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

Auto Ancillary

Rating :
N/A

BSE: 543387 | NSE: SJS

842.20
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  857.85
  •  858.45
  •  838.00
  •  859.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  40862
  •  346.71
  •  1275.95
  •  552.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,458.36
  • 33.15
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,452.22
  • 0.18%
  • 5.73

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 21.80%
  • 4.23%
  • 23.34%
  • FII
  • DII
  • Others
  • 16.72%
  • 26.58%
  • 7.33%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 10.95
  • 19.29

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 10.32
  • 9.99

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 10.35
  • 15.52

P:E (Median)

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

P:BV (Average)

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

EV:EBITDA (Average)

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

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
192.79
163.18
18.15%
188.62
117.25
60.87%
186.79
106.57
75.27%
160.58
106.37
50.96%
Expenses
142.83
127.14
12.34%
139.48
89.03
56.67%
139.19
82.57
68.57%
120.23
80.27
49.78%
EBITDA
49.96
36.04
38.62%
49.14
28.21
74.19%
47.60
24.00
98.33%
40.36
26.10
54.64%
EBIDTM
25.91%
22.09%
26.05%
24.06%
25.48%
22.52%
25.13%
24.54%
Other Income
1.74
1.68
3.57%
1.36
3.19
-57.37%
1.94
3.18
-38.99%
0.89
2.30
-61.30%
Interest
1.87
2.75
-32.00%
2.13
1.06
100.94%
2.20
0.45
388.89%
2.51
0.54
364.81%
Depreciation
11.08
10.78
2.78%
10.72
6.18
73.46%
10.96
6.08
80.26%
10.83
6.16
75.81%
PBT
38.75
24.20
60.12%
37.65
24.17
55.77%
36.38
20.65
76.17%
27.90
21.70
28.57%
Tax
9.61
4.89
96.52%
9.41
6.14
53.26%
9.20
5.27
74.57%
7.05
5.98
17.89%
PAT
29.15
19.31
50.96%
28.24
18.03
56.63%
27.18
15.38
76.72%
20.85
15.71
32.72%
PATM
15.12%
11.84%
14.97%
15.38%
14.55%
14.43%
12.99%
14.77%
EPS
9.34
6.23
49.92%
8.97
5.80
54.66%
8.60
5.05
70.30%
6.69
5.16
29.65%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Net Sales
728.78
627.80
433.05
369.86
Net Sales Growth
47.71%
44.97%
17.08%
 
Cost Of Goods Sold
332.52
284.89
186.78
159.08
Gross Profit
396.26
342.91
246.26
210.78
GP Margin
54.37%
54.62%
56.87%
56.99%
Total Expenditure
541.73
475.33
326.19
275.16
Power & Fuel Cost
-
15.60
10.91
9.76
% Of Sales
-
2.48%
2.52%
2.64%
Employee Cost
-
70.77
56.13
51.04
% Of Sales
-
11.27%
12.96%
13.80%
Manufacturing Exp.
-
71.74
53.51
39.35
% Of Sales
-
11.43%
12.36%
10.64%
General & Admin Exp.
-
22.40
14.60
12.05
% Of Sales
-
3.57%
3.37%
3.26%
Selling & Distn. Exp.
-
1.18
0.63
0.38
% Of Sales
-
0.19%
0.15%
0.10%
Miscellaneous Exp.
-
8.77
3.63
3.50
% Of Sales
-
1.40%
0.84%
0.95%
EBITDA
187.06
152.47
106.86
94.70
EBITDA Margin
25.67%
24.29%
24.68%
25.60%
Other Income
5.93
7.70
10.15
4.25
Interest
8.71
8.78
2.54
3.44
Depreciation
43.59
38.74
23.30
21.57
PBT
140.68
112.65
91.17
73.94
Tax
35.27
27.28
23.92
18.92
Tax Rate
25.07%
24.22%
26.24%
25.59%
PAT
105.42
84.81
67.25
55.02
PAT before Minority Interest
104.31
85.37
67.25
55.02
Minority Interest
-1.11
-0.56
0.00
0.00
PAT Margin
14.47%
13.51%
15.53%
14.88%
PAT Growth
54.06%
26.11%
22.23%
 
EPS
34.01
27.36
21.69
17.75

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Shareholder's Funds
550.54
429.64
360.47
Share Capital
31.04
30.44
30.44
Total Reserves
510.83
395.32
328.64
Non-Current Liabilities
79.70
15.49
22.52
Secured Loans
40.04
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
Current Liabilities
144.03
92.18
73.06
Trade Payables
61.62
42.53
30.82
Other Current Liabilities
53.23
26.90
24.05
Short Term Borrowings
22.72
20.37
12.59
Short Term Provisions
6.46
2.37
5.61
Total Liabilities
785.33
537.31
456.05
Net Block
474.54
198.79
207.31
Gross Block
623.21
310.29
301.80
Accumulated Depreciation
148.67
111.49
94.49
Non Current Assets
492.51
221.54
217.45
Capital Work in Progress
2.33
1.72
0.19
Non Current Investment
6.03
3.67
0.00
Long Term Loans & Adv.
7.27
14.85
8.06
Other Non Current Assets
2.35
2.51
1.89
Current Assets
292.82
315.76
238.60
Current Investments
33.61
135.10
78.44
Inventories
71.96
48.41
41.55
Sundry Debtors
162.41
90.51
85.80
Cash & Bank
15.32
29.71
22.47
Other Current Assets
9.52
6.68
2.15
Short Term Loans & Adv.
7.18
5.35
8.18
Net Current Assets
148.78
223.59
165.54
Total Assets
785.33
537.30
456.05

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Cash From Operating Activity
108.70
87.00
60.62
PBT
112.65
91.17
73.94
Adjustment
51.24
21.05
23.21
Changes in Working Capital
-21.97
1.13
-16.18
Cash after chg. in Working capital
141.92
113.36
80.97
Interest Paid
0.00
0.00
0.00
Tax Paid
-33.22
-26.35
-20.35
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
Cash From Investing Activity
-133.25
-100.00
-49.56
Net Fixed Assets
-11.49
-10.57
Net Investments
-139.45
-60.33
Others
17.69
-29.10
Cash from Financing Activity
28.70
4.84
-16.77
Net Cash Inflow / Outflow
4.16
-8.16
-5.70
Opening Cash & Equivalents
7.92
15.95
21.61
Closing Cash & Equivalent
12.12
7.92
15.95

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Book Value (Rs.)
174.58
139.88
117.97
ROA
12.91%
13.54%
12.06%
ROE
17.65%
17.14%
15.32%
ROCE
22.72%
22.77%
20.74%
Fixed Asset Turnover
1.36
1.44
1.24
Receivable days
72.57
72.97
83.95
Inventory Days
34.54
37.23
40.65
Payable days
66.72
71.67
70.72
Cash Conversion Cycle
40.39
38.54
53.88
Total Debt/Equity
0.13
0.05
0.04
Interest Cover
13.83
36.94
22.49

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.