Nifty
Sensex
:
:
11661.85
39298.38
75.50 (0.65%)
246.32 (0.63%)

Auto Ancillary

Rating :
31/99  (View)

BSE: 500039 | NSE: BANCOINDIA

97.50
1.50 (1.56%)
18-Oct-2019 | 3:56PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  96.90
  •  101.90
  •  96.30
  •  96.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  102598
  •  100.03
  •  199.00
  •  90.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 700.17
  • 10.33
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 612.92
  • 8.17%
  • 0.81

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.88%
  • 1.60%
  • 17.41%
  • FII
  • DII
  • Others
  • 0.06%
  • 3.76%
  • 9.29%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.01
  • 6.78
  • 8.12

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.83
  • 2.39
  • -4.36

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.28
  • -4.65
  • -10.76

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.33
  • 12.29
  • 13.13

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.35
  • 1.61
  • 1.72

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.73
  • 6.65
  • 6.99

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
392.54
438.13
-10.41%
370.31
290.27
27.57%
339.62
308.95
9.93%
434.60
391.39
11.04%
Expenses
348.96
379.71
-8.10%
330.29
237.41
39.12%
324.68
282.01
15.13%
368.86
332.17
11.05%
EBITDA
43.58
58.42
-25.40%
40.02
52.86
-24.29%
14.94
26.94
-44.54%
65.74
59.22
11.01%
EBIDTM
11.10%
13.33%
10.81%
18.21%
4.40%
8.72%
15.13%
15.13%
Other Income
9.03
3.11
190.35%
2.37
3.26
-27.30%
2.20
4.47
-50.78%
2.85
3.23
-11.76%
Interest
0.54
0.47
14.89%
1.87
0.47
297.87%
1.09
0.41
165.85%
0.92
0.50
84.00%
Depreciation
7.41
6.96
6.47%
7.33
6.73
8.92%
7.31
7.02
4.13%
9.02
8.21
9.87%
PBT
44.66
54.10
-17.45%
33.19
48.92
-32.15%
8.74
23.98
-63.55%
58.65
53.74
9.14%
Tax
14.74
23.36
-36.90%
9.98
22.46
-55.57%
14.63
-5.49
-
21.94
16.13
36.02%
PAT
29.92
30.74
-2.67%
23.21
26.47
-12.32%
-5.89
29.47
-
36.71
37.61
-2.39%
PATM
7.62%
7.02%
6.27%
9.12%
-1.73%
9.54%
8.45%
9.61%
EPS
4.18
4.36
-4.13%
0.68
3.77
-81.96%
-0.52
4.12
-
5.13
5.26
-2.47%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
1,537.07
1,566.59
1,335.64
1,239.36
1,204.29
1,128.76
1,161.77
1,024.14
1,018.86
872.19
461.18
Net Sales Growth
7.58%
17.29%
7.77%
2.91%
6.69%
-2.84%
13.44%
0.52%
16.82%
89.12%
 
Cost Of Goods Sold
895.74
916.23
737.25
688.40
607.47
593.63
583.46
536.47
553.79
460.04
235.25
Gross Profit
641.33
650.37
598.40
550.96
596.83
535.13
578.31
487.67
465.08
412.15
225.92
GP Margin
41.72%
41.52%
44.80%
44.46%
49.56%
47.41%
49.78%
47.62%
45.65%
47.25%
48.99%
Total Expenditure
1,372.79
1,451.67
1,200.01
1,095.73
1,057.96
1,026.62
996.97
908.17
897.26
761.27
355.33
Power & Fuel Cost
-
28.16
20.59
21.77
23.21
23.76
21.51
18.98
13.33
10.79
5.55
% Of Sales
-
1.80%
1.54%
1.76%
1.93%
2.10%
1.85%
1.85%
1.31%
1.24%
1.20%
Employee Cost
-
183.42
167.82
161.96
156.17
162.00
157.53
137.75
124.41
110.61
33.37
% Of Sales
-
11.71%
12.56%
13.07%
12.97%
14.35%
13.56%
13.45%
12.21%
12.68%
7.24%
Manufacturing Exp.
-
125.36
114.07
114.76
122.01
113.27
103.89
96.22
95.28
80.56
43.80
% Of Sales
-
8.00%
8.54%
9.26%
10.13%
10.03%
8.94%
9.40%
9.35%
9.24%
9.50%
General & Admin Exp.
-
27.45
26.13
29.06
27.27
26.94
23.89
21.12
19.89
18.59
6.84
% Of Sales
-
1.75%
1.96%
2.34%
2.26%
2.39%
2.06%
2.06%
1.95%
2.13%
1.48%
Selling & Distn. Exp.
-
89.10
73.76
66.08
111.33
97.09
98.29
85.50
83.85
76.55
28.56
% Of Sales
-
5.69%
5.52%
5.33%
9.24%
8.60%
8.46%
8.35%
8.23%
8.78%
6.19%
Miscellaneous Exp.
-
81.97
60.37
13.71
10.51
9.92
8.40
12.12
6.72
4.12
28.56
% Of Sales
-
5.23%
4.52%
1.11%
0.87%
0.88%
0.72%
1.18%
0.66%
0.47%
0.43%
EBITDA
164.28
114.92
135.63
143.63
146.33
102.14
164.80
115.97
121.60
110.92
105.85
EBITDA Margin
10.69%
7.34%
10.15%
11.59%
12.15%
9.05%
14.19%
11.32%
11.93%
12.72%
22.95%
Other Income
16.45
58.43
62.17
32.47
11.04
52.91
8.60
8.84
9.99
2.49
6.04
Interest
4.42
4.26
1.77
1.96
3.24
8.38
19.34
13.36
8.50
9.12
2.36
Depreciation
31.07
29.22
27.70
33.33
34.67
33.83
32.37
28.89
20.96
19.06
10.59
PBT
145.24
139.87
168.34
140.81
119.46
112.84
121.70
82.57
102.13
85.23
98.94
Tax
61.29
70.79
51.57
43.60
29.57
25.19
31.88
21.26
25.60
19.60
20.34
Tax Rate
42.20%
50.61%
30.63%
30.96%
24.75%
22.32%
26.20%
25.75%
25.07%
23.00%
20.56%
PAT
83.95
69.08
116.77
97.20
89.89
87.65
89.82
61.30
76.53
65.63
78.60
PAT before Minority Interest
83.95
69.08
116.77
97.20
89.89
87.65
89.82
61.30
76.53
65.63
78.60
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
5.46%
4.41%
8.74%
7.84%
7.46%
7.77%
7.73%
5.99%
7.51%
7.52%
17.04%
PAT Growth
-32.46%
-40.84%
20.13%
8.13%
2.56%
-2.42%
46.53%
-19.90%
16.61%
-16.50%
 
Unadjusted EPS
9.47
9.66
16.33
13.59
12.57
12.26
12.56
8.57
10.70
9.18
10.99

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
832.68
807.71
719.52
687.87
619.75
588.71
472.54
423.41
352.20
309.55
Share Capital
14.30
14.30
14.30
14.30
14.30
14.30
14.30
14.30
14.30
14.30
Total Reserves
818.38
793.40
705.21
673.57
605.45
574.41
458.24
409.11
337.89
295.24
Non-Current Liabilities
61.69
54.06
45.90
18.68
31.66
53.01
74.37
83.67
17.77
110.56
Secured Loans
0.00
0.00
0.00
0.00
7.78
28.33
51.81
64.87
0.00
18.78
Unsecured Loans
6.23
1.06
0.00
0.00
0.00
0.00
0.00
0.00
0.13
77.60
Long Term Provisions
6.15
5.55
4.75
3.89
3.87
2.40
2.25
1.81
0.85
0.00
Current Liabilities
310.37
335.74
203.74
249.81
167.57
302.55
307.54
216.62
257.57
105.60
Trade Payables
192.60
182.49
95.90
122.20
65.14
91.53
77.44
67.61
79.82
74.67
Other Current Liabilities
83.58
119.60
68.69
56.23
73.11
97.94
91.08
62.79
18.59
11.42
Short Term Borrowings
33.23
32.55
38.37
36.28
9.56
109.80
123.42
65.17
127.34
0.00
Short Term Provisions
0.96
1.09
0.78
35.10
19.76
3.28
15.60
21.06
31.82
19.51
Total Liabilities
1,204.74
1,197.51
969.16
956.36
818.98
944.27
854.45
723.70
627.73
525.74
Net Block
184.25
191.45
192.47
221.27
226.62
243.37
232.39
200.86
140.84
112.95
Gross Block
649.12
681.59
609.81
640.84
594.76
632.58
561.72
477.96
420.75
377.66
Accumulated Depreciation
464.87
490.15
417.33
419.57
368.14
389.20
329.33
277.10
279.90
264.71
Non Current Assets
239.38
258.41
246.80
262.56
269.49
397.21
362.45
268.81
194.42
128.40
Capital Work in Progress
12.62
12.71
3.56
2.71
10.60
12.46
8.73
3.46
0.00
13.02
Non Current Investment
18.53
14.30
14.46
1.13
0.26
70.48
61.65
37.09
0.26
2.43
Long Term Loans & Adv.
22.69
39.31
36.30
36.80
32.01
70.90
54.43
27.37
53.32
0.00
Other Non Current Assets
1.30
0.64
0.00
0.66
0.00
0.00
5.25
0.04
0.00
0.00
Current Assets
965.36
939.10
722.36
693.80
549.49
547.06
492.00
454.89
433.30
397.33
Current Investments
50.00
9.82
76.83
0.33
0.37
0.33
0.85
2.09
2.47
0.00
Inventories
479.44
439.00
322.01
327.35
255.87
274.68
261.72
215.29
206.14
179.60
Sundry Debtors
281.66
256.55
204.81
220.06
175.58
213.52
193.17
177.98
170.87
153.45
Cash & Bank
127.12
199.97
85.21
108.08
63.00
26.56
19.85
35.88
29.16
39.69
Other Current Assets
27.13
26.79
17.28
22.74
54.68
31.97
16.40
23.64
24.67
24.59
Short Term Loans & Adv.
3.47
6.96
16.22
15.24
47.45
21.13
12.03
20.93
15.38
22.16
Net Current Assets
654.99
603.36
518.62
443.99
381.92
244.51
184.47
238.27
175.74
291.74
Total Assets
1,204.74
1,197.51
969.16
956.36
818.98
944.27
854.45
723.70
627.72
525.73

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
62.41
99.04
90.30
68.50
84.84
130.65
97.49
108.65
71.71
49.29
PBT
139.87
168.34
140.81
119.46
112.84
121.70
82.57
102.13
85.23
98.94
Adjustment
75.90
53.75
-6.79
46.37
-20.79
76.47
40.66
38.22
29.62
8.05
Changes in Working Capital
-92.23
-61.15
5.35
-63.46
20.38
-33.78
-10.23
-2.38
-24.72
-40.26
Cash after chg. in Working capital
123.54
160.95
139.37
102.37
112.44
164.38
112.99
137.98
90.13
66.72
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-61.13
-61.91
-49.08
-33.88
-27.60
-33.73
-15.50
-29.32
-18.42
-17.43
Other Direct Exp. Paid
0.00
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
0.00
Cash From Investing Activity
-51.59
-22.21
-58.68
-16.52
88.06
-42.10
-103.84
-88.30
-87.32
-125.12
Net Fixed Assets
-30.68
-23.14
-8.96
-12.84
-11.81
-19.11
-46.95
18.40
-31.61
Net Investments
-28.90
67.14
-89.89
8.51
26.55
-16.66
-49.70
0.11
-1.40
Others
7.99
-66.21
40.17
-12.19
73.32
-6.33
-7.19
-106.81
-54.31
Cash from Financing Activity
-49.38
-67.94
-61.45
-6.25
-136.45
-81.84
-9.68
-13.63
5.08
73.93
Net Cash Inflow / Outflow
-38.56
8.89
-29.83
45.73
36.45
6.71
-16.03
6.72
-10.53
-1.90
Opening Cash & Equivalents
40.81
31.92
61.75
62.34
26.56
19.85
35.88
29.16
39.69
41.59
Closing Cash & Equivalent
2.25
40.81
31.92
108.08
63.00
26.56
19.85
35.88
29.16
39.69

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
116.35
112.86
100.53
96.09
86.58
82.24
65.99
59.17
49.21
43.25
ROA
5.75%
10.78%
10.10%
10.13%
9.94%
9.99%
7.77%
11.33%
11.38%
14.95%
ROE
8.43%
15.30%
13.83%
13.76%
14.52%
16.94%
13.70%
19.75%
19.85%
25.41%
ROCE
16.83%
21.29%
19.28%
17.80%
17.13%
19.50%
15.27%
21.08%
21.32%
24.97%
Fixed Asset Turnover
2.35
2.09
2.08
2.04
1.92
2.02
2.07
2.37
2.27
1.29
Receivable days
62.70
62.29
59.58
57.21
60.36
61.42
63.04
59.85
65.17
115.29
Inventory Days
106.99
102.75
91.06
84.34
82.30
81.01
81.02
72.30
77.52
134.94
Payable days
48.15
42.57
36.14
31.14
27.83
30.17
28.42
30.06
37.39
76.21
Cash Conversion Cycle
121.55
122.47
114.49
110.41
114.83
112.27
115.64
102.08
105.30
174.02
Total Debt/Equity
0.05
0.04
0.05
0.05
0.06
0.29
0.45
0.35
0.36
0.31
Interest Cover
33.82
96.30
73.01
37.89
14.47
7.29
7.18
13.02
10.34
43.01

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.