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

Auto Ancillary

Rating :
N/A

BSE: 530919 | NSE: REMSONSIND

207.55
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  214.10
  •  214.80
  •  203.90
  •  1073.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  191780
  •  397.76
  •  234.80
  •  116.52

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 523.70
  • 36.40
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 569.80
  • 0.20%
  • 4.46

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.30%
  • 2.82%
  • 23.87%
  • FII
  • DII
  • Others
  • 4.54%
  • 0.00%
  • 3.47%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.33
  • 10.05
  • 2.92

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.12
  • 15.22
  • 8.93

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 71.59
  • 10.63
  • 35.45

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.02
  • 23.02
  • 22.83

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.74
  • 4.74
  • 4.75

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.50
  • 12.50
  • 12.44

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
91.31
76.33
19.63%
76.50
72.75
5.15%
81.00
76.44
5.97%
82.22
75.59
8.77%
Expenses
83.81
68.15
22.98%
70.01
66.15
5.84%
73.00
68.69
6.27%
73.82
69.22
6.65%
EBITDA
7.50
8.18
-8.31%
6.50
6.60
-1.52%
8.00
7.75
3.23%
8.40
6.36
32.08%
EBIDTM
8.21%
10.72%
8.49%
9.07%
9.87%
10.14%
10.21%
8.42%
Other Income
1.60
0.19
742.11%
0.69
0.37
86.49%
1.63
0.64
154.69%
1.06
0.74
43.24%
Interest
1.67
1.89
-11.64%
1.45
1.70
-14.71%
1.55
1.48
4.73%
1.67
1.92
-13.02%
Depreciation
3.25
2.83
14.84%
2.96
2.55
16.08%
2.94
2.72
8.09%
2.69
2.27
18.50%
PBT
4.19
3.66
14.48%
3.69
2.73
35.16%
5.16
4.19
23.15%
4.69
2.91
61.17%
Tax
1.20
0.85
41.18%
1.00
0.78
28.21%
0.01
1.63
-99.39%
1.28
0.86
48.84%
PAT
2.99
2.82
6.03%
2.69
1.95
37.95%
5.15
2.55
101.96%
3.40
2.05
65.85%
PATM
3.27%
3.69%
3.51%
2.67%
6.36%
3.34%
4.14%
2.71%
EPS
0.90
0.99
-9.09%
0.15
0.68
-77.94%
1.48
0.89
66.29%
1.19
0.72
65.28%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Net Sales
331.03
312.30
312.80
286.45
226.15
Net Sales Growth
9.94%
-0.16%
9.20%
26.66%
 
Cost Of Goods Sold
188.59
178.82
195.12
180.79
151.67
Gross Profit
142.44
133.48
117.68
105.66
74.48
GP Margin
43.03%
42.74%
37.62%
36.89%
32.93%
Total Expenditure
300.64
281.28
286.96
266.22
215.99
Power & Fuel Cost
-
5.26
5.21
4.42
3.36
% Of Sales
-
1.68%
1.67%
1.54%
1.49%
Employee Cost
-
63.03
56.50
52.27
39.58
% Of Sales
-
20.18%
18.06%
18.25%
17.50%
Manufacturing Exp.
-
9.62
7.39
9.59
5.13
% Of Sales
-
3.08%
2.36%
3.35%
2.27%
General & Admin Exp.
-
11.13
9.66
7.68
6.20
% Of Sales
-
3.56%
3.09%
2.68%
2.74%
Selling & Distn. Exp.
-
9.93
10.10
9.23
7.39
% Of Sales
-
3.18%
3.23%
3.22%
3.27%
Miscellaneous Exp.
-
3.49
2.98
2.25
2.66
% Of Sales
-
1.12%
0.95%
0.79%
1.18%
EBITDA
30.40
31.02
25.84
20.23
10.16
EBITDA Margin
9.18%
9.93%
8.26%
7.06%
4.49%
Other Income
4.98
3.41
1.69
0.74
2.41
Interest
6.34
6.80
6.34
6.43
3.54
Depreciation
11.84
11.01
9.14
7.93
4.41
PBT
17.73
16.63
12.06
6.60
4.62
Tax
3.49
2.92
3.69
1.98
3.43
Tax Rate
19.68%
17.97%
30.60%
26.98%
43.31%
PAT
14.23
13.32
8.37
5.36
4.49
PAT before Minority Interest
14.39
13.32
8.37
5.36
4.49
Minority Interest
0.16
0.00
0.00
0.00
0.00
PAT Margin
4.30%
4.27%
2.68%
1.87%
1.99%
PAT Growth
51.87%
59.14%
56.16%
19.38%
 
EPS
4.08
3.82
2.40
1.54
1.29

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Shareholder's Funds
111.28
42.27
34.53
29.72
Share Capital
6.98
5.71
5.71
5.71
Total Reserves
104.30
36.55
28.82
24.01
Non-Current Liabilities
24.94
41.35
40.48
47.29
Secured Loans
15.39
20.63
17.87
26.87
Unsecured Loans
0.00
11.50
11.50
7.50
Long Term Provisions
0.46
0.45
0.41
0.38
Current Liabilities
101.28
106.67
99.84
88.29
Trade Payables
49.49
53.30
48.40
48.98
Other Current Liabilities
7.73
9.82
10.83
12.71
Short Term Borrowings
43.69
42.42
40.22
25.04
Short Term Provisions
0.38
1.14
0.39
1.56
Total Liabilities
237.50
190.29
174.85
165.30
Net Block
54.26
48.81
44.74
43.92
Gross Block
94.95
79.13
65.63
57.36
Accumulated Depreciation
40.69
30.32
20.90
13.45
Non Current Assets
74.42
67.32
64.96
64.13
Capital Work in Progress
1.60
0.85
0.54
0.49
Non Current Investment
0.00
0.00
0.00
0.03
Long Term Loans & Adv.
2.71
2.32
4.69
3.53
Other Non Current Assets
0.00
0.00
0.00
0.96
Current Assets
163.09
122.97
109.89
100.91
Current Investments
0.00
0.00
0.51
0.49
Inventories
49.59
47.24
46.15
47.16
Sundry Debtors
58.20
54.70
52.12
42.73
Cash & Bank
48.31
15.41
6.39
2.23
Other Current Assets
6.99
0.22
1.00
3.30
Short Term Loans & Adv.
6.63
5.40
3.71
5.01
Net Current Assets
61.80
16.29
10.05
12.62
Total Assets
237.51
190.29
174.85
165.04

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Cash From Operating Activity
15.48
27.70
14.35
-0.46
PBT
16.24
12.06
7.46
7.98
Adjustment
16.92
14.15
13.68
4.89
Changes in Working Capital
-13.29
3.90
-4.77
-11.94
Cash after chg. in Working capital
19.87
30.11
16.37
0.93
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-4.39
-2.41
-2.02
-1.39
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-48.04
-16.48
-8.34
-30.11
Net Fixed Assets
-16.30
-9.31
-7.54
Net Investments
0.00
0.51
-14.03
Others
-31.74
-7.68
13.23
Cash from Financing Activity
28.27
-5.44
-1.78
31.28
Net Cash Inflow / Outflow
-4.30
5.78
4.23
0.71
Opening Cash & Equivalents
12.15
6.36
2.13
1.42
Closing Cash & Equivalent
7.85
12.15
6.36
2.13

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Book Value (Rs.)
6.38
14.80
60.44
52.02
ROA
6.23%
4.58%
3.15%
2.71%
ROE
17.35%
21.80%
16.69%
15.09%
ROCE
15.84%
16.27%
13.70%
12.15%
Fixed Asset Turnover
3.59
4.32
4.66
3.94
Receivable days
65.97
62.32
60.43
68.96
Inventory Days
56.59
54.49
59.45
76.12
Payable days
104.90
95.12
98.30
117.86
Cash Conversion Cycle
17.65
21.69
21.58
27.22
Total Debt/Equity
0.54
1.82
2.09
2.17
Interest Cover
3.39
2.90
2.14
3.24

News Update:


  • Remsons Industries’ arm acquires 51% stake in BEE Lighting
    21st Oct 2024, 14:09 PM

    The object of acquisition of stake in BEE Lighting is to diversify and offering a larger basket of products to its current and new Automotive customers globally

    Read More
  • Remsons Inds - Quarterly Results
    14th Aug 2024, 16:57 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.