Nifty
Sensex
:
:
24479.05
80429.04
-30.20 (-0.12%)
-73.04 (-0.09%)

Auto Ancillary

Rating :
50/99

BSE: 590073 | NSE: WHEELS

880.55
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  862.15
  •  889.60
  •  851.20
  •  863.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  166048
  •  1454.61
  •  914.95
  •  548.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,986.40
  • 31.65
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,740.32
  • 0.91%
  • 2.37

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.31%
  • 7.18%
  • 17.68%
  • FII
  • DII
  • Others
  • 0.29%
  • 12.95%
  • 3.59%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.81
  • 13.25
  • 7.86

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.83
  • 9.11
  • 0.87

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.60
  • 5.05
  • -6.37

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 27.30
  • 20.76
  • 24.50

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.77
  • 2.04
  • 2.16

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.07
  • 10.34
  • 9.51

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
1,271.48
1,250.90
1.65%
1,210.41
1,077.86
12.30%
1,283.78
1,184.50
8.38%
1,207.37
1,133.68
6.50%
Expenses
1,174.13
1,181.40
-0.62%
1,150.24
1,032.95
11.35%
1,236.03
1,127.35
9.64%
1,150.36
1,085.75
5.95%
EBITDA
97.35
69.50
40.07%
60.17
44.91
33.98%
47.75
57.15
-16.45%
57.01
47.93
18.94%
EBIDTM
7.66%
5.56%
4.97%
4.17%
3.72%
4.82%
4.72%
4.23%
Other Income
3.02
3.67
-17.71%
0.83
13.50
-93.85%
4.39
0.18
2,338.89%
1.76
4.02
-56.22%
Interest
30.62
30.29
1.09%
30.44
27.06
12.49%
30.48
26.18
16.42%
29.78
22.08
34.87%
Depreciation
21.85
18.97
15.18%
21.34
18.40
15.98%
21.25
18.56
14.49%
19.89
17.90
11.12%
PBT
47.90
23.91
100.33%
9.22
12.95
-28.80%
0.41
12.59
-96.74%
9.10
11.97
-23.98%
Tax
12.02
4.51
166.52%
2.01
3.62
-44.48%
-0.35
3.38
-
2.19
2.99
-26.76%
PAT
35.88
19.40
84.95%
7.21
9.33
-22.72%
0.76
9.21
-91.75%
6.91
8.98
-23.05%
PATM
2.82%
1.55%
0.60%
0.87%
0.06%
0.78%
0.57%
0.79%
EPS
15.76
9.29
69.64%
4.14
4.98
-16.87%
1.78
4.72
-62.29%
4.10
4.22
-2.84%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
-
4,977.30
4,640.25
3,966.49
2,413.37
2,671.61
3,441.33
2,562.59
2,172.87
1,987.24
Net Sales Growth
-
7.26%
16.99%
64.35%
-9.67%
-22.37%
34.29%
17.94%
9.34%
 
Cost Of Goods Sold
-
3,608.00
3,393.94
2,901.88
1,676.62
1,858.71
2,418.75
1,748.06
1,429.37
1,292.81
Gross Profit
-
1,369.30
1,246.31
1,064.61
736.75
812.90
1,022.58
814.53
743.50
694.43
GP Margin
-
27.51%
26.86%
26.84%
30.53%
30.43%
29.71%
31.79%
34.22%
34.94%
Total Expenditure
-
4,711.43
4,419.65
3,711.87
2,270.37
2,499.66
3,196.03
2,363.98
1,987.15
1,814.74
Power & Fuel Cost
-
179.99
170.16
151.43
101.79
102.05
140.83
104.98
89.89
93.73
% Of Sales
-
3.62%
3.67%
3.82%
4.22%
3.82%
4.09%
4.10%
4.14%
4.72%
Employee Cost
-
512.99
456.76
379.05
299.51
310.24
339.20
275.28
252.73
231.82
% Of Sales
-
10.31%
9.84%
9.56%
12.41%
11.61%
9.86%
10.74%
11.63%
11.67%
Manufacturing Exp.
-
199.24
213.32
144.45
89.53
96.56
134.74
111.98
100.42
94.29
% Of Sales
-
4.00%
4.60%
3.64%
3.71%
3.61%
3.92%
4.37%
4.62%
4.74%
General & Admin Exp.
-
31.60
26.44
22.07
21.42
23.12
22.96
15.11
13.80
13.41
% Of Sales
-
0.63%
0.57%
0.56%
0.89%
0.87%
0.67%
0.59%
0.64%
0.67%
Selling & Distn. Exp.
-
69.85
71.06
53.77
33.78
43.50
67.67
50.39
37.97
36.90
% Of Sales
-
1.40%
1.53%
1.36%
1.40%
1.63%
1.97%
1.97%
1.75%
1.86%
Miscellaneous Exp.
-
109.76
87.97
59.22
47.72
65.48
71.88
58.18
62.97
51.78
% Of Sales
-
2.21%
1.90%
1.49%
1.98%
2.45%
2.09%
2.27%
2.90%
2.61%
EBITDA
-
265.87
220.60
254.62
143.00
171.95
245.30
198.61
185.72
172.50
EBITDA Margin
-
5.34%
4.75%
6.42%
5.93%
6.44%
7.13%
7.75%
8.55%
8.68%
Other Income
-
8.18
21.05
12.41
2.36
8.03
5.68
8.02
3.19
1.86
Interest
-
122.50
106.43
71.49
58.87
66.52
65.91
44.86
48.16
57.58
Depreciation
-
84.91
74.37
100.96
85.60
77.92
78.65
70.45
63.92
60.45
PBT
-
66.64
60.85
94.58
0.89
35.54
106.42
91.32
76.83
56.33
Tax
-
15.95
14.43
23.62
0.68
-11.79
32.10
30.46
18.46
16.34
Tax Rate
-
23.93%
23.71%
24.97%
76.40%
-33.17%
30.16%
29.34%
24.03%
29.01%
PAT
-
62.77
55.35
76.47
1.91
49.07
74.68
72.94
58.37
39.99
PAT before Minority Interest
-
58.90
51.43
74.18
0.21
47.33
74.32
73.35
58.37
39.99
Minority Interest
-
3.87
3.92
2.29
1.70
1.74
0.36
-0.41
0.00
0.00
PAT Margin
-
1.26%
1.19%
1.93%
0.08%
1.84%
2.17%
2.85%
2.69%
2.01%
PAT Growth
-
13.41%
-27.62%
3,903.66%
-96.11%
-34.29%
2.39%
24.96%
45.96%
 
EPS
-
25.73
22.68
31.34
0.78
20.11
30.61
29.89
23.92
16.39

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
839.75
784.30
733.69
660.69
663.73
640.34
586.62
468.69
414.18
Share Capital
24.43
24.06
24.06
24.06
24.06
24.06
12.03
12.03
12.03
Total Reserves
815.32
730.92
709.63
636.63
639.67
616.28
574.59
456.66
402.15
Non-Current Liabilities
357.01
272.08
319.22
403.21
341.82
275.89
195.16
189.46
261.01
Secured Loans
91.61
71.07
128.67
179.54
191.19
104.34
32.83
61.16
114.85
Unsecured Loans
195.94
135.35
123.35
154.97
91.78
96.11
100.89
65.41
73.71
Long Term Provisions
8.84
8.53
7.63
7.74
5.96
5.00
4.06
3.72
3.86
Current Liabilities
1,898.22
1,978.19
1,904.05
1,393.09
1,041.22
1,173.21
866.45
712.29
620.49
Trade Payables
1,197.07
1,154.94
1,084.46
896.89
505.35
645.08
491.81
421.83
367.51
Other Current Liabilities
253.47
355.65
340.93
233.05
202.38
180.05
184.00
121.38
74.15
Short Term Borrowings
411.86
433.21
443.83
235.18
227.52
221.57
158.49
146.26
147.49
Short Term Provisions
35.82
34.39
34.83
27.97
105.97
126.51
32.15
22.82
31.34
Total Liabilities
3,104.14
3,047.57
2,973.96
2,476.30
2,067.75
2,112.29
1,671.52
1,370.44
1,295.68
Net Block
1,149.43
1,060.38
903.11
883.45
752.99
710.43
557.36
526.34
518.41
Gross Block
2,222.44
2,053.17
1,824.58
1,728.82
1,517.19
1,400.42
1,178.30
1,164.19
1,106.48
Accumulated Depreciation
1,073.01
992.79
921.47
845.37
764.20
689.99
620.94
637.85
588.07
Non Current Assets
1,316.43
1,229.68
1,093.30
1,047.21
1,007.23
843.75
672.75
588.04
590.30
Capital Work in Progress
77.47
114.20
125.51
113.86
197.71
65.38
64.62
21.93
16.74
Non Current Investment
32.07
22.16
24.50
23.14
23.29
23.36
21.44
19.04
17.33
Long Term Loans & Adv.
56.97
32.59
39.78
26.08
33.16
42.76
28.55
19.58
35.62
Other Non Current Assets
0.49
0.35
0.40
0.68
0.08
1.82
0.78
1.15
2.20
Current Assets
1,787.71
1,817.89
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
0.00
Inventories
882.50
884.04
799.88
547.87
411.66
435.17
374.25
279.23
297.60
Sundry Debtors
726.34
769.00
891.34
740.98
472.43
586.47
483.39
436.00
345.86
Cash & Bank
5.30
4.76
4.23
3.47
6.04
8.93
9.66
9.37
4.96
Other Current Assets
173.57
29.25
55.27
35.55
170.39
237.97
131.47
57.80
56.96
Short Term Loans & Adv.
135.79
130.84
129.94
101.22
140.57
204.29
105.45
37.37
37.19
Net Current Assets
-110.51
-160.30
-23.39
36.00
19.30
95.33
132.32
70.11
84.89
Total Assets
3,104.14
3,047.57
2,973.96
2,476.30
2,067.75
2,112.29
1,671.52
1,370.44
1,295.68

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
329.35
370.20
27.61
148.20
183.79
183.50
131.08
155.23
148.29
PBT
61.16
53.67
73.10
1.67
44.00
75.76
77.20
58.74
56.33
Adjustment
242.01
181.08
192.25
148.02
124.37
178.07
121.58
134.25
120.21
Changes in Working Capital
53.98
146.23
-210.51
-12.04
26.88
-46.87
-37.36
-17.73
-17.68
Cash after chg. in Working capital
357.15
380.98
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
0.00
Tax Paid
-27.80
-10.78
-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
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-149.73
-151.53
-120.37
-117.61
-242.05
-230.33
-135.10
-75.23
-68.57
Net Fixed Assets
-123.89
-210.67
-102.62
-119.63
-206.01
-175.68
41.45
-62.90
Net Investments
-3.83
5.73
2.44
0.02
0.00
-0.24
-4.39
-0.76
Others
-22.01
53.41
-20.19
2.00
-36.04
-54.41
-172.16
-11.57
Cash from Financing Activity
-146.03
-215.72
83.81
-31.08
69.87
37.79
9.32
-75.10
-81.70
Net Cash Inflow / Outflow
33.59
2.95
-8.95
-0.49
11.61
-9.04
5.30
4.90
-1.98
Opening Cash & Equivalents
-5.29
-8.24
7.69
8.18
-3.43
5.60
0.30
-4.60
6.94
Closing Cash & Equivalent
28.30
-5.29
-1.26
7.69
8.18
-3.44
5.60
0.30
4.96

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
343.74
313.79
304.94
274.60
275.86
266.14
243.82
194.80
172.14
ROA
1.91%
1.71%
2.72%
0.01%
2.26%
3.93%
4.82%
4.38%
3.09%
ROE
7.39%
6.91%
10.64%
0.03%
7.26%
12.11%
13.90%
13.22%
9.66%
ROCE
12.41%
10.89%
11.59%
4.52%
8.37%
16.57%
16.68%
15.26%
14.23%
Fixed Asset Turnover
2.33
2.39
2.23
1.49
1.83
2.67
2.23
2.06
1.94
Receivable days
54.83
65.30
75.10
91.76
72.33
56.74
64.28
60.91
58.82
Inventory Days
64.77
66.23
62.01
72.56
57.85
42.93
45.69
44.94
50.61
Payable days
118.97
120.42
124.61
152.63
84.54
64.78
70.39
73.37
72.72
Cash Conversion Cycle
0.63
11.11
12.51
11.68
45.64
34.89
39.58
32.48
36.72
Total Debt/Equity
0.90
1.06
1.16
1.02
0.96
0.77
0.61
0.79
0.93
Interest Cover
1.61
1.62
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.