Nifty
Sensex
:
:
8083.80
27590.95
-170.00 (-2.06%)
-674.36 (-2.39%)

Auto Ancillary

Rating :
46/99

BSE: 500464 | NSE: UCALFUEL

71.95
03-Apr-2020
  • Open
  • High
  • Low
  • Previous Close
  •  73.00
  •  74.40
  •  71.00
  •  71.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5996
  •  4.34
  •  185.10
  •  61.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 159.22
  • 6.46
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 386.46
  • 12.50%
  • 0.46

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.33%
  • 2.10%
  • 25.14%
  • FII
  • DII
  • Others
  • 0.38%
  • 0.01%
  • 2.04%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.24
  • 2.35
  • 1.68

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.19
  • 5.91
  • 4.32

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.65
  • 14.40
  • 14.71

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.17
  • 12.53
  • 7.50

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.45
  • 0.45
  • 0.45

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.13
  • 6.34
  • 6.30

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
175.44
0.00
0
196.42
0.00
0
201.45
0.00
0
189.20
0.00
0
Expenses
156.36
0.00
0
162.97
0.00
0
168.20
0.00
0
170.51
0.00
0
EBITDA
19.08
0.00
0
33.45
0.00
0
33.24
0.00
0
18.69
0.00
0
EBIDTM
10.88%
0.00%
17.03%
0.00%
16.50%
0.00%
9.88%
0.00%
Other Income
1.66
0.00
0
2.50
0.00
0
2.46
0.00
0
2.25
0.00
0
Interest
6.29
0.00
0
5.60
0.00
0
6.67
0.00
0
5.16
0.00
0
Depreciation
9.18
0.00
0
9.61
0.00
0
9.52
0.00
0
5.25
0.00
0
PBT
5.28
0.00
0
20.74
0.00
0
19.51
0.00
0
10.52
0.00
0
Tax
5.15
0.00
0
11.79
0.00
0
3.73
0.00
0
10.74
0.00
0
PAT
0.12
0.00
0
8.95
0.00
0
15.79
0.00
0
-0.22
0.00
-
PATM
0.07%
0.00%
4.55%
0.00%
7.84%
0.00%
-0.11%
0.00%
EPS
0.06
0.00
0
4.04
0.00
0
7.14
0.00
0
-0.10
0.00
-

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
762.51
869.78
820.39
791.10
723.65
737.73
643.84
653.56
680.30
606.62
501.30
Net Sales Growth
0.00%
6.02%
3.70%
9.32%
-1.91%
14.58%
-1.49%
-3.93%
12.15%
21.01%
 
Cost Of Goods Sold
327.98
369.08
338.40
328.26
98.83
108.27
116.37
105.94
112.95
86.11
246.70
Gross Profit
434.53
500.71
481.99
462.84
624.83
629.46
527.46
547.63
567.34
520.51
254.59
GP Margin
56.99%
57.57%
58.75%
58.51%
86.34%
85.32%
81.92%
83.79%
83.40%
85.80%
50.79%
Total Expenditure
658.04
745.42
697.40
688.96
650.51
649.77
581.25
586.11
594.94
523.45
461.29
Power & Fuel Cost
-
29.74
27.03
30.59
26.15
25.97
25.38
26.81
21.09
18.68
13.36
% Of Sales
-
3.42%
3.29%
3.87%
3.61%
3.52%
3.94%
4.10%
3.10%
3.08%
2.67%
Employee Cost
-
184.15
176.56
168.92
154.00
141.05
121.25
110.80
110.34
93.65
88.34
% Of Sales
-
21.17%
21.52%
21.35%
21.28%
19.12%
18.83%
16.95%
16.22%
15.44%
17.62%
Manufacturing Exp.
-
73.91
74.60
70.32
289.62
305.71
246.19
267.83
271.86
261.37
44.60
% Of Sales
-
8.50%
9.09%
8.89%
40.02%
41.44%
38.24%
40.98%
39.96%
43.09%
8.90%
General & Admin Exp.
-
79.42
73.07
79.58
79.61
65.26
66.95
69.56
73.16
54.34
61.40
% Of Sales
-
9.13%
8.91%
10.06%
11.00%
8.85%
10.40%
10.64%
10.75%
8.96%
12.25%
Selling & Distn. Exp.
-
6.17
5.85
9.06
1.10
1.11
0.91
1.00
1.37
3.26
1.03
% Of Sales
-
0.71%
0.71%
1.15%
0.15%
0.15%
0.14%
0.15%
0.20%
0.54%
0.21%
Miscellaneous Exp.
-
2.96
1.90
2.23
1.20
2.39
4.21
4.17
4.17
6.04
1.03
% Of Sales
-
0.34%
0.23%
0.28%
0.17%
0.32%
0.65%
0.64%
0.61%
1.00%
1.17%
EBITDA
104.46
124.36
122.99
102.14
73.14
87.96
62.59
67.45
85.36
83.17
40.01
EBITDA Margin
13.70%
14.30%
14.99%
12.91%
10.11%
11.92%
9.72%
10.32%
12.55%
13.71%
7.98%
Other Income
8.87
6.25
6.70
11.05
10.90
10.31
11.04
8.40
11.71
3.84
2.97
Interest
23.72
27.13
26.10
28.20
27.23
31.45
35.63
37.83
35.64
32.27
34.84
Depreciation
33.56
30.43
29.65
33.69
33.50
33.51
28.03
27.60
29.01
30.62
33.88
PBT
56.05
73.06
73.95
51.30
23.33
33.32
9.96
10.42
32.41
24.12
-25.75
Tax
31.41
27.25
-27.27
15.44
7.76
8.76
3.12
4.43
8.50
4.86
-2.06
Tax Rate
56.04%
37.30%
-36.88%
30.10%
33.26%
26.29%
31.33%
42.51%
26.23%
20.15%
8.00%
PAT
24.64
45.81
101.22
35.86
15.57
24.55
6.85
5.98
23.92
19.26
-23.70
PAT before Minority Interest
24.64
45.81
101.22
35.86
15.57
24.55
6.85
5.98
23.92
19.26
-23.70
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
3.23%
5.27%
12.34%
4.53%
2.15%
3.33%
1.06%
0.91%
3.52%
3.17%
-4.73%
PAT Growth
0.00%
-54.74%
182.26%
130.31%
-36.58%
258.39%
14.55%
-75.00%
24.20%
-
 
Unadjusted EPS
11.14
20.72
45.77
16.22
7.04
11.10
3.10
2.71
10.82
8.71
-13.14

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
322.25
298.43
210.61
31.40
66.08
55.64
59.05
62.13
52.13
39.10
Share Capital
22.11
22.11
22.11
22.11
22.11
22.11
22.11
22.11
22.11
22.11
Total Reserves
300.13
276.32
188.49
9.29
43.97
33.53
36.94
40.01
30.02
16.98
Non-Current Liabilities
62.84
62.96
116.79
99.29
103.61
169.53
203.81
226.63
215.43
346.49
Secured Loans
68.65
69.22
90.56
71.84
110.15
169.51
206.60
217.08
206.03
340.29
Unsecured Loans
0.00
4.33
4.33
7.46
0.00
0.00
0.00
10.00
10.00
11.13
Long Term Provisions
5.53
4.61
2.77
1.57
0.92
0.88
1.24
1.04
0.51
0.00
Current Liabilities
342.80
328.67
315.47
365.13
351.56
319.97
310.58
306.73
265.21
119.55
Trade Payables
142.14
113.19
124.56
100.79
103.15
99.32
108.34
108.39
84.04
88.85
Other Current Liabilities
65.24
61.91
51.39
127.32
110.47
86.33
62.87
62.99
55.15
27.97
Short Term Borrowings
125.07
152.34
128.79
120.44
126.43
129.97
134.70
120.79
112.78
0.00
Short Term Provisions
10.34
1.23
10.73
16.57
11.51
4.36
4.66
14.55
13.24
2.72
Total Liabilities
727.89
690.06
642.87
495.82
521.25
545.14
573.44
595.49
532.77
505.14
Net Block
405.54
385.04
373.23
254.88
270.80
292.07
314.69
315.82
284.73
277.20
Gross Block
496.89
446.51
406.05
673.27
659.01
644.16
640.72
616.92
566.49
534.55
Accumulated Depreciation
91.35
61.47
32.82
418.40
388.20
352.09
326.02
301.09
281.76
257.35
Non Current Assets
479.19
455.25
427.68
268.04
285.74
311.22
333.68
339.32
307.15
284.36
Capital Work in Progress
13.88
13.86
7.70
1.92
3.81
9.75
9.47
17.88
15.74
7.12
Non Current Investment
16.46
15.94
16.19
0.05
0.05
0.05
0.05
0.05
0.05
0.05
Long Term Loans & Adv.
43.31
40.41
30.56
11.19
10.39
9.34
8.98
5.57
6.63
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.67
0.00
0.49
0.00
0.00
0.00
Current Assets
248.69
234.81
215.18
227.78
235.44
233.86
238.08
250.53
216.97
203.63
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
88.61
84.94
75.20
78.14
76.41
70.44
72.58
75.01
66.59
56.33
Sundry Debtors
135.59
121.40
115.51
102.18
111.48
116.90
115.52
110.06
98.22
106.79
Cash & Bank
2.78
3.30
5.30
2.60
2.86
2.87
6.42
6.48
4.82
13.67
Other Current Assets
21.71
4.27
1.69
0.00
44.70
43.66
43.57
58.98
47.34
26.84
Short Term Loans & Adv.
20.09
20.91
17.48
44.86
44.70
42.10
39.40
54.74
43.17
26.84
Net Current Assets
-94.10
-93.85
-100.29
-137.35
-116.12
-86.11
-72.50
-56.19
-48.23
84.08
Total Assets
727.88
690.06
642.86
495.82
521.25
545.15
573.44
595.48
532.76
505.13

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
130.37
78.26
97.97
80.62
91.93
75.73
63.87
97.03
79.08
-46.45
PBT
73.06
73.95
51.30
23.33
33.32
9.96
10.42
32.41
24.12
-25.75
Adjustment
55.73
53.59
59.80
59.16
64.11
70.57
67.21
64.44
68.98
72.37
Changes in Working Capital
9.91
-25.38
0.67
9.79
1.11
-1.69
-8.18
8.75
-6.61
-87.98
Cash after chg. in Working capital
138.70
102.17
111.77
92.28
98.53
78.84
69.45
105.60
86.49
-41.37
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-8.33
-23.91
-13.80
-11.66
-6.60
-3.11
-5.58
-8.57
-7.41
-5.09
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
-44.37
-44.94
-18.82
-14.04
-12.04
-4.94
-10.19
-50.56
-58.02
-30.32
Net Fixed Assets
-38.38
-31.37
137.29
-11.75
-1.76
-2.94
-1.19
-22.85
-40.65
-96.10
Net Investments
-0.38
-0.41
-55.34
-4.43
0.00
0.00
0.00
0.00
0.00
11.10
Others
-5.61
-13.16
-100.77
2.14
-10.28
-2.00
-9.00
-27.71
-17.37
54.68
Cash from Financing Activity
-48.15
-48.74
-71.38
-66.83
-79.89
-74.34
-53.75
-44.80
-29.91
88.91
Net Cash Inflow / Outflow
37.84
-15.43
7.76
-0.26
-0.01
-3.55
-0.07
1.66
-8.86
12.14
Opening Cash & Equivalents
-91.01
-75.16
-77.57
2.86
2.87
6.42
6.48
4.82
13.67
1.54
Closing Cash & Equivalent
-53.50
-91.01
-75.16
2.60
2.86
2.87
6.42
6.48
4.82
13.67

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.)
145.72
134.95
95.24
14.20
29.85
25.13
25.95
25.55
19.67
9.93
ROA
6.46%
15.19%
6.30%
3.06%
4.60%
1.22%
1.02%
4.24%
3.71%
-4.74%
ROE
14.76%
39.77%
29.64%
31.97%
40.38%
12.12%
10.51%
47.84%
58.84%
-192.15%
ROCE
18.04%
19.55%
20.10%
14.27%
16.29%
10.75%
11.12%
16.38%
14.60%
2.52%
Fixed Asset Turnover
1.84
1.99
1.62
1.20
1.24
1.10
1.15
1.25
1.19
1.07
Receivable days
53.92
50.84
45.45
48.89
51.61
59.77
56.82
51.50
57.18
59.22
Inventory Days
36.41
34.37
32.01
35.36
33.18
36.78
37.18
35.01
34.28
42.91
Payable days
67.08
66.43
64.13
61.39
59.73
70.24
72.97
64.02
63.76
74.90
Cash Conversion Cycle
23.25
18.78
13.33
22.87
25.06
26.32
21.03
22.49
27.71
27.23
Total Debt/Equity
0.71
0.87
1.21
9.36
4.80
6.42
6.59
6.65
8.18
16.01
Interest Cover
3.69
3.83
2.82
1.86
2.06
1.28
1.28
1.91
1.75
0.26

Top Investors:

News Update:


No Latest News!

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.