Nifty
Sensex
:
:
11600.20
39090.03
326.00 (2.89%)
1075.41 (2.83%)

Auto Ancillary

Rating :
51/99

BSE: 532509 | NSE: SUPRAJIT

179.90
23-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  179.00
  •  182.50
  •  175.25
  •  173.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  48156
  •  86.69
  •  249.00
  •  146.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,423.29
  • 18.66
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,738.81
  • 0.89%
  • 3.05

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 44.50%
  • 10.79%
  • 24.14%
  • FII
  • DII
  • Others
  • 0.04%
  • 3.73%
  • 16.80%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.39
  • 21.05
  • 9.75

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.80
  • 19.27
  • 2.74

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.69
  • 21.62
  • 5.56

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.31
  • 31.96
  • 31.68

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.59
  • 5.63
  • 5.26

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.92
  • 16.46
  • 15.98

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
363.37
361.75
0.45%
431.13
406.40
6.09%
405.62
366.29
10.74%
391.40
336.48
16.32%
Expenses
312.09
306.31
1.89%
367.59
332.95
10.40%
344.95
306.17
12.67%
338.26
280.51
20.59%
EBITDA
51.28
55.43
-7.49%
63.54
73.44
-13.48%
60.67
60.12
0.91%
53.14
55.97
-5.06%
EBIDTM
14.11%
15.32%
14.74%
18.07%
14.96%
16.41%
13.58%
16.63%
Other Income
6.15
4.08
50.74%
12.53
6.77
85.08%
18.43
3.95
366.58%
2.96
3.49
-15.19%
Interest
6.56
6.40
2.50%
6.03
5.86
2.90%
5.79
7.19
-19.47%
6.35
7.47
-14.99%
Depreciation
12.83
9.86
30.12%
10.65
9.49
12.22%
10.35
9.53
8.60%
10.15
6.41
58.35%
PBT
38.04
43.26
-12.07%
59.39
64.87
-8.45%
62.97
47.35
32.99%
39.61
45.58
-13.10%
Tax
13.19
14.45
-8.72%
17.67
8.53
107.15%
23.77
19.11
24.39%
15.54
14.29
8.75%
PAT
24.85
28.81
-13.75%
41.73
56.34
-25.93%
39.20
28.24
38.81%
24.06
31.29
-23.11%
PATM
6.84%
7.96%
9.68%
13.86%
9.66%
7.71%
6.15%
9.30%
EPS
1.78
2.06
-13.59%
2.98
4.03
-26.05%
2.80
2.02
38.61%
1.72
2.24
-23.21%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
1,591.52
1,589.90
1,431.06
1,202.84
952.50
611.80
545.24
462.54
423.75
346.72
248.51
Net Sales Growth
8.20%
11.10%
18.97%
26.28%
55.69%
12.21%
17.88%
9.15%
22.22%
39.52%
 
Cost Of Goods Sold
920.88
914.82
799.45
689.21
564.29
372.13
332.76
288.96
275.90
220.34
154.43
Gross Profit
670.64
675.08
631.61
513.63
388.22
239.68
212.47
173.58
147.86
126.38
94.08
GP Margin
42.14%
42.46%
44.14%
42.70%
40.76%
39.18%
38.97%
37.53%
34.89%
36.45%
37.86%
Total Expenditure
1,362.89
1,357.12
1,193.46
999.44
797.01
515.37
452.09
385.23
354.52
290.03
203.28
Power & Fuel Cost
-
24.82
23.02
19.52
15.23
9.91
8.80
7.11
6.31
6.11
4.15
% Of Sales
-
1.56%
1.61%
1.62%
1.60%
1.62%
1.61%
1.54%
1.49%
1.76%
1.67%
Employee Cost
-
303.68
256.75
198.26
125.32
82.55
70.10
57.00
48.71
41.49
27.35
% Of Sales
-
19.10%
17.94%
16.48%
13.16%
13.49%
12.86%
12.32%
11.49%
11.97%
11.01%
Manufacturing Exp.
-
22.46
26.15
20.24
18.70
13.16
10.24
5.12
4.98
4.33
2.39
% Of Sales
-
1.41%
1.83%
1.68%
1.96%
2.15%
1.88%
1.11%
1.18%
1.25%
0.96%
General & Admin Exp.
-
44.02
42.24
39.26
34.83
14.94
11.85
10.35
9.49
7.45
7.89
% Of Sales
-
2.77%
2.95%
3.26%
3.66%
2.44%
2.17%
2.24%
2.24%
2.15%
3.17%
Selling & Distn. Exp.
-
38.77
33.24
26.71
33.22
20.40
16.57
13.62
9.30
8.22
5.07
% Of Sales
-
2.44%
2.32%
2.22%
3.49%
3.33%
3.04%
2.94%
2.19%
2.37%
2.04%
Miscellaneous Exp.
-
8.55
12.60
6.24
5.43
2.29
1.78
3.55
0.23
2.15
5.07
% Of Sales
-
0.54%
0.88%
0.52%
0.57%
0.37%
0.33%
0.77%
0.05%
0.62%
0.84%
EBITDA
228.63
232.78
237.60
203.40
155.49
96.43
93.15
77.31
69.23
56.69
45.23
EBITDA Margin
14.37%
14.64%
16.60%
16.91%
16.32%
15.76%
17.08%
16.71%
16.34%
16.35%
18.20%
Other Income
40.07
37.99
21.88
20.19
15.55
4.27
3.70
3.78
3.24
4.75
0.82
Interest
24.73
24.55
28.81
30.50
26.14
16.97
14.05
11.29
10.21
7.45
6.24
Depreciation
43.98
41.00
37.25
27.43
15.78
8.99
8.36
8.15
7.47
7.23
6.88
PBT
200.01
205.22
193.42
165.67
129.12
74.73
74.44
61.65
54.79
46.76
32.94
Tax
70.17
71.43
54.94
50.43
43.10
24.45
23.63
19.70
14.97
13.46
10.77
Tax Rate
35.08%
34.81%
28.40%
30.72%
34.92%
32.72%
31.74%
29.48%
27.32%
28.79%
32.70%
PAT
129.84
133.79
138.48
113.74
71.94
50.28
50.81
47.12
39.81
33.30
22.17
PAT before Minority Interest
129.84
133.79
138.48
113.74
80.33
50.28
50.81
47.12
39.81
33.30
22.17
Minority Interest
0.00
0.00
0.00
0.00
-8.39
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
8.16%
8.41%
9.68%
9.46%
7.55%
8.22%
9.32%
10.19%
9.39%
9.60%
8.92%
PAT Growth
-10.26%
-3.39%
21.75%
58.10%
43.08%
-1.04%
7.83%
18.36%
19.55%
50.20%
 
Unadjusted EPS
9.28
9.57
9.90
8.13
5.94
4.19
4.23
3.51
3.32
2.73
1.85

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
775.07
654.90
524.24
447.58
240.81
204.70
166.74
129.19
96.92
70.25
Share Capital
13.99
13.99
13.99
13.13
12.00
12.00
12.00
12.00
12.00
12.00
Total Reserves
756.06
640.91
510.25
434.44
228.81
192.70
154.74
117.19
84.92
58.25
Non-Current Liabilities
170.88
171.52
270.08
93.62
78.83
53.35
47.29
37.50
23.61
65.52
Secured Loans
97.38
107.25
192.61
75.28
65.44
42.12
37.75
28.81
17.85
61.19
Unsecured Loans
0.00
0.36
0.05
0.43
0.06
0.43
1.43
2.31
0.32
0.48
Long Term Provisions
6.89
5.60
8.00
8.09
3.21
2.54
1.39
1.24
1.19
0.00
Current Liabilities
501.24
475.37
340.36
364.67
208.97
198.10
137.85
115.06
99.74
35.35
Trade Payables
175.12
182.42
105.29
94.67
56.85
58.80
46.09
48.17
38.58
22.43
Other Current Liabilities
103.30
93.77
83.25
69.36
42.51
31.30
21.10
17.08
28.32
7.36
Short Term Borrowings
200.76
174.17
136.85
182.93
100.47
99.74
63.75
43.32
28.12
0.00
Short Term Provisions
22.06
25.01
14.97
17.71
9.14
8.26
6.91
6.50
4.71
5.56
Total Liabilities
1,447.19
1,301.79
1,134.68
960.06
528.61
456.15
351.88
281.75
220.27
171.12
Net Block
553.31
544.06
556.46
330.27
167.95
152.37
118.88
100.65
86.69
69.79
Gross Block
657.07
607.24
582.99
450.79
249.19
224.44
180.50
154.34
131.81
107.27
Accumulated Depreciation
103.75
63.18
26.53
120.24
81.10
71.93
61.48
53.69
45.11
37.48
Non Current Assets
618.16
574.62
583.27
371.59
191.87
160.11
147.45
120.79
94.30
73.39
Capital Work in Progress
27.18
3.26
2.41
17.80
17.04
0.73
17.58
12.73
4.27
1.91
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.50
0.50
0.42
0.42
1.69
Long Term Loans & Adv.
15.99
11.42
7.24
23.35
6.78
6.42
10.43
6.94
2.92
0.00
Other Non Current Assets
21.67
15.89
17.17
0.16
0.11
0.10
0.06
0.06
0.00
0.00
Current Assets
829.03
727.17
551.41
588.46
336.74
296.04
204.43
160.96
125.97
97.73
Current Investments
171.99
130.40
22.57
148.71
111.75
74.33
44.93
17.90
7.90
7.74
Inventories
270.98
236.47
201.85
167.15
79.93
77.37
48.60
39.29
32.57
22.30
Sundry Debtors
291.56
289.01
244.21
209.57
125.05
118.87
92.84
89.30
73.36
57.76
Cash & Bank
46.54
32.07
22.18
18.87
5.58
7.56
7.64
3.12
2.70
1.23
Other Current Assets
47.96
10.21
14.36
3.96
14.44
17.91
10.43
11.35
9.44
8.72
Short Term Loans & Adv.
30.09
29.02
46.25
40.20
11.20
15.67
8.89
9.79
7.75
7.86
Net Current Assets
327.79
251.80
211.05
223.79
127.77
97.94
66.58
45.90
26.23
62.38
Total Assets
1,447.19
1,301.79
1,134.68
960.05
528.61
456.15
351.88
281.75
220.27
171.12

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
144.75
217.26
125.77
92.77
67.17
37.52
45.72
26.30
36.58
18.98
PBT
205.22
193.42
164.17
123.42
74.75
74.44
66.83
54.79
46.76
32.94
Adjustment
59.88
51.48
50.56
40.68
23.09
19.97
10.78
15.51
14.98
12.59
Changes in Working Capital
-52.62
3.73
-35.29
-38.73
-8.11
-34.42
-13.87
-29.90
-11.42
-15.67
Cash after chg. in Working capital
212.49
248.63
179.44
125.38
89.73
59.99
63.74
40.40
50.31
29.86
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-67.74
-31.38
-53.67
-32.61
-22.57
-22.47
-18.02
-14.11
-13.73
-10.88
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
-89.02
-124.97
-168.68
-240.19
-75.77
-52.60
-50.72
-38.58
-26.03
-13.95
Net Fixed Assets
-27.84
-14.32
5.64
-34.14
-37.93
-20.06
-24.21
-27.96
-25.57
-8.44
Net Investments
-30.66
-107.53
55.40
-193.80
-36.92
-29.40
-27.33
-10.00
0.56
-5.65
Others
-30.52
-3.12
-229.72
-12.25
-0.92
-3.14
0.82
-0.62
-1.02
0.14
Cash from Financing Activity
-41.78
-84.54
46.69
151.03
7.30
14.42
9.40
12.80
-9.07
-4.89
Net Cash Inflow / Outflow
13.95
7.74
3.78
3.60
-1.30
-0.65
4.40
0.51
1.47
0.15
Opening Cash & Equivalents
30.15
20.54
17.22
13.62
6.54
7.19
2.79
2.28
1.23
1.08
Closing Cash & Equivalent
44.23
30.15
20.54
17.22
5.23
6.54
7.19
2.79
2.70
1.23

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
55.05
46.82
37.48
34.08
20.06
17.06
13.89
10.76
8.08
5.85
ROA
9.73%
11.37%
10.86%
10.79%
10.21%
12.58%
14.87%
15.86%
17.02%
14.11%
ROE
18.78%
23.49%
23.41%
23.34%
22.57%
27.36%
31.85%
35.22%
39.84%
35.52%
ROCE
21.50%
23.37%
23.63%
25.34%
23.06%
27.67%
31.85%
34.68%
36.79%
32.44%
Fixed Asset Turnover
2.52
2.44
2.51
2.96
2.82
2.95
3.03
3.20
3.13
2.55
Receivable days
66.64
66.90
63.93
59.01
66.67
64.72
65.43
64.77
63.91
69.58
Inventory Days
58.25
54.99
51.98
43.57
42.99
38.51
31.58
28.61
26.74
28.49
Payable days
47.50
44.74
37.22
36.28
41.31
41.78
44.33
44.51
37.97
41.65
Cash Conversion Cycle
77.39
77.15
78.69
66.30
68.35
61.46
52.68
48.88
52.69
56.43
Total Debt/Equity
0.47
0.53
0.72
0.67
0.80
0.76
0.67
0.64
0.68
0.88
Interest Cover
9.36
7.71
6.38
5.72
5.40
6.30
6.92
6.37
7.28
6.28

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.