Nifty
Sensex
:
:
11428.30
38506.09
87.15 (0.77%)
291.62 (0.76%)

Auto Ancillary

Rating :
57/99  (View)

BSE: 505744 | NSE: FMGOETZE

546.90
11.50 (2.15%)
15-Oct-2019 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  539.40
  •  565.00
  •  533.05
  •  535.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3912
  •  21.39
  •  613.65
  •  405.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,026.11
  • 43.95
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,014.05
  • N/A
  • 4.00

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.98%
  • 0.81%
  • 9.76%
  • FII
  • DII
  • Others
  • 0.09%
  • 13.32%
  • 1.04%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -3.01
  • 1.65

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 6.96
  • 0.75

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 21.35
  • 3.63

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 44.85
  • 43.09
  • 35.90

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.89
  • 4.51
  • 4.50

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.62
  • 14.42
  • 13.74

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
312.97
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
271.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
41.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
13.30%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
5.19
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.92
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
23.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
22.70
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
7.66
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
15.04
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
4.81%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
2.32
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Net Sales
-
1,341.83
1,325.34
1,279.09
1,330.89
1,579.87
1,158.00
1,199.13
1,166.91
932.85
785.36
Net Sales Growth
-
1.24%
3.62%
-3.89%
-15.76%
36.43%
-3.43%
2.76%
25.09%
18.78%
 
Cost Of Goods Sold
-
406.39
390.92
394.41
452.96
537.76
372.54
417.06
399.64
318.34
235.67
Gross Profit
-
935.44
934.42
884.68
877.92
1,042.11
785.46
782.07
767.28
614.52
549.69
GP Margin
-
69.71%
70.50%
69.16%
65.96%
65.96%
67.83%
65.22%
65.75%
65.88%
69.99%
Total Expenditure
-
1,115.42
1,097.77
1,064.52
1,155.22
1,392.58
1,015.12
1,096.09
1,024.77
824.90
651.86
Power & Fuel Cost
-
89.21
92.02
85.56
85.60
101.18
76.11
75.11
68.11
58.56
48.65
% Of Sales
-
6.65%
6.94%
6.69%
6.43%
6.40%
6.57%
6.26%
5.84%
6.28%
6.19%
Employee Cost
-
306.02
292.88
279.67
290.08
325.42
240.74
239.25
216.64
174.49
150.60
% Of Sales
-
22.81%
22.10%
21.86%
21.80%
20.60%
20.79%
19.95%
18.57%
18.71%
19.18%
Manufacturing Exp.
-
210.95
199.21
200.47
180.23
232.35
179.75
212.85
195.15
146.21
117.56
% Of Sales
-
15.72%
15.03%
15.67%
13.54%
14.71%
15.52%
17.75%
16.72%
15.67%
14.97%
General & Admin Exp.
-
60.90
67.48
39.83
41.78
66.68
50.15
44.03
33.22
35.20
26.62
% Of Sales
-
4.54%
5.09%
3.11%
3.14%
4.22%
4.33%
3.67%
2.85%
3.77%
3.39%
Selling & Distn. Exp.
-
22.81
38.49
40.47
87.32
96.06
78.18
81.59
81.31
66.08
59.88
% Of Sales
-
1.70%
2.90%
3.16%
6.56%
6.08%
6.75%
6.80%
6.97%
7.08%
7.62%
Miscellaneous Exp.
-
19.15
16.77
24.10
17.26
33.13
17.65
26.20
30.70
26.02
59.88
% Of Sales
-
1.43%
1.27%
1.88%
1.30%
2.10%
1.52%
2.18%
2.63%
2.79%
1.64%
EBITDA
-
226.41
227.57
214.57
175.67
187.29
142.88
103.04
142.14
107.95
133.50
EBITDA Margin
-
16.87%
17.17%
16.78%
13.20%
11.85%
12.34%
8.59%
12.18%
11.57%
17.00%
Other Income
-
14.25
11.56
12.00
20.34
18.77
7.02
9.41
7.98
26.23
20.00
Interest
-
5.94
7.45
17.19
26.39
33.41
24.69
26.90
23.04
12.40
23.24
Depreciation
-
85.77
77.02
79.32
78.44
93.41
69.05
64.95
56.89
51.97
53.89
PBT
-
148.95
154.66
130.05
91.17
79.25
56.16
20.60
70.19
69.81
76.38
Tax
-
53.45
58.47
46.31
36.20
28.48
19.96
12.40
22.16
20.71
11.55
Tax Rate
-
35.88%
37.81%
35.61%
39.71%
35.94%
35.54%
86.47%
31.57%
29.67%
15.12%
PAT
-
87.41
88.32
77.28
47.59
39.51
27.16
-6.72
39.19
40.55
58.76
PAT before Minority Interest
-
95.50
96.19
83.74
54.97
50.76
36.20
1.94
48.04
49.11
64.83
Minority Interest
-
-8.09
-7.87
-6.46
-7.38
-11.25
-9.04
-8.66
-8.85
-8.56
-6.07
PAT Margin
-
6.51%
6.66%
6.04%
3.58%
2.50%
2.35%
-0.56%
3.36%
4.35%
7.48%
PAT Growth
-
-1.03%
14.29%
62.39%
20.45%
45.47%
504.17%
-117.15%
-3.35%
-30.99%
 
Unadjusted EPS
-
17.17
17.29
15.05
8.56
7.10
6.51
0.35
7.05
7.13
9.74

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Shareholder's Funds
794.38
703.87
613.14
510.16
470.88
437.41
411.29
426.52
391.94
357.19
Share Capital
55.63
55.63
55.63
55.63
55.63
55.63
55.63
55.63
55.63
55.63
Total Reserves
738.74
648.24
557.51
454.53
415.25
381.78
355.66
370.89
336.30
301.56
Non-Current Liabilities
60.77
67.87
94.68
127.50
103.12
97.09
73.80
64.61
80.48
99.59
Secured Loans
0.00
0.00
23.33
37.22
7.22
15.56
0.00
4.00
48.22
81.79
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
15.26
11.67
Long Term Provisions
38.61
51.04
61.46
75.75
86.52
62.16
56.58
43.00
0.00
0.00
Current Liabilities
251.41
258.31
318.24
402.53
424.23
359.49
368.60
354.68
276.26
229.78
Trade Payables
178.78
170.85
187.41
227.22
208.52
168.89
166.61
213.41
158.40
140.05
Other Current Liabilities
28.65
33.36
50.39
33.18
25.35
26.12
20.32
22.92
13.78
14.30
Short Term Borrowings
23.01
24.53
46.11
134.00
181.43
158.39
170.21
109.80
0.00
0.00
Short Term Provisions
20.97
29.57
34.33
8.14
8.92
6.09
11.46
8.56
104.08
75.43
Total Liabilities
1,170.09
1,089.05
1,080.05
1,114.72
1,065.38
949.89
900.55
888.92
782.94
712.25
Net Block
578.45
553.96
533.57
540.03
486.18
496.05
473.93
441.91
370.64
383.66
Gross Block
1,453.56
1,356.74
1,268.61
1,214.25
1,095.99
1,028.33
948.12
860.89
736.67
711.87
Accumulated Depreciation
875.11
802.78
735.04
674.22
609.81
532.29
474.19
418.98
366.03
328.21
Non Current Assets
643.55
629.53
624.03
602.65
603.30
575.39
558.71
494.03
416.87
411.92
Capital Work in Progress
28.29
34.89
47.87
32.05
57.28
33.30
37.93
36.75
35.86
17.34
Non Current Investment
0.07
0.03
0.03
0.00
0.00
0.00
0.00
0.01
10.37
10.92
Long Term Loans & Adv.
30.41
34.60
37.64
30.46
59.60
45.82
46.71
14.74
0.00
0.00
Other Non Current Assets
6.33
6.04
4.92
0.11
0.23
0.23
0.15
0.62
0.00
0.00
Current Assets
526.54
459.52
456.02
512.08
462.08
374.50
341.85
394.89
363.67
295.53
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
10.71
0.00
0.00
Inventories
217.62
190.78
191.46
206.24
205.45
155.66
140.44
146.15
110.47
98.48
Sundry Debtors
237.78
219.15
192.12
191.74
182.18
153.83
157.27
158.33
126.31
106.81
Cash & Bank
35.07
15.02
28.80
62.84
25.76
13.88
9.94
11.32
8.18
2.84
Other Current Assets
36.07
11.00
10.35
11.14
48.70
51.14
34.20
68.39
118.70
87.40
Short Term Loans & Adv.
25.12
23.57
33.30
40.12
38.63
40.44
24.77
57.24
112.67
71.34
Net Current Assets
275.13
201.21
137.78
109.54
37.85
15.01
-26.76
40.21
87.41
65.75
Total Assets
1,170.09
1,089.05
1,080.05
1,114.73
1,065.38
949.89
900.56
888.92
782.94
712.25

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Cash From Operating Activity
133.25
127.64
159.31
191.76
127.87
114.88
79.29
101.47
99.45
146.16
PBT
148.95
154.66
130.05
91.17
79.25
56.16
14.34
70.55
69.26
72.14
Adjustment
87.58
77.40
91.33
88.86
123.32
93.98
103.61
85.26
70.59
84.31
Changes in Working Capital
-47.23
-49.10
-25.08
36.32
-17.98
-18.02
-20.51
-28.91
-19.75
5.42
Cash after chg. in Working capital
189.30
182.96
196.30
216.35
184.59
132.12
97.45
126.90
120.09
161.87
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-56.06
-55.31
-36.99
-24.58
-56.71
-17.23
-18.16
-25.75
-20.65
-15.72
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
-120.86
-72.12
-86.32
-114.52
-96.67
-89.00
-99.80
-133.06
-49.89
-35.61
Net Fixed Assets
-89.81
-72.34
-46.53
-90.61
-91.74
-67.09
-87.07
-120.65
-41.04
-28.80
Net Investments
-0.04
0.00
-0.03
0.00
0.00
0.00
15.82
0.00
0.00
0.00
Others
-31.01
0.22
-39.76
-23.91
-4.93
-21.91
-28.55
-12.41
-8.85
-6.81
Cash from Financing Activity
-8.29
-58.84
-100.25
-45.54
-23.36
-24.98
21.36
27.33
-44.21
-109.41
Net Cash Inflow / Outflow
4.09
-3.31
-27.26
31.70
7.85
0.91
0.86
-4.26
5.34
1.13
Opening Cash & Equivalents
7.11
10.43
37.69
12.85
5.00
4.09
3.23
7.49
2.30
1.17
Closing Cash & Equivalent
11.21
7.11
10.43
44.54
12.85
5.00
4.09
3.23
7.64
2.30

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Book Value (Rs.)
142.79
126.52
110.21
91.70
84.64
78.63
73.93
76.67
70.02
63.34
ROA
8.45%
8.87%
7.63%
5.04%
5.04%
3.91%
0.22%
5.75%
6.57%
9.07%
ROE
12.75%
14.61%
14.91%
11.21%
11.18%
8.53%
0.46%
11.77%
13.24%
19.93%
ROCE
20.04%
22.75%
21.22%
17.32%
17.57%
13.46%
7.30%
18.70%
18.29%
21.48%
Fixed Asset Turnover
0.95
1.04
1.14
1.27
1.62
1.29
1.46
1.58
1.39
1.19
Receivable days
62.15
55.20
49.46
46.47
35.70
44.65
43.71
41.09
42.19
44.31
Inventory Days
55.55
51.30
51.24
51.17
38.36
42.50
39.69
37.04
37.81
44.76
Payable days
55.26
60.70
70.39
67.60
48.99
59.18
62.88
64.30
64.41
68.01
Cash Conversion Cycle
62.43
45.80
30.31
30.04
25.06
27.97
20.51
13.83
15.59
21.05
Total Debt/Equity
0.03
0.03
0.14
0.36
0.41
0.41
0.42
0.28
0.16
0.27
Interest Cover
26.09
21.75
8.56
4.45
3.37
3.27
1.53
4.05
6.63
4.29

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.