Nifty

:

22795.90

Sensex

:

75311.06

-117.25 (-0.51%)
-424.90 (-0.56%)

Login

Nifty
Sensex

:
:

22795.90
75311.06

-117.25 (-0.51%)
-424.90 (-0.56%)

Sundaram-Clayton Ltd.

Auto Ancillary

Rating :

N/A

BSE: 544066 | NSE: SUNCLAY

Watchlist

NSE BSE

2368.50

06-Feb-2025

Open
High
Low
Previous Close

2260.45
2387.00
2248.30
2253.25

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

11017
258.74
2934.00
1203.90

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

5,372.54
N/A
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

7,007.98
0.21%
6.36

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
-

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

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

-
-
-

Earnings Forecasts:

Description 2024 2025 2026 2027
Adj EPS 31.89
P/E Ratio 72.12
Revenue 1342
EBITDA 151
Net Income 65
ROA
P/Bk Ratio 5.83
ROE
FCFF -278.33
FCFF Yield -4.44

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 496.43 497.52 -0.22% 539.13 0.00 0 549.04 0.00 0 532.32 0.00 0
Expenses 426.42 453.67 -6.01% 469.60 0.00 0 492.43 0.00 0 471.24 0.00 0
EBITDA 70.01 43.85 59.66% 69.53 0.00 0 56.61 0.00 0 61.08 0.00 0
EBIDTM 14.10% 8.81% 12.90% 0.00% 10.31% 0.00% 11.47% 0.00%
Other Income 3.66 22.75 -83.91% 3.00 0.00 0 4.52 0.00 0 7.69 0.00 0
Interest 20.13 12.69 58.63% 18.76 0.00 0 13.73 0.00 0 13.00 0.00 0
Depreciation 30.82 25.21 22.25% 26.52 0.00 0 24.38 0.00 0 26.18 0.00 0
PBT 14.75 27.58 -46.52% 23.92 0.00 0 23.02 0.00 0 29.22 0.00 0
Tax 4.40 9.97 -55.87% 2.96 0.00 0 5.89 0.00 0 8.49 0.00 0
PAT 10.35 17.61 -41.23% 20.96 0.00 0 17.13 0.00 0 20.73 0.00 0
PATM 2.08% 3.54% 3.89% 0.00% 3.12% 0.00% 3.89% 0.00%
EPS 4.70 8.00 -41.25% 9.53 0.00 0 7.79 0.00 0 9.42 0.00 0

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 529.35 550.80 -3.89% 562.60 0.00 0 580.43 0.00 0 554.80 0.00 0
Expenses 491.68 558.23 -11.92% 546.75 0.00 0 570.67 0.00 0 539.61 0.00 0
EBITDA 37.67 -7.43 - 15.85 0.00 0 9.76 0.00 0 15.19 0.00 0
EBIDTM 7.12% -1.35% 2.82% 0.00% 1.68% 0.00% 2.74% 0.00%
Other Income 3.66 22.75 -83.91% 3.00 0.00 0 4.52 0.00 0 7.69 0.00 0
Interest 27.13 24.40 11.19% 26.39 0.00 0 26.19 0.00 0 22.20 0.00 0
Depreciation 45.31 42.93 5.54% 40.49 0.00 0 38.11 0.00 0 39.11 0.00 0
PBT -39.08 -53.13 - -51.36 0.00 - -50.02 0.00 - -38.80 0.00 -
Tax 5.13 9.97 -48.55% 2.99 0.00 0 5.92 0.00 0 8.57 0.00 0
PAT -44.21 -63.10 - -54.35 0.00 - -55.94 0.00 - -47.37 0.00 -
PATM -8.35% -11.46% -9.66% 0.00% -9.64% 0.00% -8.54% 0.00%
EPS -20.03 -31.08 - -26.78 0.00 - -27.59 0.00 - -23.39 0.00 -

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 24 Mar 23
Net Sales - 1,341.92 2,073.96 Net Sales Growth - -35.30% Cost Of Goods Sold - 694.32 1,116.93 Gross Profit - 647.60 957.03 GP Margin - 48.26% 46.15% Total Expenditure - 1,190.84 1,824.99 Power & Fuel Cost - 85.20 129.00 % Of Sales - 6.35% 6.22% Employee Cost - 152.68 234.63 % Of Sales - 11.38% 11.31% Manufacturing Exp. - 103.22 159.09 % Of Sales - 7.69% 7.67% General & Admin Exp. - 13.07 14.59 % Of Sales - 0.97% 0.70% Selling & Distn. Exp. - 75.40 98.44 % Of Sales - 5.62% 4.75% Miscellaneous Exp. - 66.95 72.31 % Of Sales - 4.99% 3.49% EBITDA - 151.08 248.97 EBITDA Margin - 11.26% 12.00% Other Income - 33.88 132.76 Interest - 31.09 45.82 Depreciation - 65.07 99.94 PBT - 88.80 235.97 Tax - 22.68 53.58 Tax Rate - 26.01% 16.40% PAT - 64.52 273.11 PAT before Minority Interest - 64.52 273.11 Minority Interest - 0.00 0.00 PAT Margin - 4.81% 13.17% PAT Growth - -76.38% EPS - 29.33 124.14

Description TTM Mar 24 Mar 23
Net Sales - 1,415.31 2,052.78 Net Sales Growth - -31.05% Cost Of Goods Sold - 756.44 1,128.62 Gross Profit - 658.87 924.16 GP Margin - 46.55% 45.02% Total Expenditure - 1,384.47 1,928.38 Power & Fuel Cost - 96.42 128.22 % Of Sales - 6.81% 6.25% Employee Cost - 222.86 277.87 % Of Sales - 15.75% 13.54% Manufacturing Exp. - 126.03 153.51 % Of Sales - 8.90% 7.48% General & Admin Exp. - 21.79 10.21 % Of Sales - 1.54% 0.50% Selling & Distn. Exp. - 77.30 98.44 % Of Sales - 5.46% 4.80% Miscellaneous Exp. - 83.63 131.51 % Of Sales - 5.91% 6.41% EBITDA - 30.84 124.40 EBITDA Margin - 2.18% 6.06% Other Income - 33.88 10.20 Interest - 57.47 60.05 Depreciation - 103.24 143.88 PBT - -95.99 -69.33 Tax - 22.76 21.38 Tax Rate - -23.32% -24.74% PAT - -120.13 -107.84 PAT before Minority Interest - -120.13 -107.84 Minority Interest - 0.00 0.00 PAT Margin - -8.49% -5.25% PAT Growth - - EPS - -54.60 -49.02

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23
Shareholder's Funds 797.61 710.55 Share Capital 10.12 10.12 Total Reserves 787.49 700.43 Non-Current Liabilities 558.99 482.12 Secured Loans 121.10 153.08 Unsecured Loans 399.65 275.83 Long Term Provisions 17.86 29.82 Current Liabilities 1,014.11 3,082.66 Trade Payables 415.40 389.74 Other Current Liabilities 208.19 178.60 Short Term Borrowings 341.86 2,502.37 Short Term Provisions 48.66 11.95 Total Liabilities 2,370.71 4,275.33 Net Block 578.38 622.61 Gross Block 1,644.34 1,213.34 Accumulated Depreciation 1,065.96 590.73 Non Current Assets 1,596.72 1,554.27 Capital Work in Progress 295.31 57.13 Non Current Investment 672.58 819.90 Long Term Loans & Adv. 47.20 39.29 Other Non Current Assets 3.25 15.34 Current Assets 773.99 2,721.06 Current Investments 0.00 11.64 Inventories 320.96 348.05 Sundry Debtors 358.37 279.83 Cash & Bank 13.36 2,029.77 Other Current Assets 81.30 30.06 Short Term Loans & Adv. 43.55 21.71 Net Current Assets -240.12 -361.60 Total Assets 2,370.71 4,275.33

Description Mar 24 Mar 23
Shareholder's Funds 600.16 774.10 Share Capital 10.12 10.12 Total Reserves 590.04 763.98 Non-Current Liabilities 804.89 856.36 Secured Loans 289.10 153.09 Unsecured Loans 466.37 646.09 Long Term Provisions 17.86 11.08 Current Liabilities 1,268.91 781.32 Trade Payables 444.41 399.50 Other Current Liabilities 392.28 174.83 Short Term Borrowings 383.56 197.41 Short Term Provisions 48.66 9.58 Total Liabilities 2,673.96 2,411.78 Net Block 1,473.92 1,471.23 Gross Block 2,715.44 1,821.28 Accumulated Depreciation 1,241.52 350.05 Non Current Assets 1,891.50 1,611.84 Capital Work in Progress 330.10 77.81 Non Current Investment 25.90 9.67 Long Term Loans & Adv. 58.33 37.80 Other Non Current Assets 3.25 15.33 Current Assets 782.46 799.94 Current Investments 0.00 0.00 Inventories 370.67 410.98 Sundry Debtors 292.88 252.29 Cash & Bank 24.84 103.75 Other Current Assets 94.07 18.57 Short Term Loans & Adv. 55.47 14.35 Net Current Assets -486.45 18.62 Total Assets 2,673.96 2,411.78

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23
Cash From Operating Activity 116.98 339.70 PBT 87.20 326.69 Adjustment 92.41 -87.12 Changes in Working Capital -37.85 153.69 Cash after chg. in Working capital 141.76 393.26 Interest Paid 0.00 0.00 Tax Paid -24.78 -53.56 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity -342.38 -7.72 Net Fixed Assets -669.18 Net Investments 158.96 Others 167.84 Cash from Financing Activity 156.76 -328.52 Net Cash Inflow / Outflow -68.64 3.46 Opening Cash & Equivalents 71.58 5.07 Closing Cash & Equivalent 2.94 8.53

Description Mar 24 Mar 23
Cash From Operating Activity 45.50 126.15 PBT -97.37 -86.46 Adjustment 156.74 193.73 Changes in Working Capital 10.91 46.36 Cash after chg. in Working capital 70.28 153.63 Interest Paid 0.00 0.00 Tax Paid -24.78 -27.48 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity -277.58 -185.97 Net Fixed Assets -669.18 Net Investments 158.96 Others 232.64 Cash from Financing Activity 151.02 39.96 Net Cash Inflow / Outflow -81.06 -19.86 Opening Cash & Equivalents 95.48 123.61 Closing Cash & Equivalent 14.42 103.75

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 24
Book Value (Rs.) 394.08 ROA 2.72% ROE 8.09% ROCE 6.67% Fixed Asset Turnover 0.82 Receivable days 97.48 Inventory Days 87.30 Payable days 218.37 Cash Conversion Cycle -33.60 Total Debt/Equity 1.22 Interest Cover 3.80

Description Mar 24 Mar 23
Book Value (Rs.) 296.52 382.46 ROA -4.72% -4.55% ROE -17.48% -16.20% ROCE -2.06% -1.57% Fixed Asset Turnover 0.62 1.20 Receivable days 70.30 46.15 Inventory Days 100.79 71.58 Payable days 203.60 123.84 Cash Conversion Cycle -32.51 -6.11 Total Debt/Equity 2.36 1.40 Interest Cover -0.69 -0.44

Top Investors:

sbi mutual fund

govindlal m parikh

nippon life india mutual fund

investor education and protection fund (iepf)

Annual Reports:

News Update:

Sundaram-Clayton commences operations at manufacturing facility in Tamil Nadu
1st Feb 2025, 11:42 AM

The state-of-the-art plant will manufacture precision aluminium die-cast components for next-generation automotive applications
Read More
Sundaram-Clayton - Quarterly Results
31st Jan 2025, 14:22 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