Nifty
Sensex
:
:
17853.20
60048.47
30.25 (0.17%)
163.11 (0.27%)

Auto Ancillary

Rating :
42/99

BSE: 500464 | NSE: UCALFUEL

146.30
24-Sep-2021
  • Open
  • High
  • Low
  • Previous Close
  •  148.90
  •  150.05
  •  145.85
  •  147.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  22350
  •  32.95
  •  206.50
  •  109.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 323.63
  • 6.08
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 539.82
  • N/A
  • 0.88

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.33%
  • 1.91%
  • 24.00%
  • FII
  • DII
  • Others
  • 0.32%
  • 0.01%
  • 3.43%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.89
  • 0.22
  • -3.75

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.67
  • 3.99
  • -6.28

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.94
  • 6.32
  • -40.66

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.80
  • 9.14
  • 6.34

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.81
  • 4.06
  • 0.95

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.40
  • 6.34
  • 5.66

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
181.43
79.83
127.27%
196.29
158.21
24.07%
225.69
175.44
28.64%
184.91
196.42
-5.86%
Expenses
156.92
84.59
85.51%
183.27
155.04
18.21%
192.64
156.36
23.20%
159.70
162.97
-2.01%
EBITDA
24.51
-4.76
-
13.03
3.17
311.04%
33.04
19.08
73.17%
25.21
33.45
-24.63%
EBIDTM
13.51%
-5.96%
6.64%
2.01%
14.64%
10.88%
13.64%
17.03%
Other Income
0.81
1.55
-47.74%
8.04
5.64
42.55%
1.51
1.66
-9.04%
1.77
2.50
-29.20%
Interest
6.07
5.71
6.30%
7.49
8.17
-8.32%
6.27
6.29
-0.32%
8.47
5.60
51.25%
Depreciation
9.02
10.34
-12.77%
9.62
11.18
-13.95%
10.23
9.18
11.44%
10.26
9.61
6.76%
PBT
10.23
-19.26
-
3.96
-10.54
-
18.05
5.28
241.86%
8.25
20.74
-60.22%
Tax
0.87
-4.24
-
0.57
-6.83
-
-18.54
5.15
-
4.34
11.79
-63.19%
PAT
9.35
-15.02
-
3.39
-3.71
-
36.59
0.12
30,391.67%
3.91
8.95
-56.31%
PATM
5.16%
-18.82%
1.72%
-2.34%
16.21%
0.07%
2.12%
4.55%
EPS
4.23
-6.79
-
1.53
-1.68
-
16.55
0.06
27,483.33%
1.76
4.04
-56.44%

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
788.32
731.52
869.78
820.39
791.10
723.65
737.73
643.84
653.56
680.30
606.62
Net Sales Growth
29.25%
-15.90%
6.02%
3.70%
9.32%
-1.91%
14.58%
-1.49%
-3.93%
12.15%
 
Cost Of Goods Sold
399.94
312.05
369.08
338.40
328.26
98.83
108.27
116.37
105.94
112.95
86.11
Gross Profit
388.38
419.48
500.71
481.99
462.84
624.83
629.46
527.46
547.63
567.34
520.51
GP Margin
49.27%
57.34%
57.57%
58.75%
58.51%
86.34%
85.32%
81.92%
83.79%
83.40%
85.80%
Total Expenditure
692.53
642.57
745.42
697.40
688.96
650.51
649.77
581.25
586.11
594.94
523.45
Power & Fuel Cost
-
25.84
29.74
27.03
30.59
26.15
25.97
25.38
26.81
21.09
18.68
% Of Sales
-
3.53%
3.42%
3.29%
3.87%
3.61%
3.52%
3.94%
4.10%
3.10%
3.08%
Employee Cost
-
179.41
184.15
176.56
168.92
154.00
141.05
121.25
110.80
110.34
93.65
% Of Sales
-
24.53%
21.17%
21.52%
21.35%
21.28%
19.12%
18.83%
16.95%
16.22%
15.44%
Manufacturing Exp.
-
45.26
73.91
74.60
70.32
289.62
305.71
246.19
267.83
271.86
261.37
% Of Sales
-
6.19%
8.50%
9.09%
8.89%
40.02%
41.44%
38.24%
40.98%
39.96%
43.09%
General & Admin Exp.
-
72.89
79.42
73.07
79.58
79.61
65.26
66.95
69.56
73.16
54.34
% Of Sales
-
9.96%
9.13%
8.91%
10.06%
11.00%
8.85%
10.40%
10.64%
10.75%
8.96%
Selling & Distn. Exp.
-
6.09
6.17
5.85
9.06
1.10
1.11
0.91
1.00
1.37
3.26
% Of Sales
-
0.83%
0.71%
0.71%
1.15%
0.15%
0.15%
0.14%
0.15%
0.20%
0.54%
Miscellaneous Exp.
-
1.04
2.96
1.90
2.23
1.20
2.39
4.21
4.17
4.17
3.26
% Of Sales
-
0.14%
0.34%
0.23%
0.28%
0.17%
0.32%
0.65%
0.64%
0.61%
1.00%
EBITDA
95.79
88.95
124.36
122.99
102.14
73.14
87.96
62.59
67.45
85.36
83.17
EBITDA Margin
12.15%
12.16%
14.30%
14.99%
12.91%
10.11%
11.92%
9.72%
10.32%
12.55%
13.71%
Other Income
12.13
12.26
6.25
6.70
11.05
10.90
10.31
11.04
8.40
11.71
3.84
Interest
28.30
26.72
27.13
26.10
28.20
27.23
31.45
35.63
37.83
35.64
32.27
Depreciation
39.13
39.50
30.43
29.65
33.69
33.50
33.51
28.03
27.60
29.01
30.62
PBT
40.49
34.99
73.06
73.95
51.30
23.33
33.32
9.96
10.42
32.41
24.12
Tax
-12.76
13.84
27.25
-27.27
15.44
7.76
8.76
3.12
4.43
8.50
4.86
Tax Rate
-31.51%
39.55%
37.30%
-36.88%
30.10%
33.26%
26.29%
31.33%
42.51%
26.23%
20.15%
PAT
53.24
21.15
45.81
101.22
35.86
15.57
24.55
6.85
5.98
23.92
19.26
PAT before Minority Interest
53.24
21.15
45.81
101.22
35.86
15.57
24.55
6.85
5.98
23.92
19.26
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
6.75%
2.89%
5.27%
12.34%
4.53%
2.15%
3.33%
1.06%
0.91%
3.52%
3.17%
PAT Growth
651.14%
-53.83%
-54.74%
182.26%
130.31%
-36.58%
258.39%
14.55%
-75.00%
24.20%
 
EPS
24.09
9.57
20.73
45.80
16.23
7.05
11.11
3.10
2.71
10.82
8.71

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
330.98
322.25
298.43
210.61
31.40
66.08
55.64
59.05
62.13
52.13
Share Capital
22.11
22.11
22.11
22.11
22.11
22.11
22.11
22.11
22.11
22.11
Total Reserves
308.86
300.13
276.32
188.49
9.29
43.97
33.53
36.94
40.01
30.02
Non-Current Liabilities
103.50
62.84
62.96
116.79
99.29
103.61
169.53
203.81
226.63
215.43
Secured Loans
68.42
68.65
69.22
90.56
71.84
110.15
169.51
206.60
217.08
206.03
Unsecured Loans
0.00
0.00
4.33
4.33
7.46
0.00
0.00
0.00
10.00
10.00
Long Term Provisions
7.08
5.53
4.61
2.77
1.57
0.92
0.88
1.24
1.04
0.51
Current Liabilities
327.27
342.80
328.67
315.47
365.13
351.56
319.97
310.58
306.73
265.21
Trade Payables
146.88
142.14
113.19
124.56
100.79
103.15
99.32
108.34
108.39
84.04
Other Current Liabilities
71.84
65.24
61.91
51.39
127.32
110.47
86.33
62.87
62.99
55.15
Short Term Borrowings
101.36
125.07
152.34
128.79
120.44
126.43
129.97
134.70
120.79
112.78
Short Term Provisions
7.19
10.34
1.23
10.73
16.57
11.51
4.36
4.66
14.55
13.24
Total Liabilities
761.75
727.89
690.06
642.87
495.82
521.25
545.14
573.44
595.49
532.77
Net Block
495.12
405.54
385.04
373.23
254.88
270.80
292.07
314.69
315.82
284.73
Gross Block
612.62
496.89
446.51
406.05
673.27
659.01
644.16
640.72
616.92
566.49
Accumulated Depreciation
117.50
91.35
61.47
32.82
418.40
388.20
352.09
326.02
301.09
281.76
Non Current Assets
564.59
479.19
455.25
427.68
268.04
285.74
311.22
333.68
339.32
307.15
Capital Work in Progress
1.36
13.88
13.86
7.70
1.92
3.81
9.75
9.47
17.88
15.74
Non Current Investment
16.26
16.46
15.94
16.19
0.05
0.05
0.05
0.05
0.05
0.05
Long Term Loans & Adv.
51.85
43.31
40.41
30.56
11.19
10.39
9.34
8.98
5.57
6.63
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.67
0.00
0.49
0.00
0.00
Current Assets
197.16
248.69
234.81
215.18
227.78
235.44
233.86
238.08
250.53
216.97
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
91.10
88.61
84.94
75.20
78.14
76.41
70.44
72.58
75.01
66.59
Sundry Debtors
81.20
135.59
121.40
115.51
102.18
111.48
116.90
115.52
110.06
98.22
Cash & Bank
4.23
2.78
3.30
5.30
2.60
2.86
2.87
6.42
6.48
4.82
Other Current Assets
20.63
1.62
4.27
1.69
44.86
44.70
43.66
43.57
58.98
47.34
Short Term Loans & Adv.
18.76
20.09
20.91
17.48
44.86
44.70
42.10
39.40
54.74
43.17
Net Current Assets
-130.11
-94.10
-93.85
-100.29
-137.35
-116.12
-86.11
-72.50
-56.19
-48.23
Total Assets
761.75
727.88
690.06
642.86
495.82
521.25
545.15
573.44
595.48
532.76

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
127.64
130.37
78.26
97.97
80.62
91.93
75.73
63.87
97.03
79.08
PBT
34.99
73.06
73.95
51.30
23.33
33.32
9.96
10.42
32.41
24.12
Adjustment
65.55
55.73
53.59
59.80
59.16
64.11
70.57
67.21
64.44
68.98
Changes in Working Capital
38.89
9.91
-25.38
0.67
9.79
1.11
-1.69
-8.18
8.75
-6.61
Cash after chg. in Working capital
139.42
138.70
102.17
111.77
92.28
98.53
78.84
69.45
105.60
86.49
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-11.78
-8.33
-23.91
-13.80
-11.66
-6.60
-3.11
-5.58
-8.57
-7.41
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
-71.86
-44.37
-44.94
-18.82
-14.04
-12.04
-4.94
-10.19
-50.56
-58.02
Net Fixed Assets
-47.83
-38.38
-31.37
137.29
-11.75
-1.76
-2.94
-1.19
-22.85
-40.65
Net Investments
105.73
-0.38
-0.41
-55.34
-4.43
0.00
0.00
0.00
0.00
0.00
Others
-129.76
-5.61
-13.16
-100.77
2.14
-10.28
-2.00
-9.00
-27.71
-17.37
Cash from Financing Activity
-59.14
-48.15
-48.74
-71.38
-66.83
-79.89
-74.34
-53.75
-44.80
-29.91
Net Cash Inflow / Outflow
-3.36
37.84
-15.43
7.76
-0.26
-0.01
-3.55
-0.07
1.66
-8.86
Opening Cash & Equivalents
-53.50
-91.01
-75.16
-77.57
2.86
2.87
6.42
6.48
4.82
13.67
Closing Cash & Equivalent
-45.68
-53.50
-91.01
-75.16
2.60
2.86
2.87
6.42
6.48
4.82

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.)
149.67
145.72
134.95
95.24
14.20
29.85
25.13
25.95
25.55
19.67
ROA
2.84%
6.46%
15.19%
6.30%
3.06%
4.60%
1.22%
1.02%
4.24%
3.71%
ROE
6.48%
14.76%
39.77%
29.64%
31.97%
40.38%
12.12%
10.51%
47.84%
58.84%
ROCE
11.18%
18.04%
19.55%
20.10%
14.27%
16.29%
10.75%
11.12%
16.38%
14.60%
Fixed Asset Turnover
1.32
1.84
1.99
1.62
1.20
1.24
1.10
1.15
1.25
1.19
Receivable days
54.09
53.92
50.84
45.45
48.89
51.61
59.77
56.82
51.50
57.18
Inventory Days
44.83
36.41
34.37
32.01
35.36
33.18
36.78
37.18
35.01
34.28
Payable days
86.47
67.08
66.43
64.13
61.39
59.73
70.24
72.97
64.02
63.76
Cash Conversion Cycle
12.45
23.25
18.78
13.33
22.87
25.06
26.32
21.03
22.49
27.71
Total Debt/Equity
0.67
0.71
0.87
1.21
9.36
4.80
6.42
6.59
6.65
8.18
Interest Cover
2.31
3.69
3.83
2.82
1.86
2.06
1.28
1.28
1.91
1.75

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.