Auto Ancillary · Founded 1974 · www.tvsbrakelinings.com · BSE 590072 · NSE SUNDARAM BRK · ISIN INE073D01013
No Notes Added Yet
Business
Sundaram Brake Linings Ltd. is a manufacturer of friction materials, primarily brake linings and clutch facings, for automotive and non-automotive applications. The company's core business model involves designing, developing, manufacturing, and distributing these essential safety components. It generates revenue by supplying these products to Original Equipment Manufacturers (OEMs) for new vehicles and to the aftermarket for replacement parts in India and for exports.
Revenue Mix
The company typically operates across two primary segments:
Original Equipment Manufacturer (OEM): Supplying friction materials directly to vehicle manufacturers for integration into new vehicles.
Aftermarket: Supplying replacement brake linings and clutch facings to the independent aftermarket through a wide distribution network, catering to repairs and maintenance of existing vehicles.
Exports: Serving international markets with its range of friction materials.
(Specific revenue contributions for each segment are not publicly available in this overview.)
Industry
Sundaram Brake Linings operates in the Auto Ancillary sector, specifically within the friction materials segment of the Indian automotive industry. This segment is characterized by stringent quality and safety standards. The company is part of the TVS Group, which lends significant brand credibility and an established presence. It is positioned as one of the leading organized players in India for friction materials, competing with other domestic manufacturers and, to some extent, with imports from global players. Its extensive distribution network, particularly in the aftermarket, provides a strong competitive footing.
MOAT
Brand Reputation & Quality: Being part of the TVS Group, Sundaram Brake Linings benefits from a long-standing reputation for quality and reliability, which is crucial for safety-critical components like brakes.
Extensive Distribution Network: A well-established and wide distribution network across India, particularly for the aftermarket segment, provides strong market penetration and reach.
OEM Relationships: Long-standing relationships with various automotive OEMs, built on consistent product quality and service.
Manufacturing Expertise: Decades of experience and technical know-how in the specialized field of friction material manufacturing.
Growth Drivers
Growth of Indian Automotive Industry: Expansion in both passenger and commercial vehicle sales will drive demand for OEM supplies.
Increasing Vehicle Parc: A growing number of vehicles on Indian roads directly translates to higher demand for replacement friction materials in the aftermarket.
Aftermarket Penetration: Continued focus on strengthening its aftermarket presence and leveraging its brand reputation.
Export Opportunities: Tapping into international markets for specialized friction materials can provide additional growth avenues.
Shift from Unorganized to Organized Sector: Increasing preference for quality and branded products in the aftermarket benefits organized players like Sundaram Brake Linings.
Risks
Automotive Sector Cyclicality: The company's performance is closely tied to the inherent cyclicality of the automotive industry, affecting both OEM and aftermarket demand.
Raw Material Price Volatility: Fluctuations in the prices of key raw materials (e.g., resins, fibers, metals) can impact manufacturing costs and margins.
Intense Competition: Competition from both organized and unorganized players, as well as potential imports, can exert pressure on pricing and market share.
Technological Shifts: While friction materials remain vital, long-term trends like the advent of Electric Vehicles (EVs) could potentially alter demand patterns, as EVs may experience lower brake wear.
Regulatory Changes: Changes in emission norms, safety standards, or import/export policies can affect operations and costs.
Management & Ownership
Sundaram Brake Linings Ltd. is a promoter-led company with a significant shareholding by the TVS Group. This association generally implies professional management practices and a focus on corporate governance, benefiting from the long heritage and experience of the larger TVS conglomerate. The management team likely comprises industry veterans with deep understanding of the automotive ancillary sector.
Outlook
The company benefits from its established brand, quality reputation, and extensive distribution network within the critical friction materials segment of the Indian automotive industry. Growth is expected to be driven by the overall expansion of the Indian automotive market, both in OEM and aftermarket segments, particularly as the vehicle parc grows. However, the business is susceptible to the cyclical nature of the auto industry and raw material price volatility. Intense competition and potential long-term shifts in vehicle technology, such as the increasing adoption of electric vehicles, present challenges that require continuous adaptation and innovation to maintain market leadership and profitability.
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 85 | 89 | 84 | 83 | 88 | 97 | 92 | 78 | 84 | 91 |
| Other Income | 0 | 2 | 0 | 0 | 1 | 1 | 1 | 2 | 0 | 1 |
| Total Income | 85 | 91 | 84 | 84 | 89 | 98 | 93 | 80 | 85 | 91 |
| Total Expenditure | 79 | 88 | 80 | 80 | 86 | 94 | 90 | 80 | 83 | 89 |
| Operating Profit | 6 | 3 | 4 | 4 | 4 | 4 | 2 | -1 | 1 | 3 |
| Interest | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Depreciation | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 1 | 1 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 |
| Profit Before Tax | 4 | 0 | 2 | 2 | 1 | 2 | -0 | -3 | -1 | 0 |
| Provision for Tax | 1 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 |
| Profit After Tax | 3 | 1 | 1 | 1 | 1 | 1 | -1 | -3 | -1 | 0 |
| Adjustments | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | -0 |
| Profit After Adjustments | 3 | 1 | 1 | 1 | 1 | 1 | -1 | -3 | -1 | 0 |
| Adjusted Earnings Per Share | 8 | 1.5 | 3.8 | 3.7 | 2.3 | 3.4 | -1.4 | -7.9 | -3.2 | 1.2 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 228 | 228 | 247 | 286 | 258 | 237 | 295 | 355 | 352 | 352 | 345 | 345 |
| Other Income | 2 | 2 | 3 | 3 | 5 | 1 | 3 | 3 | 3 | 3 | 4 | 4 |
| Total Income | 230 | 229 | 250 | 289 | 263 | 238 | 298 | 358 | 356 | 355 | 349 | 349 |
| Total Expenditure | 221 | 219 | 240 | 275 | 252 | 229 | 292 | 352 | 334 | 338 | 335 | 342 |
| Operating Profit | 9 | 10 | 10 | 14 | 11 | 9 | 6 | 5 | 22 | 17 | 14 | 5 |
| Interest | 3 | 3 | 2 | 3 | 2 | 2 | 3 | 5 | 4 | 5 | 4 | 4 |
| Depreciation | 6 | 5 | 4 | 5 | 5 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 0 | 1 | 4 | 6 | 3 | 2 | 0 | -5 | 12 | 6 | 3 | -4 |
| Provision for Tax | 1 | -0 | -0 | -1 | 0 | -4 | 0 | -1 | 1 | 1 | 1 | 0 |
| Profit After Tax | -0 | 2 | 4 | 7 | 3 | 6 | 0 | -5 | 10 | 5 | 3 | -5 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -0 | 2 | 4 | 7 | 3 | 6 | 0 | -5 | 10 | 5 | 3 | -5 |
| Adjusted Earnings Per Share | -1 | 4.5 | 9.6 | 17.9 | 6.4 | 15.3 | 0.2 | -12.2 | 25.7 | 13.1 | 6.5 | -11.3 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -2% | -1% | 8% | 4% |
| Operating Profit CAGR | -18% | 41% | 9% | 5% |
| PAT CAGR | -40% | 0% | -13% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -15% | 3% | 10% | 2% |
| ROE Average | 3% | 6% | 3% | 4% |
| ROCE Average | 5% | 8% | 5% | 5% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 69 | 71 | 75 | 82 | 84 | 90 | 91 | 85 | 95 | 99 | 102 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 3 | 0 | 0 | 0 | 0 | 1 | 0 | 5 | 5 | 4 | 2 |
| Other Non-Current Liabilities | 14 | 21 | 24 | 22 | 22 | 11 | 11 | 10 | 11 | 12 | 10 |
| Total Current Liabilities | 85 | 68 | 72 | 85 | 73 | 80 | 96 | 106 | 97 | 112 | 99 |
| Total Liabilities | 172 | 160 | 170 | 189 | 179 | 182 | 197 | 206 | 208 | 228 | 213 |
| Fixed Assets | 74 | 71 | 67 | 67 | 67 | 66 | 68 | 67 | 65 | 67 | 70 |
| Other Non-Current Assets | 8 | 7 | 8 | 9 | 8 | 8 | 6 | 8 | 13 | 14 | 6 |
| Total Current Assets | 90 | 83 | 95 | 113 | 104 | 108 | 123 | 132 | 130 | 147 | 136 |
| Total Assets | 172 | 160 | 170 | 189 | 179 | 182 | 197 | 206 | 208 | 228 | 213 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | -34 | 4 | 4 | 4 | 4 | 3 | 0 | 0 | 0 | 0 | 0 |
| Cash Flow from Operating Activities | 8 | 19 | 4 | 3 | 17 | -4 | -2 | 1 | 15 | 0 | 21 |
| Cash Flow from Investing Activities | -2 | -1 | 1 | -4 | -6 | -4 | -8 | -6 | -6 | -7 | -7 |
| Cash Flow from Financing Activities | -9 | -18 | -5 | 2 | -12 | 5 | 10 | 5 | -9 | 7 | -14 |
| Net Cash Inflow / Outflow | -2 | 0 | -0 | 0 | -0 | -3 | 0 | -0 | 0 | -0 | 0 |
| Closing Cash & Cash Equivalent | -37 | 4 | 4 | 4 | 3 | 0 | 0 | 0 | 0 | 0 | 0 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | -1.04 | 4.47 | 9.57 | 17.93 | 6.4 | 15.25 | 0.2 | -12.15 | 25.65 | 13.15 | 6.52 |
| CEPS(Rs) | 13.05 | 18.14 | 20.51 | 30.5 | 20.18 | 29.55 | 15.43 | 3.37 | 41.88 | 28.31 | 22.51 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 1.5 | 0.65 |
| Book NAV/Share(Rs) | 176.49 | 180.37 | 189.74 | 208.37 | 213.41 | 229.18 | 230.34 | 217.07 | 241.6 | 252.51 | 259.34 |
| Core EBITDA Margin(%) | 2.73 | 3.51 | 2.86 | 3.97 | 2.25 | 3.44 | 1.11 | 0.73 | 5.22 | 4.07 | 2.65 |
| EBIT Margin(%) | 1.31 | 2 | 2.47 | 3.15 | 2.12 | 1.61 | 0.93 | -0.21 | 4.36 | 3.19 | 2.1 |
| Pre Tax Margin(%) | 0.13 | 0.58 | 1.5 | 2.27 | 1.16 | 0.89 | 0.04 | -1.52 | 3.22 | 1.72 | 0.96 |
| PAT Margin (%) | -0.17 | 0.72 | 1.5 | 2.46 | 0.98 | 2.53 | 0.03 | -1.35 | 2.82 | 1.45 | 0.73 |
| Cash Profit Margin (%) | 2.1 | 2.91 | 3.22 | 4.19 | 3.08 | 4.91 | 2.06 | 0.37 | 4.6 | 3.11 | 2.53 |
| ROA(%) | -0.24 | 1.06 | 2.28 | 3.93 | 1.37 | 3.32 | 0.04 | -2.37 | 4.87 | 2.37 | 1.17 |
| ROE(%) | -0.59 | 2.51 | 5.17 | 9.01 | 3.03 | 6.89 | 0.09 | -5.43 | 11.19 | 5.32 | 2.55 |
| ROCE(%) | 2.69 | 4.43 | 5.92 | 8.19 | 4.89 | 3.34 | 2.17 | -0.57 | 11.36 | 7.74 | 4.86 |
| Receivable days | 80.16 | 72.31 | 70.36 | 73.29 | 81.28 | 90.41 | 79.83 | 68.64 | 70.35 | 75.56 | 79.21 |
| Inventory Days | 40.6 | 41.2 | 45.64 | 45.54 | 53.93 | 55.47 | 51.17 | 53.57 | 51.08 | 48.17 | 50.58 |
| Payable days | 116.1 | 107.95 | 83.95 | 80 | 98.8 | 103.32 | 85.33 | 76.65 | 90.63 | 97.51 | 89.36 |
| PER(x) | 0 | 92.28 | 52.4 | 18.05 | 24.69 | 23.14 | 1721.52 | 0 | 26.42 | 55.85 | 72.65 |
| Price/Book(x) | 1.5 | 2.29 | 2.64 | 1.55 | 0.74 | 1.54 | 1.48 | 1.3 | 2.8 | 2.91 | 1.83 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0.2 | 0.14 |
| EV/Net Sales(x) | 0.65 | 0.84 | 0.91 | 0.55 | 0.32 | 0.71 | 0.59 | 0.45 | 0.88 | 0.98 | 0.67 |
| EV/Core EBITDA(x) | 16.84 | 18.66 | 21.35 | 11.23 | 7.61 | 17.85 | 27.08 | 30.1 | 14.12 | 19.83 | 17 |
| Net Sales Growth(%) | -3.8 | 0 | 8.55 | 15.9 | -9.82 | -8.25 | 24.64 | 20.2 | -0.7 | -0.04 | -2.15 |
| EBIT Growth(%) | 161.11 | 52.64 | 26.28 | 45.83 | -39.44 | -30.25 | -28.07 | -127.62 | 2162.56 | -26.97 | -35.46 |
| PAT Growth(%) | 97.19 | 529.65 | 113.99 | 87.36 | -64.31 | 138.38 | -98.71 | -6253.93 | 311.09 | -48.75 | -50.37 |
| EPS Growth(%) | 97.18 | 529.63 | 113.99 | 87.37 | -64.31 | 138.38 | -98.71 | -6253.27 | 311.09 | -48.75 | -50.37 |
| Debt/Equity(x) | 0.69 | 0.47 | 0.4 | 0.41 | 0.29 | 0.33 | 0.46 | 0.59 | 0.47 | 0.56 | 0.45 |
| Current Ratio(x) | 1.05 | 1.22 | 1.32 | 1.33 | 1.42 | 1.35 | 1.28 | 1.24 | 1.35 | 1.31 | 1.37 |
| Quick Ratio(x) | 0.75 | 0.78 | 0.86 | 0.88 | 0.9 | 0.92 | 0.78 | 0.72 | 0.89 | 0.87 | 0.9 |
| Interest Cover(x) | 1.11 | 1.41 | 2.55 | 3.57 | 2.22 | 2.23 | 1.05 | -0.16 | 3.84 | 2.17 | 1.84 |
| Total Debt/Mcap(x) | 0.46 | 0.2 | 0.15 | 0.26 | 0.39 | 0.21 | 0.31 | 0.45 | 0.17 | 0.19 | 0.25 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 65.54 | 65.54 | 65.54 | 63.94 | 63.94 | 63.94 | 63.94 | 63.94 | 63.94 | 63.94 |
| FII | 0.01 | 0.01 | 0.02 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 34.45 | 34.44 | 34.44 | 36.06 | 36.05 | 36.06 | 36.06 | 36.06 | 36.06 | 36.06 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.26 | 0.26 | 0.26 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -2% | -1% | +8% | +4% |
| Operating Profit CAGR | -18% | +41% | +9% | +5% |
| PAT CAGR | -40% | — | -13% | — |
| Share Price CAGR | -15% | +3% | +10% | +2% |
| ROE Average | +3% | +6% | +3% | +4% |
| ROCE Average | +5% | +8% | +5% | +5% |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 65.54 | 65.54 | 65.54 | 63.94 | 63.94 | 63.94 | 63.94 | 63.94 | 63.94 | 63.94 |
| FII | 0.01 | 0.01 | 0.02 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 34.45 | 34.44 | 34.44 | 36.06 | 36.05 | 36.06 | 36.06 | 36.06 | 36.06 | 36.06 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.26 | 0.26 | 0.26 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.