Nifty
Sensex
:
:
9580.30
32424.10
90.20 (0.95%)
223.51 (0.69%)

Auto Ancillary

Rating :
48/99  (View)

BSE: 532661 | NSE: RML

202.05
5.10 (2.59%)
29-May-2020 | 3:57PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  196.90
  •  212.00
  •  194.00
  •  196.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  36056
  •  72.85
  •  384.85
  •  125.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 253.09
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 651.78
  • 4.22%
  • 1.20

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.84%
  • 4.30%
  • 30.14%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 2.72%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.56
  • 11.96
  • 9.16

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.63
  • 15.63
  • 5.69

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.09
  • 30.59
  • -17.57

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.95
  • 27.84
  • 24.87

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.54
  • 3.81
  • 2.84

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.27
  • 9.83
  • 8.49

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
316
388
-18%
330
399
-17%
345
391
-12%
377
397
-5%
Expenses
302
359
-16%
316
362
-13%
330
363
-9%
355
364
-3%
EBITDA
14
29
-52%
14
37
-63%
15
28
-45%
22
33
-32%
EBIDTM
4%
7%
4%
9%
4%
7%
6%
8%
Other Income
4
0
-
1
1
-26%
1
6
-79%
2
7
-64%
Interest
9
9
5%
10
9
11%
9
8
20%
9
8
10%
Depreciation
16
17
-5%
16
17
-3%
16
15
3%
17
17
1%
PBT
-7
3
-
-11
13
-
-9
11
-
-1
14
-
Tax
0
4
-
0
6
-
2
7
-76%
6
5
19%
PAT
-7
-1
-
-11
7
-
-10
4
-
-8
9
-
PATM
-2%
0%
-3%
2%
-3%
1%
-2%
2%
EPS
-5.98
-0.57
-
-8.97
5.68
-
-8.56
3.40
-
-6.49
7.52
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
1,368
1,555
1,400
1,195
890
Net Sales Growth
-13%
11%
17%
34%
 
Cost Of Goods Sold
816
864
738
610
483
Gross Profit
552
691
661
585
407
GP Margin
40%
44%
47%
49%
46%
Total Expenditure
1,303
1,438
1,273
1,107
811
Power & Fuel Cost
-
46
40
0
22
% Of Sales
-
3%
3%
0%
3%
Employee Cost
-
230
219
203
108
% Of Sales
-
15%
16%
17%
12%
Manufacturing Exp.
-
202
189
195
107
% Of Sales
-
13%
13%
16%
12%
General & Admin Exp.
-
51
48
40
36
% Of Sales
-
3%
3%
3%
4%
Selling & Distn. Exp.
-
33
30
43
45
% Of Sales
-
2%
2%
4%
5%
Miscellaneous Exp.
-
12
7
17
11
% Of Sales
-
1%
1%
1%
1%
EBITDA
65
117
127
88
78
EBITDA Margin
5%
8%
9%
7%
9%
Other Income
9
10
9
11
2
Interest
37
35
34
30
19
Depreciation
65
66
61
57
41
PBT
-28
26
40
13
20
Tax
8
23
16
8
5
Tax Rate
-27%
91%
40%
66%
27%
PAT
-36
2
24
4
13
PAT before Minority Interest
-36
2
24
4
13
Minority Interest
0
0
0
0
0
PAT Margin
-3%
0%
2%
0%
1%
PAT Growth
-287%
-90%
461%
-66%
 
EPS
-29.99
2.02
20.18
3.60
10.56

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
230
230
157
159
Share Capital
12
12
11
19
Total Reserves
218
213
147
140
Non-Current Liabilities
184
180
175
200
Secured Loans
126
149
149
135
Unsecured Loans
15
0
8
5
Long Term Provisions
32
24
11
52
Current Liabilities
541
510
459
387
Trade Payables
216
256
197
158
Other Current Liabilities
93
61
56
82
Short Term Borrowings
223
187
180
144
Short Term Provisions
8
6
26
3
Total Liabilities
955
920
791
746
Net Block
386
386
365
361
Gross Block
572
505
422
587
Accumulated Depreciation
186
118
57
226
Non Current Assets
483
464
434
443
Capital Work in Progress
16
16
28
7
Non Current Investment
1
0
0
0
Long Term Loans & Adv.
68
47
36
75
Other Non Current Assets
13
14
5
0
Current Assets
471
456
357
303
Current Investments
0
0
0
0
Inventories
172
153
126
101
Sundry Debtors
244
246
188
162
Cash & Bank
18
7
6
3
Other Current Assets
38
20
13
17
Short Term Loans & Adv.
15
31
24
21
Net Current Assets
-69
-54
-102
-84
Total Assets
955
920
791
746

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
45
65
88
31
PBT
26
40
13
17
Adjustment
97
89
92
64
Changes in Working Capital
-57
-51
-13
-44
Cash after chg. in Working capital
65
78
92
37
Interest Paid
0
0
0
0
Tax Paid
-21
-13
-4
-6
Other Direct Exp. Paid
0
0
0
0
Extra & Other Items
0
0
0
0
Cash From Investing Activity
-60
-78
-77
-74
Net Fixed Assets
-50
-60
142
Net Investments
-1
0
0
Others
-9
-18
-219
Cash from Financing Activity
26
14
-7
43
Net Cash Inflow / Outflow
11
1
4
0
Opening Cash & Equivalents
7
6
2
2
Closing Cash & Equivalent
18
7
6
2

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
192
194
150
144
ROA
0%
3%
1%
3%
ROE
1%
13%
3%
14%
ROCE
10%
13%
8%
12%
Fixed Asset Turnover
2.89
3.08
2.74
2.79
Receivable days
57
56
46
37
Inventory Days
38
36
30
24
Payable days
49
54
51
38
Cash Conversion Cycle
46
37
25
23
Total Debt/Equity
1.81
1.59
2.30
2.07
Interest Cover
2
2
1
2

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.