Nifty

:

11667.85

Sensex

:

39177.28

-19.65 (-0.17%)
-38.36 (-0.10%)

Login

Nifty
Sensex

:
:

11667.85
39177.28

-19.65 (-0.17%)
-38.36 (-0.10%)

Axtel Industries Ltd.

Engineering - Industrial Equipments

Rating :

74/99

BSE: 523850 | NSE: Not Listed

Watchlist

NSE BSE

118.00

-2.00 (-1.67%)

18-Jul-2019 | 10:23AM

Day's Open
Day's High
Day's Low
Previous Close

115.25
124.25
115.20
120.00

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

851
1.00
148.70
45.10

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

193.86
14.96
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

193.71
1.25%
3.72

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

10 Years
5 Years
3 Years

9.23
11.11
6.68

EBITDA CAGR (%)

10 Years
5 Years
3 Years

10.53
2.35
-0.53

PAT CAGR (%)

10 Years
5 Years
3 Years

11.94
16.53
7.30

P:E (Median)

8 Years
5 Years
3 Years

7.16
11.97
15.61

P:BV (Average)

8 Years
5 Years
3 Years

1.84
2.38
3.26

EV:EBITDA (Average)

8 Years
5 Years
3 Years

6.12
7.48
10.34

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var% Jun 18 Jun 17 Var%
Net Sales 30.13 30.06 0.23% 28.96 14.39 101.25% 30.28 24.16 25.33% 21.38 14.44 48.06%
Expenses 23.96 25.22 -5.00% 23.19 13.10 77.02% 24.86 21.88 13.62% 18.86 12.77 47.69%
EBITDA 6.18 4.84 27.69% 5.77 1.30 343.85% 5.42 2.28 137.72% 2.51 1.68 49.40%
EBIDTM 20.49% 16.10% 19.93% 9.02% 17.89% 9.44% 11.76% 11.60%
Other Income 1.04 0.29 258.62% 0.63 0.26 142.31% 0.84 0.10 740.00% 0.24 0.03 700.00%
Interest 0.13 0.12 8.33% 0.13 0.18 -27.78% 0.15 0.07 114.29% 0.07 0.14 -50.00%
Depreciation 0.71 0.61 16.39% 0.72 0.67 7.46% 0.71 0.55 29.09% 0.66 0.55 20.00%
PBT 5.21 4.40 18.41% 5.56 0.71 683.10% 5.41 1.76 207.39% 2.02 1.02 98.04%
Tax 1.50 1.95 -23.08% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PAT 3.71 2.45 51.43% 5.56 0.71 683.10% 5.41 1.76 207.39% 2.02 1.02 98.04%
PATM 12.32% 8.15% 19.19% 4.95% 17.86% 7.27% 9.44% 7.03%
EPS 2.30 1.52 51.32% 3.44 0.44 681.82% 3.35 1.09 207.34% 1.25 0.63 98.41%

Description Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var% Jun 18 Jun 17 Var%
Net Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PBT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Net Sales 110.75 81.50 76.11 67.12 39.93 48.13 60.39 59.38 54.09 27.05 33.70 Net Sales Growth 33.35% 7.08% 13.39% 68.09% -17.04% -20.30% 1.70% 9.78% 99.96% -19.73% Cost Of Goods Sold 54.36 40.55 36.45 31.57 19.91 20.68 35.82 37.76 36.89 15.56 21.48 Gross Profit 56.39 40.95 39.66 35.56 20.02 27.46 24.56 21.62 17.20 11.49 12.22 GP Margin 50.92% 50.25% 52.11% 52.98% 50.14% 57.05% 40.67% 36.41% 31.80% 42.48% 36.26% Total Expenditure 90.87 71.46 65.43 56.81 42.22 39.19 53.63 53.16 48.62 25.07 30.01 Power & Fuel Cost - 0.71 0.65 0.65 0.64 0.52 0.33 0.32 0.27 0.23 0.22 % Of Sales - 0.87% 0.85% 0.97% 1.60% 1.08% 0.55% 0.54% 0.50% 0.85% 0.65% Employee Cost - 15.62 14.35 12.26 10.57 9.00 7.90 5.71 4.67 3.98 3.23 % Of Sales - 19.17% 18.85% 18.27% 26.47% 18.70% 13.08% 9.62% 8.63% 14.71% 9.58% Manufacturing Exp. - 7.36 7.99 6.47 4.67 4.91 5.54 5.35 4.30 3.02 2.67 % Of Sales - 9.03% 10.50% 9.64% 11.70% 10.20% 9.17% 9.01% 7.95% 11.16% 7.92% General & Admin Exp. - 6.55 5.72 5.16 5.07 3.64 3.27 2.74 1.85 1.95 1.92 % Of Sales - 8.04% 7.52% 7.69% 12.70% 7.56% 5.41% 4.61% 3.42% 7.21% 5.70% Selling & Distn. Exp. - 0.56 0.25 0.71 1.36 0.43 0.75 0.31 0.15 0.17 0.25 % Of Sales - 0.69% 0.33% 1.06% 3.41% 0.89% 1.24% 0.52% 0.28% 0.63% 0.74% Miscellaneous Exp. - 0.10 0.03 0.01 0.01 0.01 0.02 0.97 0.49 0.16 0.25 % Of Sales - 0.12% 0.04% 0.01% 0.03% 0.02% 0.03% 1.63% 0.91% 0.59% 0.71% EBITDA 19.88 10.04 10.68 10.31 -2.29 8.94 6.76 6.22 5.47 1.98 3.69 EBITDA Margin 17.95% 12.32% 14.03% 15.36% -5.74% 18.57% 11.19% 10.47% 10.11% 7.32% 10.95% Other Income 2.75 0.73 1.17 0.22 0.23 0.20 0.34 0.10 0.02 0.07 0.03 Interest 0.48 0.50 0.75 1.37 1.94 2.18 0.71 0.92 0.44 0.33 0.27 Depreciation 2.80 2.39 2.78 3.45 3.89 2.80 1.38 0.93 0.73 0.65 0.56 PBT 18.20 7.89 8.32 5.72 -7.89 4.16 5.01 4.47 4.32 1.07 2.89 Tax 1.50 1.95 1.48 0.92 -0.35 1.40 1.63 1.45 1.89 0.41 0.98 Tax Rate 8.24% 24.71% 17.79% 16.08% 4.44% 33.65% 32.53% 32.44% 43.75% 38.32% 33.91% PAT 16.70 5.93 6.84 4.80 -7.54 2.76 3.38 3.02 2.42 0.66 1.92 PAT before Minority Interest 16.70 5.93 6.84 4.80 -7.54 2.76 3.38 3.02 2.42 0.66 1.92 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 15.08% 7.28% 8.99% 7.15% -18.88% 5.73% 5.60% 5.09% 4.47% 2.44% 5.70% PAT Growth 181.14% -13.30% 42.50% - - -18.34% 11.92% 24.79% 266.67% -65.62% Unadjusted EPS 10.34 3.67 4.23 2.97 -5.00 2.76 3.33 3.02 2.42 0.66 2.03

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Shareholder's Funds 43.01 36.86 30.31 25.82 28.78 26.05 22.94 18.19 15.82 15.21 Share Capital 16.15 16.15 16.15 16.15 10.00 10.00 10.00 10.00 10.00 10.00 Total Reserves 26.86 20.71 14.15 9.67 17.24 14.51 11.17 8.19 5.82 5.21 Non-Current Liabilities 4.47 3.51 5.56 8.31 12.40 10.86 3.79 0.33 1.60 3.05 Secured Loans 1.16 0.00 2.25 5.25 8.25 8.00 1.59 0.00 1.60 3.05 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 3.52 3.67 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 39.47 25.63 25.55 34.73 25.39 25.37 21.32 28.05 12.38 8.05 Trade Payables 19.16 11.54 8.43 12.69 9.30 8.85 5.85 11.23 4.46 3.84 Other Current Liabilities 12.97 6.86 6.51 11.91 1.88 4.83 5.95 6.15 7.49 3.25 Short Term Borrowings 3.09 4.96 7.87 7.25 8.49 6.92 6.40 6.97 0.00 0.00 Short Term Provisions 4.25 2.27 2.74 2.89 5.71 4.77 3.12 3.70 0.42 0.96 Total Liabilities 86.95 66.00 61.42 68.86 66.57 62.28 48.05 46.57 29.80 26.31 Net Block 17.15 16.56 18.63 21.32 24.39 17.06 7.11 6.53 6.39 6.74 Gross Block 22.37 19.37 38.86 38.09 37.27 27.18 15.92 14.37 13.51 13.22 Accumulated Depreciation 5.21 2.81 20.23 16.77 12.89 10.12 8.81 7.84 7.12 6.48 Non Current Assets 35.97 24.49 22.17 24.60 27.60 22.07 12.52 9.93 6.72 7.05 Capital Work in Progress 0.00 0.23 0.00 0.31 0.35 2.91 3.45 1.40 0.15 0.05 Non Current Investment 14.22 3.52 0.00 0.00 0.00 0.00 0.03 0.08 0.18 0.26 Long Term Loans & Adv. 4.30 4.18 3.55 2.97 2.86 2.10 1.93 1.93 0.00 0.00 Other Non Current Assets 0.29 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 50.99 41.51 39.25 44.26 38.97 40.21 35.53 36.64 22.94 19.18 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 17.85 12.25 13.68 17.85 10.82 7.65 12.08 14.79 11.56 6.75 Sundry Debtors 20.12 17.91 18.23 13.04 17.57 17.19 12.70 16.37 4.60 7.47 Cash & Bank 4.40 6.94 0.83 6.32 1.67 1.27 4.56 1.10 0.16 0.10 Other Current Assets 8.63 1.01 1.06 1.17 8.91 14.10 6.19 4.38 6.61 4.85 Short Term Loans & Adv. 7.64 3.41 5.46 5.89 8.45 13.57 5.70 4.09 6.37 4.60 Net Current Assets 11.52 15.88 13.70 9.53 13.58 14.84 14.21 8.59 10.56 11.13 Total Assets 86.96 66.00 61.42 68.86 66.57 62.28 48.05 46.57 29.80 26.31

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Cash From Operating Activity 11.78 15.13 -1.24 6.69 8.28 1.26 4.84 -2.09 1.95 -0.01 PBT 7.89 8.32 5.72 -7.89 4.16 5.01 4.47 4.32 0.66 1.90 Adjustment 2.54 2.82 4.56 5.50 4.90 1.82 1.55 1.13 1.41 1.89 Changes in Working Capital 3.36 5.63 -10.60 8.74 0.61 -3.94 0.27 -5.65 0.64 -2.55 Cash after chg. in Working capital 13.78 16.78 -0.32 6.34 9.68 2.89 6.29 -0.20 2.71 1.24 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.33 -0.27 Tax Paid -2.00 -1.64 -0.92 0.35 -1.40 -1.63 -1.45 -1.89 -0.42 -0.98 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 -0.01 -0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -13.12 -3.78 -0.63 -0.61 -7.51 -10.59 -3.49 -1.91 -0.45 -1.78 Net Fixed Assets -2.77 19.26 -0.46 -0.78 -7.53 -10.72 -3.60 -2.11 -0.39 -1.55 Net Investments -10.70 -3.52 0.00 0.00 0.00 0.03 0.05 0.10 0.08 0.05 Others 0.35 -19.52 -0.17 0.17 0.02 0.10 0.06 0.10 -0.14 -0.28 Cash from Financing Activity -1.21 -5.90 -3.62 -1.44 -0.37 6.05 2.11 4.95 -1.44 1.01 Net Cash Inflow / Outflow -2.55 5.44 -5.49 4.65 0.40 -3.29 3.45 0.94 0.05 -0.78 Opening Cash & Equivalents 6.93 1.48 6.32 1.67 1.27 4.56 1.10 0.16 0.10 0.89 Closing Cash & Equivalent 4.38 6.93 0.83 6.32 1.67 1.27 4.56 1.10 0.16 0.10

Financial Ratios

Standalone

Right to Left

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Book Value (Rs.) 26.63 22.82 18.63 15.84 26.98 24.21 20.83 17.82 15.25 14.65 ROA 7.76% 10.73% 7.37% -11.13% 4.29% 6.13% 6.37% 6.35% 2.37% 7.49% ROE 14.85% 20.42% 17.24% -28.69% 10.80% 15.01% 15.61% 14.66% 4.44% 15.05% ROCE 18.84% 22.10% 18.11% -14.27% 14.77% 16.05% 19.48% 22.86% 8.13% 19.45% Fixed Asset Turnover 3.98 2.85 1.94 1.15 1.65 3.11 4.28 4.22 2.14 3.34 Receivable days 83.56 79.50 76.56 128.55 118.97 81.48 81.76 65.06 77.18 71.45 Inventory Days 66.13 57.04 77.21 120.42 63.24 53.78 75.57 81.77 117.04 70.27 Payable days 79.65 55.96 67.18 92.91 84.02 50.96 60.78 59.76 62.56 59.05 Cash Conversion Cycle 70.04 80.58 86.59 156.06 98.19 84.31 96.56 87.07 131.66 82.67 Total Debt/Equity 0.10 0.13 0.34 0.49 0.62 0.62 0.38 0.39 0.11 0.21 Interest Cover 16.65 12.15 5.17 -3.06 2.90 8.07 5.84 10.73 4.20 11.54

Top Investors:

kirit kumar pathak

anuradha hardeep singh bubber

hardeep singh j bubber

navroze shiamak marshall

rajivsingh h bubber

Annual Reports:

News Update:

No Latest News!

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback