Nifty
Sensex
:
:
23349.90
77155.79
-168.60 (-0.72%)
-422.59 (-0.54%)

Auto Ancillary

Rating :
N/A

BSE: 540153 | NSE: ENDURANCE

2727.30
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  2755.00
  •  2818.30
  •  2710.35
  •  2749.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  136732
  •  3792.72
  •  3061.30
  •  1572.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 33,072.65
  • 42.97
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 33,359.11
  • 0.36%
  • 6.23

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 0.09%
  • 1.59%
  • FII
  • DII
  • Others
  • 9.53%
  • 12.74%
  • 1.05%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.61
  • 8.16
  • 10.70

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.18
  • 3.27
  • 6.60

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.42
  • 3.77
  • 13.88

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 40.65
  • 41.65
  • 42.72

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.88
  • 5.37
  • 5.42

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.86
  • 18.54
  • 20.21

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
2,912.66
2,545.03
14.45%
2,825.50
2,449.96
15.33%
2,684.78
2,234.34
20.16%
2,561.11
2,095.25
22.23%
Expenses
2,530.66
2,226.70
13.65%
2,451.42
2,128.70
15.16%
2,295.38
1,948.94
17.78%
2,262.10
1,855.73
21.90%
EBITDA
382.00
318.32
20.01%
374.08
321.26
16.44%
389.40
285.39
36.44%
299.01
239.52
24.84%
EBIDTM
13.12%
12.51%
13.24%
13.11%
14.50%
12.77%
11.67%
11.43%
Other Income
26.52
15.52
70.88%
33.88
16.59
104.22%
26.54
20.82
27.47%
26.97
11.50
134.52%
Interest
11.60
9.82
18.13%
11.23
9.01
24.64%
12.90
7.98
61.65%
10.93
4.58
138.65%
Depreciation
131.15
118.41
10.76%
128.76
112.94
14.01%
128.22
121.56
5.48%
114.42
101.61
12.61%
PBT
265.77
205.61
29.26%
267.97
215.90
24.12%
274.81
176.67
55.55%
200.62
144.84
38.51%
Tax
62.80
51.06
22.99%
64.11
52.40
22.35%
64.66
40.21
60.81%
48.34
36.61
32.04%
PAT
202.98
154.56
31.33%
203.86
163.50
24.69%
210.15
136.47
53.99%
152.28
108.23
40.70%
PATM
6.97%
6.07%
7.21%
6.67%
7.83%
6.11%
5.95%
5.17%
EPS
14.43
10.99
31.30%
14.49
11.62
24.70%
14.94
9.70
54.02%
10.83
7.69
40.83%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
10,984.05
10,240.87
8,804.05
7,549.14
6,547.02
6,917.71
7,510.50
6,351.38
5,590.87
5,230.37
4,916.95
Net Sales Growth
17.80%
16.32%
16.62%
15.31%
-5.36%
-7.89%
18.25%
13.60%
6.89%
6.37%
 
Cost Of Goods Sold
6,379.51
6,050.57
5,329.52
4,420.15
3,570.56
3,735.21
4,349.46
3,658.29
3,226.48
3,114.95
2,971.15
Gross Profit
4,604.54
4,190.30
3,474.52
3,129.00
2,976.46
3,182.50
3,161.05
2,693.09
2,364.38
2,115.42
1,945.80
GP Margin
41.92%
40.92%
39.47%
41.45%
45.46%
46.01%
42.09%
42.40%
42.29%
40.44%
39.57%
Total Expenditure
9,539.56
8,912.89
7,767.78
6,584.50
5,522.76
5,786.94
6,381.72
5,423.60
4,832.54
4,553.10
4,312.09
Power & Fuel Cost
-
434.35
400.84
351.19
268.33
285.72
286.53
243.23
223.13
206.99
0.00
% Of Sales
-
4.24%
4.55%
4.65%
4.10%
4.13%
3.82%
3.83%
3.99%
3.96%
0%
Employee Cost
-
879.90
763.61
694.36
676.06
677.33
652.74
580.93
545.51
482.30
420.57
% Of Sales
-
8.59%
8.67%
9.20%
10.33%
9.79%
8.69%
9.15%
9.76%
9.22%
8.55%
Manufacturing Exp.
-
1,302.40
1,066.97
945.36
873.36
908.83
883.10
787.48
687.16
619.79
0.00
% Of Sales
-
12.72%
12.12%
12.52%
13.34%
13.14%
11.76%
12.40%
12.29%
11.85%
0%
General & Admin Exp.
-
88.51
77.42
65.12
60.56
66.96
81.44
67.83
62.05
54.96
920.37
% Of Sales
-
0.86%
0.88%
0.86%
0.93%
0.97%
1.08%
1.07%
1.11%
1.05%
18.72%
Selling & Distn. Exp.
-
30.26
22.38
1.41
0.27
22.90
50.20
14.90
17.61
14.86
0.00
% Of Sales
-
0.30%
0.25%
0.02%
0.00%
0.33%
0.67%
0.23%
0.31%
0.28%
0%
Miscellaneous Exp.
-
126.91
107.03
106.93
73.62
90.00
78.25
70.94
70.59
59.25
0.00
% Of Sales
-
1.24%
1.22%
1.42%
1.12%
1.30%
1.04%
1.12%
1.26%
1.13%
0%
EBITDA
1,444.49
1,327.98
1,036.27
964.64
1,024.26
1,130.77
1,128.78
927.78
758.33
677.27
604.86
EBITDA Margin
13.15%
12.97%
11.77%
12.78%
15.64%
16.35%
15.03%
14.61%
13.56%
12.95%
12.30%
Other Income
113.91
85.61
45.43
41.04
46.67
47.60
27.05
23.55
29.07
35.19
32.49
Interest
46.66
42.66
20.58
6.35
13.76
17.54
25.73
23.52
32.25
48.96
51.00
Depreciation
502.55
473.99
421.58
381.73
399.14
414.28
376.21
321.58
290.51
243.17
226.87
PBT
1,009.17
896.95
639.54
617.60
658.03
746.55
753.88
606.22
464.64
420.33
359.49
Tax
239.91
216.46
149.68
125.44
127.23
181.01
238.07
188.58
134.34
119.88
105.49
Tax Rate
23.77%
24.13%
23.79%
21.40%
19.67%
24.25%
32.48%
32.55%
28.91%
28.52%
29.34%
PAT
769.27
680.49
479.57
460.71
519.71
565.53
495.01
390.76
330.31
299.36
252.44
PAT before Minority Interest
769.27
680.49
479.57
460.71
519.57
565.53
495.01
390.76
330.31
300.45
254.00
Minority Interest
0.00
0.00
0.00
0.00
0.14
0.00
0.00
0.00
0.00
-1.09
-1.56
PAT Margin
7.00%
6.64%
5.45%
6.10%
7.94%
8.18%
6.59%
6.15%
5.91%
5.72%
5.13%
PAT Growth
36.70%
41.90%
4.09%
-11.35%
-8.10%
14.25%
26.68%
18.30%
10.34%
18.59%
 
EPS
54.67
48.36
34.08
32.74
36.94
40.19
35.18
27.77
23.48
21.28
17.94

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
4,977.44
4,412.13
3,919.99
3,562.12
3,006.04
2,564.68
2,172.85
1,729.33
1,449.81
1,141.88
Share Capital
140.66
140.66
140.66
140.66
140.66
140.66
140.66
140.66
17.58
17.58
Total Reserves
4,836.78
4,271.47
3,779.33
3,421.45
2,865.38
2,424.02
2,032.19
1,588.67
1,432.23
1,124.29
Non-Current Liabilities
592.56
387.61
205.29
401.79
467.37
405.94
399.30
361.10
436.51
434.88
Secured Loans
14.78
22.52
30.36
40.47
84.38
67.62
98.36
171.78
152.42
144.75
Unsecured Loans
465.48
255.63
163.57
314.51
317.70
278.78
281.97
170.44
263.85
270.12
Long Term Provisions
60.18
64.53
59.15
73.36
77.67
66.11
19.65
30.70
30.31
38.01
Current Liabilities
2,237.43
1,930.73
1,657.19
1,723.38
1,564.42
1,784.30
1,757.14
1,401.85
1,375.90
1,176.10
Trade Payables
1,604.47
1,425.74
1,241.35
1,278.33
1,066.23
1,173.46
1,128.42
864.19
738.53
666.52
Other Current Liabilities
597.32
434.89
337.77
353.84
315.22
361.00
427.64
312.20
404.96
300.34
Short Term Borrowings
3.61
21.61
31.37
45.00
146.10
212.00
178.27
173.59
186.91
165.68
Short Term Provisions
32.03
48.49
46.70
46.20
36.87
37.83
22.81
51.88
45.50
43.55
Total Liabilities
7,807.43
6,730.47
5,782.47
5,687.31
5,037.83
4,754.92
4,329.29
3,492.28
3,262.22
2,763.57
Net Block
3,630.24
3,142.86
2,714.68
2,602.57
2,606.30
2,163.13
1,850.97
1,633.68
1,586.87
1,452.69
Gross Block
6,703.86
5,794.29
4,975.69
4,579.35
4,220.41
3,338.73
2,697.62
2,140.65
1,836.28
3,100.25
Accumulated Depreciation
3,073.62
2,651.43
2,261.00
1,976.78
1,614.11
1,175.60
846.66
506.96
249.41
1,647.56
Non Current Assets
4,017.49
3,538.60
2,933.12
2,783.09
2,890.28
2,589.39
2,179.18
1,890.68
1,920.04
1,572.52
Capital Work in Progress
159.26
170.89
119.31
96.16
125.95
117.79
59.17
43.82
103.39
21.63
Non Current Investment
27.52
25.47
1.19
1.20
1.19
1.28
1.01
1.01
1.02
1.02
Long Term Loans & Adv.
194.91
193.32
96.16
82.27
65.91
109.18
104.54
57.17
68.47
93.20
Other Non Current Assets
5.55
6.06
1.76
0.91
90.92
198.01
163.49
154.98
160.29
3.96
Current Assets
3,779.36
3,191.88
2,849.36
2,904.21
2,147.55
2,165.52
2,150.11
1,601.61
1,342.18
1,191.04
Current Investments
765.07
646.37
485.59
443.14
164.83
34.82
44.91
31.64
47.16
0.00
Inventories
872.21
820.58
701.14
611.85
550.10
540.01
493.85
443.83
409.86
385.78
Sundry Debtors
1,262.38
1,162.03
970.37
1,040.98
672.74
925.14
968.82
760.87
592.79
579.49
Cash & Bank
504.68
287.71
402.64
513.33
620.95
537.89
502.72
219.93
167.42
93.64
Other Current Assets
375.02
133.12
201.49
205.96
138.94
127.66
139.81
145.34
124.95
132.13
Short Term Loans & Adv.
180.92
142.06
88.13
88.97
86.87
64.72
111.53
111.01
93.31
101.70
Net Current Assets
1,541.93
1,261.15
1,192.16
1,180.84
583.14
381.23
392.97
199.75
-33.72
14.95
Total Assets
7,796.85
6,730.48
5,782.48
5,687.30
5,037.83
4,754.91
4,329.29
3,492.29
3,262.22
2,763.56

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
1,057.09
861.99
741.55
621.48
1,011.40
898.34
742.07
537.08
698.28
413.32
PBT
896.95
629.25
586.15
646.80
746.55
733.08
579.34
464.64
420.33
359.49
Adjustment
459.86
459.15
355.25
418.04
436.65
368.49
374.09
262.39
344.13
247.40
Changes in Working Capital
-80.35
-41.52
-39.84
-269.48
53.83
30.49
-1.82
-56.27
38.82
-84.79
Cash after chg. in Working capital
1,276.46
1,046.88
901.55
795.36
1,237.03
1,132.07
951.62
670.76
803.27
522.10
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-219.37
-184.89
-160.00
-173.88
-225.64
-233.72
-209.55
-133.69
-104.99
-108.78
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
-945.23
-914.69
-551.32
-590.64
-670.60
-725.16
-435.53
-360.69
-508.64
-298.76
Net Fixed Assets
-315.10
-291.68
-308.54
-112.39
-451.96
-410.23
-287.27
-210.17
952.06
-56.09
Net Investments
-143.35
-218.33
-39.52
-132.61
-2.41
9.86
-13.33
15.48
-47.16
0.01
Others
-486.78
-404.68
-203.26
-345.64
-216.23
-324.79
-134.93
-166.00
-1,413.54
-242.68
Cash from Financing Activity
105.10
-71.88
-302.00
-143.01
-257.64
-167.30
-23.56
-122.37
-114.10
-138.80
Net Cash Inflow / Outflow
216.97
-124.57
-111.76
-112.17
83.16
5.88
282.98
54.03
75.55
-24.24
Opening Cash & Equivalents
0.00
9.64
1.07
4.58
537.72
502.56
219.58
165.56
90.00
103.99
Closing Cash & Equivalent
216.97
-114.94
-110.69
-107.59
620.88
537.72
502.56
219.58
165.56
90.00

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
353.86
313.67
278.68
253.24
213.71
182.33
154.47
122.94
103.07
81.18
ROA
9.36%
7.67%
8.03%
9.69%
11.55%
10.90%
9.99%
9.78%
9.97%
9.64%
ROE
14.49%
11.51%
12.31%
15.82%
20.30%
20.90%
20.03%
20.78%
23.19%
23.95%
ROCE
17.67%
14.06%
13.92%
16.70%
21.67%
24.16%
22.29%
21.12%
22.34%
22.77%
Fixed Asset Turnover
1.64
1.64
1.59
1.50
1.84
2.50
2.75
3.01
2.28
1.79
Receivable days
43.05
44.00
48.39
47.54
41.96
45.82
47.53
41.23
38.08
43.63
Inventory Days
30.06
31.40
31.59
32.23
28.62
25.01
25.77
26.00
25.85
22.64
Payable days
91.40
91.33
104.03
119.84
109.43
63.68
64.52
58.28
54.50
66.95
Cash Conversion Cycle
-18.28
-15.92
-24.05
-40.06
-38.85
7.16
8.79
8.96
9.43
-0.67
Total Debt/Equity
0.15
0.11
0.11
0.17
0.25
0.28
0.37
0.40
0.57
0.68
Interest Cover
22.03
31.58
93.25
48.01
43.56
29.49
25.63
15.41
9.59
8.05

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.