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

Auto Ancillary

Rating :
N/A

BSE: 540124 | NSE: GNA

434.90
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  437.25
  •  441.80
  •  429.05
  •  437.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  178011
  •  774.45
  •  519.00
  •  357.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,685.03
  • 17.81
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,874.28
  • 0.51%
  • 2.00

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.81%
  • 0.91%
  • 16.78%
  • FII
  • DII
  • Others
  • 0.61%
  • 11.77%
  • 2.12%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.47
  • 10.63
  • 5.84

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.38
  • 9.65
  • 1.74

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.90
  • 13.65
  • 4.04

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.41
  • 14.95
  • 15.04

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.39
  • 2.36
  • 2.31

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.10
  • 8.06
  • 8.75

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
387.55
404.22
-4.12%
399.62
374.02
6.84%
371.02
383.75
-3.32%
357.00
404.24
-11.69%
Expenses
334.54
349.18
-4.19%
344.82
314.79
9.54%
335.16
324.47
3.29%
309.91
341.43
-9.23%
EBITDA
53.02
55.04
-3.67%
54.80
59.23
-7.48%
35.87
59.28
-39.49%
47.09
62.81
-25.03%
EBIDTM
13.68%
13.62%
13.71%
15.84%
9.67%
15.45%
13.19%
15.54%
Other Income
0.53
0.71
-25.35%
0.55
0.89
-38.20%
0.50
0.41
21.95%
0.31
0.41
-24.39%
Interest
1.72
2.97
-42.09%
3.83
2.90
32.07%
3.19
2.26
41.15%
2.50
2.85
-12.28%
Depreciation
14.33
15.34
-6.58%
13.77
12.21
12.78%
12.90
12.14
6.26%
12.89
12.16
6.00%
PBT
37.49
37.44
0.13%
37.76
45.02
-16.13%
20.29
45.29
-55.20%
32.01
48.22
-33.62%
Tax
8.96
9.84
-8.94%
10.00
11.89
-15.90%
3.55
11.27
-68.50%
9.54
12.44
-23.31%
PAT
28.53
27.60
3.37%
27.76
33.13
-16.21%
16.74
34.02
-50.79%
22.47
35.78
-37.20%
PATM
7.36%
6.83%
6.95%
8.86%
4.51%
8.86%
6.29%
8.85%
EPS
6.64
6.43
3.27%
6.47
7.72
-16.19%
3.90
7.92
-50.76%
5.23
8.33
-37.21%

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
Net Sales
1,515.19
1,506.26
1,582.93
1,270.47
889.59
909.02
934.80
670.14
513.41
508.52
Net Sales Growth
-3.26%
-4.84%
24.59%
42.82%
-2.14%
-2.76%
39.49%
30.53%
0.96%
 
Cost Of Goods Sold
1,003.20
858.16
920.08
722.37
481.29
493.60
509.88
351.21
266.98
269.08
Gross Profit
511.99
648.10
662.85
548.10
408.30
415.41
424.93
318.93
246.43
239.44
GP Margin
33.79%
43.03%
41.87%
43.14%
45.90%
45.70%
45.46%
47.59%
48.00%
47.09%
Total Expenditure
1,324.43
1,308.99
1,350.26
1,089.53
745.78
784.54
789.79
567.13
432.98
426.20
Power & Fuel Cost
-
113.08
100.02
90.59
68.55
72.98
73.06
60.95
50.16
46.06
% Of Sales
-
7.51%
6.32%
7.13%
7.71%
8.03%
7.82%
9.10%
9.77%
9.06%
Employee Cost
-
60.32
55.31
49.43
43.08
34.44
33.43
28.64
27.12
23.72
% Of Sales
-
4.00%
3.49%
3.89%
4.84%
3.79%
3.58%
4.27%
5.28%
4.66%
Manufacturing Exp.
-
163.65
146.93
104.57
76.26
103.80
102.79
80.50
59.56
56.05
% Of Sales
-
10.86%
9.28%
8.23%
8.57%
11.42%
11.00%
12.01%
11.60%
11.02%
General & Admin Exp.
-
24.10
19.66
17.88
14.54
19.14
16.73
13.30
7.51
7.39
% Of Sales
-
1.60%
1.24%
1.41%
1.63%
2.11%
1.79%
1.98%
1.46%
1.45%
Selling & Distn. Exp.
-
86.43
105.58
102.79
59.42
58.62
46.44
31.90
20.92
23.38
% Of Sales
-
5.74%
6.67%
8.09%
6.68%
6.45%
4.97%
4.76%
4.07%
4.60%
Miscellaneous Exp.
-
3.24
2.69
1.89
2.65
1.96
7.46
0.63
0.73
0.52
% Of Sales
-
0.22%
0.17%
0.15%
0.30%
0.22%
0.80%
0.09%
0.14%
0.10%
EBITDA
190.78
197.27
232.67
180.94
143.81
124.48
145.01
103.01
80.43
82.32
EBITDA Margin
12.59%
13.10%
14.70%
14.24%
16.17%
13.69%
15.51%
15.37%
15.67%
16.19%
Other Income
1.89
2.40
1.43
0.56
1.51
1.29
0.45
2.89
2.90
0.42
Interest
11.24
11.55
10.97
11.23
8.55
13.60
8.11
7.10
12.52
16.29
Depreciation
53.89
53.34
48.51
49.71
40.72
42.36
34.73
24.80
23.94
27.17
PBT
127.55
134.79
174.62
120.56
96.05
69.81
102.62
74.00
46.86
39.28
Tax
32.05
34.82
44.41
31.80
25.43
17.09
36.78
23.14
17.29
13.35
Tax Rate
25.13%
25.83%
25.43%
26.38%
26.48%
24.48%
35.84%
31.27%
36.90%
33.99%
PAT
95.50
99.96
130.21
88.76
70.62
52.73
65.84
50.86
29.57
25.93
PAT before Minority Interest
95.50
99.96
130.21
88.76
70.62
52.73
65.84
50.86
29.57
25.93
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
6.30%
6.64%
8.23%
6.99%
7.94%
5.80%
7.04%
7.59%
5.76%
5.10%
PAT Growth
-26.84%
-23.23%
46.70%
25.69%
33.93%
-19.91%
29.45%
72.00%
14.04%
 
EPS
22.26
23.30
30.35
20.69
16.46
12.29
15.35
11.86
6.89
6.04

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
Shareholder's Funds
801.48
714.53
595.21
517.57
446.81
401.63
341.34
296.85
138.27
Share Capital
42.93
21.47
21.47
21.47
21.47
21.47
21.47
21.47
15.17
Total Reserves
758.55
693.07
573.74
496.10
425.34
380.17
319.88
275.38
123.11
Non-Current Liabilities
26.03
27.74
46.57
76.92
105.97
76.84
26.73
28.73
45.92
Secured Loans
29.12
30.06
47.29
76.44
105.42
73.54
24.70
26.24
41.88
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.33
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
387.92
425.93
399.32
365.06
268.06
303.70
314.22
251.66
262.34
Trade Payables
181.55
225.48
201.62
227.75
166.00
188.00
183.05
152.13
154.02
Other Current Liabilities
28.69
21.98
19.37
29.19
33.78
20.67
22.57
21.77
28.64
Short Term Borrowings
160.05
155.92
159.86
95.26
57.11
78.68
98.83
72.67
74.93
Short Term Provisions
17.63
22.54
18.47
12.87
11.18
16.36
9.77
5.09
4.76
Total Liabilities
1,215.43
1,168.20
1,041.10
959.55
820.84
782.17
682.29
577.24
446.53
Net Block
344.37
305.60
290.61
294.77
244.45
228.85
190.69
131.74
147.31
Gross Block
810.87
719.00
655.97
610.72
521.37
463.65
392.10
308.48
300.65
Accumulated Depreciation
466.50
413.40
365.36
315.95
276.91
234.81
201.41
176.74
153.34
Non Current Assets
378.01
348.28
326.62
315.42
325.43
278.67
219.03
180.90
165.68
Capital Work in Progress
8.17
11.78
0.00
0.00
61.04
15.70
0.00
2.53
0.05
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
25.47
30.89
36.00
20.65
18.63
31.51
24.42
34.13
16.15
Other Non Current Assets
0.00
0.00
0.00
0.00
1.30
2.61
3.91
12.50
2.16
Current Assets
837.41
819.92
714.47
644.13
495.41
503.51
463.26
396.34
280.86
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
197.60
188.25
188.01
152.65
145.05
160.97
153.64
110.29
91.37
Sundry Debtors
571.27
560.94
474.28
437.93
296.28
312.45
235.47
182.27
162.08
Cash & Bank
32.59
27.22
4.88
19.51
21.12
0.37
26.09
72.46
0.68
Other Current Assets
35.95
36.14
43.44
29.14
32.96
29.72
48.07
31.31
26.73
Short Term Loans & Adv.
5.24
7.38
3.87
4.90
2.54
2.88
5.65
2.13
2.16
Net Current Assets
449.49
394.00
315.15
279.06
227.35
199.80
149.04
144.68
18.52
Total Assets
1,215.42
1,168.20
1,041.09
959.55
820.84
782.18
682.29
577.24
446.54

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
Cash From Operating Activity
98.41
105.43
41.38
33.17
118.77
72.20
59.71
-90.30
74.48
PBT
134.79
174.62
120.56
96.05
69.81
102.62
74.00
46.86
39.28
Adjustment
61.16
56.61
60.19
48.39
55.14
42.05
29.56
32.15
41.91
Changes in Working Capital
-61.84
-79.68
-105.94
-85.92
14.09
-36.59
-19.97
-149.39
7.10
Cash after chg. in Working capital
134.11
151.54
74.80
58.53
139.05
108.08
83.59
-70.38
88.29
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-35.70
-46.11
-33.43
-25.36
-20.28
-35.88
-23.88
-19.92
-13.35
Other Direct Exp. Paid
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
-0.46
Cash From Investing Activity
-85.60
-66.47
-45.93
-28.48
-122.88
-88.14
-78.36
-7.96
-16.37
Net Fixed Assets
-88.26
-74.81
-45.25
-28.31
-103.06
-87.25
-81.09
-10.31
Net Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Others
2.66
8.34
-0.68
-0.17
-19.82
-0.89
2.73
2.35
Cash from Financing Activity
-12.89
-38.88
4.46
-4.58
3.99
15.85
18.71
97.97
-58.36
Net Cash Inflow / Outflow
-0.08
0.08
-0.10
0.10
-0.11
-0.08
0.06
-0.29
-0.26
Opening Cash & Equivalents
0.33
0.26
0.36
0.25
0.37
0.45
0.40
0.68
0.94
Closing Cash & Equivalent
0.25
0.33
0.26
0.36
0.25
0.37
0.45
0.40
0.68

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
186.69
166.44
138.64
241.12
208.15
187.11
159.02
138.29
91.18
ROA
8.39%
11.79%
8.87%
7.93%
6.58%
8.99%
8.08%
5.78%
5.81%
ROE
13.19%
19.88%
15.95%
14.65%
12.43%
17.72%
15.94%
13.59%
18.75%
ROCE
15.14%
21.39%
17.21%
15.44%
13.77%
20.99%
18.06%
17.19%
20.07%
Fixed Asset Turnover
1.97
2.30
2.01
1.57
1.85
2.18
1.93
1.78
1.78
Receivable days
137.18
119.35
131.04
150.62
122.21
106.97
112.52
116.10
110.24
Inventory Days
46.75
43.38
48.93
61.07
61.44
61.42
71.09
67.99
62.14
Payable days
86.56
84.72
108.47
149.30
79.14
83.53
104.67
124.52
125.59
Cash Conversion Cycle
97.37
78.02
71.50
62.39
104.51
84.85
78.94
59.56
46.79
Total Debt/Equity
0.27
0.28
0.37
0.38
0.43
0.42
0.42
0.40
1.00
Interest Cover
12.67
16.92
11.73
12.24
6.13
13.66
11.43
4.74
3.41

News Update:


  • GNA Axles - Quarterly Results
    18th Oct 2024, 14:38 PM

    Read More

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.