Nifty
Sensex
:
:
14795.10
49116.71
70.30 (0.48%)
166.95 (0.34%)

Auto Ancillary

Rating :
55/99

BSE: 532509 | NSE: SUPRAJIT

248.55
06-May-2021
  • Open
  • High
  • Low
  • Previous Close
  •  255.00
  •  257.25
  •  244.65
  •  255.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  142261
  •  355.45
  •  310.00
  •  107.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,480.03
  • 39.47
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,796.78
  • 0.70%
  • 3.70

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 44.57%
  • 9.59%
  • 25.64%
  • FII
  • DII
  • Others
  • 4.33%
  • 11.04%
  • 4.83%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.25
  • 10.41
  • 2.98

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.45
  • 7.06
  • -1.56

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.06
  • 7.64
  • -9.11

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 28.99
  • 31.71
  • 21.77

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.78
  • 4.52
  • 3.65

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.51
  • 14.91
  • 12.91

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
507.27
412.27
23.04%
443.14
398.19
11.29%
177.47
363.37
-51.16%
389.00
431.13
-9.77%
Expenses
420.91
362.19
16.21%
369.66
342.44
7.95%
182.30
312.09
-41.59%
334.07
367.59
-9.12%
EBITDA
86.36
50.09
72.41%
73.48
55.75
31.80%
-4.83
51.28
-
54.92
63.54
-13.57%
EBIDTM
17.03%
12.15%
16.58%
14.00%
-2.72%
14.11%
14.12%
14.01%
Other Income
7.03
5.27
33.40%
8.59
13.38
-35.80%
5.78
6.15
-6.02%
4.24
12.53
-66.16%
Interest
5.42
5.17
4.84%
5.52
5.20
6.15%
5.51
6.56
-16.01%
5.73
6.03
-4.98%
Depreciation
14.33
14.89
-3.76%
14.37
15.94
-9.85%
13.76
12.83
7.25%
14.47
10.65
35.87%
PBT
73.64
35.30
108.61%
62.19
48.00
29.56%
-18.32
38.04
-
11.53
59.39
-80.59%
Tax
22.01
4.11
435.52%
14.11
3.04
364.14%
-3.81
13.19
-
8.56
17.67
-51.56%
PAT
51.63
31.19
65.53%
48.08
44.96
6.94%
-14.51
24.85
-
2.97
41.73
-92.88%
PATM
10.18%
7.56%
10.85%
11.29%
-8.18%
6.84%
0.76%
7.11%
EPS
3.69
2.23
65.47%
3.44
3.21
7.17%
-1.04
1.78
-
0.21
28.29
-99.26%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
1,516.88
1,562.83
1,589.90
1,431.06
1,202.84
952.50
611.80
545.24
462.54
423.75
346.72
Net Sales Growth
-5.49%
-1.70%
11.10%
18.97%
26.28%
55.69%
12.21%
17.88%
9.15%
22.22%
 
Cost Of Goods Sold
881.72
915.05
914.82
799.45
689.21
564.29
372.13
332.76
288.96
275.90
220.34
Gross Profit
635.16
647.78
675.08
631.61
513.63
388.22
239.68
212.47
173.58
147.86
126.38
GP Margin
41.87%
41.45%
42.46%
44.14%
42.70%
40.76%
39.18%
38.97%
37.53%
34.89%
36.45%
Total Expenditure
1,306.94
1,344.13
1,357.12
1,194.51
999.44
797.01
515.37
452.09
385.23
354.52
290.03
Power & Fuel Cost
-
24.49
24.82
23.02
19.52
15.23
9.91
8.80
7.11
6.31
6.11
% Of Sales
-
1.57%
1.56%
1.61%
1.62%
1.60%
1.62%
1.61%
1.54%
1.49%
1.76%
Employee Cost
-
292.69
303.68
256.75
198.26
125.32
82.55
70.10
57.00
48.71
41.49
% Of Sales
-
18.73%
19.10%
17.94%
16.48%
13.16%
13.49%
12.86%
12.32%
11.49%
11.97%
Manufacturing Exp.
-
23.43
22.46
26.15
20.24
18.70
13.16
10.24
5.12
4.98
4.33
% Of Sales
-
1.50%
1.41%
1.83%
1.68%
1.96%
2.15%
1.88%
1.11%
1.18%
1.25%
General & Admin Exp.
-
43.86
44.02
42.24
39.26
34.83
14.94
11.85
10.35
9.49
7.45
% Of Sales
-
2.81%
2.77%
2.95%
3.26%
3.66%
2.44%
2.17%
2.24%
2.24%
2.15%
Selling & Distn. Exp.
-
34.10
38.77
33.24
26.71
33.22
20.40
16.57
13.62
9.30
8.22
% Of Sales
-
2.18%
2.44%
2.32%
2.22%
3.49%
3.33%
3.04%
2.94%
2.19%
2.37%
Miscellaneous Exp.
-
10.51
8.55
13.65
6.24
5.43
2.29
1.78
3.55
0.23
8.22
% Of Sales
-
0.67%
0.54%
0.95%
0.52%
0.57%
0.37%
0.33%
0.77%
0.05%
0.62%
EBITDA
209.93
218.70
232.78
236.55
203.40
155.49
96.43
93.15
77.31
69.23
56.69
EBITDA Margin
13.84%
13.99%
14.64%
16.53%
16.91%
16.32%
15.76%
17.08%
16.71%
16.34%
16.35%
Other Income
25.64
22.38
37.99
21.23
20.19
15.55
4.27
3.70
3.78
3.24
4.75
Interest
22.18
22.66
24.55
27.11
30.50
26.14
16.97
14.05
11.29
10.21
7.45
Depreciation
56.93
58.13
41.00
37.25
27.43
15.78
8.99
8.36
8.15
7.47
7.23
PBT
129.04
160.30
205.22
193.42
165.67
129.12
74.73
74.44
61.65
54.79
46.76
Tax
40.87
28.90
71.43
54.94
50.43
43.10
24.45
23.63
19.70
14.97
13.46
Tax Rate
31.67%
21.75%
34.81%
28.40%
30.72%
34.92%
32.72%
31.74%
29.48%
27.32%
28.79%
PAT
88.17
103.97
133.79
138.48
113.74
71.94
50.28
50.81
47.12
39.81
33.30
PAT before Minority Interest
88.17
103.97
133.79
138.48
113.74
80.33
50.28
50.81
47.12
39.81
33.30
Minority Interest
0.00
0.00
0.00
0.00
0.00
-8.39
0.00
0.00
0.00
0.00
0.00
PAT Margin
5.81%
6.65%
8.41%
9.68%
9.46%
7.55%
8.22%
9.32%
10.19%
9.39%
9.60%
PAT Growth
-38.23%
-22.29%
-3.39%
21.75%
58.10%
43.08%
-1.04%
7.83%
18.36%
19.55%
 
EPS
6.30
7.43
9.56
9.90
8.13
5.14
3.59
3.63
3.37
2.85
2.38

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
853.77
775.07
654.90
524.24
447.58
240.81
204.70
166.74
129.19
96.92
Share Capital
13.99
13.99
13.99
13.99
13.13
12.00
12.00
12.00
12.00
12.00
Total Reserves
834.57
756.06
640.91
510.25
434.44
228.81
192.70
154.74
117.19
84.92
Non-Current Liabilities
147.87
170.88
171.52
270.08
93.62
78.83
53.35
47.29
37.50
23.61
Secured Loans
66.02
97.38
107.25
192.61
75.28
65.44
42.12
37.75
28.81
17.85
Unsecured Loans
0.00
0.00
0.36
0.05
0.43
0.06
0.43
1.43
2.31
0.32
Long Term Provisions
15.21
6.89
5.60
8.00
8.09
3.21
2.54
1.39
1.24
1.19
Current Liabilities
578.88
501.24
475.37
340.36
364.67
208.97
198.10
137.85
115.06
99.74
Trade Payables
214.01
175.12
182.42
105.29
94.67
56.85
58.80
46.09
48.17
38.58
Other Current Liabilities
101.81
103.30
93.77
83.25
69.36
42.51
31.30
21.10
17.08
28.32
Short Term Borrowings
245.29
200.76
174.17
136.85
182.93
100.47
99.74
63.75
43.32
28.12
Short Term Provisions
17.76
22.06
25.01
14.97
17.71
9.14
8.26
6.91
6.50
4.71
Total Liabilities
1,580.52
1,447.19
1,301.79
1,134.68
960.06
528.61
456.15
351.88
281.75
220.27
Net Block
613.45
553.31
544.06
556.46
330.27
167.95
152.37
118.88
100.65
86.69
Gross Block
780.17
657.07
607.24
582.99
450.79
249.19
224.44
180.50
154.34
131.81
Accumulated Depreciation
166.72
103.75
63.18
26.53
120.24
81.10
71.93
61.48
53.69
45.11
Non Current Assets
732.12
618.16
574.62
583.27
371.59
191.87
160.11
147.45
120.79
94.30
Capital Work in Progress
15.17
27.18
3.26
2.41
17.80
17.04
0.73
17.58
12.73
4.27
Non Current Investment
88.97
0.00
0.00
0.00
0.00
0.00
0.50
0.50
0.42
0.42
Long Term Loans & Adv.
13.57
15.99
11.42
7.24
23.35
6.78
6.42
10.43
6.94
2.92
Other Non Current Assets
0.96
21.67
15.89
17.17
0.16
0.11
0.10
0.06
0.06
0.00
Current Assets
848.40
829.03
727.17
551.41
588.46
336.74
296.04
204.43
160.96
125.97
Current Investments
187.32
171.99
130.40
22.57
148.71
111.75
74.33
44.93
17.90
7.90
Inventories
276.20
270.98
236.47
201.85
167.15
79.93
77.37
48.60
39.29
32.57
Sundry Debtors
275.00
291.56
289.01
244.21
209.57
125.05
118.87
92.84
89.30
73.36
Cash & Bank
63.59
46.54
32.07
22.18
18.87
5.58
7.56
7.64
3.12
2.70
Other Current Assets
46.29
17.87
10.21
14.36
44.16
14.44
17.91
10.43
11.35
9.44
Short Term Loans & Adv.
27.09
30.09
29.02
46.25
40.20
11.20
15.67
8.89
9.79
7.75
Net Current Assets
269.52
327.79
251.80
211.05
223.79
127.77
97.94
66.58
45.90
26.23
Total Assets
1,580.52
1,447.19
1,301.79
1,134.68
960.05
528.61
456.15
351.88
281.75
220.27

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
232.03
144.75
217.26
125.77
92.77
67.17
37.52
45.72
26.30
36.58
PBT
132.86
205.22
193.42
164.17
123.42
74.75
74.44
66.83
54.79
46.76
Adjustment
96.60
59.88
51.48
50.56
40.68
23.09
19.97
10.78
15.51
14.98
Changes in Working Capital
49.60
-52.62
3.73
-35.29
-38.73
-8.11
-34.42
-13.87
-29.90
-11.42
Cash after chg. in Working capital
279.07
212.49
248.63
179.44
125.38
89.73
59.99
63.74
40.40
50.31
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-47.04
-67.74
-31.38
-53.67
-32.61
-22.57
-22.47
-18.02
-14.11
-13.73
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
-156.53
-89.02
-124.97
-168.68
-240.19
-75.77
-52.60
-50.72
-38.58
-26.03
Net Fixed Assets
-70.77
-27.84
-14.32
5.64
-34.14
-37.93
-20.06
-24.21
-27.96
-25.57
Net Investments
-87.69
-30.66
-107.53
55.40
-193.80
-36.92
-29.40
-27.33
-10.00
0.56
Others
1.93
-30.52
-3.12
-229.72
-12.25
-0.92
-3.14
0.82
-0.62
-1.02
Cash from Financing Activity
-60.67
-41.78
-84.54
46.69
151.03
7.30
14.42
9.40
12.80
-9.07
Net Cash Inflow / Outflow
14.82
13.95
7.74
3.78
3.60
-1.30
-0.65
4.40
0.51
1.47
Opening Cash & Equivalents
44.23
30.15
20.54
17.22
13.62
6.54
7.19
2.79
2.28
1.23
Closing Cash & Equivalent
61.18
44.23
30.15
20.54
17.22
5.23
6.54
7.19
2.79
2.70

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
60.67
55.05
46.82
37.48
34.08
20.06
17.06
13.89
10.76
8.08
ROA
6.87%
9.73%
11.37%
10.86%
10.79%
10.21%
12.58%
14.87%
15.86%
17.02%
ROE
12.85%
18.78%
23.49%
23.41%
23.34%
22.57%
27.36%
31.85%
35.22%
39.84%
ROCE
13.12%
21.50%
23.19%
23.63%
25.34%
23.06%
27.67%
31.85%
34.68%
36.79%
Fixed Asset Turnover
2.17
2.52
2.44
2.51
2.96
2.82
2.95
3.03
3.20
3.13
Receivable days
66.16
66.64
66.90
63.93
59.01
66.67
64.72
65.43
64.77
63.91
Inventory Days
63.90
58.25
54.99
51.98
43.57
42.99
38.51
31.58
28.61
26.74
Payable days
52.74
47.50
44.74
37.22
36.28
41.31
41.78
44.33
44.51
37.97
Cash Conversion Cycle
77.32
77.39
77.15
78.69
66.30
68.35
61.46
52.68
48.88
52.69
Total Debt/Equity
0.45
0.47
0.53
0.72
0.67
0.80
0.76
0.67
0.64
0.68
Interest Cover
6.86
9.36
8.14
6.38
5.72
5.40
6.30
6.92
6.37
7.28

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.