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

Auto Ancillary

Rating :
N/A

BSE: 532934 | NSE: PPAP

219.71
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  217.80
  •  223.50
  •  216.10
  •  217.34
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  16869
  •  37.22
  •  264.00
  •  172.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 270.60
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 423.63
  • 0.65%
  • 0.95

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.61%
  • 2.61%
  • 21.23%
  • FII
  • DII
  • Others
  • 5.76%
  • 0.00%
  • 5.79%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.69
  • 7.78
  • 7.42

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.71
  • -4.74
  • 0.48

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 154.61

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.45
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.41
  • 1.01
  • 1.01

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.46
  • 9.03
  • 9.35

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
144.86
148.40
-2.39%
122.68
116.45
5.35%
135.70
132.28
2.59%
122.36
127.12
-3.74%
Expenses
128.48
136.21
-5.68%
110.87
110.19
0.62%
124.17
123.35
0.66%
112.60
118.08
-4.64%
EBITDA
16.38
12.19
34.37%
11.81
6.26
88.66%
11.53
8.92
29.26%
9.76
9.05
7.85%
EBIDTM
11.31%
8.21%
9.63%
5.38%
8.50%
6.74%
7.98%
7.12%
Other Income
0.31
0.49
-36.73%
0.59
0.83
-28.92%
0.22
0.49
-55.10%
0.12
0.44
-72.73%
Interest
4.04
3.45
17.10%
3.77
3.74
0.80%
3.89
3.37
15.43%
3.60
3.32
8.43%
Depreciation
8.69
8.63
0.70%
8.61
8.22
4.74%
8.59
8.08
6.31%
8.71
7.71
12.97%
PBT
3.96
0.61
549.18%
0.02
-4.86
-
-0.73
-2.04
-
-2.43
-1.55
-
Tax
1.00
-0.08
-
0.00
-1.26
-
7.22
-0.32
-
-0.89
-0.40
-
PAT
2.96
0.69
328.99%
0.02
-3.60
-
-7.95
-1.72
-
-1.54
-1.15
-
PATM
2.04%
0.47%
0.01%
-3.09%
-5.86%
-1.30%
-1.26%
-0.90%
EPS
2.03
0.39
420.51%
0.07
-1.96
-
-5.83
-1.63
-
-1.91
-2.62
-

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
525.60
522.92
511.11
421.92
322.20
359.51
410.98
397.62
345.01
318.63
Net Sales Growth
0.26%
2.31%
21.14%
30.95%
-10.38%
-12.52%
3.36%
15.25%
8.28%
 
Cost Of Goods Sold
302.69
300.17
301.35
247.51
177.11
186.28
198.18
188.60
172.07
160.08
Gross Profit
222.91
222.75
209.76
174.41
145.08
173.23
212.80
209.02
172.94
158.55
GP Margin
42.41%
42.60%
41.04%
41.34%
45.03%
48.19%
51.78%
52.57%
50.13%
49.76%
Total Expenditure
476.12
482.92
466.86
382.87
288.92
308.51
333.56
312.60
278.33
265.44
Power & Fuel Cost
-
15.02
13.47
9.30
8.44
8.79
11.03
9.49
7.77
8.54
% Of Sales
-
2.87%
2.64%
2.20%
2.62%
2.44%
2.68%
2.39%
2.25%
2.68%
Employee Cost
-
95.19
82.91
72.24
62.19
66.22
71.33
63.23
53.26
49.78
% Of Sales
-
18.20%
16.22%
17.12%
19.30%
18.42%
17.36%
15.90%
15.44%
15.62%
Manufacturing Exp.
-
30.78
29.13
20.99
14.94
17.71
23.74
23.63
21.65
25.16
% Of Sales
-
5.89%
5.70%
4.97%
4.64%
4.93%
5.78%
5.94%
6.28%
7.90%
General & Admin Exp.
-
19.64
17.50
15.66
12.31
13.20
15.86
16.86
14.01
11.83
% Of Sales
-
3.76%
3.42%
3.71%
3.82%
3.67%
3.86%
4.24%
4.06%
3.71%
Selling & Distn. Exp.
-
20.08
19.96
14.57
11.37
12.24
12.24
10.00
8.83
8.60
% Of Sales
-
3.84%
3.91%
3.45%
3.53%
3.40%
2.98%
2.51%
2.56%
2.70%
Miscellaneous Exp.
-
2.04
2.54
2.61
2.55
4.06
1.17
0.79
0.73
1.45
% Of Sales
-
0.39%
0.50%
0.62%
0.79%
1.13%
0.28%
0.20%
0.21%
0.46%
EBITDA
49.48
40.00
44.25
39.05
33.28
51.00
77.42
85.02
66.68
53.19
EBITDA Margin
9.41%
7.65%
8.66%
9.26%
10.33%
14.19%
18.84%
21.38%
19.33%
16.69%
Other Income
1.24
1.66
1.41
1.00
2.10
0.59
1.07
2.59
2.07
1.09
Interest
15.30
14.93
12.04
6.95
4.15
2.92
4.27
4.57
6.34
8.08
Depreciation
34.60
34.15
31.12
29.47
26.47
25.72
26.00
25.99
24.39
24.67
PBT
0.82
-7.41
2.51
3.62
4.75
22.95
48.23
57.05
38.03
21.52
Tax
7.33
4.98
0.83
0.92
1.13
3.84
14.81
19.64
12.97
7.49
Tax Rate
893.90%
-67.21%
33.07%
25.41%
23.79%
16.73%
30.71%
34.43%
34.10%
34.80%
PAT
-6.51
-13.04
-5.94
-0.79
3.62
19.11
33.42
37.41
25.05
14.03
PAT before Minority Interest
-6.51
-13.04
-5.94
-0.79
3.62
19.11
33.42
37.41
25.05
14.03
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-1.24%
-2.49%
-1.16%
-0.19%
1.12%
5.32%
8.13%
9.41%
7.26%
4.40%
PAT Growth
0.00%
-
-
-
-81.06%
-42.82%
-10.67%
49.34%
78.55%
 
EPS
-4.62
-9.25
-4.21
-0.56
2.57
13.55
23.70
26.53
17.77
9.95

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
282.89
294.75
303.88
306.18
303.23
295.42
269.69
236.59
205.53
Share Capital
14.00
14.00
14.00
14.00
14.00
14.00
14.00
14.00
14.00
Total Reserves
267.04
280.26
289.88
292.18
289.23
281.42
255.69
222.59
191.53
Non-Current Liabilities
91.26
91.32
92.16
58.55
28.48
29.11
32.86
43.10
55.40
Secured Loans
66.95
71.65
78.89
44.58
12.03
12.94
16.44
27.68
44.20
Unsecured Loans
6.65
8.27
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
5.62
5.98
6.39
7.32
9.51
7.12
6.71
5.78
5.25
Current Liabilities
181.15
161.93
104.70
79.58
80.86
106.38
101.31
79.57
67.40
Trade Payables
57.49
63.26
48.58
47.91
41.88
40.21
31.55
24.41
22.33
Other Current Liabilities
63.96
44.39
32.27
29.10
21.25
45.44
48.15
35.77
28.06
Short Term Borrowings
58.48
53.25
21.78
0.02
9.93
3.76
1.21
8.27
14.48
Short Term Provisions
1.22
1.03
2.07
2.56
7.81
16.98
20.40
11.12
2.53
Total Liabilities
555.30
548.00
500.74
444.31
412.57
430.91
403.86
359.26
328.33
Net Block
313.00
318.80
284.30
243.87
230.21
237.22
211.00
197.12
217.24
Gross Block
529.13
501.96
436.69
369.00
328.99
311.04
260.29
221.10
347.53
Accumulated Depreciation
216.13
183.16
152.39
125.12
98.77
73.82
49.29
23.98
130.28
Non Current Assets
383.98
382.85
364.17
326.08
299.72
297.89
282.87
253.65
227.74
Capital Work in Progress
16.94
10.75
21.47
20.33
8.44
2.30
11.83
3.18
1.21
Non Current Investment
36.69
37.33
42.94
46.42
47.90
48.84
48.53
46.58
0.01
Long Term Loans & Adv.
16.22
12.73
10.68
11.32
9.43
6.55
9.33
4.48
7.02
Other Non Current Assets
1.14
3.24
4.77
4.14
3.74
2.97
2.18
2.30
2.26
Current Assets
171.31
165.15
136.57
118.23
112.85
133.02
120.99
105.60
100.60
Current Investments
6.30
4.45
2.70
0.00
0.00
0.00
0.00
2.51
1.78
Inventories
69.35
76.13
56.06
44.96
49.57
44.96
31.96
23.05
38.95
Sundry Debtors
72.67
65.11
55.86
60.40
39.98
57.42
55.23
48.80
40.12
Cash & Bank
2.04
0.94
0.57
1.52
6.12
0.51
1.44
2.22
0.99
Other Current Assets
20.96
3.57
2.60
3.19
17.18
30.12
32.36
29.03
18.76
Short Term Loans & Adv.
17.08
14.95
18.78
8.18
14.43
24.82
26.99
24.75
1.14
Net Current Assets
-9.83
3.22
31.88
38.65
31.99
26.64
19.68
26.04
33.20
Total Assets
555.29
548.00
500.74
444.31
412.57
430.91
403.86
359.25
328.34

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
40.58
30.01
20.53
26.44
35.85
58.83
77.75
70.05
41.16
PBT
-8.05
-5.11
0.13
4.75
22.04
48.23
57.05
38.03
21.52
Adjustment
49.14
48.64
37.70
27.12
28.67
29.76
29.48
28.75
32.65
Changes in Working Capital
1.33
-11.18
-13.74
-4.35
-2.67
-2.24
12.82
9.84
-9.33
Cash after chg. in Working capital
42.41
32.35
24.09
27.53
48.05
75.74
99.35
76.61
44.84
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.83
-2.34
-3.56
-1.08
-12.19
-16.91
-21.60
-6.56
-3.67
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
0.00
Cash From Investing Activity
-29.99
-57.74
-70.90
-48.87
-27.46
-43.13
-45.43
-42.68
-24.23
Net Fixed Assets
-32.80
-48.60
-57.96
-47.96
-23.49
-41.22
-47.84
96.60
Net Investments
-1.80
-3.75
-10.41
-4.50
-2.29
0.00
2.51
-13.51
Others
4.61
-5.39
-2.53
3.59
-1.68
-1.91
-0.10
-125.77
Cash from Financing Activity
-9.48
28.11
49.47
20.57
-5.62
-16.64
-33.10
-25.47
-18.21
Net Cash Inflow / Outflow
1.10
0.39
-0.91
-1.85
2.78
-0.94
-0.79
1.90
-1.28
Opening Cash & Equivalents
0.83
0.44
1.35
3.20
0.43
1.37
2.15
0.25
2.19
Closing Cash & Equivalent
1.93
0.83
0.44
1.35
3.20
0.43
1.37
2.15
0.90

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.)
200.74
210.19
217.06
218.70
216.59
211.01
192.64
168.99
146.81
ROA
-2.36%
-1.13%
-0.17%
0.85%
4.53%
8.01%
9.80%
7.29%
4.27%
ROE
-4.53%
-1.99%
-0.26%
1.19%
6.38%
11.83%
14.78%
11.33%
6.82%
ROCE
1.55%
1.62%
1.84%
2.60%
8.02%
16.95%
20.97%
15.61%
10.58%
Fixed Asset Turnover
1.01
1.09
1.05
0.92
1.12
1.44
1.70
1.38
1.05
Receivable days
48.08
43.19
50.29
56.85
49.45
50.03
46.44
41.27
39.96
Inventory Days
50.77
47.20
43.69
53.54
47.99
34.16
24.55
28.78
38.80
Payable days
73.41
67.73
71.15
92.52
46.60
38.00
31.62
29.59
29.17
Cash Conversion Cycle
25.44
22.66
22.83
17.88
50.84
46.18
39.37
40.46
49.60
Total Debt/Equity
0.57
0.51
0.36
0.17
0.07
0.08
0.11
0.22
0.36
Interest Cover
0.46
0.58
1.02
2.15
8.86
12.30
13.48
7.00
3.66

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.