Nifty

:

14416.00

Sensex

:

49087.39

134.70 (0.94%)
523.12 (1.08%)

Login

Nifty
Sensex

:
:

14416.00
49087.39

134.70 (0.94%)
523.12 (1.08%)

Axtel Industries Ltd.

Engineering - Industrial Equipments

Rating :

70/99

BSE: 523850 | NSE: Not Listed

Watchlist

NSE BSE

236.45

18-Jan-2021

Open
High
Low
Previous Close

249.00
249.00
226.55
246.10

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

503
31.98
287.75
78.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

381.98
20.27
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

385.46
1.06%
5.70

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

6.30
8.22
6.93

EBITDA CAGR (%)

10 Years
5 Years
3 Years

10.13
6.84
7.30

PAT CAGR (%)

10 Years
5 Years
3 Years

16.23
17.80
22.46

P:E (Median)

8 Years
5 Years
3 Years

12.51
13.95
15.46

P:BV (Average)

8 Years
5 Years
3 Years

4.43
4.43
4.43

EV:EBITDA (Average)

8 Years
5 Years
3 Years

7.58
9.70
10.43

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 40.16 30.83 30.26% 31.26 17.83 75.32% 23.44 30.13 -22.20% 27.55 28.96 -4.87%
Expenses 32.12 26.10 23.07% 22.45 16.55 35.65% 21.01 23.96 -12.31% 21.64 23.19 -6.68%
EBITDA 8.04 4.72 70.34% 8.81 1.28 588.28% 2.44 6.18 -60.52% 5.91 5.77 2.43%
EBIDTM 20.02% 15.33% 28.19% 7.20% 10.39% 20.49% 21.45% 19.93%
Other Income 0.02 0.92 -97.83% 0.89 0.41 117.07% 1.55 1.04 49.04% 1.01 0.63 60.32%
Interest 0.22 0.13 69.23% 0.20 0.10 100.00% 0.24 0.13 84.62% 0.24 0.13 84.62%
Depreciation 0.61 0.66 -7.58% 0.56 0.60 -6.67% 0.73 0.71 2.82% 0.70 0.72 -2.78%
PBT 7.23 4.86 48.77% 8.95 1.00 795.00% 3.02 5.21 -42.03% 5.99 5.56 7.73%
Tax 1.83 1.41 29.79% 2.24 0.29 672.41% 0.73 1.50 -51.33% 1.54 0.00 0
PAT 5.40 3.45 56.52% 6.71 0.71 845.07% 2.29 3.71 -38.27% 4.45 5.56 -19.96%
PATM 13.44% 11.17% 21.45% 3.97% 9.77% 12.31% 16.15% 19.19%
EPS 3.33 2.13 56.34% 4.14 0.44 840.91% 1.41 2.29 -38.43% 2.75 3.43 -19.83%

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 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 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 122.41 99.65 110.75 81.50 76.11 67.12 39.93 48.13 60.39 59.38 54.09 Net Sales Growth 13.61% -10.02% 35.89% 7.08% 13.39% 68.09% -17.04% -20.30% 1.70% 9.78% Cost Of Goods Sold 58.63 47.17 54.36 40.55 36.45 31.57 19.91 20.68 35.82 37.76 36.89 Gross Profit 63.78 52.48 56.39 40.95 39.66 35.56 20.02 27.46 24.56 21.62 17.20 GP Margin 52.10% 52.66% 50.92% 50.25% 52.11% 52.98% 50.14% 57.05% 40.67% 36.41% 31.80% Total Expenditure 97.22 85.30 90.87 71.41 65.43 56.81 42.22 39.19 53.63 53.16 48.62 Power & Fuel Cost - 0.72 0.65 0.71 0.65 0.65 0.64 0.52 0.33 0.32 0.27 % Of Sales - 0.72% 0.59% 0.87% 0.85% 0.97% 1.60% 1.08% 0.55% 0.54% 0.50% Employee Cost - 20.06 17.36 15.62 14.35 12.26 10.57 9.00 7.90 5.71 4.67 % Of Sales - 20.13% 15.67% 19.17% 18.85% 18.27% 26.47% 18.70% 13.08% 9.62% 8.63% Manufacturing Exp. - 8.63 9.02 7.36 7.99 6.47 4.67 4.91 5.54 5.35 4.30 % Of Sales - 8.66% 8.14% 9.03% 10.50% 9.64% 11.70% 10.20% 9.17% 9.01% 7.95% General & Admin Exp. - 7.40 8.35 6.55 5.72 5.16 5.07 3.64 3.27 2.74 1.85 % Of Sales - 7.43% 7.54% 8.04% 7.52% 7.69% 12.70% 7.56% 5.41% 4.61% 3.42% Selling & Distn. Exp. - 1.09 0.97 0.56 0.25 0.71 1.36 0.43 0.75 0.31 0.15 % Of Sales - 1.09% 0.88% 0.69% 0.33% 1.06% 3.41% 0.89% 1.24% 0.52% 0.28% Miscellaneous Exp. - 0.24 0.15 0.05 0.03 0.01 0.01 0.01 0.02 0.97 0.15 % Of Sales - 0.24% 0.14% 0.06% 0.04% 0.01% 0.03% 0.02% 0.03% 1.63% 0.91% EBITDA 25.20 14.35 19.88 10.09 10.68 10.31 -2.29 8.94 6.76 6.22 5.47 EBITDA Margin 20.59% 14.40% 17.95% 12.38% 14.03% 15.36% -5.74% 18.57% 11.19% 10.47% 10.11% Other Income 3.47 3.90 2.75 0.68 1.17 0.22 0.23 0.20 0.34 0.10 0.02 Interest 0.90 0.70 0.48 0.50 0.75 1.37 1.94 2.18 0.71 0.92 0.44 Depreciation 2.60 2.68 2.80 2.39 2.78 3.45 3.89 2.80 1.38 0.93 0.73 PBT 25.19 14.86 19.35 7.89 8.32 5.72 -7.89 4.16 5.01 4.47 4.32 Tax 6.34 3.97 5.24 1.95 1.48 0.92 -0.35 1.40 1.63 1.45 1.89 Tax Rate 25.17% 26.72% 28.81% 24.71% 17.79% 16.08% 4.44% 33.65% 32.53% 32.44% 43.75% PAT 18.85 10.89 12.96 5.93 6.84 4.80 -7.54 2.76 3.38 3.02 2.42 PAT before Minority Interest 18.85 10.89 12.96 5.93 6.84 4.80 -7.54 2.76 3.38 3.02 2.42 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 15.40% 10.93% 11.70% 7.28% 8.99% 7.15% -18.88% 5.73% 5.60% 5.09% 4.47% PAT Growth 40.36% -15.97% 118.55% -13.30% 42.50% - - -18.34% 11.92% 24.79% EPS 11.64 6.72 8.00 3.66 4.22 2.96 -4.65 1.70 2.09 1.86 1.49

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 55.00 52.06 43.01 36.86 30.31 25.82 28.78 26.05 22.94 18.19 Share Capital 16.15 16.15 16.15 16.15 16.15 16.15 10.00 10.00 10.00 10.00 Total Reserves 38.84 35.91 26.86 20.71 14.15 9.67 17.24 14.51 11.17 8.19 Non-Current Liabilities 4.30 4.61 4.47 3.51 5.56 8.31 12.40 10.86 3.79 0.33 Secured Loans 0.65 0.92 1.16 0.00 2.25 5.25 8.25 8.00 1.59 0.00 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 4.03 4.03 3.52 3.67 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 46.71 34.65 39.47 25.63 25.55 34.73 25.39 25.37 21.32 28.05 Trade Payables 17.25 13.87 19.16 11.54 8.43 12.69 9.30 8.85 5.85 11.23 Other Current Liabilities 17.62 12.12 12.97 6.86 6.51 11.91 1.88 4.83 5.95 6.15 Short Term Borrowings 7.10 0.24 3.09 4.96 7.87 7.25 8.49 6.92 6.40 6.97 Short Term Provisions 4.75 8.42 4.25 2.27 2.74 2.89 5.71 4.77 3.12 3.70 Total Liabilities 106.01 91.32 86.95 66.00 61.42 68.86 66.57 62.28 48.05 46.57 Net Block 15.80 15.84 17.15 16.56 18.63 21.32 24.39 17.06 7.11 6.53 Gross Block 26.48 23.84 22.37 19.37 38.86 38.09 37.27 27.18 15.92 14.37 Accumulated Depreciation 10.68 8.00 5.21 2.81 20.23 16.77 12.89 10.12 8.81 7.84 Non Current Assets 23.50 35.81 35.97 24.49 22.17 24.60 27.60 22.07 12.52 9.93 Capital Work in Progress 0.59 0.20 0.00 0.23 0.00 0.31 0.35 2.91 3.45 1.40 Non Current Investment 2.21 14.90 14.22 3.52 0.00 0.00 0.00 0.00 0.03 0.08 Long Term Loans & Adv. 4.86 4.86 4.30 4.18 3.55 2.97 2.86 2.10 1.93 1.93 Other Non Current Assets 0.04 0.02 0.29 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 82.51 55.51 50.99 41.51 39.25 44.26 38.97 40.21 35.53 36.64 Current Investments 23.97 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 30.73 21.71 17.85 12.25 13.68 17.85 10.82 7.65 12.08 14.79 Sundry Debtors 11.87 19.43 20.12 17.91 18.23 13.04 17.57 17.19 12.70 16.37 Cash & Bank 4.27 5.50 4.40 6.94 0.83 6.32 1.67 1.27 4.56 1.10 Other Current Assets 11.66 0.32 0.99 1.01 6.52 7.06 8.91 14.10 6.19 4.38 Short Term Loans & Adv. 10.84 8.55 7.64 3.41 5.46 5.89 8.45 13.57 5.70 4.09 Net Current Assets 35.79 20.86 11.52 15.88 13.70 9.53 13.58 14.84 14.21 8.59 Total Assets 106.01 91.32 86.96 66.00 61.42 68.86 66.57 62.28 48.05 46.57

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity 12.04 9.14 11.79 15.13 -1.24 6.69 8.28 1.26 4.84 -2.09 PBT 14.86 18.20 7.89 8.32 5.72 -7.89 4.16 5.01 4.47 4.32 Adjustment 0.44 3.70 2.54 2.82 4.56 5.50 4.90 1.82 1.55 1.13 Changes in Working Capital 0.75 -7.37 3.36 5.63 -10.60 8.74 0.61 -3.94 0.27 -5.65 Cash after chg. in Working capital 16.05 14.53 13.78 16.78 -0.32 6.34 9.68 2.89 6.29 -0.20 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -4.01 -5.39 -2.00 -1.64 -0.92 0.35 -1.40 -1.63 -1.45 -1.89 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 -0.01 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -11.36 -1.55 -13.12 -3.78 -0.63 -0.61 -7.51 -10.59 -3.49 -1.91 Net Fixed Assets -3.03 -1.67 -2.77 19.26 -0.46 -0.78 -7.53 -10.72 -3.60 -2.11 Net Investments -11.28 -0.68 -10.70 -3.52 0.00 0.00 0.00 0.03 0.05 0.10 Others 2.95 0.80 0.35 -19.52 -0.17 0.17 0.02 0.10 0.06 0.10 Cash from Financing Activity -1.91 -6.50 -1.21 -5.90 -3.62 -1.44 -0.37 6.05 2.11 4.95 Net Cash Inflow / Outflow -1.23 1.10 -2.54 5.44 -5.49 4.65 0.40 -3.29 3.45 0.94 Opening Cash & Equivalents 5.50 4.40 6.94 1.48 6.32 1.67 1.27 4.56 1.10 0.16 Closing Cash & Equivalent 4.27 5.49 4.40 6.93 0.83 6.32 1.67 1.27 4.56 1.10

Financial Ratios

Standalone

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 34.05 32.23 26.63 22.82 18.63 15.84 26.98 24.21 20.83 17.82 ROA 11.04% 14.54% 7.76% 10.73% 7.37% -11.13% 4.29% 6.13% 6.37% 6.35% ROE 20.34% 27.26% 14.85% 20.42% 17.24% -28.69% 10.80% 15.01% 15.61% 14.66% ROCE 26.85% 37.17% 18.84% 22.10% 18.11% -14.27% 14.77% 16.05% 19.48% 22.86% Fixed Asset Turnover 3.96 4.79 3.98 2.85 1.94 1.15 1.65 3.11 4.28 4.22 Receivable days 57.31 65.16 83.56 79.50 76.56 128.55 118.97 81.48 81.76 65.06 Inventory Days 96.04 65.19 66.13 57.04 77.21 120.42 63.24 53.78 75.57 81.77 Payable days 67.90 67.48 79.65 55.96 67.18 92.91 84.02 50.96 60.78 59.76 Cash Conversion Cycle 85.45 62.87 70.04 80.58 86.59 156.06 98.19 84.31 96.56 87.07 Total Debt/Equity 0.14 0.02 0.10 0.13 0.34 0.49 0.62 0.62 0.38 0.39 Interest Cover 22.09 38.84 16.65 12.15 5.17 -3.06 2.90 8.07 5.84 10.73

Top Investors:

kirit kumar pathak

anuradha hardipsingh bubber

hardipsingh j bubber

Annual Reports:

News Update:

Axtel Inds. - Quarterly Results
7th Nov 2020, 12:18 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