Nifty
Sensex
:
:
11006.05
37104.39
-69.85 (-0.63%)
-209.45 (-0.56%)

Auto Ancillary

Rating :
42/99  (View)

BSE: 520008 | NSE: RICOAUTO

45.90
5.55 (13.75%)
13-Sep-2019 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  41.00
  •  47.70
  •  40.40
  •  40.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3005897
  •  1379.71
  •  81.90
  •  34.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 622.99
  • 15.86
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 883.34
  • 1.74%
  • 1.00

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.20%
  • 3.55%
  • 34.38%
  • FII
  • DII
  • Others
  • 0.11%
  • 7.91%
  • 3.85%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.95
  • -3.96
  • 6.29

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.06
  • -2.45
  • 5.87

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.45
  • 94.15
  • 23.09

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.57
  • 16.28
  • 16.65

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.11
  • 1.55
  • 1.72

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.13
  • 7.69
  • 8.50

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
365.32
349.14
4.63%
347.76
332.44
4.61%
334.54
303.38
10.27%
361.22
299.99
20.41%
Expenses
336.65
309.60
8.74%
322.68
293.82
9.82%
298.05
272.46
9.39%
318.67
267.29
19.22%
EBITDA
28.67
39.54
-27.49%
25.08
38.62
-35.06%
36.49
30.92
18.01%
42.55
32.70
30.12%
EBIDTM
7.85%
11.32%
7.21%
11.62%
10.91%
10.19%
11.78%
10.90%
Other Income
3.41
3.81
-10.50%
8.28
1.41
487.23%
4.29
5.45
-21.28%
3.03
4.49
-32.52%
Interest
7.30
5.58
30.82%
8.84
5.79
52.68%
5.71
4.38
30.37%
6.66
4.90
35.92%
Depreciation
19.04
14.08
35.23%
14.59
14.10
3.48%
14.49
13.40
8.13%
14.54
13.29
9.41%
PBT
5.49
18.86
-70.89%
9.43
18.16
-48.07%
16.58
15.74
5.34%
24.11
17.23
39.93%
Tax
1.53
4.41
-65.31%
3.58
0.21
1,604.76%
6.26
2.97
110.77%
6.85
4.97
37.83%
PAT
3.96
14.45
-72.60%
5.85
17.95
-67.41%
10.32
12.77
-19.19%
17.26
12.26
40.78%
PATM
1.08%
4.14%
1.68%
5.40%
3.08%
4.21%
4.78%
4.09%
EPS
0.30
1.13
-73.45%
0.48
1.37
-64.96%
0.80
0.98
-18.37%
1.32
0.88
50.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
1,408.84
1,209.31
1,037.93
1,006.96
1,346.30
1,480.10
1,506.00
1,504.75
1,314.98
994.55
904.39
Net Sales Growth
9.64%
16.51%
3.08%
-25.21%
-9.04%
-1.72%
0.08%
14.43%
32.22%
9.97%
 
Cost Of Goods Sold
767.15
623.99
519.12
492.98
789.09
891.41
979.90
953.39
808.87
616.59
560.92
Gross Profit
641.69
585.32
518.81
513.98
557.21
588.69
526.10
551.36
506.11
377.96
343.47
GP Margin
45.55%
48.40%
49.99%
51.04%
41.39%
39.77%
34.93%
36.64%
38.49%
38.00%
37.98%
Total Expenditure
1,276.05
1,078.19
926.56
908.39
1,260.07
1,331.64
1,393.21
1,373.05
1,190.69
916.16
831.57
Power & Fuel Cost
-
104.61
94.29
101.76
111.18
96.09
97.54
92.48
86.08
68.58
65.31
% Of Sales
-
8.65%
9.08%
10.11%
8.26%
6.49%
6.48%
6.15%
6.55%
6.90%
7.22%
Employee Cost
-
145.64
136.27
131.47
150.78
151.06
141.15
133.99
151.02
108.05
92.53
% Of Sales
-
12.04%
13.13%
13.06%
11.20%
10.21%
9.37%
8.90%
11.48%
10.86%
10.23%
Manufacturing Exp.
-
141.08
126.46
119.90
125.17
119.67
98.22
123.15
75.71
65.17
55.73
% Of Sales
-
11.67%
12.18%
11.91%
9.30%
8.09%
6.52%
8.18%
5.76%
6.55%
6.16%
General & Admin Exp.
-
25.32
20.35
19.80
22.28
22.82
20.49
18.43
17.68
56.42
54.84
% Of Sales
-
2.09%
1.96%
1.97%
1.65%
1.54%
1.36%
1.22%
1.34%
5.67%
6.06%
Selling & Distn. Exp.
-
28.59
22.93
25.67
31.02
22.48
19.95
22.87
30.42
0.53
0.40
% Of Sales
-
2.36%
2.21%
2.55%
2.30%
1.52%
1.32%
1.52%
2.31%
0.05%
0.04%
Miscellaneous Exp.
-
8.96
7.14
16.81
30.55
28.11
35.96
28.74
20.91
0.82
0.40
% Of Sales
-
0.74%
0.69%
1.67%
2.27%
1.90%
2.39%
1.91%
1.59%
0.08%
0.20%
EBITDA
132.79
131.12
111.37
98.57
86.23
148.46
112.79
131.70
124.29
78.39
72.82
EBITDA Margin
9.43%
10.84%
10.73%
9.79%
6.40%
10.03%
7.49%
8.75%
9.45%
7.88%
8.05%
Other Income
19.01
16.16
13.32
14.20
43.19
26.14
43.77
19.69
7.44
20.67
25.07
Interest
28.51
18.74
16.71
20.28
52.76
67.38
69.12
70.43
52.40
40.94
46.47
Depreciation
62.66
53.90
46.29
46.73
84.60
94.32
87.07
70.94
64.59
56.83
54.13
PBT
55.61
74.64
61.69
45.76
-7.94
12.90
0.37
10.02
14.74
1.29
-2.71
Tax
18.22
12.11
11.72
11.47
32.93
9.87
8.38
12.35
11.02
6.20
2.65
Tax Rate
32.76%
18.02%
19.43%
27.86%
17.65%
78.52%
60.95%
35.48%
45.31%
480.62%
-97.79%
PAT
37.39
54.90
48.56
29.44
153.43
1.99
5.37
22.46
13.30
-4.91
-5.36
PAT before Minority Interest
36.89
55.10
48.61
29.70
153.62
2.70
5.37
22.46
13.30
-4.91
-5.36
Minority Interest
-0.50
-0.20
-0.05
-0.26
-0.19
-0.71
0.00
0.00
0.00
0.00
0.00
PAT Margin
2.65%
4.54%
4.68%
2.92%
11.40%
0.13%
0.36%
1.49%
1.01%
-0.49%
-0.59%
PAT Growth
-34.89%
13.06%
64.95%
-80.81%
7610.05%
-62.94%
-76.09%
68.87%
370.88%
8.40%
 
Unadjusted EPS
2.90
4.27
3.81
2.18
11.34
0.20
0.40
-0.17
1.02
-0.39
-0.43

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
563.25
523.71
470.58
451.00
348.81
344.04
341.30
321.53
304.80
297.13
Share Capital
13.53
13.53
13.53
13.53
13.53
13.53
13.53
13.53
12.89
12.56
Total Reserves
549.72
510.18
457.05
437.47
335.28
330.51
327.77
308.00
285.83
284.57
Non-Current Liabilities
89.75
98.04
119.85
111.96
144.70
214.20
253.10
293.39
477.25
427.00
Secured Loans
63.12
67.02
91.46
86.19
64.26
130.55
187.14
253.58
358.31
260.47
Unsecured Loans
0.00
0.29
0.28
1.46
31.50
32.98
17.59
1.64
83.24
130.60
Long Term Provisions
19.90
20.54
14.84
11.57
10.27
8.14
4.41
2.34
0.00
0.00
Current Liabilities
426.26
342.25
307.92
311.78
676.54
662.75
558.16
543.12
242.27
177.11
Trade Payables
158.01
128.93
129.66
140.68
267.54
209.24
202.30
234.69
168.35
108.54
Other Current Liabilities
116.75
86.88
89.19
76.06
199.75
174.53
136.01
125.04
59.28
51.10
Short Term Borrowings
135.03
114.51
85.71
58.45
170.71
244.98
188.01
152.85
0.00
0.00
Short Term Provisions
16.47
11.93
3.36
36.59
38.54
34.00
31.84
30.54
14.64
17.47
Total Liabilities
1,082.62
967.16
902.27
878.40
1,170.05
1,220.99
1,152.56
1,158.04
1,024.32
901.24
Net Block
452.07
427.96
388.06
399.00
672.19
677.60
560.19
585.21
561.64
510.56
Gross Block
551.25
474.00
996.66
962.14
1,273.80
1,191.39
1,009.54
978.71
893.92
791.78
Accumulated Depreciation
99.18
46.04
608.60
392.10
601.61
513.79
449.35
393.50
332.28
281.22
Non Current Assets
627.53
590.59
547.28
500.09
749.25
768.70
687.15
700.42
623.61
560.17
Capital Work in Progress
63.12
44.46
70.01
34.19
34.89
51.37
84.75
91.27
61.97
42.96
Non Current Investment
23.20
20.25
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
88.80
97.68
88.59
66.17
41.80
39.26
41.91
23.74
0.00
0.00
Other Non Current Assets
0.34
0.24
0.62
0.73
0.37
0.47
0.30
0.20
0.00
0.00
Current Assets
455.09
376.57
354.99
378.31
420.80
452.29
465.41
457.62
400.71
341.07
Current Investments
2.66
6.56
5.50
48.50
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
128.93
110.36
120.25
108.60
158.49
174.70
184.99
172.37
139.85
129.76
Sundry Debtors
228.62
165.42
142.91
146.58
166.98
160.13
190.21
159.53
141.19
99.70
Cash & Bank
11.58
5.15
6.52
5.40
10.72
11.05
6.41
19.41
14.13
13.03
Other Current Assets
83.30
20.39
7.25
13.88
84.61
106.41
83.80
106.31
105.54
98.58
Short Term Loans & Adv.
58.00
68.69
72.56
55.35
66.49
96.07
75.79
99.98
105.54
98.58
Net Current Assets
28.83
34.32
47.07
66.53
-255.74
-210.46
-92.75
-85.50
158.44
163.96
Total Assets
1,082.62
967.16
902.27
878.40
1,170.05
1,220.99
1,152.56
1,158.04
1,024.32
901.24

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
85.63
75.15
35.14
-20.63
291.04
213.26
112.36
129.85
103.95
105.21
PBT
70.11
63.37
41.17
186.55
12.57
13.75
34.81
24.32
1.29
-2.71
Adjustment
57.78
51.31
69.52
-63.04
166.16
154.68
138.09
107.41
101.17
98.92
Changes in Working Capital
-25.73
-30.74
-62.87
-144.14
130.49
55.39
-53.49
6.80
8.34
20.79
Cash after chg. in Working capital
102.16
83.94
47.82
-20.63
309.22
223.82
119.41
138.53
110.80
117.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-16.53
-8.79
-12.68
0.00
-18.18
-10.56
-7.05
-8.68
-6.85
-11.79
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
-78.94
-66.73
-13.69
245.86
-72.15
-155.69
-33.00
-103.00
-115.06
-103.97
Net Fixed Assets
-81.98
348.76
-48.74
372.87
-42.83
-99.91
-32.86
-60.44
-84.65
-63.79
Net Investments
-0.22
-0.03
18.00
-80.47
-1.50
-43.70
67.40
-34.65
-37.12
-6.52
Others
3.26
-415.46
17.05
-46.54
-27.82
-12.08
-67.54
-7.91
6.71
-33.66
Cash from Financing Activity
-1.08
-8.25
-21.87
-231.29
-220.70
-52.90
-92.36
-21.57
12.21
-51.18
Net Cash Inflow / Outflow
5.61
0.17
-0.42
-6.06
-1.81
4.67
-13.00
5.28
1.10
-49.94
Opening Cash & Equivalents
2.16
3.35
2.85
8.91
10.72
6.05
19.05
14.13
13.03
62.97
Closing Cash & Equivalent
8.68
2.16
3.60
2.85
8.91
10.72
6.05
19.41
14.13
13.03

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
41.63
38.71
34.78
33.33
25.78
25.43
25.23
23.76
23.17
23.66
ROA
5.38%
5.20%
3.34%
15.00%
0.23%
0.45%
1.94%
1.22%
-0.51%
-0.61%
ROE
10.14%
9.78%
6.45%
38.41%
0.78%
1.57%
6.78%
4.29%
-1.65%
-1.79%
ROCE
10.78%
10.57%
9.21%
35.84%
10.37%
9.96%
13.01%
9.94%
5.89%
6.41%
Fixed Asset Turnover
2.40
1.51
1.10
1.33
1.33
1.51
1.65
1.53
1.27
1.35
Receivable days
58.48
50.52
48.92
38.49
36.53
38.45
38.95
38.34
41.21
39.34
Inventory Days
35.52
37.78
38.67
32.79
37.20
39.48
39.80
39.81
46.12
45.36
Payable days
45.43
44.47
48.61
47.98
50.03
41.63
46.48
54.11
55.85
41.15
Cash Conversion Cycle
48.56
43.84
38.98
23.29
23.70
36.30
32.27
24.04
31.49
43.55
Total Debt/Equity
0.48
0.45
0.48
0.41
1.00
1.45
1.40
1.48
1.48
1.32
Interest Cover
4.59
4.61
3.03
4.54
1.19
1.20
1.49
1.46
1.03
0.94

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.