Nifty

:

22147.00

Sensex

:

73088.33

151.15 (0.69%)
599.34 (0.83%)

Login

Nifty
Sensex

:
:

22147.00
73088.33

151.15 (0.69%)
599.34 (0.83%)

Axtel Industries Ltd.

Engineering - Industrial Equipments

Rating :

75/99

BSE: 523850 | NSE: Not Listed

Watchlist

NSE BSE

643.15

19-Apr-2024

Open
High
Low
Previous Close

630.00
650.00
622.00
631.65

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

127
28.70
850.30
241.05

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,039.00
27.41
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,025.65
0.47%
8.82

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

14.11
10.22
5.51

EBITDA CAGR (%)

10 Years
5 Years
3 Years

9.81
2.77
-4.51

PAT CAGR (%)

10 Years
5 Years
3 Years

20.15
5.95
-6.68

P:E (Median)

8 Years
5 Years
3 Years

21.52
26.94
29.77

P:BV (Average)

8 Years
5 Years
3 Years

6.04
6.04
6.46

EV:EBITDA (Average)

8 Years
5 Years
3 Years

14.22
16.76
20.88

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 53.80 40.37 33.27% 69.47 42.00 65.40% 47.91 30.44 57.39% 67.33 55.30 21.75%
Expenses 41.12 36.73 11.95% 52.86 35.61 48.44% 40.88 30.87 32.43% 54.15 45.77 18.31%
EBITDA 12.68 3.64 248.35% 16.61 6.39 159.94% 7.03 -0.43 - 13.18 9.53 38.30%
EBIDTM 23.57% 9.01% 23.91% 15.21% 14.68% -1.40% 19.58% 17.22%
Other Income 0.75 0.36 108.33% 1.09 0.59 84.75% 0.75 0.46 63.04% 2.27 0.31 632.26%
Interest 0.49 0.14 250.00% 0.42 0.36 16.67% 0.31 0.14 121.43% 0.46 0.15 206.67%
Depreciation 0.77 0.61 26.23% 0.53 0.59 -10.17% 0.47 0.57 -17.54% 0.63 0.74 -14.86%
PBT 12.17 3.25 274.46% 16.76 6.03 177.94% 7.00 -0.68 - 14.36 8.94 60.63%
Tax 2.59 1.04 149.04% 4.84 1.35 258.52% 1.68 -0.01 - 3.27 2.13 53.52%
PAT 9.58 2.21 333.48% 11.92 4.67 155.25% 5.32 -0.67 - 11.09 6.81 62.85%
PATM 17.81% 5.47% 17.16% 11.13% 11.11% -2.19% 16.47% 12.32%
EPS 5.91 1.36 334.56% 7.36 2.89 154.67% 3.28 -0.41 - 6.84 4.20 62.86%

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 238.51 180.15 143.99 153.39 99.65 110.75 81.50 76.11 67.12 39.93 48.13 Net Sales Growth 41.88% 25.11% -6.13% 53.93% -10.02% 35.89% 7.08% 13.39% 68.09% -17.04% Cost Of Goods Sold 120.07 95.68 76.30 81.53 47.68 54.36 40.55 36.45 31.57 19.91 20.68 Gross Profit 118.44 84.47 67.68 71.86 51.98 56.39 40.95 39.66 35.56 20.02 27.46 GP Margin 49.66% 46.89% 47.00% 46.85% 52.16% 50.92% 50.25% 52.11% 52.98% 50.14% 57.05% Total Expenditure 189.01 157.36 126.95 124.69 85.30 90.87 71.41 65.43 56.81 42.22 39.19 Power & Fuel Cost - 0.91 0.93 0.80 0.72 0.65 0.71 0.65 0.65 0.64 0.52 % Of Sales - 0.51% 0.65% 0.52% 0.72% 0.59% 0.87% 0.85% 0.97% 1.60% 1.08% Employee Cost - 29.28 26.27 22.93 20.06 17.36 15.62 14.35 12.26 10.57 9.00 % Of Sales - 16.25% 18.24% 14.95% 20.13% 15.67% 19.17% 18.85% 18.27% 26.47% 18.70% Manufacturing Exp. - 19.48 12.64 10.13 8.12 9.02 7.36 7.99 6.47 4.67 4.91 % Of Sales - 10.81% 8.78% 6.60% 8.15% 8.14% 9.03% 10.50% 9.64% 11.70% 10.20% General & Admin Exp. - 9.05 8.02 7.81 7.40 8.35 6.55 5.72 5.16 5.07 3.64 % Of Sales - 5.02% 5.57% 5.09% 7.43% 7.54% 8.04% 7.52% 7.69% 12.70% 7.56% Selling & Distn. Exp. - 2.55 1.72 0.88 1.09 0.97 0.56 0.25 0.71 1.36 0.43 % Of Sales - 1.42% 1.19% 0.57% 1.09% 0.88% 0.69% 0.33% 1.06% 3.41% 0.89% Miscellaneous Exp. - 0.40 1.06 0.61 0.24 0.15 0.05 0.03 0.01 0.01 0.43 % Of Sales - 0.22% 0.74% 0.40% 0.24% 0.14% 0.06% 0.04% 0.01% 0.03% 0.02% EBITDA 49.50 22.79 17.04 28.70 14.35 19.88 10.09 10.68 10.31 -2.29 8.94 EBITDA Margin 20.75% 12.65% 11.83% 18.71% 14.40% 17.95% 12.38% 14.03% 15.36% -5.74% 18.57% Other Income 4.86 3.67 3.14 3.47 3.90 2.75 0.68 1.17 0.22 0.23 0.20 Interest 1.68 1.09 0.48 0.72 0.70 0.48 0.50 0.75 1.37 1.94 2.18 Depreciation 2.40 2.41 2.84 2.59 2.68 2.80 2.39 2.78 3.45 3.89 2.80 PBT 50.29 22.96 16.85 28.87 14.86 19.35 7.89 8.32 5.72 -7.89 4.16 Tax 12.38 5.65 4.99 7.57 3.97 5.24 1.95 1.48 0.92 -0.35 1.40 Tax Rate 24.62% 24.61% 26.51% 26.22% 26.72% 28.81% 24.71% 17.79% 16.08% 4.44% 33.65% PAT 37.91 17.30 13.83 21.29 10.89 12.96 5.93 6.84 4.80 -7.54 2.76 PAT before Minority Interest 37.91 17.30 13.83 21.29 10.89 12.96 5.93 6.84 4.80 -7.54 2.76 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 15.89% 9.60% 9.60% 13.88% 10.93% 11.70% 7.28% 8.99% 7.15% -18.88% 5.73% PAT Growth 191.17% 25.09% -35.04% 95.50% -15.97% 118.55% -13.30% 42.50% - - EPS 23.40 10.68 8.54 13.14 6.72 8.00 3.66 4.22 2.96 -4.65 1.70

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 96.16 80.82 71.38 55.00 52.06 43.01 36.86 30.31 25.82 28.78 Share Capital 16.15 16.15 16.15 16.15 16.15 16.15 16.15 16.15 16.15 10.00 Total Reserves 80.00 64.67 55.22 38.84 35.91 26.86 20.71 14.15 9.67 17.24 Non-Current Liabilities 2.27 3.89 4.70 4.30 4.61 4.47 3.51 5.56 8.31 12.40 Secured Loans 0.00 0.00 0.33 0.65 0.92 1.16 0.00 2.25 5.25 8.25 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 2.69 4.34 4.78 4.03 4.03 3.52 3.67 0.00 0.00 0.00 Current Liabilities 85.74 50.59 39.36 46.71 34.65 39.47 25.63 25.55 34.73 25.39 Trade Payables 40.21 30.99 19.31 17.25 13.87 19.16 11.54 8.43 12.69 9.30 Other Current Liabilities 39.54 13.97 12.13 17.88 12.12 12.97 6.86 6.51 11.91 1.88 Short Term Borrowings 0.00 0.08 0.00 6.84 0.24 3.09 4.96 7.87 7.25 8.49 Short Term Provisions 5.99 5.55 7.92 4.75 8.42 4.25 2.27 2.74 2.89 5.71 Total Liabilities 184.17 135.30 115.44 106.01 91.32 86.95 66.00 61.42 68.86 66.57 Net Block 12.85 14.44 15.82 15.80 15.84 17.15 16.56 18.63 21.32 24.39 Gross Block 31.30 30.52 29.10 26.48 23.84 22.37 19.37 38.86 38.09 37.27 Accumulated Depreciation 18.45 16.09 13.27 10.68 8.00 5.21 2.81 20.23 16.77 12.89 Non Current Assets 21.77 19.03 20.10 23.50 35.81 35.97 24.49 22.17 24.60 27.60 Capital Work in Progress 4.74 0.33 0.00 0.59 0.20 0.00 0.23 0.00 0.31 0.35 Non Current Investment 0.00 0.00 0.00 2.21 14.90 14.22 3.52 0.00 0.00 0.00 Long Term Loans & Adv. 4.14 4.23 4.23 4.86 4.86 4.30 4.18 3.55 2.97 2.86 Other Non Current Assets 0.04 0.04 0.04 0.04 0.02 0.29 0.00 0.00 0.00 0.00 Current Assets 162.40 116.27 95.34 82.51 55.51 50.99 41.51 39.25 44.26 38.97 Current Investments 34.50 18.10 33.85 23.97 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 45.02 36.61 22.56 30.73 21.71 17.85 12.25 13.68 17.85 10.82 Sundry Debtors 61.56 45.90 20.05 11.87 19.43 20.12 17.91 18.23 13.04 17.57 Cash & Bank 11.55 6.15 8.29 4.27 5.50 4.40 6.94 0.83 6.32 1.67 Other Current Assets 9.77 1.82 1.74 0.82 8.87 8.63 4.42 6.52 7.06 8.91 Short Term Loans & Adv. 8.20 7.70 8.85 10.84 8.55 7.64 3.41 5.46 5.89 8.45 Net Current Assets 76.66 65.68 55.98 35.79 20.86 11.52 15.88 13.70 9.53 13.58 Total Assets 184.17 135.30 115.44 106.01 91.32 86.96 66.00 61.42 68.86 66.57

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity 30.14 -11.14 24.54 12.04 9.14 11.79 15.13 -1.24 6.69 8.28 PBT 22.96 18.82 28.87 14.86 18.20 7.89 8.32 5.72 -7.89 4.16 Adjustment 1.82 0.84 1.44 0.44 3.70 2.54 2.82 4.56 5.50 4.90 Changes in Working Capital 10.93 -27.69 1.82 0.75 -7.37 3.36 5.63 -10.60 8.74 0.61 Cash after chg. in Working capital 35.71 -8.02 32.13 16.05 14.53 13.78 16.78 -0.32 6.34 9.68 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -5.57 -5.09 -7.59 -4.01 -5.39 -2.00 -1.64 -0.92 0.35 -1.40 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 1.97 0.00 0.00 0.00 0.00 -0.01 0.00 0.00 0.00 Cash From Investing Activity -19.96 14.48 -7.83 -11.36 -1.55 -13.12 -3.78 -0.63 -0.61 -7.51 Net Fixed Assets -5.19 -1.75 -2.03 -3.03 -1.67 -2.77 19.26 -0.46 -0.78 -7.53 Net Investments -16.40 15.75 -7.67 -11.28 -0.68 -10.70 -3.52 0.00 0.00 0.00 Others 1.63 0.48 1.87 2.95 0.80 0.35 -19.52 -0.17 0.17 0.02 Cash from Financing Activity -4.79 -5.48 -12.68 -1.91 -6.50 -1.21 -5.90 -3.62 -1.44 -0.37 Net Cash Inflow / Outflow 5.39 -2.14 4.03 -1.23 1.10 -2.54 5.44 -5.49 4.65 0.40 Opening Cash & Equivalents 6.15 8.29 4.27 5.50 4.40 6.94 1.48 6.32 1.67 1.27 Closing Cash & Equivalent 11.55 6.15 8.29 4.27 5.49 4.40 6.93 0.83 6.32 1.67

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 59.52 50.03 44.18 34.05 32.23 26.63 22.82 18.63 15.84 26.98 ROA 10.83% 11.03% 19.23% 11.04% 14.54% 7.76% 10.73% 7.37% -11.13% 4.29% ROE 19.55% 18.18% 33.70% 20.34% 27.26% 14.85% 20.42% 17.24% -28.69% 10.80% ROCE 27.11% 25.19% 43.91% 26.85% 37.17% 18.84% 22.10% 18.11% -14.27% 14.77% Fixed Asset Turnover 5.83 4.83 5.52 3.96 4.79 3.98 2.85 1.94 1.15 1.65 Receivable days 108.86 83.59 37.98 57.31 65.16 83.56 79.50 76.56 128.55 118.97 Inventory Days 82.70 74.99 63.40 96.04 65.19 66.13 57.04 77.21 120.42 63.24 Payable days 135.81 120.30 81.82 119.12 67.48 79.65 55.96 67.18 92.91 84.02 Cash Conversion Cycle 55.75 38.27 19.55 34.23 62.87 70.04 80.58 86.59 156.06 98.19 Total Debt/Equity 0.00 0.01 0.01 0.14 0.02 0.10 0.13 0.34 0.49 0.62 Interest Cover 22.02 40.37 41.27 22.09 38.84 16.65 12.15 5.17 -3.06 2.90

Top Investors:

anuradha hardipsingh bubber

navtejsingh m bubber

hardipsingh j bubber

ficom advisory llp

Annual Reports:

News Update:

Axtel Inds. - Quarterly Results
19th Jan 2024, 14:34 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