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

Auto Ancillary

Rating :
43/99  (View)

BSE: 532768 | NSE: FIEMIND

343.60
3.05 (0.90%)
15-Oct-2019 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  337.50
  •  345.40
  •  336.80
  •  340.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2808
  •  9.65
  •  661.45
  •  314.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 452.63
  • 7.80
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 619.62
  • 3.49%
  • 0.91

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.54%
  • 1.78%
  • 12.01%
  • FII
  • DII
  • Others
  • 0.03%
  • 4.64%
  • 15.00%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.24
  • 11.85
  • 12.50

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.00
  • 8.66
  • 5.74

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.84
  • 5.60
  • 19.13

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.72
  • 19.44
  • 22.36

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.57
  • 2.97
  • 2.40

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.70
  • 8.86
  • 8.69

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
360.36
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
320.55
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
39.82
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
11.05%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.22
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
5.37
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
12.91
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
21.76
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
7.41
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
14.34
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
3.98%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
10.21
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
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
1,449.02
1,239.72
1,014.63
988.16
825.47
720.47
606.42
535.13
427.39
295.86
Net Sales Growth
-
16.88%
22.18%
2.68%
19.71%
14.57%
18.81%
13.32%
25.21%
44.46%
 
Cost Of Goods Sold
-
900.56
737.69
587.51
572.91
497.88
439.21
369.10
318.45
261.25
182.83
Gross Profit
-
548.46
502.04
427.12
415.25
327.59
281.26
237.32
216.68
166.15
113.03
GP Margin
-
37.85%
40.50%
42.10%
42.02%
39.69%
39.04%
39.13%
40.49%
38.88%
38.20%
Total Expenditure
-
1,291.99
1,098.99
897.05
860.86
722.72
632.08
536.79
467.46
389.99
268.79
Power & Fuel Cost
-
53.13
47.33
41.56
37.88
33.33
31.61
26.60
22.54
18.43
13.95
% Of Sales
-
3.67%
3.82%
4.10%
3.83%
4.04%
4.39%
4.39%
4.21%
4.31%
4.72%
Employee Cost
-
196.47
177.09
145.89
127.35
98.86
84.34
70.96
61.85
46.70
31.73
% Of Sales
-
13.56%
14.28%
14.38%
12.89%
11.98%
11.71%
11.70%
11.56%
10.93%
10.72%
Manufacturing Exp.
-
77.80
80.20
70.87
66.64
50.34
43.12
38.49
35.11
27.36
19.35
% Of Sales
-
5.37%
6.47%
6.98%
6.74%
6.10%
5.98%
6.35%
6.56%
6.40%
6.54%
General & Admin Exp.
-
34.44
29.78
27.67
27.46
22.94
17.76
13.93
12.92
9.51
9.83
% Of Sales
-
2.38%
2.40%
2.73%
2.78%
2.78%
2.47%
2.30%
2.41%
2.23%
3.32%
Selling & Distn. Exp.
-
27.13
24.82
21.61
26.76
18.02
15.59
13.62
10.27
5.26
4.69
% Of Sales
-
1.87%
2.00%
2.13%
2.71%
2.18%
2.16%
2.25%
1.92%
1.23%
1.59%
Miscellaneous Exp.
-
2.46
2.10
1.93
1.86
1.36
0.46
4.08
6.32
21.49
4.69
% Of Sales
-
0.17%
0.17%
0.19%
0.19%
0.16%
0.06%
0.67%
1.18%
5.03%
2.16%
EBITDA
-
157.03
140.73
117.58
127.30
102.75
88.39
69.63
67.67
37.40
27.07
EBITDA Margin
-
10.84%
11.35%
11.59%
12.88%
12.45%
12.27%
11.48%
12.65%
8.75%
9.15%
Other Income
-
0.99
4.54
4.81
0.97
0.90
0.67
1.03
0.31
0.46
1.01
Interest
-
22.10
22.72
23.25
15.78
12.05
14.45
12.97
20.78
9.52
3.33
Depreciation
-
48.93
44.33
39.23
33.12
30.72
21.79
18.35
16.88
12.98
9.25
PBT
-
87.00
78.23
59.92
79.37
60.88
52.82
39.36
30.31
15.36
15.50
Tax
-
30.36
29.03
12.60
22.04
18.40
15.54
11.63
9.18
4.30
4.94
Tax Rate
-
34.90%
35.56%
27.55%
27.77%
30.22%
29.42%
29.55%
30.29%
27.99%
31.87%
PAT
-
56.64
52.60
33.13
57.33
42.48
37.28
27.72
21.14
11.06
10.57
PAT before Minority Interest
-
56.64
52.60
33.13
57.33
42.48
37.28
27.72
21.14
11.06
10.57
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
3.91%
4.24%
3.27%
5.80%
5.15%
5.17%
4.57%
3.95%
2.59%
3.57%
PAT Growth
-
7.68%
58.77%
-42.21%
34.96%
13.95%
34.49%
31.13%
91.14%
4.64%
 
Unadjusted EPS
-
42.29
39.40
26.30
47.93
35.51
31.16
23.17
17.67
9.25
8.83

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
477.15
449.34
410.12
273.14
227.28
196.85
168.07
143.80
125.39
109.80
Share Capital
13.16
13.16
13.16
11.96
11.96
11.96
11.96
11.96
11.96
11.96
Total Reserves
463.99
436.18
396.96
261.18
215.32
184.89
156.11
131.83
113.43
97.83
Non-Current Liabilities
151.64
136.07
157.21
129.21
81.09
86.61
102.92
117.49
96.86
66.11
Secured Loans
92.96
86.50
119.47
90.85
51.47
57.41
76.18
94.99
80.70
54.24
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.55
0.00
0.00
0.00
0.00
Long Term Provisions
6.75
3.85
2.67
8.48
2.01
1.14
0.79
0.62
0.49
0.00
Current Liabilities
334.04
349.97
302.17
256.41
192.95
171.62
162.26
157.15
134.99
76.63
Trade Payables
188.25
219.54
150.43
150.77
88.22
77.84
75.08
64.70
57.77
46.95
Other Current Liabilities
101.97
89.76
83.76
79.03
58.16
54.68
49.45
42.98
34.90
21.76
Short Term Borrowings
38.47
37.07
64.15
18.30
34.34
29.25
30.35
44.17
38.11
0.00
Short Term Provisions
5.35
3.61
3.83
8.31
12.23
9.85
7.37
5.31
4.21
7.92
Total Liabilities
962.83
935.38
869.50
658.76
501.32
455.08
433.25
418.44
357.24
252.54
Net Block
564.34
553.79
479.22
415.94
334.46
313.04
292.66
281.52
230.64
153.53
Gross Block
861.46
803.97
694.71
593.79
480.00
425.12
384.47
357.69
290.17
200.14
Accumulated Depreciation
297.12
250.18
215.48
177.85
145.54
112.08
91.81
76.17
59.53
46.61
Non Current Assets
625.82
585.87
515.32
447.66
346.91
318.66
302.12
290.04
253.23
178.78
Capital Work in Progress
11.49
6.92
5.63
11.59
4.63
0.03
1.48
1.37
13.18
24.55
Non Current Investment
25.36
0.36
0.29
0.03
0.02
0.02
0.02
0.02
0.02
0.02
Long Term Loans & Adv.
22.52
24.71
27.99
11.10
7.36
5.11
7.75
6.83
9.16
0.00
Other Non Current Assets
2.12
0.09
2.19
9.00
0.44
0.46
0.21
0.30
0.23
0.00
Current Assets
337.00
349.51
354.18
211.10
154.41
136.42
131.14
128.39
104.01
73.75
Current Investments
0.00
19.10
86.09
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
147.24
140.27
102.42
66.13
51.39
42.36
48.68
46.02
42.09
27.33
Sundry Debtors
146.80
144.34
119.45
118.60
86.76
76.76
69.34
66.86
45.34
31.06
Cash & Bank
4.46
2.20
23.06
4.52
3.44
2.02
1.60
5.48
4.78
1.70
Other Current Assets
38.49
29.24
1.76
2.19
12.82
15.29
11.53
10.03
11.79
13.65
Short Term Loans & Adv.
20.48
14.38
21.40
19.66
11.44
13.57
10.02
9.04
10.69
13.65
Net Current Assets
2.96
-0.46
52.02
-45.30
-38.54
-35.20
-31.12
-28.76
-30.98
-2.88
Total Assets
962.82
935.38
869.50
658.76
501.32
455.08
433.26
418.43
357.24
252.54

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
121.19
124.68
45.59
121.91
82.10
76.76
71.14
48.78
18.72
38.83
PBT
87.00
81.63
45.66
79.37
60.88
52.82
39.36
30.31
15.36
15.50
Adjustment
70.92
59.99
72.87
49.15
43.12
35.98
33.88
43.16
43.76
18.55
Changes in Working Capital
-17.25
-0.44
-57.90
12.64
-7.73
-0.30
8.05
-13.89
-16.88
10.49
Cash after chg. in Working capital
140.66
141.19
60.63
141.16
96.27
88.50
81.28
59.58
42.25
44.55
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-19.47
-16.51
-15.04
-19.25
-14.16
-11.74
-7.20
-5.97
-3.68
-1.45
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
-80.63
-44.37
-197.62
-108.14
-58.63
-40.66
-27.74
-54.16
-78.38
-34.70
Net Fixed Assets
-61.83
-110.55
-95.31
-120.78
-59.15
-39.15
-26.88
-55.70
-78.66
Net Investments
-7.70
66.71
-86.09
-0.28
-0.25
-0.08
0.00
0.00
0.00
Others
-11.10
-0.53
-16.22
12.92
0.77
-1.43
-0.86
1.54
0.28
Cash from Financing Activity
-38.09
-101.53
173.20
-12.73
-22.02
-35.65
-47.26
6.08
62.88
-4.06
Net Cash Inflow / Outflow
2.47
-21.22
21.17
1.04
1.45
0.45
-3.87
0.70
3.22
0.07
Opening Cash & Equivalents
1.77
22.93
1.82
3.44
2.02
1.60
5.46
4.68
1.51
1.46
Closing Cash & Equivalent
4.20
1.77
22.93
4.52
3.44
2.02
1.60
5.46
4.68
1.51

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.)
362.58
341.45
311.64
216.78
178.44
153.01
128.86
108.49
93.01
79.89
ROA
5.97%
5.83%
4.34%
9.88%
8.88%
8.39%
6.51%
5.45%
3.63%
4.18%
ROE
12.23%
12.24%
9.90%
24.25%
21.43%
22.11%
19.53%
17.54%
10.70%
11.06%
ROCE
17.36%
16.78%
13.34%
26.07%
23.05%
22.79%
18.02%
19.12%
12.70%
12.57%
Fixed Asset Turnover
1.74
1.70
1.76
2.04
2.00
1.96
1.80
1.79
1.89
1.58
Receivable days
36.67
37.77
38.40
34.29
32.93
33.56
37.21
35.22
30.12
35.80
Inventory Days
36.21
34.75
27.19
19.62
18.88
20.91
25.87
27.66
27.36
31.50
Payable days
56.67
59.91
60.66
50.02
41.59
43.84
47.41
47.83
51.04
64.21
Cash Conversion Cycle
16.20
12.62
4.93
3.89
10.21
10.64
15.66
15.04
6.44
3.09
Total Debt/Equity
0.36
0.35
0.55
0.54
0.55
0.65
0.87
1.25
1.18
0.57
Interest Cover
4.94
4.59
2.97
6.03
6.05
4.65
4.04
2.46
2.61
5.65

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.