Nifty
Sensex
:
:
13258.55
45079.55
124.65 (0.95%)
446.90 (1.00%)

Auto Ancillary

Rating :
34/99

BSE: 590073 | NSE: WHEELS

452.70
04-Dec-2020
  • Open
  • High
  • Low
  • Previous Close
  •  450.10
  •  466.50
  •  446.00
  •  446.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  36503
  •  166.38
  •  722.70
  •  279.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,081.34
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,715.34
  • 1.26%
  • 1.74

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.10%
  • 9.24%
  • 10.16%
  • FII
  • DII
  • Others
  • 0.06%
  • 23.05%
  • 2.39%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.63
  • 6.10
  • 1.40

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.52
  • -0.06
  • -2.84

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.18
  • 4.18
  • -12.38

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.00
  • 28.59
  • 25.29

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.91
  • 3.10
  • 3.18

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.52
  • 10.57
  • 11.63

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
562.08
659.20
-14.73%
216.45
781.79
-72.31%
588.61
904.04
-34.89%
642.01
855.94
-24.99%
Expenses
520.67
617.47
-15.68%
244.43
729.93
-66.51%
552.94
839.24
-34.11%
599.17
799.83
-25.09%
EBITDA
41.41
41.73
-0.77%
-27.98
51.86
-
35.67
64.80
-44.95%
42.84
56.11
-23.65%
EBIDTM
7.37%
6.33%
-12.93%
6.63%
6.06%
7.17%
6.67%
6.56%
Other Income
1.19
1.80
-33.89%
1.32
0.81
62.96%
4.06
2.50
62.40%
1.36
0.40
240.00%
Interest
14.18
16.74
-15.29%
14.68
17.79
-17.48%
16.36
18.51
-11.62%
15.63
18.19
-14.07%
Depreciation
19.71
18.76
5.06%
17.89
20.16
-11.26%
20.18
20.20
-0.10%
18.82
19.72
-4.56%
PBT
8.71
8.03
8.47%
-59.23
14.72
-
3.19
28.59
-88.84%
9.75
18.60
-47.58%
Tax
1.76
-19.01
-
-14.93
4.41
-
0.37
7.63
-95.15%
2.44
6.94
-64.84%
PAT
6.95
27.04
-74.30%
-44.30
10.31
-
2.82
20.96
-86.55%
7.31
11.66
-37.31%
PATM
1.24%
4.10%
-20.47%
1.32%
0.48%
2.32%
1.14%
1.36%
EPS
2.88
11.22
-74.33%
-18.38
4.28
-
1.17
8.70
-86.55%
3.03
4.84
-37.40%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
2,009.15
2,671.61
3,441.33
2,562.59
2,172.87
1,987.24
Net Sales Growth
-37.23%
-22.37%
34.29%
17.94%
9.34%
 
Cost Of Goods Sold
1,375.62
1,858.71
2,418.75
1,748.06
1,429.37
1,292.81
Gross Profit
633.53
812.90
1,022.58
814.53
743.50
694.43
GP Margin
31.53%
30.43%
29.71%
31.79%
34.22%
34.94%
Total Expenditure
1,917.21
2,499.66
3,196.03
2,363.98
1,987.15
1,814.74
Power & Fuel Cost
-
102.05
140.83
104.98
89.89
93.73
% Of Sales
-
3.82%
4.09%
4.10%
4.14%
4.72%
Employee Cost
-
310.24
339.20
275.28
252.73
231.82
% Of Sales
-
11.61%
9.86%
10.74%
11.63%
11.67%
Manufacturing Exp.
-
96.56
134.74
111.98
100.42
94.29
% Of Sales
-
3.61%
3.92%
4.37%
4.62%
4.74%
General & Admin Exp.
-
23.12
22.96
15.11
13.80
13.41
% Of Sales
-
0.87%
0.67%
0.59%
0.64%
0.67%
Selling & Distn. Exp.
-
43.50
67.67
50.39
37.97
36.90
% Of Sales
-
1.63%
1.97%
1.97%
1.75%
1.86%
Miscellaneous Exp.
-
65.48
71.88
58.18
62.97
51.78
% Of Sales
-
2.45%
2.09%
2.27%
2.90%
2.61%
EBITDA
91.94
171.95
245.30
198.61
185.72
172.50
EBITDA Margin
4.58%
6.44%
7.13%
7.75%
8.55%
8.68%
Other Income
7.93
8.03
5.68
8.02
3.19
1.86
Interest
60.85
66.52
65.91
44.86
48.16
57.58
Depreciation
76.60
77.92
78.65
70.45
63.92
60.45
PBT
-37.58
35.54
106.42
91.32
76.83
56.33
Tax
-10.36
-11.79
32.10
30.46
18.46
16.34
Tax Rate
27.57%
-33.17%
30.16%
29.34%
24.03%
29.01%
PAT
-27.22
49.07
74.68
72.94
58.37
39.99
PAT before Minority Interest
-24.40
47.33
74.32
73.35
58.37
39.99
Minority Interest
2.82
1.74
0.36
-0.41
0.00
0.00
PAT Margin
-1.35%
1.84%
2.17%
2.85%
2.69%
2.01%
PAT Growth
-138.90%
-34.29%
2.39%
24.96%
45.96%
 
EPS
-11.29
20.36
30.99
30.27
24.22
16.59

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
663.73
640.34
586.62
468.69
414.18
Share Capital
24.06
24.06
12.03
12.03
12.03
Total Reserves
639.67
616.28
574.59
456.66
402.15
Non-Current Liabilities
341.82
275.89
195.16
189.46
261.01
Secured Loans
191.19
104.34
32.83
61.16
114.85
Unsecured Loans
91.78
96.11
100.89
65.41
73.71
Long Term Provisions
5.96
5.00
4.06
3.72
3.86
Current Liabilities
1,041.22
1,173.21
866.45
712.29
620.49
Trade Payables
505.35
645.08
491.81
421.83
367.51
Other Current Liabilities
202.38
180.05
184.00
121.38
74.15
Short Term Borrowings
227.52
221.57
158.49
146.26
147.49
Short Term Provisions
105.97
126.51
32.15
22.82
31.34
Total Liabilities
2,067.75
2,112.29
1,671.52
1,370.44
1,295.68
Net Block
752.99
710.43
557.36
526.34
518.41
Gross Block
1,517.19
1,400.42
1,178.30
1,164.19
1,106.48
Accumulated Depreciation
764.20
689.99
620.94
637.85
588.07
Non Current Assets
1,007.23
843.75
672.75
588.04
590.30
Capital Work in Progress
197.71
65.38
64.62
21.93
16.74
Non Current Investment
23.29
23.36
21.44
19.04
17.33
Long Term Loans & Adv.
33.16
42.76
28.55
19.58
35.62
Other Non Current Assets
0.08
1.82
0.78
1.15
2.20
Current Assets
1,060.52
1,268.54
998.77
782.40
705.38
Current Investments
0.00
0.00
0.00
0.00
0.00
Inventories
411.66
435.17
374.25
279.23
297.60
Sundry Debtors
472.43
586.47
483.39
436.00
345.86
Cash & Bank
6.04
8.93
9.66
9.37
4.96
Other Current Assets
170.39
33.68
26.02
20.43
56.96
Short Term Loans & Adv.
140.57
204.29
105.45
37.37
37.19
Net Current Assets
19.30
95.33
132.32
70.11
84.89
Total Assets
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 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
183.79
183.50
131.08
155.23
148.29
PBT
44.00
75.76
77.20
58.74
56.33
Adjustment
124.37
178.07
121.58
134.25
120.21
Changes in Working Capital
26.88
-46.87
-37.36
-17.73
-17.68
Cash after chg. in Working capital
195.25
206.96
161.42
175.26
158.86
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-11.46
-23.46
-30.34
-20.03
-10.57
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-242.05
-230.33
-135.10
-75.23
-68.57
Net Fixed Assets
-206.01
-175.68
41.45
-62.90
Net Investments
0.00
-0.24
-4.39
-0.76
Others
-36.04
-54.41
-172.16
-11.57
Cash from Financing Activity
69.87
37.79
9.32
-75.10
-81.70
Net Cash Inflow / Outflow
11.61
-9.04
5.30
4.90
-1.98
Opening Cash & Equivalents
-3.43
5.60
0.30
-4.60
6.94
Closing Cash & Equivalent
8.18
-3.44
5.60
0.30
4.96

Financial Ratios

Standalone /

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