Nifty
Sensex
:
:
22795.90
75311.06
-117.25 (-0.51%)
-424.90 (-0.56%)

Auto Ancillary

Rating :
N/A

BSE: 543300 | NSE: SONACOMS

533.25
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  518.95
  •  535.00
  •  511.50
  •  515.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4612104
  •  24457.74
  •  768.65
  •  475.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 31,533.54
  • 53.83
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 29,704.30
  • 0.60%
  • 5.86

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 28.03%
  • 0.65%
  • 6.40%
  • FII
  • DII
  • Others
  • 33.25%
  • 30.09%
  • 1.58%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 25.13
  • 14.34

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 30.07
  • 10.04

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 7.50
  • 12.68

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 75.93

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 13.37

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 46.11

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
8.83
11.48
15.42
19.34
P/E Ratio
76.31
58.69
43.7
34.84
Revenue
3082
3970
5188
6288
EBITDA
902
1122
1462
1412
Net Income
517
693
938
1176
ROA
14.9
15.3
16.6
15.6
P/Bk Ratio
14.91
8.93
7.7
6.6
ROE
20.94
18.64
19.05
18.95
FCFF
376.33
60.33
159.87
835.44
FCFF Yield
0.89
0.14
0.38
1.98

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
867.91
781.79
11.02%
922.19
787.47
17.11%
891.18
731.38
21.85%
884.13
742.59
19.06%
Expenses
633.74
554.51
14.29%
670.18
567.48
18.10%
641.87
528.79
21.38%
637.15
542.59
17.43%
EBITDA
234.17
227.28
3.03%
252.01
219.99
14.56%
249.30
202.59
23.06%
246.98
200.00
23.49%
EBIDTM
26.98%
29.07%
27.33%
27.94%
27.97%
27.70%
27.93%
26.93%
Other Income
46.85
5.01
835.13%
23.94
9.44
153.60%
8.81
6.15
43.25%
8.61
5.90
45.93%
Interest
5.77
7.34
-21.39%
10.57
6.00
76.17%
8.62
5.34
61.42%
7.12
4.62
54.11%
Depreciation
66.55
55.91
19.03%
62.59
53.41
17.19%
60.63
51.06
18.74%
59.85
48.10
24.43%
PBT
203.00
169.04
20.09%
191.78
164.14
16.84%
188.88
149.51
26.33%
188.62
149.81
25.91%
Tax
52.29
35.44
47.55%
48.20
40.08
20.26%
47.16
37.47
25.86%
40.54
30.01
35.09%
PAT
150.71
133.60
12.81%
143.57
124.06
15.73%
141.71
112.03
26.49%
148.08
119.81
23.60%
PATM
17.37%
17.09%
15.57%
15.75%
15.90%
15.32%
16.75%
16.13%
EPS
2.43
2.26
7.52%
2.32
2.12
9.43%
2.42
1.91
26.70%
2.54
2.05
23.90%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Net Sales
3,565.41
3,184.78
2,675.59
2,130.64
1,566.30
1,037.98
Net Sales Growth
17.16%
19.03%
25.58%
36.03%
50.90%
 
Cost Of Goods Sold
1,554.18
1,374.14
1,219.96
945.55
645.31
445.60
Gross Profit
2,011.23
1,810.65
1,455.63
1,185.08
920.99
592.38
GP Margin
56.41%
56.85%
54.40%
55.62%
58.80%
57.07%
Total Expenditure
2,582.94
2,282.69
1,979.78
1,571.54
1,125.28
795.71
Power & Fuel Cost
-
81.81
65.25
48.43
39.09
31.57
% Of Sales
-
2.57%
2.44%
2.27%
2.50%
3.04%
Employee Cost
-
250.13
180.35
168.88
147.45
102.73
% Of Sales
-
7.85%
6.74%
7.93%
9.41%
9.90%
Manufacturing Exp.
-
413.85
359.86
294.12
213.27
139.45
% Of Sales
-
12.99%
13.45%
13.80%
13.62%
13.43%
General & Admin Exp.
-
80.82
67.14
48.64
36.86
40.82
% Of Sales
-
2.54%
2.51%
2.28%
2.35%
3.93%
Selling & Distn. Exp.
-
47.75
61.64
39.47
29.62
18.35
% Of Sales
-
1.50%
2.30%
1.85%
1.89%
1.77%
Miscellaneous Exp.
-
34.18
25.57
26.45
13.69
17.18
% Of Sales
-
1.07%
0.96%
1.24%
0.87%
1.66%
EBITDA
982.46
902.09
695.81
559.10
441.02
242.27
EBITDA Margin
27.56%
28.33%
26.01%
26.24%
28.16%
23.34%
Other Income
88.21
23.95
11.59
20.03
2.34
5.78
Interest
32.08
25.80
16.93
18.26
32.52
25.98
Depreciation
249.62
220.22
178.00
141.96
96.94
67.12
PBT
772.28
680.02
512.47
418.90
313.90
154.97
Tax
188.19
153.53
113.81
70.63
84.83
26.68
Tax Rate
24.37%
22.87%
22.36%
16.34%
28.28%
6.89%
PAT
584.07
517.27
395.30
361.54
215.16
360.34
PAT before Minority Interest
585.76
517.78
395.30
361.54
215.16
360.34
Minority Interest
1.69
-0.51
0.00
0.00
0.00
0.00
PAT Margin
16.38%
16.24%
14.77%
16.97%
13.74%
34.72%
PAT Growth
19.32%
30.86%
9.34%
68.03%
-40.29%
 
EPS
9.40
8.32
6.36
5.82
3.46
5.80

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Shareholder's Funds
2,650.33
2,290.20
2,000.30
1,375.93
1,177.94
Share Capital
586.45
585.40
584.35
572.98
47.75
Total Reserves
2,048.37
1,700.19
1,409.49
798.42
1,130.19
Non-Current Liabilities
400.63
220.86
211.96
365.59
344.53
Secured Loans
29.20
48.67
43.75
190.70
176.82
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
25.26
18.46
10.04
8.68
6.68
Current Liabilities
804.54
649.81
457.12
456.36
328.21
Trade Payables
298.11
248.93
218.97
224.11
116.22
Other Current Liabilities
164.84
124.88
122.44
110.48
110.47
Short Term Borrowings
184.38
158.72
25.37
114.50
84.61
Short Term Provisions
157.22
117.28
90.33
7.27
16.91
Total Liabilities
4,005.28
3,160.87
2,669.38
2,197.88
1,850.68
Net Block
1,950.54
1,587.61
1,384.13
1,216.60
1,065.17
Gross Block
2,654.55
2,076.84
1,713.50
1,410.10
1,184.64
Accumulated Depreciation
704.01
489.23
329.38
193.50
119.46
Non Current Assets
2,457.74
1,759.61
1,620.54
1,376.94
1,218.87
Capital Work in Progress
363.65
91.13
147.38
83.21
89.64
Non Current Investment
10.04
4.49
0.00
0.00
1.90
Long Term Loans & Adv.
83.64
71.65
88.93
76.93
56.13
Other Non Current Assets
49.87
4.71
0.10
0.21
6.03
Current Assets
1,547.54
1,401.26
1,048.84
820.95
631.81
Current Investments
31.64
228.08
6.53
0.00
0.00
Inventories
347.49
322.94
363.38
305.56
196.24
Sundry Debtors
648.26
608.85
445.19
416.99
233.63
Cash & Bank
274.16
69.84
77.25
27.57
167.29
Other Current Assets
245.98
21.49
26.74
30.04
34.66
Short Term Loans & Adv.
213.86
150.05
129.75
40.79
26.64
Net Current Assets
743.00
751.45
591.72
364.59
303.60
Total Assets
4,005.28
3,160.87
2,669.38
2,197.89
1,850.68

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Cash From Operating Activity
692.75
533.29
444.58
142.72
PBT
671.30
509.11
432.18
300.00
Adjustment
241.15
197.41
155.81
102.59
Changes in Working Capital
-64.44
-62.98
-89.05
-207.06
Cash after chg. in Working capital
848.02
643.54
498.94
195.53
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-155.27
-110.25
-54.36
-52.82
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
-471.52
-562.90
-353.44
-156.05
Net Fixed Assets
-371.41
-302.95
-362.58
Net Investments
-171.23
-207.48
-7.33
Others
71.12
-52.47
16.47
Cash from Financing Activity
-174.75
18.75
-63.66
-66.70
Net Cash Inflow / Outflow
46.48
-10.87
27.48
-80.04
Opening Cash & Equivalents
44.11
53.61
24.95
104.98
Closing Cash & Equivalent
91.00
44.11
53.61
24.95

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Book Value (Rs.)
44.93
39.04
34.12
23.93
20.81
ROA
14.45%
13.56%
14.86%
10.63%
20.69%
ROE
21.05%
18.47%
21.49%
16.88%
53.34%
ROCE
25.86%
22.98%
23.64%
20.63%
45.83%
Fixed Asset Turnover
1.35
1.41
1.36
1.21
1.36
Receivable days
72.04
71.90
73.85
75.81
67.82
Inventory Days
38.42
46.81
57.30
58.47
46.42
Payable days
72.65
70.00
85.52
96.25
42.07
Cash Conversion Cycle
37.80
48.71
45.63
38.02
72.17
Total Debt/Equity
0.09
0.10
0.04
0.27
0.26
Interest Cover
27.02
31.08
24.67
10.23
15.90

News Update:


  • Sona BLW Precision Forgings signs MoU with Ubifly Technologies
    29th Jan 2025, 17:32 PM

    The MoU will enable Sona Comstar and The ePlane Company to cooperate in the areas of eVTOLs and Drones

    Read More
  • Sona BLW Precision - Quarterly Results
    23rd Jan 2025, 12:00 AM

    Read More
  • Sona BLW Precision Forgings inks MoU with TIHAN-IITH
    10th Jan 2025, 10:41 AM

    This collaboration marks a significant milestone in advancing groundbreaking R&D in autonomous vehicle technologies

    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.