statements

Sundaram Brake Linings Ltd.

NSE: SUNDRMBRAK

Sector: Automobile and Auto Components

Industry Group: Auto Components

Industry: Auto Components & Equipments

601.00-12.4 (-2.02%)

23 Oct, 2:59 PM

Overview Analysis Statements

Technicals Forecast Peers Resources News

Income Statement

Abridged

Understanding Income Statement

Sundaram Brake Linings Ltd. income statement covering revenue, operating profit, EBITDA, PAT and EPS across annual and quarterly periods.

Consolidated

Standalone

Annual

Interim

	2012 Mar 31	C 2013 Mar 31	2014 Mar 31	2015 Mar 31	R 2016 Mar 31	R 2017 Mar 31	2018 Mar 31	2019 Mar 31	2020 Mar 31	2021 Mar 31	2022 Mar 31	2023 Mar 31	2024 Mar 31	2025 Mar 31	2026 Mar 31	TTM Jun 30
	2012 Mar 31	C 2013 Mar 31	2014 Mar 31	2015 Mar 31	R 2016 Mar 31	R 2017 Mar 31	2018 Mar 31	2019 Mar 31	2020 Mar 31	2021 Mar 31	2022 Mar 31	2023 Mar 31	2024 Mar 31	2025 Mar 31	2026 Mar 31	TTM Jun 30
Period length: Source:	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M IR
Total Revenue	255.71	231.67	246.62	236.51	227.52	227.53	246.98	286.26	258.14	236.85	295.20	354.84	352.36	352.21	344.65	343.62
Cost of Operating Revenue	176.22	165.32	177.62	123.11	115.11	108.56	124.17	149.39	162.71	156.80	212.96	268.04	239.84	227.17	230.41	182.13
Gross Profit	79.49	66.35	69.00	113.40	112.41	118.98	122.81	136.87	95.43	80.05	82.24	86.80	112.51	125.04	114.24	161.49
Gross Margin	31.1	28.6	28.0	47.9	49.4	52.3	49.7	47.8	37.0	33.8	27.9	24.5	31.9	35.5	33.1	47.0
Total Operating Expenses	241.30	233.82	249.47	242.74	226.39	224.95	244.65	280.72	258.69	234.96	298.72	359.29	340.73	344.86	342.43	340.69
Operating Profit	14.41	-2.15	-2.86	-6.24	1.13	2.58	2.33	5.53	-0.55	1.88	-3.52	-4.45	11.63	7.36	2.22	2.93
Operating Margin	5.6	-0.9	-1.2	-2.6	0.5	1.1	0.9	1.9	-0.2	0.8	-1.2	-1.3	3.3	2.1	0.6	0.9
Financing Income/(Expense) - Net	-3.20	-2.01	-0.43	-3.68	-2.90	-2.81	-1.89	0.69	0.32	-0.14	-0.24	-1.69	-1.35	-1.80	0.17	-2.97
Profit before Taxes	-1.16	-4.11	0.12	-8.93	0.31	1.43	3.76	6.49	3.00	2.10	0.13	-5.40	11.54	6.14	3.36	4.32
Income Taxes	-1.72	0.30	5.34	5.62	0.72	-0.33	-0.01	-0.56	0.48	-3.90	0.06	-0.62	1.45	0.97	0.79	0.74
Profit after Tax	0.56	-4.41	-5.22	-14.55	-0.41	1.76	3.76	7.05	2.52	6.00	0.08	-4.78	10.09	5.17	2.57	3.58
PAT Margin	0.2	-1.9	-2.1	-6.2	-0.2	0.8	1.5	2.5	1.0	2.5	-	-1.3	2.9	1.5	0.7	1.0
EPS - Basic - ex Extraordinary Items	1.44	-11.20	-13.26	-36.97	-1.04	4.47	9.57	17.93	6.40	15.25	0.20	-12.15	25.65	13.15	6.52	9.12
EPS - Diluted - ex Extraordinary Items	1.44	-11.20	-13.26	-36.97	-1.04	4.47	9.57	17.93	6.40	15.25	0.20	-12.15	25.65	13.15	6.52	9.12
EBIT	14.41	-2.15	-2.86	-6.24	1.13	2.58	2.33	5.53	-0.55	1.88	-3.52	-4.45	11.63	7.36	2.22	2.93
EBITDA	22.03	5.65	5.25	0.65	6.67	7.96	6.64	10.48	4.87	7.50	4.54	1.66	18.01	13.32	8.51	9.00
EBITDA Margin	8.6	2.4	2.1	0.3	2.9	3.5	2.7	3.7	1.9	3.2	1.5	0.5	5.1	3.8	2.5	2.6

Balance Sheet

Abridged

Understanding Balance Sheet

Sundaram Brake Linings Ltd. balance sheet covering assets, liabilities, equity and borrowings across annual and quarterly periods.

Consolidated

Standalone

Annual

Interim

	2012 Mar 31	C 2013 Mar 31	C 2014 Mar 31	C 2015 Mar 31	2016 Mar 31	R 2017 Mar 31	R 2018 Mar 31	2019 Mar 31	2020 Mar 31	2021 Mar 31	2022 Mar 31	2023 Mar 31	2024 Mar 31	2025 Mar 31	2026 Mar 31
	2012 Mar 31	C 2013 Mar 31	C 2014 Mar 31	C 2015 Mar 31	2016 Mar 31	R 2017 Mar 31	R 2018 Mar 31	2019 Mar 31	2020 Mar 31	2021 Mar 31	2022 Mar 31	2023 Mar 31	2024 Mar 31	2025 Mar 31	2026 Mar 31
Source:	AR	AR	AR	AR	AR	AR	AR	AR	AR	AR	AR	AR	AR	AR	AR
Total Current Assets	85.49	86.04	91.57	91.64	89.96	82.59	94.62	113.00	103.58	107.95	122.86	131.67	130.26	146.84	132.84
Long-Term Investments	1.62	1.67	0.01	0.02	0.02	0.48	0.63	2.06	3.27	2.87	1.29	1.29	1.28	0.01	0.01
Property Plant & Equipment - Net	88.03	86.03	87.15	80.74	77.30	70.64	67.13	66.63	66.74	67.72	68.06	66.97	66.73	68.62	68.81
Total Non-Current Assets	91.07	89.28	91.05	85.14	81.63	77.34	75.45	75.74	75.40	74.02	74.25	74.39	76.06	77.76	76.28
Total Assets	176.55	175.33	182.62	176.78	171.60	159.93	170.07	188.74	178.98	181.96	197.12	206.06	206.32	224.60	209.12
Total Current Liabilities	57.23	58.43	69.48	86.57	85.39	67.69	71.81	85.00	73.07	79.84	95.81	105.88	96.77	111.81	95.73
Long Term Debt	10.76	12.79	12.96	7.64	2.85	-	-	-	-	1.23	-	4.94	4.99	3.98	1.71
Total Non-Current Liabilities	23.10	25.09	26.55	20.35	16.09	21.28	23.61	21.75	21.94	11.95	10.67	14.77	14.49	13.44	11.35
Total Liabilities	80.34	83.52	96.03	106.92	101.47	88.97	95.42	106.75	95.02	91.79	106.48	120.65	111.26	125.25	107.08
Total Shareholders' Equity	96.22	91.81	86.59	69.86	70.12	70.97	74.66	81.98	83.97	90.17	90.63	85.41	95.06	99.35	102.04
Total Equity	96.22	91.81	86.59	69.86	70.12	70.97	74.66	81.98	83.97	90.17	90.63	85.41	95.06	99.35	102.04
Total Liabilities & Equity	176.55	175.33	182.62	176.78	171.60	159.93	170.07	188.74	178.98	181.96	197.12	206.06	206.32	224.60	209.12

Cash Flow

Abridged

Understanding Cash Flow Statement

Sundaram Brake Linings Ltd. cash flow statement covering operating, investing and financing activities across annual and quarterly periods.

Consolidated

Standalone

Annual

Interim

	2012 Mar 31	2013 Mar 31	2014 Mar 31	R 2015 Mar 31	R 2016 Mar 31	R 2017 Mar 31	2018 Mar 31	2019 Mar 31	2020 Mar 31	2021 Mar 31	C 2022 Mar 31	2023 Mar 31	2024 Mar 31	2025 Mar 31	2026 Mar 31
	2012 Mar 31	2013 Mar 31	2014 Mar 31	R 2015 Mar 31	R 2016 Mar 31	R 2017 Mar 31	2018 Mar 31	2019 Mar 31	2020 Mar 31	2021 Mar 31	C 2022 Mar 31	2023 Mar 31	2024 Mar 31	2025 Mar 31	2026 Mar 31
Period length: Source:	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR
Operating CF bef Changes in Working Cap	4.07	4.00	10.36	-2.08	1.94	10.78	10.13	10.23	8.67	1.38	2.17	-0.91	13.97	10.05	8.32
Working Capital - Increase/(Decrease)	0.40	-2.34	-4.61	-2.09	3.95	6.33	-6.27	-8.98	7.33	-6.01	-5.98	-1.60	-1.88	-13.66	10.06
Net CF from Operating Activities	4.47	1.66	5.75	-4.17	5.89	17.10	3.87	1.25	16.01	-4.64	-3.81	-2.52	12.08	-3.61	18.38
Capital Expenditures - Net	9.98	5.21	5.83	2.66	2.11	1.99	0.77	3.65	6.17	4.23	7.68	5.83	6.29	8.04	7.48
Net CF from Investing Activities	-10.03	-4.68	-9.62	-2.68	-2.11	-1.99	-0.77	-4.55	-6.19	-4.21	-7.68	-5.83	-6.29	-7.13	-7.48
Dividends Paid - Cash - Total	1.61	1.18	-	-	-	0.04	0.00	-	-	-	-	-	-	0.79	0.59
Stock - Issuance/(Retirement) - Net	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Debt - LT & ST - Issuance/(Retirement) - Total	3.80	0.24	4.86	5.40	-5.95	-4.79	-2.85	3.60	-10.31	5.76	11.52	8.31	-5.71	11.47	-10.31
Net Cash Flow from Financing Activities	1.94	-1.13	4.86	5.40	-5.95	-15.11	-3.13	3.60	-10.31	5.76	11.52	8.31	-5.71	10.69	-10.90
Free Cash Flow to Equity	-1.71	-3.30	4.79	-1.43	-2.17	10.32	0.24	1.20	-0.47	-3.11	0.03	-0.03	0.09	-0.17	0.60
Free Operating CF net dividend	-7.68	-5.42	-0.08	-6.84	3.78	14.98	3.08	-2.40	9.82	-8.87	-11.50	-8.35	5.76	-12.46	10.30
Free Operating CF	-6.07	-4.24	-0.08	-6.84	3.78	15.03	3.08	-2.40	9.82	-8.87	-11.50	-8.35	5.76	-11.67	10.89

Business Segment Analysis

FY End:

Mar 26

Sundaram Brake Linings Ltd. business segment breakdown covering revenue, operating income and assets across key divisions for the selected financial year.

Capex

Manufacture of friction materials (100.0%)₹ 7.49 Cr

Revenue / Sales

Manufacture of friction materials (100.0%)₹ 344.65 Cr

Assets

Manufacture of friction materials (100.0%)₹ 209.12 Cr

Operating Income

Manufacture of friction materials (100.0%)₹ 2.22 Cr

Regional Segment Analysis

FY End:

Mar 26

Sundaram Brake Linings Ltd. geographic revenue split showing domestic and international market performance across revenue and income for the selected financial year.

Revenue / Sales

Within India (64.9%)₹ 225.92 CrOutside India (35.1%)₹ 122.06 Cr

Historical Segment Analysis

Track how Sundaram Brake Linings Ltd. segment contributions have evolved over multiple financial years to see which divisions are growing, shrinking or gaining strategic importance.

Capex

Sales

Assets

Operating Income

Business

Regional

Business

	2019 Mar 31	2020 Mar 31	2021 Mar 31	2022 Mar 31	2023 Mar 31	2024 Mar 31	2025 Mar 31	2026 Mar 31
	2019 Mar 31	2020 Mar 31	2021 Mar 31	2022 Mar 31	2023 Mar 31	2024 Mar 31	2025 Mar 31	2026 Mar 31
Manufacture of friction materials	4	6	4	8	6	6	8	7

Frequently Asked Questions

What is the revenue of Sundaram Brake Linings Ltd.?

The latest trailing twelve month revenue of Sundaram Brake Linings Ltd. is ₹ 343.62 Cr, reflecting a 1-year growth of -4.69% and a 3-year CAGR of -1.45%. Annual and quarterly revenue trends are available in the Income Statement section.

What is the net profit of Sundaram Brake Linings Ltd.?

The latest trailing twelve month net profit (PAT) of Sundaram Brake Linings Ltd. is ₹ 3.58 Cr. Detailed profit history across annual and quarterly periods is in the Income Statement section.

What is the EBITDA of Sundaram Brake Linings Ltd.?

The trailing twelve month EBITDA of Sundaram Brake Linings Ltd. is approximately ₹ 2.93 Cr (based on an operating margin of 0.85%). EBITDA reflects core operating profitability before interest, taxes, depreciation and amortisation.

What is the EPS of Sundaram Brake Linings Ltd.?

The trailing twelve month Earnings Per Share (EPS) of Sundaram Brake Linings Ltd. is 9.12. EPS trends across annual and quarterly periods are visible in the Income Statement section.

What is the debt level of Sundaram Brake Linings Ltd.?

The debt-to-equity ratio of Sundaram Brake Linings Ltd. stands at 0.45. The interest coverage ratio is 0.99x, reflecting the company's ability to service debt from operating earnings. The full breakdown of total borrowings is in the Balance Sheet section.

What is the book value per share of Sundaram Brake Linings Ltd.?

The estimated book value per share of Sundaram Brake Linings Ltd. is 253.02 (derived from a P/B ratio of 2.38 and market price of ₹ 601.00), reflecting the net asset value attributable to each share. See the Balance Sheet section for a full breakdown.

What is the cash flow from operations of Sundaram Brake Linings Ltd.?

The trailing twelve month operating cash flow of Sundaram Brake Linings Ltd. is ₹ 18.38 Cr. Annual and quarterly cash flow data is available in the Cash Flow section of the Statements tab.

Does Sundaram Brake Linings Ltd. report consolidated or standalone financials?

Sundaram Brake Linings Ltd. reports consolidated financials. You can toggle between consolidated and standalone views using the switch at the top of each statement section.