Nifty
Sensex
:
:
20937.70
69653.73
82.60 (0.40%)
357.59 (0.52%)

Auto Ancillary

Rating :
46/99

BSE: 590073 | NSE: WHEELS

680.90
06-Dec-2023
  • Open
  • High
  • Low
  • Previous Close
  •  697.00
  •  697.50
  •  678.05
  •  693.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  19449
  •  133.22
  •  855.00
  •  432.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,663.03
  • 33.14
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,409.96
  • 1.02%
  • 2.11

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.31%
  • 6.05%
  • 13.65%
  • FII
  • DII
  • Others
  • 0.26%
  • 18.64%
  • 3.09%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.04
  • 6.21
  • 24.45

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.09
  • -2.29
  • 8.85

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.66
  • -4.91
  • 212.11

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.70
  • 20.70
  • 21.33

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.73
  • 2.21
  • 2.13

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.69
  • 10.55
  • 10.85

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
Net Sales
1,283.78
1,184.50
8.38%
1,207.37
1,133.68
6.50%
1,251.87
1,187.73
5.40%
1,076.48
1,076.58
-0.01%
Expenses
1,236.03
1,127.35
9.64%
1,150.36
1,085.75
5.95%
1,180.23
1,115.71
5.78%
1,034.19
1,009.52
2.44%
EBITDA
47.75
57.15
-16.45%
57.01
47.93
18.94%
71.64
72.02
-0.53%
42.29
67.06
-36.94%
EBIDTM
3.72%
4.82%
4.72%
4.23%
5.72%
6.06%
3.93%
6.23%
Other Income
4.39
0.18
2,338.89%
1.76
4.02
-56.22%
3.35
6.22
-46.14%
13.53
0.97
1,294.85%
Interest
30.48
26.18
16.42%
29.78
22.08
34.87%
29.38
19.67
49.36%
26.17
19.43
34.69%
Depreciation
21.25
18.56
14.49%
19.89
17.90
11.12%
18.40
25.59
-28.10%
17.84
25.55
-30.18%
PBT
0.41
12.59
-96.74%
9.10
11.97
-23.98%
27.21
32.98
-17.50%
11.81
23.05
-48.76%
Tax
-0.35
3.38
-
2.19
2.99
-26.76%
5.88
8.12
-27.59%
2.75
5.43
-49.36%
PAT
0.76
9.21
-91.75%
6.91
8.98
-23.05%
21.33
24.86
-14.20%
9.06
17.62
-48.58%
PATM
0.06%
0.78%
0.57%
0.79%
1.70%
2.09%
0.84%
1.64%
EPS
1.78
4.72
-62.29%
4.10
4.22
-2.84%
10.09
11.12
-9.26%
4.86
8.05
-39.63%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
4,819.50
4,651.15
3,966.49
2,413.37
2,671.61
3,441.33
2,562.59
2,172.87
1,987.24
Net Sales Growth
5.17%
17.26%
64.35%
-9.67%
-22.37%
34.29%
17.94%
9.34%
 
Cost Of Goods Sold
3,538.92
3,424.98
2,901.88
1,676.62
1,858.71
2,418.75
1,748.06
1,429.37
1,292.81
Gross Profit
1,280.58
1,226.17
1,064.61
736.75
812.90
1,022.58
814.53
743.50
694.43
GP Margin
26.57%
26.36%
26.84%
30.53%
30.43%
29.71%
31.79%
34.22%
34.94%
Total Expenditure
4,600.81
4,432.67
3,711.87
2,270.37
2,499.66
3,196.03
2,363.98
1,987.15
1,814.74
Power & Fuel Cost
-
168.52
151.43
101.79
102.05
140.83
104.98
89.89
93.73
% Of Sales
-
3.62%
3.82%
4.22%
3.82%
4.09%
4.10%
4.14%
4.72%
Employee Cost
-
445.90
379.05
299.51
310.24
339.20
275.28
252.73
231.82
% Of Sales
-
9.59%
9.56%
12.41%
11.61%
9.86%
10.74%
11.63%
11.67%
Manufacturing Exp.
-
209.78
144.45
89.53
96.56
134.74
111.98
100.42
94.29
% Of Sales
-
4.51%
3.64%
3.71%
3.61%
3.92%
4.37%
4.62%
4.74%
General & Admin Exp.
-
25.82
22.07
21.42
23.12
22.96
15.11
13.80
13.41
% Of Sales
-
0.56%
0.56%
0.89%
0.87%
0.67%
0.59%
0.64%
0.67%
Selling & Distn. Exp.
-
69.34
53.77
33.78
43.50
67.67
50.39
37.97
36.90
% Of Sales
-
1.49%
1.36%
1.40%
1.63%
1.97%
1.97%
1.75%
1.86%
Miscellaneous Exp.
-
88.33
59.22
47.72
65.48
71.88
58.18
62.97
51.78
% Of Sales
-
1.90%
1.49%
1.98%
2.45%
2.09%
2.27%
2.90%
2.61%
EBITDA
218.69
218.48
254.62
143.00
171.95
245.30
198.61
185.72
172.50
EBITDA Margin
4.54%
4.70%
6.42%
5.93%
6.44%
7.13%
7.75%
8.55%
8.68%
Other Income
23.03
20.76
12.41
2.36
8.03
5.68
8.02
3.19
1.86
Interest
115.81
102.87
71.49
58.87
66.52
65.91
44.86
48.16
57.58
Depreciation
77.38
72.14
100.96
85.60
77.92
78.65
70.45
63.92
60.45
PBT
48.53
64.23
94.58
0.89
35.54
106.42
91.32
76.83
56.33
Tax
10.47
15.09
23.62
0.68
-11.79
32.10
30.46
18.46
16.34
Tax Rate
21.57%
23.49%
24.97%
76.40%
-33.17%
30.16%
29.34%
24.03%
29.01%
PAT
38.06
58.07
76.47
1.91
49.07
74.68
72.94
58.37
39.99
PAT before Minority Interest
42.66
54.15
74.18
0.21
47.33
74.32
73.35
58.37
39.99
Minority Interest
4.60
3.92
2.29
1.70
1.74
0.36
-0.41
0.00
0.00
PAT Margin
0.79%
1.25%
1.93%
0.08%
1.84%
2.17%
2.85%
2.69%
2.01%
PAT Growth
-37.27%
-24.06%
3,903.66%
-96.11%
-34.29%
2.39%
24.96%
45.96%
 
EPS
15.60
23.80
31.34
0.78
20.11
30.61
29.89
23.92
16.39

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
764.17
733.69
660.69
663.73
640.34
586.62
468.69
414.18
Share Capital
24.06
24.06
24.06
24.06
24.06
12.03
12.03
12.03
Total Reserves
740.11
709.63
636.63
639.67
616.28
574.59
456.66
402.15
Non-Current Liabilities
267.54
319.22
403.21
341.82
275.89
195.16
189.46
261.01
Secured Loans
67.90
128.67
179.54
191.19
104.34
32.83
61.16
114.85
Unsecured Loans
135.35
123.35
154.97
91.78
96.11
100.89
65.41
73.71
Long Term Provisions
8.35
7.63
7.74
5.96
5.00
4.06
3.72
3.86
Current Liabilities
1,964.84
1,904.05
1,393.09
1,041.22
1,173.21
866.45
712.29
620.49
Trade Payables
1,164.57
1,084.46
896.89
505.35
645.08
491.81
421.83
367.51
Other Current Liabilities
352.40
340.93
233.05
202.38
180.05
184.00
121.38
74.15
Short Term Borrowings
404.87
443.83
235.18
227.52
221.57
158.49
146.26
147.49
Short Term Provisions
43.00
34.83
27.97
105.97
126.51
32.15
22.82
31.34
Total Liabilities
3,009.55
2,973.96
2,476.30
2,067.75
2,112.29
1,671.52
1,370.44
1,295.68
Net Block
1,000.15
903.11
883.45
752.99
710.43
557.36
526.34
518.41
Gross Block
1,989.47
1,824.58
1,728.82
1,517.19
1,400.42
1,178.30
1,164.19
1,106.48
Accumulated Depreciation
989.32
921.47
845.37
764.20
689.99
620.94
637.85
588.07
Non Current Assets
1,174.13
1,093.30
1,047.21
1,007.23
843.75
672.75
588.04
590.30
Capital Work in Progress
113.93
125.51
113.86
197.71
65.38
64.62
21.93
16.74
Non Current Investment
27.89
24.50
23.14
23.29
23.36
21.44
19.04
17.33
Long Term Loans & Adv.
31.83
39.78
26.08
33.16
42.76
28.55
19.58
35.62
Other Non Current Assets
0.33
0.40
0.68
0.08
1.82
0.78
1.15
2.20
Current Assets
1,835.42
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
0.00
Inventories
844.27
799.88
547.87
411.66
435.17
374.25
279.23
297.60
Sundry Debtors
829.12
891.34
740.98
472.43
586.47
483.39
436.00
345.86
Cash & Bank
4.64
4.23
3.47
6.04
8.93
9.66
9.37
4.96
Other Current Assets
157.39
55.27
35.55
29.82
237.97
131.47
57.80
56.96
Short Term Loans & Adv.
129.74
129.94
101.22
140.57
204.29
105.45
37.37
37.19
Net Current Assets
-129.42
-23.39
36.00
19.30
95.33
132.32
70.11
84.89
Total Assets
3,009.55
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 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
372.65
27.61
148.20
183.79
183.50
131.08
155.23
148.29
PBT
53.67
73.10
1.67
44.00
75.76
77.20
58.74
56.33
Adjustment
181.08
192.25
148.02
124.37
178.07
121.58
134.25
120.21
Changes in Working Capital
147.89
-210.51
-12.04
26.88
-46.87
-37.36
-17.73
-17.68
Cash after chg. in Working capital
382.64
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
0.00
Tax Paid
-9.99
-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
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-147.57
-120.37
-117.61
-242.05
-230.33
-135.10
-75.23
-68.57
Net Fixed Assets
-146.76
-102.62
-119.63
-206.01
-175.68
41.45
-62.90
Net Investments
0.00
2.44
0.02
0.00
-0.24
-4.39
-0.76
Others
-0.81
-20.19
2.00
-36.04
-54.41
-172.16
-11.57
Cash from Financing Activity
-210.77
83.81
-31.08
69.87
37.79
9.32
-75.10
-81.70
Net Cash Inflow / Outflow
14.31
-8.95
-0.49
11.61
-9.04
5.30
4.90
-1.98
Opening Cash & Equivalents
-1.26
7.69
8.18
-3.43
5.60
0.30
-4.60
6.94
Closing Cash & Equivalent
13.05
-1.26
7.69
8.18
-3.44
5.60
0.30
4.96

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
317.61
304.94
274.60
275.86
266.14
243.82
194.80
172.14
ROA
1.81%
2.72%
0.01%
2.26%
3.93%
4.82%
4.38%
3.09%
ROE
7.23%
10.64%
0.03%
7.26%
12.11%
13.90%
13.22%
9.66%
ROCE
11.06%
11.59%
4.52%
8.37%
16.57%
16.68%
15.26%
14.23%
Fixed Asset Turnover
2.44
2.23
1.49
1.83
2.67
2.23
2.06
1.94
Receivable days
67.51
75.10
91.76
72.33
56.74
64.28
60.91
58.82
Inventory Days
64.51
62.01
72.56
57.85
42.93
45.69
44.94
50.61
Payable days
119.84
124.61
152.63
84.54
64.78
70.39
73.37
72.72
Cash Conversion Cycle
12.18
12.51
11.68
45.64
34.89
39.58
32.48
36.72
Total Debt/Equity
1.00
1.16
1.02
0.96
0.77
0.61
0.79
0.93
Interest Cover
1.67
2.37
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.