Nifty
Sensex
:
:
11899.25
40336.96
-38.25 (-0.32%)
-150.47 (-0.37%)

Auto Ancillary

Rating :
37/99  (View)

BSE: 513252 | NSE: Not Listed

252.00
12.00 (5.00%)
09-Dec-2019 | 3:41PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  252.00
  •  252.00
  •  252.00
  •  240.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  61
  •  0.15
  •  500.00
  •  181.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 97.39
  • 11.23
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 251.90
  • 1.19%
  • 1.24

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.30%
  • 29.37%
  • 12.67%
  • FII
  • DII
  • Others
  • 0%
  • 0.02%
  • 1.64%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.12
  • 5.63
  • 2.77

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.52
  • 14.90
  • 18.82

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.64
  • 25.82
  • 41.65

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.51
  • 19.42
  • 21.71

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.88
  • 2.26
  • 2.63

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.23
  • 6.93
  • 8.04

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Net Sales
169.53
0.00
0.00
180.56
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
162.41
0.00
0.00
171.88
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
7.13
0.00
0.00
8.68
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
4.20%
0.00%
4.81%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
3.75
0.00
0.00
2.12
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
4.08
0.00
0.00
4.60
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
4.54
0.00
0.00
4.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
2.26
0.00
0.00
2.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
-0.36
0.00
-
0.41
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
2.61
0.00
0.00
1.60
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
1.54%
0.00%
0.89%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
6.77
0.00
0.00
4.15
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Net Sales
-
854.93
Net Sales Growth
-
 
Cost Of Goods Sold
-
693.83
Gross Profit
-
161.10
GP Margin
-
18.84%
Total Expenditure
-
820.09
Power & Fuel Cost
-
7.79
% Of Sales
-
0.91%
Employee Cost
-
76.45
% Of Sales
-
8.94%
Manufacturing Exp.
-
16.82
% Of Sales
-
1.97%
General & Admin Exp.
-
11.26
% Of Sales
-
1.32%
Selling & Distn. Exp.
-
6.96
% Of Sales
-
0.81%
Miscellaneous Exp.
-
6.98
% Of Sales
-
0.82%
EBITDA
-
34.84
EBITDA Margin
-
4.08%
Other Income
-
9.78
Interest
-
16.06
Depreciation
-
15.93
PBT
-
12.63
Tax
-
1.13
Tax Rate
-
8.95%
PAT
-
11.51
PAT before Minority Interest
-
11.51
Minority Interest
-
0.00
PAT Margin
-
1.35%
PAT Growth
-
 
Unadjusted EPS
-
29.11

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Shareholder's Funds
74.75
Share Capital
3.86
Total Reserves
70.88
Non-Current Liabilities
90.93
Secured Loans
57.25
Unsecured Loans
0.00
Long Term Provisions
23.17
Current Liabilities
226.88
Trade Payables
100.61
Other Current Liabilities
53.24
Short Term Borrowings
71.18
Short Term Provisions
1.85
Total Liabilities
392.56
Net Block
168.07
Gross Block
279.79
Accumulated Depreciation
111.72
Non Current Assets
206.50
Capital Work in Progress
2.92
Non Current Investment
0.00
Long Term Loans & Adv.
33.82
Other Non Current Assets
1.69
Current Assets
186.06
Current Investments
0.00
Inventories
89.44
Sundry Debtors
65.40
Cash & Bank
2.95
Other Current Assets
28.27
Short Term Loans & Adv.
27.85
Net Current Assets
-40.82
Total Assets
392.56

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Cash From Operating Activity
42.79
PBT
12.63
Adjustment
22.91
Changes in Working Capital
11.85
Cash after chg. in Working capital
47.39
Interest Paid
0.00
Tax Paid
-4.60
Other Direct Exp. Paid
0.00
Extra & Other Items
0.00
Cash From Investing Activity
-23.57
Net Fixed Assets
Net Investments
Others
Cash from Financing Activity
-18.26
Net Cash Inflow / Outflow
0.95
Opening Cash & Equivalents
1.55
Closing Cash & Equivalent
2.51

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Book Value (Rs.)
193.43
ROA
2.93%
ROE
15.39%
ROCE
12.35%
Fixed Asset Turnover
3.06
Receivable days
27.92
Inventory Days
38.18
Payable days
44.38
Cash Conversion Cycle
21.73
Total Debt/Equity
2.11
Interest Cover
1.79

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.