Nifty
Sensex
:
:
23250.10
76295.36
-82.25 (-0.35%)
-322.08 (-0.42%)

Auto Ancillary

Rating :
N/A

BSE: 541578 | NSE: VARROC

552.20
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  548.50
  •  557.90
  •  544.25
  •  548.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  71800
  •  396.55
  •  716.90
  •  399.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,642.39
  • 67.95
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,531.46
  • N/A
  • 4.24

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 0.85%
  • 6.96%
  • FII
  • DII
  • Others
  • 3.89%
  • 12.19%
  • 1.11%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.10
  • -7.45
  • 8.92

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.09
  • -1.55
  • 16.13

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 45.39
  • 125.60
  • 139.51

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 3.72
  • 5.09

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 14.51
  • 14.62

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
34.43
17.67
27.82
36.64
P/E Ratio
14.29
28.95
18.39
13.96
Revenue
7350
8252
9289
10309
EBITDA
774
838
1001
1142
Net Income
526
268
420
559
ROA
11.5
8.4
11.3
12.2
P/B Ratio
5.22
4.56
3.78
3.07
ROE
42.54
15.99
21.39
22.42
FCFF
195.58
621.05
801.95
916.28
FCFF Yield
2.16
6.86
8.86
10.13

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
2,075.26
1,884.59
10.12%
2,080.77
1,886.81
10.28%
1,898.85
1,805.68
5.16%
1,974.86
1,699.12
16.23%
Expenses
1,889.42
1,711.48
10.40%
1,879.79
1,699.75
10.59%
1,726.46
1,625.53
6.21%
1,756.18
1,539.78
14.05%
EBITDA
185.84
173.10
7.36%
200.98
187.06
7.44%
172.39
180.16
-4.31%
218.68
159.34
37.24%
EBIDTM
8.96%
9.19%
9.66%
9.91%
9.08%
9.98%
11.07%
9.38%
Other Income
2.60
11.42
-77.23%
13.87
13.93
-0.43%
5.18
8.01
-35.33%
8.77
17.99
-51.25%
Interest
41.79
49.56
-15.68%
43.20
50.26
-14.05%
44.45
48.89
-9.08%
45.14
52.53
-14.07%
Depreciation
80.54
89.27
-9.78%
81.55
84.89
-3.93%
79.81
80.16
-0.44%
82.50
92.17
-10.49%
PBT
-24.81
45.68
-
90.11
65.85
36.84%
53.31
59.11
-9.81%
99.81
32.63
205.88%
Tax
20.39
-313.14
-
33.01
18.20
81.37%
21.92
10.21
114.69%
46.59
1.12
4,059.82%
PAT
-45.20
358.82
-
57.10
47.66
19.81%
31.39
48.90
-35.81%
53.22
31.51
68.90%
PATM
-2.18%
19.04%
2.74%
2.53%
1.65%
2.71%
2.69%
1.85%
EPS
-3.10
25.05
-
3.64
3.55
2.54%
2.12
2.11
0.47%
3.72
2.59
43.63%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
8,029.74
7,551.94
6,891.21
5,844.20
11,302.75
11,121.87
12,036.47
10,278.83
9,298.79
7,909.22
6,769.99
Net Sales Growth
10.36%
9.59%
17.92%
-48.29%
1.63%
-7.60%
17.10%
10.54%
17.57%
16.83%
 
Cost Of Goods Sold
5,061.07
4,733.33
4,430.55
3,849.36
7,511.57
6,986.15
7,575.93
6,382.69
6,036.75
5,049.25
4,193.06
Gross Profit
2,968.67
2,818.61
2,460.67
1,994.85
3,791.18
4,135.72
4,460.53
3,896.14
3,262.04
2,859.97
2,576.93
GP Margin
36.97%
37.32%
35.71%
34.13%
33.54%
37.19%
37.06%
37.90%
35.08%
36.16%
38.06%
Total Expenditure
7,251.85
6,792.94
6,316.38
5,484.86
10,905.96
10,301.07
10,977.70
9,398.00
8,717.03
7,338.28
6,153.11
Power & Fuel Cost
-
213.24
224.60
185.41
225.98
235.67
243.35
211.14
193.12
186.64
174.68
% Of Sales
-
2.82%
3.26%
3.17%
2.00%
2.12%
2.02%
2.05%
2.08%
2.36%
2.58%
Employee Cost
-
809.22
717.30
619.26
1,629.58
1,637.19
1,501.49
1,313.52
1,203.75
1,039.93
902.25
% Of Sales
-
10.72%
10.41%
10.60%
14.42%
14.72%
12.47%
12.78%
12.95%
13.15%
13.33%
Manufacturing Exp.
-
606.37
558.97
494.74
705.14
710.76
892.31
874.73
714.80
612.05
492.43
% Of Sales
-
8.03%
8.11%
8.47%
6.24%
6.39%
7.41%
8.51%
7.69%
7.74%
7.27%
General & Admin Exp.
-
208.37
162.55
148.64
285.62
285.07
295.05
266.29
264.16
207.89
179.29
% Of Sales
-
2.76%
2.36%
2.54%
2.53%
2.56%
2.45%
2.59%
2.84%
2.63%
2.65%
Selling & Distn. Exp.
-
124.58
132.43
126.01
429.04
316.21
348.94
270.61
225.90
191.08
174.50
% Of Sales
-
1.65%
1.92%
2.16%
3.80%
2.84%
2.90%
2.63%
2.43%
2.42%
2.58%
Miscellaneous Exp.
-
97.82
89.99
61.44
119.04
130.02
120.61
79.03
78.55
51.44
174.50
% Of Sales
-
1.30%
1.31%
1.05%
1.05%
1.17%
1.00%
0.77%
0.84%
0.65%
0.55%
EBITDA
777.89
759.00
574.83
359.34
396.79
820.80
1,058.77
880.83
581.76
570.94
616.88
EBITDA Margin
9.69%
10.05%
8.34%
6.15%
3.51%
7.38%
8.80%
8.57%
6.26%
7.22%
9.11%
Other Income
30.42
42.14
29.73
33.93
127.10
98.89
90.79
38.61
93.73
147.72
87.69
Interest
174.58
193.86
190.29
118.35
162.63
139.17
96.84
86.17
90.40
84.45
475.48
Depreciation
324.40
336.82
336.74
304.55
895.09
731.86
565.64
386.46
337.08
292.25
253.97
PBT
218.42
270.46
77.53
-29.63
-533.83
48.65
487.07
446.81
248.00
341.97
-24.88
Tax
121.91
-238.13
44.07
48.23
130.44
36.98
89.84
65.06
13.71
21.97
46.54
Tax Rate
55.81%
-88.05%
56.84%
-162.77%
-24.43%
76.01%
18.44%
14.56%
5.53%
5.61%
73.46%
PAT
96.51
546.95
36.08
-81.43
-631.91
9.36
393.76
381.23
233.91
369.36
12.96
PAT before Minority Interest
88.98
553.00
38.79
-78.28
-628.64
11.67
397.22
381.75
234.29
369.82
16.81
Minority Interest
-7.53
-6.05
-2.71
-3.15
-3.27
-2.31
-3.46
-0.52
-0.38
-0.46
-3.85
PAT Margin
1.20%
7.24%
0.52%
-1.39%
-5.59%
0.08%
3.27%
3.71%
2.52%
4.67%
0.19%
PAT Growth
-80.18%
1,415.94%
-
-
-
-97.62%
3.29%
62.98%
-36.67%
2,750.00%
 
EPS
6.32
35.80
2.36
-5.33
-41.36
0.61
25.77
24.95
15.31
24.17
0.85

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
1,497.04
976.20
1,988.72
3,027.91
3,004.53
3,066.42
2,828.01
2,185.38
1,762.88
1,082.49
Share Capital
15.28
15.28
15.28
15.28
13.48
13.48
13.48
13.48
26.24
9.61
Total Reserves
1,481.76
960.92
1,973.44
3,012.63
2,991.05
3,052.94
2,814.52
2,171.89
1,736.64
1,072.88
Non-Current Liabilities
678.83
735.42
498.14
1,832.33
1,757.53
686.49
727.59
846.69
889.37
1,183.00
Secured Loans
649.26
407.84
248.10
932.17
892.92
445.46
618.70
731.28
525.31
394.44
Unsecured Loans
2.46
8.29
1.92
3.95
7.28
11.74
17.45
24.00
238.08
628.71
Long Term Provisions
16.26
27.89
29.35
125.71
118.17
97.82
100.24
74.00
76.53
75.46
Current Liabilities
2,158.74
2,874.32
3,029.03
6,158.51
5,997.22
4,770.95
3,173.03
2,795.13
2,560.08
2,141.53
Trade Payables
1,223.71
1,196.49
1,334.22
3,031.16
2,380.38
2,056.24
2,000.41
1,549.69
1,269.07
1,029.32
Other Current Liabilities
695.10
1,376.24
1,529.03
2,224.30
1,847.70
1,447.05
788.94
568.63
609.49
713.55
Short Term Borrowings
207.40
262.35
143.83
821.76
1,700.44
1,201.46
343.93
599.19
641.87
383.05
Short Term Provisions
32.53
39.24
21.94
81.28
68.69
66.19
39.75
77.62
39.65
15.61
Total Liabilities
4,363.76
4,613.89
5,541.20
11,046.93
10,784.20
8,547.99
6,749.40
5,847.36
5,232.61
4,428.47
Net Block
2,026.69
2,051.30
2,033.44
5,230.59
5,282.93
3,546.38
2,789.90
2,380.89
2,110.90
1,842.72
Gross Block
4,146.27
3,934.32
3,563.51
8,035.66
7,288.04
5,097.59
3,820.17
2,973.83
2,392.08
2,083.89
Accumulated Depreciation
2,119.58
1,883.03
1,530.07
2,805.08
2,005.11
1,551.21
1,030.27
592.95
281.18
241.16
Non Current Assets
2,668.66
2,837.62
2,678.11
6,739.69
6,643.13
5,210.39
3,688.95
3,128.88
2,873.93
2,411.20
Capital Work in Progress
79.92
134.68
139.81
856.23
790.13
999.47
344.07
292.54
315.30
177.50
Non Current Investment
433.70
390.64
387.62
376.25
326.23
356.85
370.57
307.36
279.55
211.73
Long Term Loans & Adv.
67.20
71.15
33.58
101.61
96.65
137.36
70.67
57.66
79.95
57.95
Other Non Current Assets
61.14
189.85
71.27
175.02
147.18
170.33
113.74
90.42
88.23
121.30
Current Assets
1,695.09
1,776.27
1,428.16
4,307.23
4,141.06
3,337.60
3,060.44
2,718.48
2,358.68
2,017.27
Current Investments
96.32
30.00
0.00
0.00
4.02
18.64
3.03
0.00
11.94
22.32
Inventories
674.44
671.00
615.59
1,256.46
1,075.82
890.38
864.10
753.47
682.89
586.10
Sundry Debtors
491.84
597.10
517.53
1,640.74
1,089.33
1,349.51
1,402.73
1,138.29
1,185.20
1,071.45
Cash & Bank
130.29
327.12
117.78
745.23
1,068.77
163.43
328.94
354.05
177.08
69.03
Other Current Assets
302.20
59.39
72.09
452.03
903.13
915.63
461.64
472.67
301.57
268.37
Short Term Loans & Adv.
111.57
91.66
105.16
212.78
195.72
334.49
131.50
137.26
132.33
187.26
Net Current Assets
-463.65
-1,098.05
-1,600.87
-1,851.27
-1,856.16
-1,433.34
-112.59
-76.65
-201.41
-124.26
Total Assets
4,363.75
4,613.89
4,106.27
11,046.92
10,784.19
8,547.99
6,749.39
5,847.36
5,232.61
4,428.47

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
638.47
686.17
635.58
473.71
1,413.69
473.95
1,074.85
676.50
290.49
128.34
PBT
293.94
-772.86
-1,064.94
-498.20
39.49
518.52
515.83
327.19
391.80
63.35
Adjustment
482.68
1,260.30
1,178.45
931.63
887.82
573.71
387.39
331.00
190.71
628.82
Changes in Working Capital
-82.43
290.80
595.64
60.03
614.63
-490.63
298.71
69.50
-251.55
-506.39
Cash after chg. in Working capital
694.19
778.24
709.14
493.46
1,541.93
601.60
1,201.93
727.69
330.96
185.78
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-55.72
-92.07
-73.57
-19.75
-128.25
-127.65
-127.08
-51.19
-40.47
-57.45
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
-166.50
-285.62
-762.51
-643.96
-1,268.21
-1,757.21
-601.29
-565.43
-578.52
-245.39
Net Fixed Assets
-35.67
-206.81
-172.74
-174.24
-351.10
-215.52
-101.87
-35.43
-118.26
289.89
Net Investments
-14.75
79.03
0.00
-568.46
37.75
1.12
0.99
13.06
-6.43
3.20
Others
-116.08
-157.84
-589.77
98.74
-954.86
-1,542.81
-500.41
-543.06
-453.83
-538.48
Cash from Financing Activity
-664.10
-216.03
-334.86
-152.18
733.12
1,128.94
-523.18
93.65
386.08
70.31
Net Cash Inflow / Outflow
-192.13
184.53
-461.80
-322.43
878.60
-154.31
-49.62
204.72
98.05
-46.74
Opening Cash & Equivalents
302.31
280.19
741.43
1,033.10
145.53
311.70
305.32
111.86
10.60
97.53
Closing Cash & Equivalent
110.44
302.31
280.19
741.43
1,033.10
145.53
311.70
305.32
111.86
10.60

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
97.98
63.89
130.16
198.17
222.87
227.46
229.58
190.50
181.64
112.60
ROA
12.32%
0.50%
-0.71%
-5.76%
0.12%
5.19%
6.06%
4.23%
7.66%
0.40%
ROE
44.72%
2.62%
-3.12%
-20.84%
0.38%
13.48%
15.24%
11.92%
26.15%
1.57%
ROCE
19.13%
8.88%
1.85%
-5.34%
3.12%
12.25%
13.80%
9.58%
15.62%
21.93%
Fixed Asset Turnover
1.88
1.85
1.01
1.48
1.80
2.70
3.06
3.58
3.67
2.19
Receivable days
26.20
29.39
67.11
43.99
39.97
41.69
44.68
44.13
50.11
48.43
Inventory Days
32.37
33.92
58.21
37.58
32.22
26.58
28.44
27.28
28.18
35.81
Payable days
92.38
99.00
198.51
129.63
75.08
65.71
67.19
56.89
54.14
62.47
Cash Conversion Cycle
-33.81
-35.69
-73.19
-48.06
-2.88
2.55
5.94
14.52
24.15
21.78
Total Debt/Equity
0.81
1.67
0.78
0.99
1.18
0.80
0.42
0.69
0.91
1.53
Interest Cover
2.62
1.44
0.75
-2.06
1.35
6.03
6.19
3.74
5.64
1.13

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.