Nifty
Sensex
:
:
11075.90
37104.39
93.10 (0.85%)
-209.45 (-0.56%)

Auto Ancillary

Rating :
60/99  (View)

BSE: 532240 | NSE: INDNIPPON

342.60
-1.95 (-0.57%)
13-Sep-2019 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  345.40
  •  351.30
  •  340.20
  •  344.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2952
  •  10.11
  •  518.00
  •  291.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 777.50
  • 11.45
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 763.67
  • 2.04%
  • 1.84

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.39%
  • 3.82%
  • 25.28%
  • FII
  • DII
  • Others
  • 0.32%
  • 0.89%
  • 3.30%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.00
  • 9.89
  • 14.37

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.74
  • 17.82
  • 15.43

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.57
  • 21.30
  • 22.47

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.51
  • 19.87
  • 21.71

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.93
  • 2.50
  • 2.88

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.71
  • 12.80
  • 13.95

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
130.41
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
113.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
16.78
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
12.87%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
12.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.15
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
2.16
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
27.31
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
6.67
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
20.64
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
15.83%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
9.03
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
-
525.21
452.39
351.08
335.87
327.73
262.67
269.00
260.73
229.42
169.08
Net Sales Growth
-
16.10%
28.86%
4.53%
2.48%
24.77%
-2.35%
3.17%
13.65%
35.69%
 
Cost Of Goods Sold
-
341.80
297.13
234.42
233.20
227.14
184.37
184.03
177.41
153.43
113.30
Gross Profit
-
183.41
155.26
116.66
102.67
100.59
78.30
84.98
83.32
75.99
55.78
GP Margin
-
34.92%
34.32%
33.23%
30.57%
30.69%
29.81%
31.59%
31.96%
33.12%
32.99%
Total Expenditure
-
448.09
388.08
313.63
300.66
294.40
238.35
235.49
224.54
197.97
147.60
Power & Fuel Cost
-
6.51
5.88
5.49
5.59
5.32
4.82
5.55
3.82
3.67
2.85
% Of Sales
-
1.24%
1.30%
1.56%
1.66%
1.62%
1.84%
2.06%
1.47%
1.60%
1.69%
Employee Cost
-
57.49
51.63
43.40
39.23
34.58
29.51
26.74
25.95
22.24
16.72
% Of Sales
-
10.95%
11.41%
12.36%
11.68%
10.55%
11.23%
9.94%
9.95%
9.69%
9.89%
Manufacturing Exp.
-
16.18
14.87
11.35
9.60
11.43
8.69
9.45
8.30
7.33
5.45
% Of Sales
-
3.08%
3.29%
3.23%
2.86%
3.49%
3.31%
3.51%
3.18%
3.20%
3.22%
General & Admin Exp.
-
17.70
14.93
16.01
10.48
8.90
7.17
6.35
6.51
5.50
5.08
% Of Sales
-
3.37%
3.30%
4.56%
3.12%
2.72%
2.73%
2.36%
2.50%
2.40%
3.00%
Selling & Distn. Exp.
-
4.12
2.69
2.27
1.69
5.87
3.39
2.96
2.21
5.34
2.61
% Of Sales
-
0.78%
0.59%
0.65%
0.50%
1.79%
1.29%
1.10%
0.85%
2.33%
1.54%
Miscellaneous Exp.
-
4.28
0.95
0.70
0.88
1.15
0.41
0.41
0.35
0.47
2.61
% Of Sales
-
0.81%
0.21%
0.20%
0.26%
0.35%
0.16%
0.15%
0.13%
0.20%
0.94%
EBITDA
-
77.12
64.31
37.45
35.21
33.33
24.32
33.51
36.19
31.45
21.48
EBITDA Margin
-
14.68%
14.22%
10.67%
10.48%
10.17%
9.26%
12.46%
13.88%
13.71%
12.70%
Other Income
-
14.67
12.68
13.67
10.33
6.82
8.54
8.22
7.73
5.72
6.26
Interest
-
0.08
0.07
0.06
0.13
0.16
0.12
0.18
0.21
0.19
0.18
Depreciation
-
7.73
5.97
4.17
4.18
7.99
5.86
6.37
5.52
4.39
3.81
PBT
-
83.98
70.93
46.90
41.23
32.01
26.86
35.19
38.19
32.61
23.74
Tax
-
24.41
20.74
14.68
10.75
9.21
6.42
6.78
8.50
7.93
5.85
Tax Rate
-
29.07%
29.24%
31.30%
26.07%
28.77%
23.90%
19.27%
21.51%
24.32%
24.64%
PAT
-
59.57
50.19
32.21
30.48
22.79
20.45
28.40
31.02
24.68
17.89
PAT before Minority Interest
-
59.57
50.19
32.21
30.48
22.79
20.45
28.40
31.02
24.68
17.89
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
11.34%
11.09%
9.17%
9.07%
6.95%
7.79%
10.56%
11.90%
10.76%
10.58%
PAT Growth
-
18.69%
55.82%
5.68%
33.74%
11.44%
-27.99%
-8.45%
25.69%
37.95%
 
Unadjusted EPS
-
25.88
22.01
13.07
25.57
20.40
18.77
25.11
27.42
21.82
22.14

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
400.41
342.40
275.42
256.56
222.81
212.98
204.27
186.38
167.22
153.43
Share Capital
11.31
11.31
11.31
11.31
11.31
11.31
11.31
11.31
8.08
8.08
Total Reserves
389.10
331.08
264.11
245.25
211.50
201.67
192.96
175.07
159.14
145.35
Non-Current Liabilities
6.08
0.15
-5.03
-7.35
-2.16
27.96
21.14
17.65
18.35
-2.03
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.58
Long Term Provisions
3.46
2.61
1.40
2.01
1.71
30.87
23.73
20.07
20.99
0.00
Current Liabilities
170.15
142.78
109.33
67.75
85.76
50.06
39.67
41.59
38.09
46.89
Trade Payables
75.27
76.39
62.46
38.59
29.88
31.64
29.93
31.93
31.35
17.15
Other Current Liabilities
25.33
17.94
17.71
24.05
14.92
10.59
1.32
1.04
0.99
9.73
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
69.55
48.45
29.15
5.11
40.97
7.84
8.42
8.61
5.75
20.01
Total Liabilities
576.64
485.33
379.72
316.97
306.41
291.00
265.08
245.62
223.66
198.29
Net Block
66.21
63.82
57.01
49.79
46.88
44.80
42.35
36.33
33.32
31.42
Gross Block
87.72
78.01
65.36
53.97
112.81
105.75
100.94
88.96
81.32
75.61
Accumulated Depreciation
21.51
14.20
8.34
4.18
65.93
60.95
58.59
52.63
48.00
44.19
Non Current Assets
211.52
190.42
136.10
129.26
115.50
143.41
146.43
121.55
110.45
62.38
Capital Work in Progress
6.85
6.94
3.22
2.06
0.61
0.54
3.01
6.52
0.27
0.00
Non Current Investment
126.06
116.70
73.84
75.49
67.40
66.99
75.52
57.29
55.50
30.97
Long Term Loans & Adv.
2.74
2.57
1.67
1.45
0.55
31.01
24.03
19.95
21.37
0.00
Other Non Current Assets
9.66
0.39
0.37
0.47
0.07
0.07
1.51
1.46
0.00
0.00
Current Assets
365.12
294.91
243.62
187.71
190.91
147.61
118.66
124.07
113.22
135.91
Current Investments
134.77
109.36
115.35
78.19
59.05
36.53
17.77
18.93
17.40
56.20
Inventories
35.34
31.27
22.42
24.92
18.05
16.99
15.14
17.86
17.18
10.61
Sundry Debtors
103.98
93.35
66.39
60.69
63.34
59.12
49.96
46.08
38.27
27.82
Cash & Bank
13.83
14.36
10.08
17.61
10.98
17.98
29.67
32.86
32.92
21.82
Other Current Assets
77.20
1.99
2.00
2.37
39.49
16.99
6.12
8.34
7.45
19.46
Short Term Loans & Adv.
69.06
44.59
27.38
3.93
37.58
15.09
3.84
6.64
5.44
19.43
Net Current Assets
194.97
152.12
134.29
119.96
105.15
97.54
78.98
82.49
75.12
89.02
Total Assets
576.64
485.33
379.72
316.97
306.41
291.02
265.09
245.62
223.67
198.29

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
36.31
26.66
41.73
33.02
29.72
18.00
24.76
18.47
10.57
29.59
PBT
83.98
70.93
46.90
41.23
32.01
26.86
35.19
39.52
32.61
23.74
Adjustment
-4.02
-5.72
-6.39
-5.44
1.51
-1.66
-1.63
-1.01
-0.91
2.01
Changes in Working Capital
-19.28
-20.20
12.54
5.82
4.63
-0.29
-1.53
-12.18
-13.46
9.82
Cash after chg. in Working capital
60.69
45.02
53.05
41.61
38.15
24.91
32.03
26.32
18.24
35.57
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-24.38
-18.36
-11.31
-8.59
-8.43
-6.91
-7.27
-7.86
-7.67
-6.09
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
-16.68
-16.99
-36.49
-13.76
-17.35
-18.08
-16.16
-12.38
10.02
-35.19
Net Fixed Assets
-9.47
-16.53
-12.69
57.58
-7.65
-2.70
-8.20
-13.42
-5.80
-11.89
Net Investments
-33.39
-26.70
-38.14
-34.30
-22.65
-9.44
-16.24
-4.87
11.42
-27.27
Others
26.18
26.24
14.34
-37.04
12.95
-5.94
8.28
5.91
4.40
3.97
Cash from Financing Activity
-17.81
-8.24
-6.66
-17.23
-11.40
-11.91
-11.83
-6.20
-9.53
-6.15
Net Cash Inflow / Outflow
1.82
1.43
-1.41
2.03
0.97
-11.99
-3.23
-0.10
11.07
-11.76
Opening Cash & Equivalents
4.28
2.85
4.26
2.23
1.25
13.25
32.59
32.69
21.63
33.38
Closing Cash & Equivalent
6.10
4.28
2.85
4.26
2.23
1.25
29.36
32.59
32.69
21.63

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.)
177.01
151.36
121.75
113.42
96.75
92.40
88.55
80.64
72.17
66.08
ROA
11.22%
11.60%
9.25%
9.78%
7.63%
7.35%
11.12%
13.22%
11.70%
9.52%
ROE
16.04%
16.25%
12.11%
12.82%
10.65%
9.99%
14.84%
17.94%
15.78%
12.47%
ROCE
22.63%
22.99%
17.65%
17.40%
15.03%
13.19%
18.48%
22.99%
20.93%
16.61%
Fixed Asset Turnover
6.42
6.57
6.69
4.58
3.35
2.83
3.17
3.38
3.23
2.65
Receivable days
67.74
61.89
58.13
59.24
61.05
68.13
58.29
53.42
47.55
51.02
Inventory Days
22.87
20.80
21.66
20.52
17.47
20.06
20.03
22.20
20.00
18.66
Payable days
63.16
66.28
60.94
42.16
38.00
47.41
47.81
51.40
44.83
35.26
Cash Conversion Cycle
27.45
16.41
18.85
37.60
40.52
40.78
30.51
24.23
22.73
34.42
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
1018.91
983.46
776.15
309.12
206.30
216.94
193.91
185.74
175.64
132.55

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.