Nifty
Sensex
:
:
22147.00
73088.33
151.15 (0.69%)
599.34 (0.83%)

Auto Ancillary

Rating :
55/99

BSE: 532509 | NSE: SUPRAJIT

421.95
19-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  417.05
  •  423.90
  •  407.70
  •  417.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  104919
  •  438.58
  •  453.85
  •  349.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,837.52
  • 39.14
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,349.08
  • 0.55%
  • 4.45

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 44.62%
  • 3.82%
  • 27.63%
  • FII
  • DII
  • Others
  • 4.56%
  • 15.50%
  • 3.87%

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
  • 30.36
  • 29.27
  • 30.13

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.50
  • 3.92
  • 4.45

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.35
  • 14.64
  • 16.11

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
724.18
692.10
4.64%
708.87
716.06
-1.00%
679.68
645.18
5.35%
699.01
505.92
38.17%
Expenses
636.90
611.20
4.20%
639.07
637.39
0.26%
608.19
591.23
2.87%
611.91
429.36
42.52%
EBITDA
87.27
80.90
7.87%
69.81
78.67
-11.26%
71.49
53.95
32.51%
87.10
76.56
13.77%
EBIDTM
12.05%
11.69%
9.85%
10.99%
10.52%
8.36%
12.46%
15.13%
Other Income
8.95
5.17
73.11%
18.74
21.74
-13.80%
12.87
18.14
-29.05%
5.59
6.79
-17.67%
Interest
13.20
10.37
27.29%
13.63
7.68
77.47%
11.75
6.05
94.21%
11.46
3.19
259.25%
Depreciation
25.85
24.71
4.61%
25.70
23.91
7.49%
24.67
23.70
4.09%
23.13
15.16
52.57%
PBT
57.18
50.98
12.16%
49.21
68.82
-28.49%
47.94
42.34
13.23%
58.09
65.00
-10.63%
Tax
16.93
12.95
30.73%
14.46
23.08
-37.35%
14.82
15.03
-1.40%
17.08
16.36
4.40%
PAT
40.25
38.04
5.81%
34.76
45.75
-24.02%
33.11
27.32
21.19%
41.01
48.64
-15.69%
PATM
5.56%
5.50%
4.90%
6.39%
4.87%
4.23%
5.87%
9.61%
EPS
2.91
2.75
5.82%
2.51
3.31
-24.17%
2.39
1.97
21.32%
2.96
3.51
-15.67%

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
2,811.74
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
9.87%
49.55%
12.17%
4.99%
-1.70%
11.10%
18.97%
26.28%
55.69%
12.21%
 
Cost Of Goods Sold
1,624.80
1,616.93
1,078.73
954.71
915.05
914.82
799.45
689.21
564.29
372.13
332.76
Gross Profit
1,186.94
1,135.42
761.74
686.14
647.78
675.08
631.61
513.63
388.22
239.68
212.47
GP Margin
42.21%
41.25%
41.39%
41.82%
41.45%
42.46%
44.14%
42.70%
40.76%
39.18%
38.97%
Total Expenditure
2,496.07
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
315.67
312.63
259.91
236.73
218.70
232.78
236.55
203.40
155.49
96.43
93.15
EBITDA Margin
11.23%
11.36%
14.12%
14.43%
13.99%
14.64%
16.53%
16.91%
16.32%
15.76%
17.08%
Other Income
46.15
38.64
36.65
33.59
22.38
37.99
21.23
20.19
15.55
4.27
3.70
Interest
50.04
35.57
14.52
19.22
22.66
24.55
27.11
30.50
26.14
16.97
14.05
Depreciation
99.35
95.45
58.51
56.76
58.13
41.00
37.25
27.43
15.78
8.99
8.36
PBT
212.42
220.24
223.52
194.34
160.30
205.22
193.42
165.67
129.12
74.73
74.44
Tax
63.29
68.13
62.09
51.63
28.90
71.43
54.94
50.43
43.10
24.45
23.63
Tax Rate
29.79%
30.93%
26.40%
26.57%
21.75%
34.81%
28.40%
30.72%
34.92%
32.72%
31.74%
PAT
149.13
152.11
173.08
142.71
103.97
133.79
138.48
113.74
71.94
50.28
50.81
PAT before Minority Interest
149.13
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
5.30%
5.53%
9.40%
8.70%
6.65%
8.41%
9.68%
9.46%
7.55%
8.22%
9.32%
PAT Growth
-6.65%
-12.12%
21.28%
37.26%
-22.29%
-3.39%
21.75%
58.10%
43.08%
-1.04%
 
EPS
10.78
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

News Update:


  • Suprajit Engineering launches ‘Braking Products Division’
    22nd Feb 2024, 12:41 PM

    This division has been setup in a fully renovated and refurbished plant at plot no 132, Bommasandra Industrial Area, Bangalore

    Read More
  • Suprajit Engineering - Quarterly Results
    14th Feb 2024, 15:07 PM

    Read More

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.