Nifty
Sensex
:
:
16266.15
54326.39
456.75 (2.89%)
1534.16 (2.91%)

Auto Ancillary

Rating :
48/99

BSE: 590073 | NSE: WHEELS

626.15
20-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  579.15
  •  644.50
  •  574.45
  •  574.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  122653
  •  742.99
  •  1037.00
  •  493.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,504.03
  • 20.15
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,177.56
  • 0.16%
  • 2.18

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.53%
  • 6.67%
  • 13.26%
  • FII
  • DII
  • Others
  • 0.27%
  • 19.75%
  • 2.52%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.63
  • 2.12
  • -11.16

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.61
  • -5.09
  • -10.23

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -15.02
  • -49.54
  • -70.54

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.55
  • 25.22
  • 18.96

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.33
  • 2.96
  • 2.10

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.85
  • 11.85
  • 10.98

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
1,187.73
927.37
28.08%
1,076.58
708.08
52.04%
973.08
562.08
73.12%
729.10
216.45
236.84%
Expenses
1,115.71
854.18
30.62%
1,009.52
654.19
54.32%
905.84
520.87
73.91%
681.20
244.43
178.69%
EBITDA
72.02
73.19
-1.60%
67.06
53.89
24.44%
67.24
41.21
63.16%
47.90
-27.98
-
EBIDTM
6.06%
7.89%
6.23%
7.61%
6.91%
7.33%
6.57%
-12.93%
Other Income
6.22
0.86
623.26%
0.97
1.48
-34.46%
0.66
1.39
-52.52%
4.96
1.32
275.76%
Interest
19.67
14.91
31.92%
19.43
15.10
28.68%
15.79
14.18
11.35%
16.60
14.68
13.08%
Depreciation
25.59
24.98
2.44%
25.55
23.02
10.99%
25.94
19.71
31.61%
23.88
17.89
33.48%
PBT
32.98
34.16
-3.45%
23.05
17.25
33.62%
26.17
8.71
200.46%
12.38
-59.23
-
Tax
8.12
8.31
-2.29%
5.43
5.54
-1.99%
6.67
1.76
278.98%
3.40
-14.93
-
PAT
24.86
25.85
-3.83%
17.62
11.71
50.47%
19.50
6.95
180.58%
8.98
-44.30
-
PATM
2.09%
2.79%
1.64%
1.65%
2.00%
1.24%
1.23%
-20.47%
EPS
11.12
11.05
0.63%
8.05
5.03
60.04%
8.55
2.84
201.06%
4.06
-18.17
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
3,966.49
2,413.37
2,671.61
3,441.33
2,562.59
2,172.87
1,987.24
Net Sales Growth
64.31%
-9.67%
-22.37%
34.29%
17.94%
9.34%
 
Cost Of Goods Sold
2,901.88
1,676.62
1,858.71
2,418.75
1,748.06
1,429.37
1,292.81
Gross Profit
1,064.61
736.75
812.90
1,022.58
814.53
743.50
694.43
GP Margin
26.84%
30.53%
30.43%
29.71%
31.79%
34.22%
34.94%
Total Expenditure
3,712.27
2,270.37
2,499.66
3,196.03
2,363.98
1,987.15
1,814.74
Power & Fuel Cost
-
101.79
102.05
140.83
104.98
89.89
93.73
% Of Sales
-
4.22%
3.82%
4.09%
4.10%
4.14%
4.72%
Employee Cost
-
299.51
310.24
339.20
275.28
252.73
231.82
% Of Sales
-
12.41%
11.61%
9.86%
10.74%
11.63%
11.67%
Manufacturing Exp.
-
89.53
96.56
134.74
111.98
100.42
94.29
% Of Sales
-
3.71%
3.61%
3.92%
4.37%
4.62%
4.74%
General & Admin Exp.
-
21.42
23.12
22.96
15.11
13.80
13.41
% Of Sales
-
0.89%
0.87%
0.67%
0.59%
0.64%
0.67%
Selling & Distn. Exp.
-
33.78
43.50
67.67
50.39
37.97
36.90
% Of Sales
-
1.40%
1.63%
1.97%
1.97%
1.75%
1.86%
Miscellaneous Exp.
-
47.72
65.48
71.88
58.18
62.97
51.78
% Of Sales
-
1.98%
2.45%
2.09%
2.27%
2.90%
2.61%
EBITDA
254.22
143.00
171.95
245.30
198.61
185.72
172.50
EBITDA Margin
6.41%
5.93%
6.44%
7.13%
7.75%
8.55%
8.68%
Other Income
12.81
2.36
8.03
5.68
8.02
3.19
1.86
Interest
71.49
58.87
66.52
65.91
44.86
48.16
57.58
Depreciation
100.96
85.60
77.92
78.65
70.45
63.92
60.45
PBT
94.58
0.89
35.54
106.42
91.32
76.83
56.33
Tax
23.62
0.68
-11.79
32.10
30.46
18.46
16.34
Tax Rate
24.97%
76.40%
-33.17%
30.16%
29.34%
24.03%
29.01%
PAT
70.96
1.91
49.07
74.68
72.94
58.37
39.99
PAT before Minority Interest
73.25
0.21
47.33
74.32
73.35
58.37
39.99
Minority Interest
2.29
1.70
1.74
0.36
-0.41
0.00
0.00
PAT Margin
1.79%
0.08%
1.84%
2.17%
2.85%
2.69%
2.01%
PAT Growth
33,690.48%
-96.11%
-34.29%
2.39%
24.96%
45.96%
 
EPS
29.44
0.79
20.36
30.99
30.27
24.22
16.59

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
660.69
663.73
640.34
586.62
468.69
414.18
Share Capital
24.06
24.06
24.06
12.03
12.03
12.03
Total Reserves
636.63
639.67
616.28
574.59
456.66
402.15
Non-Current Liabilities
403.21
341.82
275.89
195.16
189.46
261.01
Secured Loans
179.54
191.19
104.34
32.83
61.16
114.85
Unsecured Loans
154.97
91.78
96.11
100.89
65.41
73.71
Long Term Provisions
7.74
5.96
5.00
4.06
3.72
3.86
Current Liabilities
1,393.09
1,041.22
1,173.21
866.45
712.29
620.49
Trade Payables
896.89
505.35
645.08
491.81
421.83
367.51
Other Current Liabilities
229.07
202.38
180.05
184.00
121.38
74.15
Short Term Borrowings
235.18
227.52
221.57
158.49
146.26
147.49
Short Term Provisions
31.95
105.97
126.51
32.15
22.82
31.34
Total Liabilities
2,476.30
2,067.75
2,112.29
1,671.52
1,370.44
1,295.68
Net Block
883.45
752.99
710.43
557.36
526.34
518.41
Gross Block
1,728.82
1,517.19
1,400.42
1,178.30
1,164.19
1,106.48
Accumulated Depreciation
845.37
764.20
689.99
620.94
637.85
588.07
Non Current Assets
1,047.21
1,007.23
843.75
672.75
588.04
590.30
Capital Work in Progress
113.86
197.71
65.38
64.62
21.93
16.74
Non Current Investment
23.14
23.29
23.36
21.44
19.04
17.33
Long Term Loans & Adv.
26.08
33.16
42.76
28.55
19.58
35.62
Other Non Current Assets
0.68
0.08
1.82
0.78
1.15
2.20
Current Assets
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
Inventories
547.87
411.66
435.17
374.25
279.23
297.60
Sundry Debtors
740.98
472.43
586.47
483.39
436.00
345.86
Cash & Bank
3.47
6.04
8.93
9.66
9.37
4.96
Other Current Assets
136.77
29.82
33.68
26.02
57.80
56.96
Short Term Loans & Adv.
101.22
140.57
204.29
105.45
37.37
37.19
Net Current Assets
36.00
19.30
95.33
132.32
70.11
84.89
Total Assets
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 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
148.20
183.79
183.50
131.08
155.23
148.29
PBT
1.67
44.00
75.76
77.20
58.74
56.33
Adjustment
148.02
124.37
178.07
121.58
134.25
120.21
Changes in Working Capital
-12.04
26.88
-46.87
-37.36
-17.73
-17.68
Cash after chg. in Working capital
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
Tax Paid
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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-117.61
-242.05
-230.33
-135.10
-75.23
-68.57
Net Fixed Assets
-119.63
-206.01
-175.68
41.45
-62.90
Net Investments
0.02
0.00
-0.24
-4.39
-0.76
Others
2.00
-36.04
-54.41
-172.16
-11.57
Cash from Financing Activity
-31.08
69.87
37.79
9.32
-75.10
-81.70
Net Cash Inflow / Outflow
-0.49
11.61
-9.04
5.30
4.90
-1.98
Opening Cash & Equivalents
8.18
-3.43
5.60
0.30
-4.60
6.94
Closing Cash & Equivalent
7.69
8.18
-3.44
5.60
0.30
4.96

Financial Ratios

Standalone /

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