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

Auto Ancillary

Rating :
48/99

BSE: 590073 | NSE: WHEELS

603.00
02-Dec-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 600.00
  • 607.90
  • 599.50
  • 599.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6840
  •  41.22
  •  779.60
  •  510.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,452.18
  • 21.33
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,296.95
  • 1.38%
  • 1.98

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.53%
  • 6.90%
  • 13.01%
  • FII
  • DII
  • Others
  • 0.33%
  • 19.77%
  • 2.46%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.72
  • 9.13
  • 14.08

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.20
  • 5.09
  • 8.17

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.61
  • 0.08
  • 14.29

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.15
  • 21.58
  • 19.16

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.47
  • 2.78
  • 2.02

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.46
  • 11.58
  • 11.06

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
1,189.12
973.08
22.20%
1,133.68
729.10
55.49%
1,187.73
927.37
28.08%
1,076.58
708.08
52.04%
Expenses
1,132.84
905.84
25.06%
1,085.75
681.20
59.39%
1,115.71
854.18
30.62%
1,009.52
654.19
54.32%
EBITDA
56.28
67.24
-16.30%
47.93
47.90
0.06%
72.02
73.19
-1.60%
67.06
53.89
24.44%
EBIDTM
4.73%
6.91%
4.23%
6.57%
6.06%
7.89%
6.23%
7.61%
Other Income
0.20
0.66
-69.70%
4.02
4.96
-18.95%
6.22
0.86
623.26%
0.97
1.48
-34.46%
Interest
25.24
15.79
59.85%
22.08
16.60
33.01%
19.67
14.91
31.92%
19.43
15.10
28.68%
Depreciation
18.00
25.94
-30.61%
17.90
23.88
-25.04%
25.59
24.98
2.44%
25.55
23.02
10.99%
PBT
13.24
26.17
-49.41%
11.97
12.38
-3.31%
32.98
34.16
-3.45%
23.05
17.25
33.62%
Tax
3.47
6.67
-47.98%
2.99
3.40
-12.06%
8.12
8.31
-2.29%
5.43
5.54
-1.99%
PAT
9.77
19.50
-49.90%
8.98
8.98
0.00%
24.86
25.85
-3.83%
17.62
11.71
50.47%
PATM
0.82%
2.00%
0.79%
1.23%
2.09%
2.79%
1.64%
1.65%
EPS
4.96
8.55
-41.99%
4.22
4.06
3.94%
11.12
11.05
0.63%
8.05
5.03
60.04%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
4,587.11
3,966.49
2,413.37
2,671.61
3,441.33
2,562.59
2,172.87
1,987.24
Net Sales Growth
37.44%
64.35%
-9.67%
-22.37%
34.29%
17.94%
9.34%
 
Cost Of Goods Sold
3,408.40
2,901.88
1,676.62
1,858.71
2,418.75
1,748.06
1,429.37
1,292.81
Gross Profit
1,178.71
1,064.61
736.75
812.90
1,022.58
814.53
743.50
694.43
GP Margin
25.70%
26.84%
30.53%
30.43%
29.71%
31.79%
34.22%
34.94%
Total Expenditure
4,343.82
3,711.87
2,270.37
2,499.66
3,196.03
2,363.98
1,987.15
1,814.74
Power & Fuel Cost
-
151.43
101.79
102.05
140.83
104.98
89.89
93.73
% Of Sales
-
3.82%
4.22%
3.82%
4.09%
4.10%
4.14%
4.72%
Employee Cost
-
379.05
299.51
310.24
339.20
275.28
252.73
231.82
% Of Sales
-
9.56%
12.41%
11.61%
9.86%
10.74%
11.63%
11.67%
Manufacturing Exp.
-
144.45
89.53
96.56
134.74
111.98
100.42
94.29
% Of Sales
-
3.64%
3.71%
3.61%
3.92%
4.37%
4.62%
4.74%
General & Admin Exp.
-
22.07
21.42
23.12
22.96
15.11
13.80
13.41
% Of Sales
-
0.56%
0.89%
0.87%
0.67%
0.59%
0.64%
0.67%
Selling & Distn. Exp.
-
53.77
33.78
43.50
67.67
50.39
37.97
36.90
% Of Sales
-
1.36%
1.40%
1.63%
1.97%
1.97%
1.75%
1.86%
Miscellaneous Exp.
-
59.22
47.72
65.48
71.88
58.18
62.97
51.78
% Of Sales
-
1.49%
1.98%
2.45%
2.09%
2.27%
2.90%
2.61%
EBITDA
243.29
254.62
143.00
171.95
245.30
198.61
185.72
172.50
EBITDA Margin
5.30%
6.42%
5.93%
6.44%
7.13%
7.75%
8.55%
8.68%
Other Income
11.41
12.41
2.36
8.03
5.68
8.02
3.19
1.86
Interest
86.42
71.49
58.87
66.52
65.91
44.86
48.16
57.58
Depreciation
87.04
100.96
85.60
77.92
78.65
70.45
63.92
60.45
PBT
81.24
94.58
0.89
35.54
106.42
91.32
76.83
56.33
Tax
20.01
23.62
0.68
-11.79
32.10
30.46
18.46
16.34
Tax Rate
24.63%
24.97%
76.40%
-33.17%
30.16%
29.34%
24.03%
29.01%
PAT
61.23
73.25
1.91
49.07
74.68
72.94
58.37
39.99
PAT before Minority Interest
64.40
70.96
0.21
47.33
74.32
73.35
58.37
39.99
Minority Interest
3.17
2.29
1.70
1.74
0.36
-0.41
0.00
0.00
PAT Margin
1.33%
1.85%
0.08%
1.84%
2.17%
2.85%
2.69%
2.01%
PAT Growth
-7.28%
3,735.08%
-96.11%
-34.29%
2.39%
24.96%
45.96%
 
EPS
25.41
30.39
0.79
20.36
30.99
30.27
24.22
16.59

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
733.69
660.69
663.73
640.34
586.62
468.69
414.18
Share Capital
24.06
24.06
24.06
24.06
12.03
12.03
12.03
Total Reserves
709.63
636.63
639.67
616.28
574.59
456.66
402.15
Non-Current Liabilities
319.22
403.21
341.82
275.89
195.16
189.46
261.01
Secured Loans
128.67
179.54
191.19
104.34
32.83
61.16
114.85
Unsecured Loans
123.35
154.97
91.78
96.11
100.89
65.41
73.71
Long Term Provisions
7.63
7.74
5.96
5.00
4.06
3.72
3.86
Current Liabilities
1,904.05
1,393.09
1,041.22
1,173.21
866.45
712.29
620.49
Trade Payables
1,084.46
896.89
505.35
645.08
491.81
421.83
367.51
Other Current Liabilities
340.93
233.05
202.38
180.05
184.00
121.38
74.15
Short Term Borrowings
443.83
235.18
227.52
221.57
158.49
146.26
147.49
Short Term Provisions
34.83
27.97
105.97
126.51
32.15
22.82
31.34
Total Liabilities
2,973.96
2,476.30
2,067.75
2,112.29
1,671.52
1,370.44
1,295.68
Net Block
903.11
883.45
752.99
710.43
557.36
526.34
518.41
Gross Block
1,824.58
1,728.82
1,517.19
1,400.42
1,178.30
1,164.19
1,106.48
Accumulated Depreciation
921.47
845.37
764.20
689.99
620.94
637.85
588.07
Non Current Assets
1,093.30
1,047.21
1,007.23
843.75
672.75
588.04
590.30
Capital Work in Progress
125.51
113.86
197.71
65.38
64.62
21.93
16.74
Non Current Investment
24.50
23.14
23.29
23.36
21.44
19.04
17.33
Long Term Loans & Adv.
39.78
26.08
33.16
42.76
28.55
19.58
35.62
Other Non Current Assets
0.40
0.68
0.08
1.82
0.78
1.15
2.20
Current Assets
1,880.66
1,429.09
1,060.52
1,268.54
998.77
782.40
705.38
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
799.88
547.87
411.66
435.17
374.25
279.23
297.60
Sundry Debtors
891.34
740.98
472.43
586.47
483.39
436.00
345.86
Cash & Bank
4.23
3.47
6.04
8.93
9.66
9.37
4.96
Other Current Assets
185.21
35.55
29.82
33.68
131.47
57.80
56.96
Short Term Loans & Adv.
129.94
101.22
140.57
204.29
105.45
37.37
37.19
Net Current Assets
-23.39
36.00
19.30
95.33
132.32
70.11
84.89
Total Assets
2,973.96
2,476.30
2,067.75
2,112.29
1,671.52
1,370.44
1,295.68

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
27.61
148.20
183.79
183.50
131.08
155.23
148.29
PBT
73.10
1.67
44.00
75.76
77.20
58.74
56.33
Adjustment
192.25
148.02
124.37
178.07
121.58
134.25
120.21
Changes in Working Capital
-210.51
-12.04
26.88
-46.87
-37.36
-17.73
-17.68
Cash after chg. in Working capital
54.84
137.65
195.25
206.96
161.42
175.26
158.86
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-27.23
10.55
-11.46
-23.46
-30.34
-20.03
-10.57
Other Direct Exp. Paid
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
Cash From Investing Activity
-120.37
-117.61
-242.05
-230.33
-135.10
-75.23
-68.57
Net Fixed Assets
-102.62
-119.63
-206.01
-175.68
41.45
-62.90
Net Investments
2.44
0.02
0.00
-0.24
-4.39
-0.76
Others
-20.19
2.00
-36.04
-54.41
-172.16
-11.57
Cash from Financing Activity
83.81
-31.08
69.87
37.79
9.32
-75.10
-81.70
Net Cash Inflow / Outflow
-8.95
-0.49
11.61
-9.04
5.30
4.90
-1.98
Opening Cash & Equivalents
7.69
8.18
-3.43
5.60
0.30
-4.60
6.94
Closing Cash & Equivalent
-1.26
7.69
8.18
-3.44
5.60
0.30
4.96

Financial Ratios

Standalone /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
304.94
274.60
275.86
266.14
243.82
194.80
172.14
ROA
2.60%
0.01%
2.26%
3.93%
4.82%
4.38%
3.09%
ROE
10.18%
0.03%
7.26%
12.11%
13.90%
13.22%
9.66%
ROCE
11.37%
4.52%
8.37%
16.57%
16.68%
15.26%
14.23%
Fixed Asset Turnover
2.23
1.49
1.83
2.67
2.23
2.06
1.94
Receivable days
75.10
91.76
72.33
56.74
64.28
60.91
58.82
Inventory Days
62.01
72.56
57.85
42.93
45.69
44.94
50.61
Payable days
124.61
152.63
84.54
64.78
70.39
73.37
72.72
Cash Conversion Cycle
12.51
11.68
45.64
34.89
39.58
32.48
36.72
Total Debt/Equity
1.16
1.02
0.96
0.77
0.61
0.79
0.93
Interest Cover
2.32
1.02
1.53
2.61
3.31
2.60
1.98

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.