Nifty

:

23753.45

Sensex

:

78540.17

165.95 (0.70%)
498.58 (0.64%)

Login

Nifty
Sensex

:
:

23753.45
78540.17

165.95 (0.70%)
498.58 (0.64%)

Sar Auto Products Ltd.

Auto Ancillary

Rating :

N/A

BSE: 538992 | NSE: Not Listed

Watchlist

NSE BSE

1989.35

20-Dec-2024

Open
High
Low
Previous Close

2000.00
2000.00
1889.50
1977.00

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

10
0.19
2509.40
1550.10

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

928.17
907.06
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

928.11
N/A
54.16

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

24.67
24.13
23.30

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
8.84
-0.51

PAT CAGR (%)

10 Years
5 Years
3 Years

-
32.18
1.17

P:E (Median)

8 Years
5 Years
3 Years

142.71
249.07
355.66

P:BV (Average)

8 Years
5 Years
3 Years

29.58
29.58
39.16

EV:EBITDA (Average)

8 Years
5 Years
3 Years

144.94
198.77
252.45

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 4.35 5.20 -16.35% 3.80 3.78 0.53% 5.39 3.68 46.47% 5.67 2.66 113.16%
Expenses 3.75 4.65 -19.35% 3.22 3.31 -2.72% 5.07 3.47 46.11% 5.08 2.14 137.38%
EBITDA 0.60 0.55 9.09% 0.58 0.47 23.40% 0.32 0.21 52.38% 0.59 0.52 13.46%
EBIDTM 13.80% 10.56% 15.20% 12.46% 5.96% 5.66% 10.39% 19.42%
Other Income 0.27 0.15 80.00% 0.21 0.11 90.91% 0.42 0.15 180.00% 0.17 0.06 183.33%
Interest 0.03 0.02 50.00% 0.03 0.02 50.00% 0.05 0.07 -28.57% 0.01 0.02 -50.00%
Depreciation 0.52 0.25 108.00% 0.47 0.25 88.00% 0.40 0.32 25.00% 0.25 0.32 -21.88%
PBT 0.32 0.42 -23.81% 0.30 0.31 -3.23% 0.29 -0.04 - 0.49 0.24 104.17%
Tax 0.00 0.00 0 0.00 0.00 0 0.35 0.28 25.00% 0.00 0.00 0
PAT 0.32 0.42 -23.81% 0.30 0.31 -3.23% -0.06 -0.32 - 0.49 0.24 104.17%
PATM 7.25% 8.15% 7.82% 8.15% -1.13% -8.65% 8.72% 9.15%
EPS 0.66 0.88 -25.00% 0.62 0.64 -3.12% -0.13 -0.66 - 1.03 0.51 101.96%

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 19.21 20.04 11.61 10.69 6.30 6.80 9.83 6.83 5.07 2.97 2.21 Net Sales Growth 25.39% 72.61% 8.61% 69.68% -7.35% -30.82% 43.92% 34.71% 70.71% 34.39% Cost Of Goods Sold 11.79 -1.27 -0.23 -0.01 0.04 0.25 4.48 3.09 1.41 0.79 0.61 Gross Profit 7.42 21.31 11.83 10.70 6.26 6.55 5.35 3.74 3.67 2.19 1.60 GP Margin 38.61% 106.34% 101.89% 100.09% 99.37% 96.32% 54.43% 54.76% 72.39% 73.74% 72.40% Total Expenditure 17.12 18.10 9.66 8.70 4.90 5.53 8.34 5.67 3.89 2.77 4.96 Power & Fuel Cost - 0.40 0.34 0.25 0.20 0.16 0.26 0.23 0.17 0.13 0.10 % Of Sales - 2.00% 2.93% 2.34% 3.17% 2.35% 2.64% 3.37% 3.35% 4.38% 4.52% Employee Cost - 0.43 0.40 0.40 0.30 0.32 0.32 0.32 0.31 0.32 0.33 % Of Sales - 2.15% 3.45% 3.74% 4.76% 4.71% 3.26% 4.69% 6.11% 10.77% 14.93% Manufacturing Exp. - 17.43 7.97 7.54 3.94 4.33 2.82 1.19 1.52 0.79 0.63 % Of Sales - 86.98% 68.65% 70.53% 62.54% 63.68% 28.69% 17.42% 29.98% 26.60% 28.51% General & Admin Exp. - 0.41 0.45 0.37 0.31 0.31 0.29 0.31 0.32 0.28 0.35 % Of Sales - 2.05% 3.88% 3.46% 4.92% 4.56% 2.95% 4.54% 6.31% 9.43% 15.84% Selling & Distn. Exp. - 0.67 0.34 0.15 0.11 0.17 0.10 0.06 0.05 0.05 0.04 % Of Sales - 3.34% 2.93% 1.40% 1.75% 2.50% 1.02% 0.88% 0.99% 1.68% 1.81% Miscellaneous Exp. - 0.03 0.38 0.00 0.00 0.00 0.09 0.46 0.11 0.42 0.04 % Of Sales - 0.15% 3.27% 0% 0% 0% 0.92% 6.73% 2.17% 14.14% 131.22% EBITDA 2.09 1.94 1.95 1.99 1.40 1.27 1.49 1.16 1.18 0.20 -2.75 EBITDA Margin 10.88% 9.68% 16.80% 18.62% 22.22% 18.68% 15.16% 16.98% 23.27% 6.73% -124.43% Other Income 1.07 0.84 0.33 0.50 0.34 0.31 0.32 0.32 0.24 0.67 0.50 Interest 0.12 0.10 0.13 0.08 0.06 0.07 0.12 0.07 0.04 0.02 0.08 Depreciation 1.64 1.15 1.25 1.26 1.07 1.27 1.41 1.21 1.12 0.76 1.04 PBT 1.40 1.52 0.90 1.15 0.61 0.25 0.27 0.20 0.26 0.09 -3.37 Tax 0.35 0.35 0.28 0.02 0.16 -0.04 -0.06 0.04 -0.04 -0.08 -0.18 Tax Rate 25.00% 23.03% 31.11% 1.74% 26.23% -16.00% -22.22% 20.00% -15.38% -88.89% 5.34% PAT 1.05 1.17 0.62 1.13 0.45 0.29 0.33 0.16 0.30 0.18 -3.19 PAT before Minority Interest 1.05 1.17 0.62 1.13 0.45 0.29 0.33 0.16 0.30 0.18 -3.19 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 5.47% 5.84% 5.34% 10.57% 7.14% 4.26% 3.36% 2.34% 5.92% 6.06% -144.34% PAT Growth 61.54% 88.71% -45.13% 151.11% 55.17% -12.12% 106.25% -46.67% 66.67% - EPS 2.19 2.44 1.29 2.35 0.94 0.60 0.69 0.33 0.63 0.38 -6.65

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 16.89 15.74 15.12 14.01 13.47 13.16 12.84 12.67 12.37 12.19 Share Capital 4.76 4.76 4.76 4.76 4.76 4.76 4.76 4.76 4.76 4.76 Total Reserves 12.12 10.98 10.35 9.24 8.71 8.40 8.07 7.91 7.60 7.43 Non-Current Liabilities 0.61 0.00 -0.05 -0.02 -0.17 -0.14 -0.03 -0.03 0.10 0.18 Secured Loans 0.73 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 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 0.03 0.02 0.02 0.04 0.05 0.04 0.04 0.04 0.03 0.02 Current Liabilities 17.02 8.60 6.27 2.89 1.58 2.05 3.04 1.12 1.57 0.53 Trade Payables 1.51 1.17 0.70 1.02 0.65 1.14 1.88 0.34 0.54 0.11 Other Current Liabilities 0.31 0.34 0.35 0.15 0.14 0.14 0.12 0.20 0.19 0.38 Short Term Borrowings 15.12 6.81 5.15 1.67 0.74 0.69 0.97 0.48 0.80 0.00 Short Term Provisions 0.09 0.28 0.07 0.06 0.06 0.08 0.07 0.10 0.04 0.04 Total Liabilities 34.52 24.34 21.34 16.88 14.88 15.07 15.85 13.76 14.04 12.90 Net Block 12.25 8.22 5.86 4.92 5.14 6.16 6.96 5.21 3.20 3.13 Gross Block 21.21 16.27 12.72 10.98 10.12 9.87 9.25 6.33 10.30 9.48 Accumulated Depreciation 8.96 8.06 6.87 6.05 4.98 3.71 2.29 1.12 7.10 6.34 Non Current Assets 12.69 11.34 6.19 5.58 5.64 6.32 7.02 5.27 3.30 3.22 Capital Work in Progress 0.08 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.36 0.30 0.32 0.39 0.27 0.11 0.07 0.07 0.11 0.09 Other Non Current Assets 0.00 2.82 0.01 0.26 0.24 0.05 0.00 0.00 0.00 0.00 Current Assets 21.82 13.01 15.16 11.30 9.25 8.76 8.83 8.49 10.74 9.67 Current Investments 0.01 0.02 0.02 0.26 0.02 0.01 0.18 0.19 0.04 0.04 Inventories 2.03 0.80 0.41 0.38 0.43 0.69 1.53 2.62 1.95 0.92 Sundry Debtors 1.51 3.33 4.46 2.86 2.67 2.56 1.84 1.74 1.33 1.40 Cash & Bank 15.22 7.72 8.82 6.59 5.37 5.01 4.31 1.92 1.50 1.13 Other Current Assets 3.06 1.02 1.34 1.02 0.77 0.49 0.97 2.02 5.92 6.18 Short Term Loans & Adv. 0.90 0.11 0.11 0.19 0.28 0.45 0.31 1.75 5.43 6.10 Net Current Assets 4.81 4.41 8.89 8.41 7.66 6.71 5.78 7.37 9.17 9.15 Total Assets 34.51 24.35 21.35 16.88 14.89 15.08 15.85 13.76 14.04 12.89

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 3.12 0.65 0.11 1.13 0.68 1.35 4.77 3.83 -0.72 1.02 PBT 1.52 0.90 1.15 0.61 0.25 0.27 0.20 0.26 0.09 -3.37 Adjustment 0.45 1.06 0.89 0.87 1.05 1.25 1.13 0.94 0.16 0.65 Changes in Working Capital 1.49 -1.27 -1.90 -0.33 -0.56 -0.12 3.47 2.66 -0.92 3.75 Cash after chg. in Working capital 3.46 0.69 0.15 1.15 0.73 1.40 4.79 3.86 -0.67 1.02 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.34 -0.04 -0.04 -0.02 -0.05 -0.05 -0.02 -0.03 -0.06 0.00 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 -9.80 -3.69 -2.57 -0.92 -0.81 0.05 -4.35 -3.29 -1.38 -0.40 Net Fixed Assets -5.02 -3.55 -1.74 -0.86 -0.25 -0.62 -2.92 3.97 -0.82 -0.53 Net Investments 0.01 0.00 0.24 -0.24 -0.01 0.17 0.01 -0.15 0.00 0.03 Others -4.79 -0.14 -1.07 0.18 -0.55 0.50 -1.44 -7.11 -0.56 0.10 Cash from Financing Activity 9.55 1.85 3.64 1.13 0.27 -0.12 0.63 -0.13 1.37 0.20 Net Cash Inflow / Outflow 2.87 -1.18 1.17 1.33 0.15 1.28 1.05 0.41 -0.74 0.82 Opening Cash & Equivalents 5.72 6.90 5.73 4.39 4.25 2.97 1.92 0.77 0.97 0.15 Closing Cash & Equivalent 8.59 5.72 6.90 5.73 4.39 4.25 2.97 1.17 0.23 0.97

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.) 35.44 33.04 31.73 29.40 28.28 27.63 26.94 26.60 25.96 25.59 ROA 3.97% 2.70% 5.90% 2.85% 1.96% 2.13% 1.08% 2.16% 1.31% -21.86% ROE 7.15% 4.00% 7.74% 3.29% 2.21% 2.54% 1.26% 2.40% 1.44% -23.10% ROCE 5.84% 4.76% 6.81% 4.46% 2.22% 2.79% 1.99% 2.25% 0.92% -23.45% Fixed Asset Turnover 1.07 0.80 0.90 0.60 0.68 1.03 0.89 0.68 0.33 0.27 Receivable days 44.10 122.49 125.07 160.13 140.38 81.71 93.94 98.85 152.03 372.73 Inventory Days 25.78 18.98 13.45 23.41 29.97 41.14 108.76 146.95 159.37 131.56 Payable days -384.25 -1500.07 0.00 7042.89 1307.16 58.59 86.70 28.89 42.35 22.15 Cash Conversion Cycle 454.12 1641.54 138.51 -6859.35 -1136.81 64.25 115.99 216.91 269.05 482.14 Total Debt/Equity 0.94 0.44 0.35 0.13 0.07 0.06 0.09 0.05 0.08 0.01 Interest Cover 16.07 8.02 14.56 10.69 4.81 3.24 3.76 6.98 4.95 -43.42

Top Investors:

gujarat state financial corporation

chirag rajendrabhai kothari

gsd trading and financial services pvt ltd

rajendra hiralal kothari

shree samji velji virani and smt kadviben virani smarak trust

minal rajendrabhai kothari

skaria chacko kolasseril

Annual Reports:

News Update:

No Latest News!

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