Nifty
Sensex
:
:
11050.25
37388.66
244.70 (2.26%)
835.06 (2.28%)

Auto Ancillary

Rating :
65/99  (View)

BSE: 532768 | NSE: FIEMIND

574.60
26.85 (4.90%)
25-Sep-2020 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  555.00
  •  594.45
  •  554.60
  •  547.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  51099
  •  293.61
  •  683.20
  •  203.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 754.45
  • 21.27
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 808.36
  • 2.27%
  • 1.50

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.56%
  • 3.81%
  • 15.51%
  • FII
  • DII
  • Others
  • 9.23%
  • 0.00%
  • 4.89%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.44
  • 6.91
  • 3.64

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.42
  • 4.27
  • 2.20

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.68
  • 6.54
  • 14.37

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.71
  • 18.91
  • 12.41

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.78
  • 2.71
  • 1.71

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.98
  • 8.26
  • 6.77

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
67
360
-81%
322
358
-10%
325
334
-3%
372
395
-6%
Expenses
83
321
-74%
284
315
-10%
288
297
-3%
330
355
-7%
EBITDA
-15
40
-
39
44
-12%
37
38
-2%
42
40
4%
EBIDTM
-23%
11%
12%
12%
11%
11%
11%
10%
Other Income
0
0
41%
0
0
150%
1
0
529%
0
0
-29%
Interest
3
5
-46%
3
6
-37%
4
6
-27%
5
6
-14%
Depreciation
14
13
8%
14
12
11%
13
13
7%
13
12
9%
PBT
-32
22
-
21
26
-19%
20
20
4%
24
22
6%
Tax
-8
7
-
-2
10
-
-5
7
-
8
7
9%
PAT
-24
14
-
23
16
44%
25
13
95%
16
15
5%
PATM
-35%
4%
7%
5%
8%
4%
4%
4%
EPS
-18.04
10.87
-
17.63
12.23
44%
19.30
9.91
95%
11.81
11.23
5%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
1,086
1,380
1,449
1,240
1,015
988
825
720
606
535
427
Net Sales Growth
-25%
-5%
17%
22%
3%
20%
15%
19%
13%
25%
 
Cost Of Goods Sold
664
840
901
738
588
573
498
439
369
318
261
Gross Profit
423
540
548
502
427
415
328
281
237
217
166
GP Margin
39%
39%
38%
40%
42%
42%
40%
39%
39%
40%
39%
Total Expenditure
985
1,223
1,292
1,099
897
861
723
632
537
467
390
Power & Fuel Cost
-
50
53
47
42
38
33
32
27
23
18
% Of Sales
-
4%
4%
4%
4%
4%
4%
4%
4%
4%
4%
Employee Cost
-
198
196
177
146
127
99
84
71
62
47
% Of Sales
-
14%
14%
14%
14%
13%
12%
12%
12%
12%
11%
Manufacturing Exp.
-
73
78
80
71
67
50
43
38
35
27
% Of Sales
-
5%
5%
6%
7%
7%
6%
6%
6%
7%
6%
General & Admin Exp.
-
34
34
30
28
27
23
18
14
13
10
% Of Sales
-
2%
2%
2%
3%
3%
3%
2%
2%
2%
2%
Selling & Distn. Exp.
-
25
27
25
22
27
18
16
14
10
5
% Of Sales
-
2%
2%
2%
2%
3%
2%
2%
2%
2%
1%
Miscellaneous Exp.
-
3
2
2
2
2
1
0
4
6
5
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
1%
1%
5%
EBITDA
102
157
157
141
118
127
103
88
70
68
37
EBITDA Margin
9%
11%
11%
11%
12%
13%
12%
12%
11%
13%
9%
Other Income
2
2
1
5
5
1
1
1
1
0
0
Interest
15
18
22
23
23
16
12
14
13
21
10
Depreciation
54
53
49
44
39
33
31
22
18
17
13
PBT
33
88
87
78
60
79
61
53
39
30
15
Tax
-7
8
30
29
13
22
18
16
12
9
4
Tax Rate
-22%
9%
35%
36%
28%
28%
30%
29%
30%
30%
28%
PAT
41
79
57
53
33
57
42
37
28
21
11
PAT before Minority Interest
41
79
57
53
33
57
42
37
28
21
11
Minority Interest
0
0
0
0
0
0
0
0
0
0
0
PAT Margin
4%
6%
4%
4%
3%
6%
5%
5%
5%
4%
3%
PAT Growth
-31%
39%
8%
59%
-42%
35%
14%
34%
31%
91%
 
EPS
30.70
59.61
42.91
39.85
25.10
43.43
32.18
28.24
21.00
16.02
8.38

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
525
477
449
410
273
227
197
168
144
125
Share Capital
13
13
13
13
12
12
12
12
12
12
Total Reserves
512
464
436
397
261
215
185
156
132
113
Non-Current Liabilities
126
152
136
157
129
81
87
103
117
97
Secured Loans
58
93
86
119
91
51
57
76
95
81
Unsecured Loans
0
0
0
0
0
0
1
0
0
0
Long Term Provisions
6
7
4
3
8
2
1
1
1
0
Current Liabilities
269
334
350
302
256
193
172
162
157
135
Trade Payables
167
188
220
150
151
88
78
75
65
58
Other Current Liabilities
96
102
90
84
79
58
55
49
43
35
Short Term Borrowings
0
38
37
64
18
34
29
30
44
38
Short Term Provisions
6
5
4
4
8
12
10
7
5
4
Total Liabilities
920
963
935
870
659
501
455
433
418
357
Net Block
591
564
554
479
416
334
313
293
282
231
Gross Block
940
861
804
695
594
480
425
384
358
290
Accumulated Depreciation
349
297
250
215
178
146
112
92
76
60
Non Current Assets
636
626
586
515
448
347
319
302
290
253
Capital Work in Progress
0
11
7
6
12
5
0
1
1
13
Non Current Investment
21
25
0
0
0
0
0
0
0
0
Long Term Loans & Adv.
18
23
25
28
11
7
5
8
7
9
Other Non Current Assets
6
2
0
2
9
0
0
0
0
0
Current Assets
285
337
350
354
211
154
136
131
128
104
Current Investments
0
0
19
86
0
0
0
0
0
0
Inventories
129
147
140
102
66
51
42
49
46
42
Sundry Debtors
77
147
144
119
119
87
77
69
67
45
Cash & Bank
48
4
2
23
5
3
2
2
5
5
Other Current Assets
31
18
29
2
22
13
15
12
10
12
Short Term Loans & Adv.
19
20
15
21
20
11
14
10
9
11
Net Current Assets
15
3
0
52
-45
-39
-35
-31
-29
-31
Total Assets
920
963
935
870
659
501
455
433
418
357

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
207
121
125
46
122
82
77
71
49
19
PBT
87
87
82
46
79
61
53
39
30
15
Adjustment
71
71
60
73
49
43
36
34
43
44
Changes in Working Capital
70
-17
0
-58
13
-8
0
8
-14
-17
Cash after chg. in Working capital
228
141
141
61
141
96
88
81
60
42
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
-20
-19
-17
-15
-19
-14
-12
-7
-6
-4
Other Direct Exp. Paid
0
0
0
0
0
0
0
0
0
0
Extra & Other Items
0
0
0
0
0
0
0
0
0
0
Cash From Investing Activity
-47
-81
-44
-198
-108
-59
-41
-28
-54
-78
Net Fixed Assets
-66
-62
-111
-95
-121
-59
-39
-27
-56
-79
Net Investments
-1
-8
67
-86
0
0
0
0
0
0
Others
20
-11
-1
-16
13
1
-1
-1
2
0
Cash from Financing Activity
-118
-38
-102
173
-13
-22
-36
-47
6
63
Net Cash Inflow / Outflow
42
2
-21
21
1
1
0
-4
1
3
Opening Cash & Equivalents
4
2
23
2
3
2
2
5
5
2
Closing Cash & Equivalent
47
4
2
23
5
3
2
2
5
5

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
399
363
341
312
217
178
153
129
108
93
ROA
8%
6%
6%
4%
10%
9%
8%
7%
5%
4%
ROE
16%
12%
12%
10%
24%
21%
22%
20%
18%
11%
ROCE
16%
17%
17%
13%
26%
23%
23%
18%
19%
13%
Fixed Asset Turnover
1.53
1.74
1.70
1.76
2.04
2.00
1.96
1.80
1.79
1.89
Receivable days
30
37
38
38
34
33
34
37
35
30
Inventory Days
37
36
35
27
20
19
21
26
28
27
Payable days
52
57
60
61
50
42
44
47
48
51
Cash Conversion Cycle
14
16
13
5
4
10
11
16
15
6
Total Debt/Equity
0.19
0.36
0.35
0.55
0.54
0.55
0.65
0.87
1.25
1.18
Interest Cover
6
5
5
3
6
6
5
4
2
3

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.