Nifty
Sensex
:
:
12086.70
41009.71
114.90 (0.96%)
428.00 (1.05%)

Tyres & Allied

Rating :
58/99  (View)

BSE: 530007 | NSE: JKTYRE

72.55
0.80 (1.11%)
13-Dec-2019 | 3:54PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  71.75
  •  73.15
  •  71.70
  •  71.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  517084
  •  375.14
  •  110.85
  •  54.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,786.41
  • 7.22
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,374.25
  • 2.07%
  • 0.72

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.23%
  • 8.37%
  • 20.73%
  • FII
  • DII
  • Others
  • 0.24%
  • 2.70%
  • 11.73%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.54
  • 7.03
  • 10.48

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.30
  • 3.66
  • -0.33

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.86
  • -10.88
  • -21.35

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.18
  • 8.19
  • 10.66

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.15
  • 1.44
  • 1.39

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.06
  • 6.41
  • 7.55

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Net Sales
2,154.95
2,493.76
-13.59%
2,575.39
2,439.52
5.57%
2,705.89
2,283.97
18.47%
2,730.77
2,123.24
28.61%
Expenses
1,858.58
2,231.35
-16.71%
2,335.78
2,114.03
10.49%
2,444.85
1,954.64
25.08%
2,465.62
1,910.34
29.07%
EBITDA
296.37
262.41
12.94%
239.61
325.49
-26.38%
261.04
329.33
-20.74%
265.15
212.90
24.54%
EBIDTM
13.75%
10.52%
9.30%
13.34%
9.65%
14.42%
9.71%
10.03%
Other Income
6.71
54.48
-87.68%
6.08
6.57
-7.46%
10.06
113.14
-91.11%
10.96
12.16
-9.87%
Interest
139.57
127.62
9.36%
138.54
120.96
14.53%
141.47
115.02
23.00%
131.03
114.99
13.95%
Depreciation
91.60
79.07
15.85%
91.17
77.38
17.82%
79.59
76.88
3.52%
79.63
76.80
3.68%
PBT
21.63
68.23
-68.30%
20.69
110.07
-81.20%
47.16
250.08
-81.14%
45.00
23.07
95.06%
Tax
-147.00
19.93
-
5.01
42.70
-88.27%
11.28
90.31
-87.51%
20.26
13.10
54.66%
PAT
168.63
48.30
249.13%
15.68
67.37
-76.73%
35.88
159.77
-77.54%
24.74
9.97
148.14%
PATM
7.83%
1.94%
0.61%
2.76%
1.33%
7.00%
0.91%
0.47%
EPS
6.91
2.29
201.75%
0.69
2.83
-75.62%
1.36
6.41
-78.78%
1.18
0.48
145.83%

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
10,167.00
10,369.94
8,397.29
7,689.37
6,898.23
7,383.71
7,651.76
6,985.23
6,782.97
5,978.77
4,570.58
Net Sales Growth
8.85%
23.49%
9.21%
11.47%
-6.58%
-3.50%
9.54%
2.98%
13.45%
30.81%
 
Cost Of Goods Sold
6,614.99
6,684.60
5,249.73
4,343.06
3,869.43
4,571.58
4,891.88
4,831.57
5,146.22
4,265.96
2,851.77
Gross Profit
3,552.01
3,685.34
3,147.56
3,346.31
3,028.80
2,812.13
2,759.88
2,153.66
1,636.75
1,712.81
1,718.81
GP Margin
34.94%
35.54%
37.48%
43.52%
43.91%
38.09%
36.07%
30.83%
24.13%
28.65%
37.61%
Total Expenditure
9,104.83
9,255.85
7,535.03
6,556.96
5,781.62
6,452.95
6,780.45
6,367.22
6,454.11
5,654.08
4,068.62
Power & Fuel Cost
-
418.57
361.78
326.96
263.86
277.51
292.74
274.30
275.02
238.44
213.81
% Of Sales
-
4.04%
4.31%
4.25%
3.83%
3.76%
3.83%
3.93%
4.05%
3.99%
4.68%
Employee Cost
-
909.62
818.06
854.30
770.12
728.85
754.97
590.28
502.37
463.48
409.98
% Of Sales
-
8.77%
9.74%
11.11%
11.16%
9.87%
9.87%
8.45%
7.41%
7.75%
8.97%
Manufacturing Exp.
-
586.38
531.14
445.90
359.74
495.35
477.89
362.94
300.31
304.86
248.57
% Of Sales
-
5.65%
6.33%
5.80%
5.21%
6.71%
6.25%
5.20%
4.43%
5.10%
5.44%
General & Admin Exp.
-
0.00
0.00
0.00
0.32
47.90
47.25
40.80
38.65
35.94
42.49
% Of Sales
-
0%
0%
0%
0.00%
0.65%
0.62%
0.58%
0.57%
0.60%
0.93%
Selling & Distn. Exp.
-
150.52
131.86
114.52
103.49
160.48
148.74
119.79
87.60
229.77
196.85
% Of Sales
-
1.45%
1.57%
1.49%
1.50%
2.17%
1.94%
1.71%
1.29%
3.84%
4.31%
Miscellaneous Exp.
-
506.16
442.46
472.22
414.66
171.28
166.98
147.54
103.94
115.63
196.85
% Of Sales
-
4.88%
5.27%
6.14%
6.01%
2.32%
2.18%
2.11%
1.53%
1.93%
2.30%
EBITDA
1,062.17
1,114.09
862.26
1,132.41
1,116.61
930.76
871.31
618.01
328.86
324.69
501.96
EBITDA Margin
10.45%
10.74%
10.27%
14.73%
16.19%
12.61%
11.39%
8.85%
4.85%
5.43%
10.98%
Other Income
33.81
82.07
146.12
65.43
24.24
16.88
18.32
13.72
3.77
7.10
72.76
Interest
550.61
521.08
465.50
440.36
252.43
257.41
276.20
232.75
187.50
116.53
119.38
Depreciation
341.99
315.67
299.46
291.32
216.13
157.77
179.47
132.82
121.05
109.25
142.30
PBT
134.48
359.41
118.23
466.16
672.29
532.46
433.96
266.16
24.08
106.01
313.04
Tax
-110.45
94.17
43.89
155.42
202.72
161.66
118.82
67.47
15.22
49.41
93.30
Tax Rate
-82.13%
34.82%
41.09%
29.04%
30.74%
33.29%
31.73%
25.53%
-66.17%
44.13%
29.80%
PAT
244.93
182.06
65.64
374.16
456.79
323.89
255.62
196.82
-38.22
62.55
219.74
PAT before Minority Interest
247.83
176.29
62.92
379.82
456.79
323.89
255.62
196.82
-38.22
62.55
219.74
Minority Interest
2.90
5.77
2.72
-5.66
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
2.41%
1.76%
0.78%
4.87%
6.62%
4.39%
3.34%
2.82%
-0.56%
1.05%
4.81%
PAT Growth
-14.18%
177.36%
-82.46%
-18.09%
41.03%
26.71%
29.88%
614.97%
-161.10%
-71.53%
 
Unadjusted EPS
10.14
7.77
2.91
16.55
20.60
15.68
64.06
49.51
-7.79
16.05
54.44

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
2,284.40
1,961.10
1,964.78
1,751.43
1,401.01
1,097.12
906.45
755.32
858.34
849.96
Share Capital
49.24
45.36
45.36
45.36
45.36
41.06
41.06
41.06
41.06
41.06
Total Reserves
2,235.16
1,915.74
1,919.42
1,706.07
1,355.65
1,043.69
865.39
714.26
817.28
808.90
Non-Current Liabilities
4,208.86
3,950.13
4,418.65
2,445.00
2,234.10
1,917.75
1,847.84
1,686.05
1,042.54
1,298.00
Secured Loans
3,258.63
3,048.88
3,298.55
1,457.38
1,397.69
1,128.05
1,118.37
950.80
410.83
713.45
Unsecured Loans
58.53
77.57
271.77
91.35
105.91
102.72
123.45
193.92
138.47
445.45
Long Term Provisions
73.37
59.60
118.86
78.69
80.57
92.58
71.02
49.75
46.15
0.00
Current Liabilities
4,639.33
4,481.60
3,866.56
2,855.62
3,268.71
3,027.74
2,808.26
2,699.13
2,398.85
1,405.01
Trade Payables
1,599.02
1,165.38
1,213.74
955.37
1,054.53
1,053.23
899.92
1,284.52
966.42
877.38
Other Current Liabilities
1,113.68
1,433.42
811.35
748.88
751.53
531.72
431.50
390.03
331.16
361.07
Short Term Borrowings
1,904.29
1,862.20
1,805.74
1,111.27
1,205.82
1,275.22
1,292.88
900.33
979.19
0.00
Short Term Provisions
22.34
20.60
35.73
40.10
256.83
167.57
183.96
124.25
122.08
166.56
Total Liabilities
11,268.82
10,534.84
10,395.00
7,052.05
6,903.82
6,042.61
5,562.55
5,140.50
4,299.73
3,552.97
Net Block
6,221.68
6,136.39
5,788.30
3,746.81
2,701.30
2,690.33
2,714.43
1,869.56
1,855.48
1,763.95
Gross Block
9,220.62
8,842.80
8,228.89
6,056.69
4,827.81
4,675.62
4,475.22
3,461.77
3,377.45
3,132.50
Accumulated Depreciation
2,998.94
2,706.41
2,440.59
2,309.88
2,126.51
1,985.29
1,760.79
1,592.21
1,521.97
1,368.55
Non Current Assets
6,823.04
6,760.40
6,337.16
4,282.08
3,934.25
3,200.15
3,081.06
2,812.47
2,261.43
2,032.59
Capital Work in Progress
269.76
308.51
325.52
105.72
830.32
177.10
76.20
765.15
200.02
188.19
Non Current Investment
137.10
134.26
79.29
141.40
131.25
102.82
103.87
100.69
87.13
80.45
Long Term Loans & Adv.
88.28
64.67
63.57
280.39
186.52
136.51
85.16
77.07
118.63
0.00
Other Non Current Assets
106.22
116.57
80.48
7.76
84.86
93.39
101.40
0.00
0.17
0.00
Current Assets
4,445.78
3,774.44
4,057.84
2,769.97
2,969.57
2,842.46
2,481.49
2,328.03
2,038.30
1,520.38
Current Investments
0.00
0.00
0.00
18.91
9.01
12.62
0.00
0.00
0.00
0.00
Inventories
1,689.09
1,448.47
1,320.42
872.52
875.03
936.79
933.75
781.85
817.57
555.74
Sundry Debtors
1,945.10
1,545.32
1,794.64
1,402.71
1,434.58
1,335.08
1,049.94
1,009.76
822.80
627.74
Cash & Bank
169.67
130.72
295.30
139.43
190.58
236.25
140.10
104.93
114.47
90.99
Other Current Assets
641.92
209.15
266.64
43.18
460.37
321.72
357.70
431.49
283.46
245.91
Short Term Loans & Adv.
481.32
440.78
380.84
293.22
443.00
304.30
336.60
329.21
257.73
233.94
Net Current Assets
-193.55
-707.16
191.28
-85.65
-299.14
-185.28
-326.77
-371.10
-360.55
115.37
Total Assets
11,268.82
10,534.84
10,395.00
7,052.05
6,903.82
6,042.61
5,562.55
5,140.50
4,299.73
3,552.97

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
796.81
637.44
105.69
903.00
734.15
654.81
-15.47
360.23
7.97
564.96
PBT
270.46
106.81
535.24
659.51
485.55
374.44
264.29
-23.00
111.96
313.04
Adjustment
834.86
598.43
413.31
479.40
430.17
438.62
314.10
281.48
209.15
213.06
Changes in Working Capital
-227.60
-12.06
-711.71
-75.65
-50.57
-45.14
-564.63
116.34
-261.32
101.71
Cash after chg. in Working capital
877.72
693.18
236.84
1,063.26
865.15
767.92
13.76
374.82
59.79
627.81
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-80.91
-55.74
-131.15
-160.26
-131.00
-113.11
-29.23
-14.59
-51.82
-62.85
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
-261.28
-394.48
-835.27
-506.04
-799.93
-227.62
-203.38
-611.53
-292.07
-175.32
Net Fixed Assets
90.74
-378.45
85.17
-527.35
-777.51
-230.27
-330.57
-531.92
-219.01
-183.35
Net Investments
-51.63
-54.60
-399.19
-4.50
9.14
-4.17
3.30
-7.33
-3.32
-0.49
Others
-300.39
38.57
-521.25
25.81
-31.56
6.82
123.89
-72.28
-69.74
8.52
Cash from Financing Activity
-521.59
-408.59
829.95
-422.38
-1.22
-335.19
251.75
239.53
306.95
-349.90
Net Cash Inflow / Outflow
13.94
-165.63
100.37
-25.42
-67.00
92.00
32.90
-11.77
22.85
39.74
Opening Cash & Equivalents
95.32
260.43
132.17
162.83
235.60
139.52
104.35
114.47
90.99
51.34
Closing Cash & Equivalent
109.33
95.32
260.43
132.17
162.83
235.60
139.52
104.35
114.47
90.99

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.)
92.79
86.47
86.63
77.22
61.77
52.57
43.08
34.79
37.73
41.40
ROA
1.62%
0.60%
4.35%
6.55%
5.00%
4.41%
3.68%
-0.81%
1.59%
6.40%
ROE
8.30%
3.21%
20.44%
28.98%
26.12%
26.04%
24.62%
-5.13%
7.70%
28.60%
ROCE
10.01%
7.44%
15.90%
20.20%
18.18%
17.62%
15.43%
6.28%
10.40%
21.21%
Fixed Asset Turnover
1.15
0.98
1.16
1.39
1.69
1.81
1.90
2.13
1.97
1.62
Receivable days
61.43
72.59
70.15
68.29
62.85
52.69
49.74
45.89
41.26
44.28
Inventory Days
55.22
60.18
48.11
42.06
41.11
41.32
41.43
40.05
39.07
39.12
Payable days
53.98
58.10
60.45
65.76
60.82
52.42
62.63
64.70
57.81
72.31
Cash Conversion Cycle
62.67
74.67
57.82
44.58
43.14
41.59
28.55
21.24
22.52
11.09
Total Debt/Equity
2.52
2.96
2.88
1.66
2.12
2.51
3.06
3.00
2.08
1.36
Interest Cover
1.52
1.23
2.22
3.61
2.89
2.36
2.14
0.88
1.96
3.62

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.