1,836.36%
51.63
31.19
65.53%
48.08
44.96
6.94%
PATM
11.94%
-8.18%
11.21%
0.76%
10.18%
7.56%
10.85%
11.29%
EPS
3.12
-1.04
-
4.11
0.21
1,857.14%
3.69
2.23
65.47%
3.44
3.21
7.17%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
1,825.00
1,640.86
1,562.83
1,589.90
1,431.06
1,202.84
952.50
611.80
545.24
462.54
423.75
Net Sales Growth
32.54%
4.99%
-1.70%
11.10%
18.97%
26.28%
55.69%
12.21%
17.88%
9.15%
 
Cost Of Goods Sold
1,056.17
954.71
915.05
914.82
799.45
689.21
564.29
372.13
332.76
288.96
275.90
Gross Profit
768.83
686.14
647.78
675.08
631.61
513.63
388.22
239.68
212.47
173.58
147.86
GP Margin
42.13%
41.82%
41.45%
42.46%
44.14%
42.70%
40.76%
39.18%
38.97%
37.53%
34.89%
Total Expenditure
1,534.23
1,404.13
1,344.13
1,357.12
1,194.51
999.44
797.01
515.37
452.09
385.23
354.52
Power & Fuel Cost
-
25.02
24.49
24.82
23.02
19.52
15.23
9.91
8.80
7.11
6.31
% Of Sales
-
1.52%
1.57%
1.56%
1.61%
1.62%
1.60%
1.62%
1.61%
1.54%
1.49%
Employee Cost
-
308.35
292.69
303.68
256.75
198.26
125.32
82.55
70.10
57.00
48.71
% Of Sales
-
18.79%
18.73%
19.10%
17.94%
16.48%
13.16%
13.49%
12.86%
12.32%
11.49%
Manufacturing Exp.
-
24.69
23.43
22.46
26.15
20.24
18.70
13.16
10.24
5.12
4.98
% Of Sales
-
1.50%
1.50%
1.41%
1.83%
1.68%
1.96%
2.15%
1.88%
1.11%
1.18%
General & Admin Exp.
-
37.06
43.86
44.02
42.24
39.26
34.83
14.94
11.85
10.35
9.49
% Of Sales
-
2.26%
2.81%
2.77%
2.95%
3.26%
3.66%
2.44%
2.17%
2.24%
2.24%
Selling & Distn. Exp.
-
44.04
34.10
38.77
33.24
26.71
33.22
20.40
16.57
13.62
9.30
% Of Sales
-
2.68%
2.18%
2.44%
2.32%
2.22%
3.49%
3.33%
3.04%
2.94%
2.19%
Miscellaneous Exp.
-
10.26
10.51
8.55
13.65
6.24
5.43
2.29
1.78
3.55
9.30
% Of Sales
-
0.63%
0.67%
0.54%
0.95%
0.52%
0.57%
0.37%
0.33%
0.77%
0.05%
EBITDA
290.76
236.73
218.70
232.78
236.55
203.40
155.49
96.43
93.15
77.31
69.23
EBITDA Margin
15.93%
14.43%
13.99%
14.64%
16.53%
16.91%
16.32%
15.76%
17.08%
16.71%
16.34%
Other Income
34.42
33.59
22.38
37.99
21.23
20.19
15.55
4.27
3.70
3.78
3.24
Interest
18.44
19.22
22.66
24.55
27.11
30.50
26.14
16.97
14.05
11.29
10.21
Depreciation
57.33
56.76
58.13
41.00
37.25
27.43
15.78
8.99
8.36
8.15
7.47
PBT
265.54
194.34
160.30
205.22
193.42
165.67
129.12
74.73
74.44
61.65
54.79
Tax
65.16
51.63
28.90
71.43
54.94
50.43
43.10
24.45
23.63
19.70
14.97
Tax Rate
24.54%
26.57%
21.75%
34.81%
28.40%
30.72%
34.92%
32.72%
31.74%
29.48%
27.32%
PAT
200.38
142.71
103.97
133.79
138.48
113.74
71.94
50.28
50.81
47.12
39.81
PAT before Minority Interest
200.38
142.71
103.97
133.79
138.48
113.74
80.33
50.28
50.81
47.12
39.81
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
-8.39
0.00
0.00
0.00
0.00
PAT Margin
10.98%
8.70%
6.65%
8.41%
9.68%
9.46%
7.55%
8.22%
9.32%
10.19%
9.39%
PAT Growth
210.14%
37.26%
-22.29%
-3.39%
21.75%
58.10%
43.08%
-1.04%
7.83%
18.36%
 
EPS
14.48
10.31
7.51
9.67
10.01
8.22
5.20
3.63
3.67
3.40
2.88

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
989.71
853.77
775.07
654.90
524.24
447.58
240.81
204.70
166.74
129.19
Share Capital
13.99
13.99
13.99
13.99
13.99
13.13
12.00
12.00
12.00
12.00
Total Reserves
968.11
834.57
756.06
640.91
510.25
434.44
228.81
192.70
154.74
117.19
Non-Current Liabilities
121.01
147.87
170.88
171.52
270.08
93.62
78.83
53.35
47.29
37.50
Secured Loans
35.05
66.02
97.38
107.25
192.61
75.28
65.44
42.12
37.75
28.81
Unsecured Loans
0.00
0.00
0.00
0.36
0.05
0.43
0.06
0.43
1.43
2.31
Long Term Provisions
13.67
15.21
6.89
5.60
8.00
8.09
3.21
2.54
1.39
1.24
Current Liabilities
602.54
578.88
501.24
475.37
340.36
364.67
208.97
198.10
137.85
115.06
Trade Payables
247.60
214.01
175.12
182.42
105.29
94.67
56.85
58.80
46.09
48.17
Other Current Liabilities
97.48
101.81
103.30
93.77
83.25
69.36
42.51
31.30
21.10
17.08
Short Term Borrowings
235.39
245.29
200.76
174.17
136.85
182.93
100.47
99.74
63.75
43.32
Short Term Provisions
22.07
17.76
22.06
25.01
14.97
17.71
9.14
8.26
6.91
6.50
Total Liabilities
1,713.26
1,580.52
1,447.19
1,301.79
1,134.68
960.06
528.61
456.15
351.88
281.75
Net Block
598.12
613.45
553.31
544.06
556.46
330.27
167.95
152.37
118.88
100.65
Gross Block
819.50
780.17
657.07
607.24
582.99
450.79
249.19
224.44
180.50
154.34
Accumulated Depreciation
221.38
166.72
103.75
63.18
26.53
120.24
81.10
71.93
61.48
53.69
Non Current Assets
652.44
732.12
618.16
574.62
583.27
371.59
191.87
160.11
147.45
120.79
Capital Work in Progress
4.93
15.17
27.18
3.26
2.41
17.80
17.04
0.73
17.58
12.73
Non Current Investment
34.78
88.97
0.00
0.00
0.00
0.00
0.00
0.50
0.50
0.42
Long Term Loans & Adv.
13.78
13.57
15.99
11.42
7.24
23.35
6.78
6.42
10.43
6.94
Other Non Current Assets
0.82
0.96
21.67
15.89
17.17
0.16
0.11
0.10
0.06
0.06
Current Assets
1,060.83
848.40
829.03
727.17
551.41
588.46
336.74
296.04
204.43
160.96
Current Investments
284.73
187.32
171.99
130.40
22.57
148.71
111.75
74.33
44.93
17.90
Inventories
314.53
276.20
270.98
236.47
201.85
167.15
79.93
77.37
48.60
39.29
Sundry Debtors
331.96
275.00
291.56
289.01
244.21
209.57
125.05
118.87
92.84
89.30
Cash & Bank
94.08
63.59
46.54
32.07
22.18
18.87
5.58
7.56
7.64
3.12
Other Current Assets
35.53
19.20
17.87
10.21
60.61
44.16
14.44
17.91
10.43
11.35
Short Term Loans & Adv.
26.96
27.09
30.09
29.02
46.25
40.20
11.20
15.67
8.89
9.79
Net Current Assets
458.28
269.52
327.79
251.80
211.05
223.79
127.77
97.94
66.58
45.90
Total Assets
1,713.27
1,580.52
1,447.19
1,301.79
1,134.68
960.05
528.61
456.15
351.88
281.75

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
161.01
232.03
144.75
217.26
125.77
92.77
67.17
37.52
45.72
26.30
PBT
194.34
132.86
205.22
193.42
164.17
123.42
74.75
74.44
66.83
54.79
Adjustment
57.56
96.35
59.88
51.48
50.56
40.68
23.09
19.97
10.78
15.51
Changes in Working Capital
-42.66
49.85
-52.62
3.73
-35.29
-38.73
-8.11
-34.42
-13.87
-29.90
Cash after chg. in Working capital
209.24
279.07
212.49
248.63
179.44
125.38
89.73
59.99
63.74
40.40
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-48.23
-47.04
-67.74
-31.38
-53.67
-32.61
-22.57
-22.47
-18.02
-14.11
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
-59.82
-156.53
-89.02
-124.97
-168.68
-240.19
-75.77
-52.60
-50.72
-38.58
Net Fixed Assets
-17.60
-70.77
-27.84
-14.32
5.64
-34.14
-37.93
-20.06
-24.21
-27.96
Net Investments
-33.86
-87.69
-30.66
-107.53
55.40
-193.80
-36.92
-29.40
-27.33
-10.00
Others
-8.36
1.93
-30.52
-3.12
-229.72
-12.25
-0.92
-3.14
0.82
-0.62
Cash from Financing Activity
-86.02
-60.67
-41.78
-84.54
46.69
151.03
7.30
14.42
9.40
12.80
Net Cash Inflow / Outflow
15.17
14.82
13.95
7.74
3.78
3.60
-1.30
-0.65
4.40
0.51
Opening Cash & Equivalents
61.18
44.23
30.15
20.54
17.22
13.62
6.54
7.19
2.79
2.28
Closing Cash & Equivalent
77.08
61.18
44.23
30.15
20.54
17.22
5.23
6.54
7.19
2.79

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
70.21
60.67
55.05
46.82
37.48
34.08
20.06
17.06
13.89
10.76
ROA
8.67%
6.87%
9.73%
11.37%
10.86%
10.79%
10.21%
12.58%
14.87%
15.86%
ROE
15.59%
12.85%
18.78%
23.49%
23.41%
23.34%
22.57%
27.36%
31.85%
35.22%
ROCE
16.74%
13.12%
21.50%
23.19%
23.63%
25.34%
23.06%
27.67%
31.85%
34.68%
Fixed Asset Turnover
2.05
2.17
2.52
2.44
2.51
2.96
2.82
2.95
3.03
3.20
Receivable days
67.51
66.16
66.64
66.90
63.93
59.01
66.67
64.72
65.43
64.77
Inventory Days
65.70
63.90
58.25
54.99
51.98
43.57
42.99
38.51
31.58
28.61
Payable days
58.95
52.74
47.50
44.74
37.22
36.28
41.31
41.78
44.33
44.51
Cash Conversion Cycle
74.26
77.32
77.39
77.15
78.69
66.30
68.35
61.46
52.68
48.88
Total Debt/Equity
0.33
0.45
0.47
0.53
0.72
0.67
0.80
0.76
0.67
0.64
Interest Cover
11.11
6.86
9.36
8.14
6.38
5.72
5.40
6.30
6.92
6.37

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.