Nifty
Sensex
:
:
10607.35
36012.93
55.65 (0.53%)
169.23 (0.47%)

Finance - NBFC

Rating :
57/99  (View)

BSE: 590071 | NSE: SUNDARMFIN

1404.65
-11.70 (-0.83%)
03-Jul-2020 | 3:57PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  1427.85
  •  1427.85
  •  1395.10
  •  1416.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  10733
  •  150.76
  •  1784.95
  •  982.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 15,684.53
  • 19.82
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 39,838.39
  • 1.24%
  • 2.35

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 35.93%
  • 7.50%
  • 29.18%
  • FII
  • DII
  • Others
  • 8.39%
  • 12.40%
  • 6.60%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.34
  • -2.32
  • -12.13

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.43
  • 0.45
  • -0.44

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.13
  • 13.06
  • 16.32

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.16
  • 25.19
  • 22.83

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.37
  • 3.54
  • 3.31

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.74
  • 12.83
  • 13.41

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Net Sales
1,320
991
33%
1,330
2,220
-40%
1,049
2,138
-51%
993
1,838
-46%
Expenses
371
241
54%
304
1,436
-79%
271
1,432
-81%
273
1,184
-77%
EBITDA
949
750
27%
1,026
783
31%
778
706
10%
720
654
10%
EBIDTM
72%
76%
77%
35%
74%
33%
72%
36%
Other Income
11
6
96%
9
5
81%
5
5
-3%
24
3
758%
Interest
688
476
45%
714
472
51%
528
427
24%
500
395
27%
Depreciation
25
15
63%
27
18
50%
20
17
17%
18
16
8%
PBT
247
731
-66%
293
298
-2%
235
267
-12%
225
246
-8%
Tax
8
158
-95%
74
95
-22%
48
97
-50%
81
85
-5%
PAT
239
573
-58%
219
203
8%
186
170
10%
144
161
-10%
PATM
18%
58%
16%
9%
18%
8%
15%
9%
EPS
21.54
51.56
-58%
19.74
18.27
8%
16.75
15.29
10%
12.99
14.51
-10%

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
4,692
3,769
6,290
5,555
4,959
4,238
4,087
3,684
3,003
2,415
2,038
Net Sales Growth
-35%
-40%
13%
12%
17%
4%
11%
23%
24%
19%
 
Cost Of Goods Sold
0
0
0
0
0
0
0
0
0
0
0
Gross Profit
4,692
3,769
6,290
5,555
4,959
4,238
4,087
3,684
3,003
2,415
2,038
GP Margin
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
1,220
1,012
3,906
2,736
2,225
1,542
1,412
1,288
1,141
946
811
Power & Fuel Cost
-
0
0
14
14
13
13
0
9
8
7
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Employee Cost
-
429
514
497
447
405
364
333
292
232
205
% Of Sales
-
11%
8%
9%
9%
10%
9%
9%
10%
10%
10%
Manufacturing Exp.
-
136
2,685
122
138
101
105
90
84
397
311
% Of Sales
-
4%
43%
2%
3%
2%
3%
2%
3%
16%
15%
General & Admin Exp.
-
219
514
1,948
494
300
256
248
163
136
158
% Of Sales
-
6%
8%
35%
10%
7%
6%
7%
5%
6%
8%
Selling & Distn. Exp.
-
0
0
0
0
0
0
0
0
0
0
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
228
193
169
1,145
736
687
616
602
181
0
% Of Sales
-
6%
3%
3%
23%
17%
17%
17%
20%
7%
7%
EBITDA
3,472
2,757
2,383
2,819
2,734
2,696
2,674
2,397
1,862
1,470
1,227
EBITDA Margin
74%
73%
38%
51%
55%
64%
65%
65%
62%
61%
60%
Other Income
48
19
54
42
80
58
38
26
36
57
20
Interest
2,431
1,766
1,344
1,735
1,815
1,782
1,724
1,516
1,183
900
797
Depreciation
90
58
79
104
106
112
112
101
84
71
55
PBT
1,000
952
1,014
1,022
893
860
876
807
631
555
394
Tax
210
388
348
345
308
287
296
247
202
186
124
Tax Rate
21%
27%
34%
34%
34%
33%
34%
31%
32%
33%
32%
PAT
789
932
553
592
506
505
511
503
389
349
249
PAT before Minority Interest
735
1,030
666
677
585
573
580
559
429
369
270
Minority Interest
-54
-98
-113
-85
-79
-68
-69
-56
-40
-20
-21
PAT Margin
17%
25%
9%
11%
10%
12%
13%
14%
13%
14%
12%
PAT Growth
-29%
69%
-7%
17%
0%
-1%
2%
29%
11%
40%
 
EPS
71.02
83.90
49.78
53.31
45.54
45.42
46.00
45.29
35.00
31.41
22.39

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
6,259
5,649
4,809
4,195
3,750
3,080
2,614
2,165
1,807
1,508
Share Capital
110
110
111
111
111
111
111
56
56
56
Total Reserves
6,146
5,537
4,696
4,082
3,637
2,968
2,502
2,108
1,751
1,452
Non-Current Liabilities
114
196
11,928
9,875
11,924
9,565
8,546
8,398
7,744
10,397
Secured Loans
0
0
7,660
6,082
8,341
6,821
6,130
6,306
5,892
7,064
Unsecured Loans
0
0
2,932
2,652
2,873
2,225
1,949
1,708
1,550
3,390
Long Term Provisions
65
102
262
242
225
173
120
81
59
0
Current Liabilities
25,558
25,834
13,205
13,226
9,579
10,743
10,492
7,403
6,179
1,266
Trade Payables
112
4,101
981
919
438
354
359
312
256
816
Other Current Liabilities
433
664
7,583
9,404
6,620
7,266
7,120
4,674
3,649
317
Short Term Borrowings
25,013
21,069
4,447
2,683
2,276
2,866
2,847
2,277
2,160
0
Short Term Provisions
0
0
195
219
245
256
167
140
113
133
Total Liabilities
33,671
33,986
30,624
27,899
25,662
23,765
21,930
18,146
15,872
13,321
Net Block
394
773
813
817
515
559
542
496
450
292
Gross Block
500
845
1,334
1,328
962
1,014
951
850
749
567
Accumulated Depreciation
106
72
522
511
447
454
408
354
299
275
Non Current Assets
862
1,417
20,420
18,531
16,085
14,562
13,381
10,812
8,797
1,007
Capital Work in Progress
0
3
3
4
2
3
0
17
9
21
Non Current Investment
57
48
3,527
3,080
1,802
1,444
1,231
995
910
696
Long Term Loans & Adv.
213
367
8,669
8,066
1,332
966
324
264
2,804
0
Other Non Current Assets
198
227
120
122
87
49
28
24
9
0
Current Assets
32,809
32,569
10,203
9,368
9,577
9,203
8,550
7,335
7,075
12,315
Current Investments
4,539
8,693
1,288
946
928
1,006
731
353
537
303
Inventories
0
0
0
0
0
0
0
0
0
0
Sundry Debtors
44
676
0
0
0
0
33
0
0
7
Cash & Bank
859
1,074
1,014
960
1,088
1,282
1,338
939
1,300
1,534
Other Current Assets
27,366
10
319
315
7,560
6,915
6,448
6,042
5,238
10,470
Short Term Loans & Adv.
27,291
22,115
7,582
7,147
7,271
6,625
6,200
5,853
5,060
10,456
Net Current Assets
7,251
6,735
-3,002
-3,857
-2
-1,540
-1,942
-68
896
11,049
Total Assets
33,671
33,986
30,624
27,899
25,662
23,765
21,930
18,146
15,872
13,321

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
-4,198
-5,547
-965
310
-1,430
-564
-2,210
-2,374
-1,578
-2,528
PBT
1,418
1,014
1,022
891
863
876
564
660
575
398
Adjustment
1,500
1,219
1,528
1,663
1,765
1,756
1,790
1,121
777
771
Changes in Working Capital
-5,315
-6,356
-1,374
764
-2,006
-1,218
-2,992
-2,659
-1,859
-2,795
Cash after chg. in Working capital
-2,397
-4,122
1,176
3,318
622
1,415
-638
-877
-507
-1,625
Interest Paid
-1,423
-1,075
-1,831
-1,670
0
0
0
0
0
0
Tax Paid
-378
-350
-310
-274
-292
-307
-269
-210
-168
-121
Other Direct Exp. Paid
0
0
0
0
0
0
0
0
0
0
Extra & Other Items
0
0
0
-1,064
0
0
0
0
0
0
Cash From Investing Activity
1,000
-1,182
-554
-103
438
-228
-483
139
-462
90
Net Fixed Assets
-43
320
8
16
65
-46
-76
-98
-5
42
Net Investments
332
-395
-47
-315
-74
-403
-280
229
-455
-26
Others
712
-1,107
-515
195
448
221
-127
9
-2
74
Cash from Financing Activity
3,210
6,756
1,394
-261
764
1,004
2,713
1,570
1,757
2,405
Net Cash Inflow / Outflow
12
27
-124
-54
-227
213
19
-664
-283
-33
Opening Cash & Equivalents
138
176
362
395
623
410
391
1,053
1,336
188
Closing Cash & Equivalent
150
203
238
362
395
623
410
391
1,053
155

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.)
568
513
433
377
337
277
235
195
163
136
ROA
3%
2%
2%
2%
2%
3%
3%
3%
3%
2%
ROE
17%
13%
15%
15%
17%
20%
23%
22%
22%
19%
ROCE
11%
9%
11%
12%
12%
13%
13%
12%
11%
11%
Fixed Asset Turnover
5.60
5.77
4.17
4.33
4.29
4.16
4.09
3.76
3.67
3.62
Receivable days
35
39
0
0
0
0
3
0
0
1
Inventory Days
0
0
0
0
0
0
0
0
0
0
Payable days
1,225
166
470
349
228
218
233
219
188
322
Cash Conversion Cycle
-1,190
-127
-470
-349
-228
-218
-229
-219
-188
-321
Total Debt/Equity
4.00
3.73
4.21
4.47
5.01
5.79
6.43
6.47
6.79
6.93
Interest Cover
2
2
2
1
1
2
2
2
2
1

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.