Nifty
Sensex
:
:
18696.10
62868.50
-116.40 (-0.62%)
-415.69 (-0.66%)

Auto Ancillary

Rating :
48/99

BSE: 532509 | NSE: SUPRAJIT

344.65
02-Dec-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 347.95
  • 349.00
  • 341.50
  • 345.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  185957
  •  639.14
  •  470.00
  •  272.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,774.51
  • 31.12
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,898.09
  • 0.58%
  • 4.12

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 44.64%
  • 3.78%
  • 28.19%
  • FII
  • DII
  • Others
  • 5.42%
  • 13.21%
  • 4.76%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.81
  • 5.16
  • 5.60

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.89
  • 1.90
  • 3.51

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.89
  • 4.56
  • 18.52

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 30.02
  • 25.67
  • 27.63

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.86
  • 4.27
  • 3.87

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.64
  • 14.49
  • 14.75

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
716.06
493.67
45.05%
645.18
361.62
78.41%
505.92
512.97
-1.37%
479.27
507.27
-5.52%
Expenses
637.39
413.61
54.10%
591.23
312.39
89.26%
429.36
431.27
-0.44%
425.21
420.91
1.02%
EBITDA
78.67
80.06
-1.74%
53.95
49.22
9.61%
76.56
81.70
-6.29%
54.06
86.36
-37.40%
EBIDTM
10.99%
16.22%
8.36%
13.61%
15.13%
15.93%
11.28%
17.03%
Other Income
21.74
15.18
43.21%
18.14
6.61
174.43%
6.79
12.19
-44.30%
8.06
7.03
14.65%
Interest
7.68
3.54
116.95%
6.05
4.73
27.91%
3.19
2.77
15.16%
3.07
5.42
-43.36%
Depreciation
23.91
14.63
63.43%
23.70
14.34
65.27%
15.16
14.29
6.09%
14.38
14.33
0.35%
PBT
68.82
72.60
-5.21%
42.34
52.88
-19.93%
65.00
76.83
-15.40%
44.68
73.64
-39.33%
Tax
23.08
23.05
0.13%
15.03
9.72
54.63%
16.36
19.32
-15.32%
12.96
22.01
-41.12%
PAT
45.75
49.55
-7.67%
27.32
43.16
-36.70%
48.64
57.51
-15.42%
31.72
51.63
-38.56%
PATM
6.39%
10.04%
4.23%
11.94%
9.61%
11.21%
6.62%
10.18%
EPS
3.31
3.58
-7.54%
1.97
3.12
-36.86%
3.51
4.11
-14.60%
2.29
3.69
-37.94%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
2,346.43
1,840.48
1,640.86
1,562.83
1,589.90
1,431.06
1,202.84
952.50
611.80
545.24
462.54
Net Sales Growth
25.11%
12.17%
4.99%
-1.70%
11.10%
18.97%
26.28%
55.69%
12.21%
17.88%
 
Cost Of Goods Sold
1,413.24
1,078.73
954.71
915.05
914.82
799.45
689.21
564.29
372.13
332.76
288.96
Gross Profit
933.19
761.74
686.14
647.78
675.08
631.61
513.63
388.22
239.68
212.47
173.58
GP Margin
39.77%
41.39%
41.82%
41.45%
42.46%
44.14%
42.70%
40.76%
39.18%
38.97%
37.53%
Total Expenditure
2,083.19
1,580.57
1,404.13
1,344.13
1,357.12
1,194.51
999.44
797.01
515.37
452.09
385.23
Power & Fuel Cost
-
25.77
25.02
24.49
24.82
23.02
19.52
15.23
9.91
8.80
7.11
% Of Sales
-
1.40%
1.52%
1.57%
1.56%
1.61%
1.62%
1.60%
1.62%
1.61%
1.54%
Employee Cost
-
336.38
308.35
292.69
303.68
256.75
198.26
125.32
82.55
70.10
57.00
% Of Sales
-
18.28%
18.79%
18.73%
19.10%
17.94%
16.48%
13.16%
13.49%
12.86%
12.32%
Manufacturing Exp.
-
28.89
24.69
23.43
22.46
26.15
20.24
18.70
13.16
10.24
5.12
% Of Sales
-
1.57%
1.50%
1.50%
1.41%
1.83%
1.68%
1.96%
2.15%
1.88%
1.11%
General & Admin Exp.
-
46.34
37.06
43.86
44.02
42.24
39.26
34.83
14.94
11.85
10.35
% Of Sales
-
2.52%
2.26%
2.81%
2.77%
2.95%
3.26%
3.66%
2.44%
2.17%
2.24%
Selling & Distn. Exp.
-
56.97
44.04
34.10
38.77
33.24
26.71
33.22
20.40
16.57
13.62
% Of Sales
-
3.10%
2.68%
2.18%
2.44%
2.32%
2.22%
3.49%
3.33%
3.04%
2.94%
Miscellaneous Exp.
-
7.49
10.26
10.51
8.55
13.65
6.24
5.43
2.29
1.78
13.62
% Of Sales
-
0.41%
0.63%
0.67%
0.54%
0.95%
0.52%
0.57%
0.37%
0.33%
0.77%
EBITDA
263.24
259.91
236.73
218.70
232.78
236.55
203.40
155.49
96.43
93.15
77.31
EBITDA Margin
11.22%
14.12%
14.43%
13.99%
14.64%
16.53%
16.91%
16.32%
15.76%
17.08%
16.71%
Other Income
54.73
36.65
33.59
22.38
37.99
21.23
20.19
15.55
4.27
3.70
3.78
Interest
19.99
14.52
19.22
22.66
24.55
27.11
30.50
26.14
16.97
14.05
11.29
Depreciation
77.15
58.51
56.76
58.13
41.00
37.25
27.43
15.78
8.99
8.36
8.15
PBT
220.84
223.52
194.34
160.30
205.22
193.42
165.67
129.12
74.73
74.44
61.65
Tax
67.43
62.09
51.63
28.90
71.43
54.94
50.43
43.10
24.45
23.63
19.70
Tax Rate
30.53%
26.40%
26.57%
21.75%
34.81%
28.40%
30.72%
34.92%
32.72%
31.74%
29.48%
PAT
153.43
173.08
142.71
103.97
133.79
138.48
113.74
71.94
50.28
50.81
47.12
PAT before Minority Interest
153.43
173.08
142.71
103.97
133.79
138.48
113.74
80.33
50.28
50.81
47.12
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-8.39
0.00
0.00
0.00
PAT Margin
6.54%
9.40%
8.70%
6.65%
8.41%
9.68%
9.46%
7.55%
8.22%
9.32%
10.19%
PAT Growth
-23.99%
21.28%
37.26%
-22.29%
-3.39%
21.75%
58.10%
43.08%
-1.04%
7.83%
 
EPS
11.09
12.51
10.31
7.51
9.67
10.01
8.22
5.20
3.63
3.67
3.40

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
1,083.97
989.71
853.77
775.07
654.90
524.24
447.58
240.81
204.70
166.74
Share Capital
13.84
13.99
13.99
13.99
13.99
13.99
13.13
12.00
12.00
12.00
Total Reserves
1,060.72
968.11
834.57
756.06
640.91
510.25
434.44
228.81
192.70
154.74
Non-Current Liabilities
100.34
121.01
147.87
170.88
171.52
270.08
93.62
78.83
53.35
47.29
Secured Loans
13.84
35.05
66.02
97.38
107.25
192.61
75.28
65.44
42.12
37.75
Unsecured Loans
0.00
0.00
0.00
0.00
0.36
0.05
0.43
0.06
0.43
1.43
Long Term Provisions
6.48
13.67
15.21
6.89
5.60
8.00
8.09
3.21
2.54
1.39
Current Liabilities
554.22
602.54
578.88
501.24
475.37
340.36
364.67
208.97
198.10
137.85
Trade Payables
193.97
247.60
214.01
175.12
182.42
105.29
94.67
56.85
58.80
46.09
Other Current Liabilities
54.00
97.48
101.81
103.30
93.77
83.25
69.36
42.51
31.30
21.10
Short Term Borrowings
280.57
235.39
245.29
200.76
174.17
136.85
182.93
100.47
99.74
63.75
Short Term Provisions
25.68
22.07
17.76
22.06
25.01
14.97
17.71
9.14
8.26
6.91
Total Liabilities
1,738.53
1,713.26
1,580.52
1,447.19
1,301.79
1,134.68
960.06
528.61
456.15
351.88
Net Block
587.61
598.12
613.45
553.31
544.06
556.46
330.27
167.95
152.37
118.88
Gross Block
858.65
819.50
780.17
657.07
607.24
582.99
450.79
249.19
224.44
180.50
Accumulated Depreciation
271.04
221.38
166.72
103.75
63.18
26.53
120.24
81.10
71.93
61.48
Non Current Assets
620.89
652.44
732.12
618.16
574.62
583.27
371.59
191.87
160.11
147.45
Capital Work in Progress
10.17
4.93
15.17
27.18
3.26
2.41
17.80
17.04
0.73
17.58
Non Current Investment
3.07
34.78
88.97
0.00
0.00
0.00
0.00
0.00
0.50
0.50
Long Term Loans & Adv.
18.71
13.78
13.57
15.99
11.42
7.24
23.35
6.78
6.42
10.43
Other Non Current Assets
1.33
0.82
0.96
21.67
15.89
17.17
0.16
0.11
0.10
0.06
Current Assets
1,117.63
1,060.83
848.40
829.03
727.17
551.41
588.46
336.74
296.04
204.43
Current Investments
258.82
284.73
187.32
171.99
130.40
22.57
148.71
111.75
74.33
44.93
Inventories
343.28
314.53
276.20
270.98
236.47
201.85
167.15
79.93
77.37
48.60
Sundry Debtors
297.19
331.96
275.00
291.56
289.01
244.21
209.57
125.05
118.87
92.84
Cash & Bank
187.92
94.08
63.59
46.54
32.07
22.18
18.87
5.58
7.56
7.64
Other Current Assets
30.42
8.57
19.20
17.87
39.23
60.61
44.16
14.44
17.91
10.43
Short Term Loans & Adv.
14.61
26.96
27.09
30.09
29.02
46.25
40.20
11.20
15.67
8.89
Net Current Assets
563.42
458.28
269.52
327.79
251.80
211.05
223.79
127.77
97.94
66.58
Total Assets
1,738.52
1,713.27
1,580.52
1,447.19
1,301.79
1,134.68
960.05
528.61
456.15
351.88

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
181.58
161.01
232.03
144.75
217.26
125.77
92.77
67.17
37.52
45.72
PBT
235.16
194.34
132.86
205.22
193.42
164.17
123.42
74.75
74.44
66.83
Adjustment
48.02
57.56
96.35
59.88
51.48
50.56
40.68
23.09
19.97
10.78
Changes in Working Capital
-43.16
-42.66
49.85
-52.62
3.73
-35.29
-38.73
-8.11
-34.42
-13.87
Cash after chg. in Working capital
240.03
209.24
279.07
212.49
248.63
179.44
125.38
89.73
59.99
63.74
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-58.45
-48.23
-47.04
-67.74
-31.38
-53.67
-32.61
-22.57
-22.47
-18.02
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
36.50
-59.82
-156.53
-89.02
-124.97
-168.68
-240.19
-75.77
-52.60
-50.72
Net Fixed Assets
-41.85
-17.60
-70.77
-27.84
-14.32
5.64
-34.14
-37.93
-20.06
-24.21
Net Investments
116.92
-33.86
-87.69
-30.66
-107.53
55.40
-193.80
-36.92
-29.40
-27.33
Others
-38.57
-8.36
1.93
-30.52
-3.12
-229.72
-12.25
-0.92
-3.14
0.82
Cash from Financing Activity
-111.49
-86.02
-60.67
-41.78
-84.54
46.69
151.03
7.30
14.42
9.40
Net Cash Inflow / Outflow
106.59
15.17
14.82
13.95
7.74
3.78
3.60
-1.30
-0.65
4.40
Opening Cash & Equivalents
77.08
61.18
44.23
30.15
20.54
17.22
13.62
6.54
7.19
2.79
Closing Cash & Equivalent
186.07
77.08
61.18
44.23
30.15
20.54
17.22
5.23
6.54
7.19

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
77.65
70.21
60.67
55.05
46.82
37.48
34.08
20.06
17.06
13.89
ROA
10.03%
8.67%
6.87%
9.73%
11.37%
10.86%
10.79%
10.21%
12.58%
14.87%
ROE
16.83%
15.59%
12.85%
18.78%
23.49%
23.41%
23.34%
22.57%
27.36%
31.85%
ROCE
18.41%
16.74%
13.12%
21.50%
23.19%
23.63%
25.34%
23.06%
27.67%
31.85%
Fixed Asset Turnover
2.19
2.05
2.17
2.52
2.44
2.51
2.96
2.82
2.95
3.03
Receivable days
62.39
67.51
66.16
66.64
66.90
63.93
59.01
66.67
64.72
65.43
Inventory Days
65.23
65.70
63.90
58.25
54.99
51.98
43.57
42.99
38.51
31.58
Payable days
74.70
88.24
52.74
47.50
44.74
37.22
36.28
41.31
41.78
44.33
Cash Conversion Cycle
52.91
44.97
77.32
77.39
77.15
78.69
66.30
68.35
61.46
52.68
Total Debt/Equity
0.29
0.33
0.45
0.47
0.53
0.72
0.67
0.80
0.76
0.67
Interest Cover
17.19
11.11
6.86
9.36
8.14
6.38
5.72
5.40
6.30
6.92

News Update:


  • Suprajit Engineering - Quarterly Results
    14th Nov 2022, 14:18 PM

    Read More
  • Suprajit Engineering inaugurates Electronics Facility at Doddaballapur
    2nd Nov 2022, 14:57 PM

    This facility is setup to commercialise some of the products developed at Suprajit Technology Centre

    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.