Nifty
Sensex
:
:
11599.05
38618.62
23.10 (0.20%)
53.74 (0.14%)

Auto Ancillary

Rating :
58/99  (View)

BSE: 532509 | NSE: SUPRAJIT

229.60
2.50 (1.10%)
24-Apr-2019 | 9:34AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  228.00
  •  230.05
  •  228.00
  •  227.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  71
  •  0.16
  •  296.85
  •  178.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,132.44
  • 21.04
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,445.84
  • 0.63%
  • 4.13

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 44.50%
  • 10.79%
  • 23.92%
  • FII
  • DII
  • Others
  • 0.01%
  • 4.05%
  • 16.73%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.36
  • 21.29
  • 14.53

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.14
  • 20.60
  • 8.85

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 31.44
  • 22.20
  • 24.40

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.96
  • 31.90
  • 33.41

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.53
  • 5.83
  • 5.49

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.56
  • 16.71
  • 16.56

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
405.62
366.29
10.74%
391.40
336.48
16.32%
361.75
345.45
4.72%
406.40
384.88
5.59%
Expenses
344.95
306.17
12.67%
338.26
280.51
20.59%
306.31
299.57
2.25%
332.95
319.70
4.14%
EBITDA
60.67
60.12
0.91%
53.14
55.97
-5.06%
55.43
45.88
20.82%
73.44
65.18
12.67%
EBIDTM
14.96%
16.41%
13.58%
16.63%
15.32%
13.28%
18.07%
16.94%
Other Income
18.43
3.95
366.58%
2.96
3.49
-15.19%
4.08
8.16
-50.00%
6.77
4.86
39.30%
Interest
5.79
7.19
-19.47%
6.35
7.47
-14.99%
6.40
6.59
-2.88%
5.86
6.87
-14.70%
Depreciation
10.35
9.53
8.60%
10.15
6.41
58.35%
9.86
11.82
-16.58%
9.49
9.54
-0.52%
PBT
62.97
47.35
32.99%
39.61
45.58
-13.10%
43.26
35.63
21.41%
64.87
54.16
19.77%
Tax
23.77
19.11
24.39%
15.54
14.29
8.75%
14.45
13.01
11.07%
8.53
13.57
-37.14%
PAT
39.20
28.24
38.81%
24.06
31.29
-23.11%
28.81
22.61
27.42%
56.34
40.59
38.80%
PATM
9.66%
7.71%
6.15%
9.30%
7.96%
6.55%
13.86%
10.55%
EPS
2.80
2.02
38.61%
1.72
2.24
-23.21%
2.06
1.62
27.16%
4.03
2.90
38.97%

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
1,565.17
1,431.06
1,202.84
952.50
611.80
545.24
462.54
423.75
346.72
248.51
206.52
Net Sales Growth
9.22%
18.97%
26.28%
55.69%
12.21%
17.88%
9.15%
22.22%
39.52%
20.33%
 
Cost Of Goods Sold
890.14
799.45
689.21
564.29
372.13
332.76
288.96
275.90
220.34
154.43
132.33
Gross Profit
675.03
631.61
513.63
388.22
239.68
212.47
173.58
147.86
126.38
94.08
74.19
GP Margin
43.13%
44.14%
42.70%
40.76%
39.18%
38.97%
37.53%
34.89%
36.45%
37.86%
35.92%
Total Expenditure
1,322.47
1,193.46
999.44
797.01
515.37
452.09
385.23
354.52
290.03
203.28
176.89
Power & Fuel Cost
-
23.02
19.52
15.23
9.91
8.80
7.11
6.31
6.11
4.15
3.38
% Of Sales
-
1.61%
1.62%
1.60%
1.62%
1.61%
1.54%
1.49%
1.76%
1.67%
1.64%
Employee Cost
-
256.75
198.26
125.32
82.55
70.10
57.00
48.71
41.49
27.35
23.58
% Of Sales
-
17.94%
16.48%
13.16%
13.49%
12.86%
12.32%
11.49%
11.97%
11.01%
11.42%
Manufacturing Exp.
-
26.15
20.24
18.70
13.16
10.24
5.12
4.98
4.33
2.39
5.39
% Of Sales
-
1.83%
1.68%
1.96%
2.15%
1.88%
1.11%
1.18%
1.25%
0.96%
2.61%
General & Admin Exp.
-
42.24
39.26
34.83
14.94
11.85
10.35
9.49
7.45
7.89
7.19
% Of Sales
-
2.95%
3.26%
3.66%
2.44%
2.17%
2.24%
2.24%
2.15%
3.17%
3.48%
Selling & Distn. Exp.
-
33.24
26.71
33.22
20.40
16.57
13.62
9.30
8.22
5.07
2.97
% Of Sales
-
2.32%
2.22%
3.49%
3.33%
3.04%
2.94%
2.19%
2.37%
2.04%
1.44%
Miscellaneous Exp.
-
12.60
6.24
5.43
2.29
1.78
3.55
0.23
2.15
2.08
2.97
% Of Sales
-
0.88%
0.52%
0.57%
0.37%
0.33%
0.77%
0.05%
0.62%
0.84%
1.05%
EBITDA
242.68
237.60
203.40
155.49
96.43
93.15
77.31
69.23
56.69
45.23
29.63
EBITDA Margin
15.51%
16.60%
16.91%
16.32%
15.76%
17.08%
16.71%
16.34%
16.35%
18.20%
14.35%
Other Income
32.24
21.88
20.19
15.55
4.27
3.70
3.78
3.24
4.75
0.82
0.39
Interest
24.40
28.81
30.50
26.14
16.97
14.05
11.29
10.21
7.45
6.24
6.71
Depreciation
39.85
37.25
27.43
15.78
8.99
8.36
8.15
7.47
7.23
6.88
6.78
PBT
210.71
193.42
165.67
129.12
74.73
74.44
61.65
54.79
46.76
32.94
16.53
Tax
62.29
54.94
50.43
43.10
24.45
23.63
19.70
14.97
13.46
10.77
7.53
Tax Rate
29.56%
28.40%
30.72%
34.92%
32.72%
31.74%
29.48%
27.32%
28.79%
32.70%
45.55%
PAT
148.41
138.48
113.74
71.94
50.28
50.81
47.12
39.81
33.30
22.17
9.00
PAT before Minority Interest
148.41
138.48
113.74
80.33
50.28
50.81
47.12
39.81
33.30
22.17
9.00
Minority Interest
0.00
0.00
0.00
-8.39
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
9.48%
9.68%
9.46%
7.55%
8.22%
9.32%
10.19%
9.39%
9.60%
8.92%
4.36%
PAT Growth
20.92%
21.75%
58.10%
43.08%
-1.04%
7.83%
18.36%
19.55%
50.20%
146.33%
 
Unadjusted EPS
10.61
9.90
8.13
5.94
4.19
4.23
3.51
3.32
2.73
1.85
7.54

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
654.90
524.24
447.58
240.81
204.70
166.74
129.19
96.92
70.25
54.59
Share Capital
13.99
13.99
13.13
12.00
12.00
12.00
12.00
12.00
12.00
6.00
Total Reserves
640.91
510.25
434.44
228.81
192.70
154.74
117.19
84.92
58.25
48.59
Non-Current Liabilities
171.52
270.08
93.62
78.83
53.35
47.29
37.50
23.61
65.52
58.45
Secured Loans
107.25
192.61
75.28
65.44
42.12
37.75
28.81
17.85
61.19
50.88
Unsecured Loans
0.36
0.05
0.43
0.06
0.43
1.43
2.31
0.32
0.48
4.14
Long Term Provisions
5.60
8.00
8.09
3.21
2.54
1.39
1.24
1.19
0.00
0.00
Current Liabilities
475.37
340.36
364.67
208.97
198.10
137.85
115.06
99.74
35.35
29.97
Trade Payables
182.42
105.29
94.67
56.85
58.80
46.09
48.17
38.58
22.43
23.49
Other Current Liabilities
93.77
83.25
69.36
42.51
31.30
21.10
17.08
28.32
7.36
2.19
Short Term Borrowings
174.17
136.85
182.93
100.47
99.74
63.75
43.32
28.12
0.00
0.00
Short Term Provisions
25.01
14.97
17.71
9.14
8.26
6.91
6.50
4.71
5.56
4.29
Total Liabilities
1,301.79
1,134.68
960.06
528.61
456.15
351.88
281.75
220.27
171.12
143.01
Net Block
544.06
556.46
330.27
167.95
152.37
118.88
100.65
86.69
69.79
69.71
Gross Block
607.24
582.99
450.79
249.19
224.44
180.50
154.34
131.81
107.27
100.85
Accumulated Depreciation
63.18
26.53
120.24
81.10
71.93
61.48
53.69
45.11
37.48
31.13
Non Current Assets
574.62
583.27
371.59
191.87
160.11
147.45
120.79
94.30
73.39
71.84
Capital Work in Progress
3.26
2.41
17.80
17.04
0.73
17.58
12.73
4.27
1.91
0.40
Non Current Investment
0.00
0.00
0.00
0.00
0.50
0.50
0.42
0.42
1.69
1.69
Long Term Loans & Adv.
11.42
7.24
23.35
6.78
6.42
10.43
6.94
2.92
0.00
0.00
Other Non Current Assets
15.89
17.17
0.16
0.11
0.10
0.06
0.06
0.00
0.00
0.00
Current Assets
727.17
551.41
588.46
336.74
296.04
204.43
160.96
125.97
97.73
71.18
Current Investments
130.40
22.57
148.71
111.75
74.33
44.93
17.90
7.90
7.74
2.09
Inventories
236.47
201.85
167.15
79.93
77.37
48.60
39.29
32.57
22.30
19.16
Sundry Debtors
289.01
244.21
209.57
125.05
118.87
92.84
89.30
73.36
57.76
43.48
Cash & Bank
32.07
22.18
18.87
5.58
7.56
7.64
3.12
2.70
1.23
1.08
Other Current Assets
39.23
14.36
3.96
3.24
17.91
10.43
11.35
9.44
8.72
5.37
Short Term Loans & Adv.
29.02
46.25
40.20
11.20
15.67
8.89
9.79
7.75
7.86
4.24
Net Current Assets
251.80
211.05
223.79
127.77
97.94
66.58
45.90
26.23
62.38
41.20
Total Assets
1,301.79
1,134.68
960.05
528.61
456.15
351.88
281.75
220.27
171.12
143.02

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
217.26
125.77
92.77
67.17
37.52
45.72
26.30
36.58
18.98
33.74
PBT
193.42
164.17
123.42
74.75
74.44
66.83
54.79
46.76
32.94
16.53
Adjustment
51.48
50.56
40.68
23.09
19.97
10.78
15.51
14.98
12.59
13.26
Changes in Working Capital
3.73
-35.29
-38.73
-8.11
-34.42
-13.87
-29.90
-11.42
-15.67
8.92
Cash after chg. in Working capital
248.63
179.44
125.38
89.73
59.99
63.74
40.40
50.31
29.86
38.71
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-31.38
-53.67
-32.61
-22.57
-22.47
-18.02
-14.11
-13.73
-10.88
-4.97
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
-124.97
-168.68
-240.19
-75.77
-52.60
-50.72
-38.58
-26.03
-13.95
-6.22
Net Fixed Assets
-14.32
5.64
-34.14
-37.93
-20.06
-24.21
-27.96
-25.57
-8.44
-7.00
Net Investments
-107.53
55.40
-193.80
-36.92
-29.40
-27.33
-10.00
0.56
-5.65
-8.66
Others
-3.12
-229.72
-12.25
-0.92
-3.14
0.82
-0.62
-1.02
0.14
9.44
Cash from Financing Activity
-84.54
46.69
151.03
7.30
14.42
9.40
12.80
-9.07
-4.89
-28.40
Net Cash Inflow / Outflow
7.74
3.78
3.60
-1.30
-0.65
4.40
0.51
1.47
0.15
-0.88
Opening Cash & Equivalents
20.54
17.22
13.62
6.54
7.19
2.79
2.28
1.23
1.08
1.96
Closing Cash & Equivalent
30.15
20.54
17.22
5.23
6.54
7.19
2.79
2.70
1.23
1.08

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.)
46.82
37.48
34.08
20.06
17.06
13.89
10.76
8.08
5.85
4.55
ROA
11.37%
10.86%
10.79%
10.21%
12.58%
14.87%
15.86%
17.02%
14.11%
6.11%
ROE
23.49%
23.41%
23.34%
22.57%
27.36%
31.85%
35.22%
39.84%
35.52%
17.28%
ROCE
23.37%
23.63%
25.34%
23.06%
27.67%
31.85%
34.68%
36.79%
32.44%
19.95%
Fixed Asset Turnover
2.44
2.51
2.96
2.82
2.95
3.03
3.20
3.13
2.55
2.37
Receivable days
66.90
63.93
59.01
66.67
64.72
65.43
64.77
63.91
69.58
73.86
Inventory Days
54.99
51.98
43.57
42.99
38.51
31.58
28.61
26.74
28.49
29.52
Payable days
44.74
37.22
36.28
41.31
41.78
44.33
44.51
37.97
41.65
44.80
Cash Conversion Cycle
77.15
78.69
66.30
68.35
61.46
52.68
48.88
52.69
56.43
58.58
Total Debt/Equity
0.53
0.72
0.67
0.80
0.76
0.67
0.64
0.68
0.88
1.01
Interest Cover
7.71
6.38
5.72
5.40
6.30
6.92
6.37
7.28
6.28
3.47

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.