Sibar Auto Parts Ltd

Sibar Auto Parts manufactures and sells cylinders for two wheelers in India. Sibar Auto Parts provides two stroke, four stroke, and blind-end cylinder blocks; and air cooler and water cooled cylinder heads.

  • Market Cap: 19.09 Cr.
  • Current Price: 11.55
  • 52 weeks High / Low 22.00 / 6.37
  • Book Value: 7.90
  • Stock P/E:
  • Dividend Yield: 0.00 %
  • ROCE: -14.57 %
  • ROE: -22.73 %
  • Sales Growth (3Yrs): 1.45 %
  • Listed on BSE
  • Company Website
  • Face Value: 10.00
Edit ratios
Pros:
Debtor days have improved from 61.17 to 43.61 days.
Cons:
Company has low interest coverage ratio.
The company has delivered a poor growth of 4.47% over past five years.
Company has a low return on equity of -23.96% for last 3 years.
Promoter holding has decreased over last 3 years: -10.70%

Peer comparison Sector: Auto Ancillaries // Industry: Auto Ancillaries

Loading peers table ...

Quarterly Results Standalone Figures in Rs. Crores / View Consolidated

Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
5.85 5.75 7.53 6.47 6.43 7.64 6.87 5.54 5.90 5.91 2.93 1.21
5.64 5.64 7.99 6.82 7.74 8.13 7.48 5.84 6.13 6.34 3.95 1.65
Operating Profit 0.21 0.11 -0.46 -0.35 -1.31 -0.49 -0.61 -0.30 -0.23 -0.43 -1.02 -0.44
OPM % 3.59% 1.91% -6.11% -5.41% -20.37% -6.41% -8.88% -5.42% -3.90% -7.28% -34.81% -36.36%
Other Income 0.00 0.00 0.61 0.01 0.06 0.41 0.67 0.04 0.03 0.02 0.15 0.02
Interest 0.14 0.11 0.20 0.19 0.17 0.15 0.14 0.13 0.14 0.16 0.14 0.14
Depreciation 0.11 0.11 0.44 0.23 0.23 0.23 0.24 0.23 0.24 0.25 0.26 0.15
Profit before tax -0.04 -0.11 -0.49 -0.76 -1.65 -0.46 -0.32 -0.62 -0.58 -0.82 -1.27 -0.71
Tax % 0.00% 0.00% -6.12% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -0.79% 0.00%
Net Profit -0.04 -0.11 -0.52 -0.76 -1.65 -0.46 -0.32 -0.63 -0.58 -0.82 -1.28 -0.71
EPS in Rs -0.04 -0.11 -0.55 -0.73 -0.04 -0.31 -0.20 -0.40 -0.37 -0.51 -0.77 -0.43
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
7.95 9.66 10.71 12.03 10.97 12.21 16.21 15.94 19.32 23.09 27.22 20.17 15.95
7.21 8.98 10.42 14.50 10.78 11.84 15.83 15.55 18.96 23.86 29.98 21.99 18.07
Operating Profit 0.74 0.68 0.29 -2.47 0.19 0.37 0.38 0.39 0.36 -0.77 -2.76 -1.82 -2.12
OPM % 9.31% 7.04% 2.71% -20.53% 1.73% 3.03% 2.34% 2.45% 1.86% -3.33% -10.14% -9.02% -13.29%
Other Income 0.04 0.04 0.05 5.10 1.87 0.68 0.27 0.27 0.75 0.62 0.75 0.08 0.22
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.04 0.37 0.56 0.67 0.66 0.57 0.58
Depreciation 0.87 0.72 0.11 0.09 0.10 0.13 0.20 0.27 0.47 0.77 0.93 0.99 0.90
Profit before tax -0.09 0.00 0.23 2.54 1.96 0.92 0.41 0.02 0.08 -1.59 -3.60 -3.30 -3.38
Tax % -11.11% 4.35% 0.79% -1.02% 2.17% 39.02% 350.00% 75.00% -1.89% -0.28% -0.30%
Net Profit -0.10 0.00 0.22 2.52 1.97 0.90 0.25 -0.04 0.02 -1.62 -3.61 -3.31 -3.39
EPS in Rs 0.00 0.00 0.40 4.55 3.57 1.63 0.26 0.00 0.02 0.00 0.00 0.00 -2.08
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:7.64%
5 Years:4.47%
3 Years:1.45%
TTM:-39.77%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:%
TTM:-10.78%
Stock Price CAGR
10 Years:%
5 Years:20.64%
3 Years:-6.21%
1 Year:-38.89%
Return on Equity
10 Years:%
5 Years:-19.23%
3 Years:-23.96%
Last Year:-22.73%

Balance Sheet Standalone Figures in Rs. Crores / View Consolidated

Corp Actions
Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
5.54 5.54 5.54 5.54 5.54 5.54 9.54 9.54 9.54 11.28 15.60 16.53
Reserves -13.95 -13.95 -13.73 -9.45 -7.48 -6.57 -6.32 -6.37 -1.89 -1.37 -0.85 -3.47
Borrowings 13.59 13.31 14.07 8.39 6.65 5.78 2.36 4.82 7.36 6.79 3.97 3.63
3.98 4.33 3.26 2.39 2.44 3.90 3.82 3.45 5.04 8.17 6.31 3.68
Total Liabilities 9.16 9.23 9.14 6.87 7.15 8.65 9.40 11.44 20.05 24.87 25.03 20.37
2.15 1.61 1.61 1.81 1.90 2.10 3.13 4.34 10.34 12.70 12.42 12.26
CWIP 0.00 0.00 0.00 0.25 0.00 0.35 0.00 0.73 1.12 0.00 0.00 0.00
Investments 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.00 0.00 0.00 0.00
6.94 7.55 7.46 4.74 5.18 6.13 6.20 6.30 8.59 12.17 12.61 8.11
Total Assets 9.16 9.23 9.14 6.87 7.15 8.65 9.40 11.44 20.05 24.87 25.03 20.37

Cash Flows Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
0.47 0.48 -0.13 4.56 1.22 1.72 0.20 0.35 0.55 0.13 -5.27 0.50
-0.03 -0.17 -0.09 -0.52 0.04 -0.65 -0.99 -2.23 -1.84 -2.01 -0.65 -0.82
-0.40 -0.29 0.13 -4.04 -1.08 -0.91 0.69 1.65 1.39 3.27 4.57 0.46
Net Cash Flow 0.04 0.02 -0.09 0.00 0.18 0.16 -0.10 -0.22 0.10 1.39 -1.34 0.14

Ratios Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % -1.84% 0.00% 4.27% 8.49% 2.61% 7.82% 5.03% 5.01% 5.57% -5.80% -16.60% -14.57%
Debtor Days 87.69 86.15 78.73 73.12 83.51 97.75 82.64 86.33 88.79 82.36 57.53 43.61
Inventory Turnover 9.91 11.09 10.65 12.02 11.98 11.55 9.10 7.20 4.65 3.90 3.78 3.01

Shareholding pattern in percentages

Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
59.82 59.82 57.82 44.42 44.42 44.42 46.92 46.92 49.51 49.13 49.13 49.12
1.68 1.68 0.69 0.52 0.49 0.49 0.00 0.00 0.00 0.00 0.00 0.00
38.49 38.49 41.49 55.06 55.08 55.08 53.08 53.08 50.49 50.87 50.87 50.88