Nifty

:

23850.90

Sensex

:

78782.24

-453.45 (-1.87%)
-606.82 (-0.76%)

Login

Nifty
Sensex

:
:

23850.90
78782.24

-453.45 (-1.87%)
-606.82 (-0.76%)

Sal Automotive Ltd.

Auto Ancillary

Rating :

N/A

BSE: 539353 | NSE: Not Listed

Watchlist

NSE BSE

545.3

04-Nov-2024

Open
High
Low
Previous Close

580
580
543.2
571.75

Volume
Traded Value (lacs)
52 Week High
52 Week Low

148
80637
884.40
385.85

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

134.13
27.94
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

153.55
0.80%
3.33

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

12.60
29.18
26.87

EBITDA CAGR (%)

10 Years
5 Years
3 Years

13.03
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

7.78
32.47
-

P:E (Median)

8 Years
5 Years
3 Years

16.73
18.77
18.43

P:BV (Average)

8 Years
5 Years
3 Years

1.97
1.97
2.43

EV:EBITDA (Average)

8 Years
5 Years
3 Years

15.26
18.15
29.65

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 100.22 84.94 17.99% 60.78 92.12 -34.02% 81.53 76.30 6.85% 80.27 75.25 6.67%
Expenses 96.63 81.32 18.83% 57.84 87.09 -33.59% 78.89 74.02 6.58% 76.96 73.37 4.89%
EBITDA 3.59 3.62 -0.83% 2.94 5.03 -41.55% 2.64 2.28 15.79% 3.31 1.88 76.06%
EBIDTM 3.58% 4.26% 4.84% 5.46% 3.24% 2.99% 4.12% 2.50%
Other Income 0.14 0.40 -65.00% -0.03 0.50 - 0.27 0.35 -22.86% 0.53 0.34 55.88%
Interest 0.59 0.76 -22.37% 0.69 0.87 -20.69% 0.58 0.75 -22.67% 0.76 0.56 35.71%
Depreciation 1.04 0.87 19.54% 0.99 1.08 -8.33% 1.19 0.82 45.12% 1.06 0.63 68.25%
PBT 2.10 2.39 -12.13% 1.23 3.58 -65.64% 1.14 1.06 7.55% 2.02 1.03 96.12%
Tax 0.62 0.61 1.64% 0.30 0.83 -63.86% 0.24 0.26 -7.69% 0.53 0.26 103.85%
PAT 1.48 1.78 -16.85% 0.93 2.75 -66.18% 0.90 0.80 12.50% 1.49 0.77 93.51%
PATM 1.48% 2.10% 1.53% 2.99% 1.10% 1.05% 1.86% 1.02%
EPS 6.17 7.42 -16.85% 3.88 11.46 -66.14% 3.75 3.33 12.61% 6.21 3.21 93.46%

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 322.80 307.52 303.79 150.58 94.55 85.47 130.65 113.71 92.99 95.64 93.83 Net Sales Growth -1.77% 1.23% 101.75% 59.26% 10.62% -34.58% 14.90% 22.28% -2.77% 1.93% Cost Of Goods Sold 253.76 239.47 243.40 117.24 68.63 60.58 97.25 82.22 65.22 69.19 67.44 Gross Profit 69.04 68.04 60.40 33.34 25.91 24.89 33.40 31.50 27.77 26.45 26.39 GP Margin 21.39% 22.13% 19.88% 22.14% 27.40% 29.12% 25.56% 27.70% 29.86% 27.66% 28.13% Total Expenditure 310.32 294.79 293.39 151.84 93.03 86.06 124.92 108.57 89.77 92.68 90.09 Power & Fuel Cost - 5.91 5.43 2.67 1.82 1.72 2.11 1.90 1.92 2.06 1.89 % Of Sales - 1.92% 1.79% 1.77% 1.92% 2.01% 1.62% 1.67% 2.06% 2.15% 2.01% Employee Cost - 38.72 33.74 24.07 16.71 17.76 18.73 16.66 15.96 15.31 14.98 % Of Sales - 12.59% 11.11% 15.98% 17.67% 20.78% 14.34% 14.65% 17.16% 16.01% 15.97% Manufacturing Exp. - 4.02 4.65 2.68 1.97 2.10 2.62 3.33 2.69 2.82 2.71 % Of Sales - 1.31% 1.53% 1.78% 2.08% 2.46% 2.01% 2.93% 2.89% 2.95% 2.89% General & Admin Exp. - 4.01 3.35 2.79 1.95 1.71 1.88 1.94 1.48 1.17 0.92 % Of Sales - 1.30% 1.10% 1.85% 2.06% 2.00% 1.44% 1.71% 1.59% 1.22% 0.98% Selling & Distn. Exp. - 2.16 2.33 1.83 1.87 1.57 1.90 1.81 1.96 1.84 1.91 % Of Sales - 0.70% 0.77% 1.22% 1.98% 1.84% 1.45% 1.59% 2.11% 1.92% 2.04% Miscellaneous Exp. - 0.50 0.50 0.56 0.08 0.62 0.43 0.73 0.54 0.30 1.91 % Of Sales - 0.16% 0.16% 0.37% 0.08% 0.73% 0.33% 0.64% 0.58% 0.31% 0.26% EBITDA 12.48 12.73 10.40 -1.26 1.52 -0.59 5.73 5.14 3.22 2.96 3.74 EBITDA Margin 3.87% 4.14% 3.42% -0.84% 1.61% -0.69% 4.39% 4.52% 3.46% 3.09% 3.99% Other Income 0.91 0.96 1.53 1.54 1.40 1.23 0.83 0.93 0.99 0.85 0.81 Interest 2.62 2.81 2.65 1.16 0.53 0.42 0.37 0.20 0.07 0.02 0.01 Depreciation 4.28 4.11 3.08 2.13 1.54 1.44 1.37 0.90 0.76 0.80 0.96 PBT 6.49 6.78 6.20 -3.00 0.85 -1.22 4.82 4.96 3.39 2.98 3.57 Tax 1.69 1.68 1.50 -0.67 0.01 0.59 1.35 1.56 1.09 0.94 1.16 Tax Rate 26.04% 24.78% 24.19% 22.33% 1.18% 32.07% 28.01% 31.45% 32.15% 31.54% 32.49% PAT 4.80 5.10 4.70 -2.33 0.84 1.25 3.47 3.41 2.30 2.03 2.41 PAT before Minority Interest 4.80 5.10 4.70 -2.33 0.84 1.25 3.47 3.41 2.30 2.03 2.41 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 1.49% 1.66% 1.55% -1.55% 0.89% 1.46% 2.66% 3.00% 2.47% 2.12% 2.57% PAT Growth -21.31% 8.51% - - -32.80% -63.98% 1.76% 48.26% 13.30% -15.77% EPS 20.00 21.25 19.58 -9.71 3.50 5.21 14.46 14.21 9.58 8.46 10.04

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 38.83 34.95 30.34 33.55 33.42 33.43 31.26 28.90 26.19 25.17 Share Capital 2.40 2.40 2.40 2.40 2.40 2.40 2.40 2.40 2.40 2.40 Total Reserves 36.44 32.55 27.94 31.16 31.03 31.03 28.86 26.50 23.79 22.77 Non-Current Liabilities 3.20 13.15 2.73 4.03 0.84 0.74 1.27 0.94 1.07 1.80 Secured Loans 0.15 8.88 2.11 2.41 0.05 0.08 0.22 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 1.42 1.99 1.49 1.65 1.59 1.99 2.69 2.67 2.31 2.88 Current Liabilities 70.02 82.05 70.61 39.44 29.62 30.52 34.73 21.20 20.59 22.79 Trade Payables 40.57 50.23 40.36 28.40 20.92 22.07 27.98 18.36 17.19 19.69 Other Current Liabilities 12.21 10.05 5.93 5.80 6.94 6.90 5.59 1.44 0.52 0.50 Short Term Borrowings 15.59 20.89 22.82 3.99 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 1.64 0.88 1.50 1.25 1.75 1.55 1.16 1.40 2.88 2.60 Total Liabilities 112.05 130.15 103.68 77.02 63.88 64.69 67.26 51.04 47.85 49.76 Net Block 33.75 32.60 13.09 9.30 9.09 9.06 8.79 5.78 8.99 9.31 Gross Block 61.08 56.26 34.25 28.77 27.15 25.70 24.07 21.36 23.96 23.49 Accumulated Depreciation 27.33 23.66 21.17 19.47 18.07 16.65 15.28 15.58 14.97 14.18 Non Current Assets 40.02 45.71 46.65 26.66 23.01 17.92 17.36 12.27 10.08 10.11 Capital Work in Progress 0.45 1.35 9.96 0.90 0.07 0.07 0.10 0.03 0.87 0.53 Non Current Investment 0.00 0.00 0.00 0.00 0.00 4.51 4.51 4.51 0.00 0.00 Long Term Loans & Adv. 1.35 1.73 1.41 2.50 1.72 1.57 0.80 0.41 0.20 0.24 Other Non Current Assets 4.47 10.02 22.20 13.96 12.13 2.70 3.17 1.52 0.03 0.04 Current Assets 72.03 84.43 57.03 50.37 40.87 46.77 49.91 38.76 37.77 39.65 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 21.68 24.32 14.95 8.62 7.38 6.92 6.34 5.60 5.72 5.82 Sundry Debtors 36.76 37.01 34.81 28.06 20.96 26.14 30.77 19.32 16.31 20.08 Cash & Bank 5.10 13.59 1.07 8.03 7.58 8.59 7.22 8.54 10.50 7.66 Other Current Assets 8.49 2.69 1.67 2.94 4.96 5.12 5.58 5.30 5.23 6.09 Short Term Loans & Adv. 7.46 6.83 4.53 2.72 1.79 1.33 0.81 0.86 0.79 0.87 Net Current Assets 2.01 2.39 -13.58 10.93 11.26 16.25 15.18 17.57 17.18 16.86 Total Assets 112.05 130.14 103.68 77.03 63.88 64.69 67.27 51.03 47.85 49.76

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

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 10.93 16.61 -9.48 -1.48 -6.58 2.67 -0.69 -0.39 4.07 1.07 PBT 6.78 6.20 -3.00 0.85 1.84 4.82 4.96 3.39 2.98 3.57 Adjustment 5.78 4.17 1.90 0.98 -2.34 0.99 0.36 0.30 0.00 0.73 Changes in Working Capital -0.59 6.04 -8.34 -3.47 -5.64 -1.65 -4.45 -2.97 2.25 -1.90 Cash after chg. in Working capital 11.97 16.41 -9.44 -1.64 -6.14 4.16 0.87 0.72 5.23 2.40 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.04 0.20 -0.04 0.16 -0.43 -1.50 -1.56 -1.10 -1.16 -1.33 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 -3.31 -9.82 -13.68 -0.43 7.28 -0.89 -3.17 -0.55 -0.23 -0.54 Net Fixed Assets -3.92 -13.40 -14.54 -2.45 -1.45 -1.60 -2.78 3.44 -0.81 -1.04 Net Investments 0.00 0.00 0.00 0.00 4.51 0.00 0.00 -4.51 0.00 0.00 Others 0.61 3.58 0.86 2.02 4.22 0.71 -0.39 0.52 0.58 0.50 Cash from Financing Activity -16.12 5.72 16.20 2.36 -1.71 -0.41 2.55 -1.03 -1.01 -0.99 Net Cash Inflow / Outflow -8.49 12.51 -6.95 0.45 -1.01 1.37 -1.32 -1.96 2.83 -0.46 Opening Cash & Equivalents 13.59 1.07 8.03 7.58 8.59 7.22 8.54 10.50 7.66 8.12 Closing Cash & Equivalent 5.10 13.59 1.07 8.03 7.58 8.59 7.22 8.54 10.50 7.66

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 161.96 145.75 126.54 139.94 139.40 139.42 130.37 120.53 109.23 104.97 ROA 4.21% 4.02% -2.57% 1.19% 1.95% 5.27% 5.76% 4.66% 4.17% 4.89% ROE 13.82% 14.40% -7.28% 2.51% 3.75% 10.74% 11.32% 8.36% 7.92% 9.75% ROCE 14.28% 13.78% -3.68% 3.64% 6.74% 15.97% 17.10% 12.55% 11.68% 14.48% Fixed Asset Turnover 5.24 6.71 4.78 3.38 3.23 5.25 5.13 4.55 4.44 4.49 Receivable days 43.78 43.15 76.20 94.62 100.57 79.50 78.53 63.11 62.99 72.62 Inventory Days 27.30 23.59 28.57 30.88 30.52 18.53 18.73 20.06 19.99 17.86 Payable days 69.20 67.93 107.03 131.16 91.26 73.71 79.30 73.34 72.67 79.31 Cash Conversion Cycle 1.88 -1.19 -2.27 -5.66 39.84 24.32 17.96 9.83 10.32 11.18 Total Debt/Equity 0.63 1.03 0.89 0.26 0.00 0.00 0.01 0.00 0.00 0.00 Interest Cover 3.42 3.34 -1.59 2.61 5.35 13.97 25.34 51.66 130.96 267.43

Top Investors:

icici bank limited

aumit capital advisors limited

investor education and protection fund (iepf)

Annual Reports:

News Update:

Sal Automotive - Quarterly Results
9th Aug 2024, 16:43 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.

Feedback