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%)

Akar Auto Industries Ltd.

Auto Ancillary

Rating :

59/99

BSE: 530621 | NSE: Not Listed

Watchlist

NSE BSE

112.95

19-Apr-2024

Open
High
Low
Previous Close

114.00
114.00
110.65
112.20

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

20
1.91
169.70
74.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

121.85
16.51
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

179.66
0.44%
2.74

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

9.92
5.73
24.97

EBITDA CAGR (%)

10 Years
5 Years
3 Years

9.97
3.72
20.62

PAT CAGR (%)

10 Years
5 Years
3 Years

25.86
5.72
-

P:E (Median)

8 Years
5 Years
3 Years

11.75
9.39
13.37

P:BV (Average)

8 Years
5 Years
3 Years

1.70
1.70
2.11

EV:EBITDA (Average)

8 Years
5 Years
3 Years

7.95
9.28
8.91

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 93.66 94.40 -0.78% 95.76 88.42 8.30% 89.77 82.57 8.72% 101.68 86.80 17.14%
Expenses 87.20 88.55 -1.52% 90.19 83.41 8.13% 84.62 78.02 8.46% 94.88 80.99 17.15%
EBITDA 6.46 5.85 10.43% 5.57 5.00 11.40% 5.15 4.56 12.94% 6.80 5.81 17.04%
EBIDTM 6.90% 6.20% 5.82% 5.66% 5.74% 5.52% 6.68% 6.69%
Other Income 0.03 0.06 -50.00% 0.06 0.04 50.00% 0.05 0.03 66.67% 0.05 0.43 -88.37%
Interest 2.78 2.64 5.30% 2.47 2.21 11.76% 2.22 1.90 16.84% 3.29 2.22 48.20%
Depreciation 1.07 1.01 5.94% 0.90 1.00 -10.00% 0.95 0.99 -4.04% 1.05 1.02 2.94%
PBT 2.65 2.25 17.78% 2.26 1.83 23.50% 2.03 1.70 19.41% 2.51 2.99 -16.05%
Tax 0.73 0.65 12.31% 0.80 0.57 40.35% 0.88 0.47 87.23% -0.28 0.91 -
PAT 1.92 1.60 20.00% 1.46 1.26 15.87% 1.16 1.23 -5.69% 2.79 2.08 34.13%
PATM 2.05% 1.70% 1.53% 1.42% 1.29% 1.49% 2.75% 2.39%
EPS 1.78 1.48 20.27% 1.35 1.16 16.38% 1.07 1.14 -6.14% 2.59 1.92 34.90%

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 380.87 367.07 270.41 188.06 198.83 277.79 242.09 189.73 184.55 159.30 142.56 Net Sales Growth 8.14% 35.75% 43.79% -5.42% -28.42% 14.75% 27.60% 2.81% 15.85% 11.74% Cost Of Goods Sold 240.07 237.22 164.33 112.38 120.89 179.84 154.84 121.28 114.65 92.63 78.64 Gross Profit 140.80 129.85 106.07 75.68 77.94 97.95 87.25 68.46 69.91 66.68 63.91 GP Margin 36.97% 35.37% 39.23% 40.24% 39.20% 35.26% 36.04% 36.08% 37.88% 41.86% 44.83% Total Expenditure 356.89 344.86 251.22 179.36 189.48 259.29 223.65 175.86 172.27 149.99 133.97 Power & Fuel Cost - 29.95 20.67 15.74 16.70 21.69 16.77 14.36 13.95 15.51 17.94 % Of Sales - 8.16% 7.64% 8.37% 8.40% 7.81% 6.93% 7.57% 7.56% 9.74% 12.58% Employee Cost - 38.23 32.29 27.21 26.37 25.29 20.93 15.39 13.09 12.45 10.42 % Of Sales - 10.41% 11.94% 14.47% 13.26% 9.10% 8.65% 8.11% 7.09% 7.82% 7.31% Manufacturing Exp. - 21.67 19.92 13.49 14.46 20.26 20.20 14.93 21.18 20.64 13.61 % Of Sales - 5.90% 7.37% 7.17% 7.27% 7.29% 8.34% 7.87% 11.48% 12.96% 9.55% General & Admin Exp. - 6.40 5.43 4.69 4.91 5.14 4.33 3.47 2.86 2.51 8.46 % Of Sales - 1.74% 2.01% 2.49% 2.47% 1.85% 1.79% 1.83% 1.55% 1.58% 5.93% Selling & Distn. Exp. - 9.91 7.36 4.50 4.95 5.61 5.48 5.98 6.02 5.86 4.51 % Of Sales - 2.70% 2.72% 2.39% 2.49% 2.02% 2.26% 3.15% 3.26% 3.68% 3.16% Miscellaneous Exp. - 1.49 1.21 1.36 1.19 1.46 1.09 0.46 0.51 0.39 4.51 % Of Sales - 0.41% 0.45% 0.72% 0.60% 0.53% 0.45% 0.24% 0.28% 0.24% 0.27% EBITDA 23.98 22.21 19.19 8.70 9.35 18.50 18.44 13.87 12.28 9.31 8.59 EBITDA Margin 6.30% 6.05% 7.10% 4.63% 4.70% 6.66% 7.62% 7.31% 6.65% 5.84% 6.03% Other Income 0.19 0.18 0.79 1.76 0.15 0.22 0.13 0.12 0.16 0.08 0.09 Interest 10.76 10.04 8.02 8.05 7.66 8.11 8.45 7.15 6.71 5.81 4.91 Depreciation 3.97 4.05 4.43 4.50 4.32 4.07 3.70 3.14 2.90 2.66 2.41 PBT 9.45 8.29 7.53 -2.09 -2.49 6.54 6.41 3.70 2.84 0.93 1.36 Tax 2.13 1.41 0.46 0.74 0.57 0.70 1.77 1.40 1.00 0.58 0.67 Tax Rate 22.54% 17.01% 6.28% -35.41% -22.89% 11.84% 35.69% 36.36% 35.21% 32.04% 49.26% PAT 7.33 6.88 6.88 -2.84 -3.06 5.21 3.20 2.46 1.84 1.23 0.69 PAT before Minority Interest 7.33 6.88 6.88 -2.84 -3.06 5.21 3.20 2.46 1.84 1.23 0.69 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 1.92% 1.87% 2.54% -1.51% -1.54% 1.88% 1.32% 1.30% 1.00% 0.77% 0.48% PAT Growth 18.80% 0.00% - - - 62.81% 30.08% 33.70% 49.59% 78.26% EPS 6.79 6.37 6.37 -2.63 -2.83 4.82 2.96 2.28 1.70 1.14 0.64

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 39.57 32.48 25.60 28.57 32.36 27.99 25.51 24.97 23.82 24.84 Share Capital 5.39 5.39 5.39 5.39 5.39 5.39 5.39 5.39 5.39 5.39 Total Reserves 34.17 27.09 20.21 23.17 26.97 22.60 20.12 19.58 18.42 19.45 Non-Current Liabilities 27.10 32.43 36.37 29.00 30.39 21.14 19.71 15.01 7.08 5.80 Secured Loans 14.84 15.07 16.03 8.43 10.02 6.72 5.93 2.99 0.50 0.69 Unsecured Loans 5.28 10.10 12.09 13.31 13.96 7.50 7.50 7.82 2.50 0.00 Long Term Provisions 3.42 3.07 3.04 2.80 2.55 2.08 1.87 0.00 0.00 0.00 Current Liabilities 120.25 93.85 97.41 86.75 89.98 91.37 79.89 86.09 84.35 79.77 Trade Payables 64.43 41.74 39.21 36.88 40.49 40.30 35.13 49.05 49.60 43.02 Other Current Liabilities 14.55 10.40 14.03 7.97 7.77 9.27 7.95 2.26 2.98 4.41 Short Term Borrowings 39.29 40.05 44.00 41.63 40.01 40.40 35.48 32.79 30.59 31.22 Short Term Provisions 1.97 1.66 0.17 0.28 1.71 1.40 1.33 1.98 1.18 1.12 Total Liabilities 186.92 158.76 159.38 144.32 152.73 140.50 125.11 126.07 115.25 110.41 Net Block 41.15 37.65 42.13 43.38 38.77 37.23 34.98 29.52 29.48 33.93 Gross Block 101.86 94.30 94.90 91.65 82.72 77.15 71.19 62.60 59.82 58.92 Accumulated Depreciation 60.70 56.65 52.77 48.27 43.95 39.92 36.22 33.08 30.34 24.99 Non Current Assets 44.49 40.44 44.69 45.94 45.44 42.01 40.08 35.08 32.09 35.47 Capital Work in Progress 0.77 0.22 0.00 0.00 4.11 1.16 2.52 0.84 0.00 0.39 Non Current Investment 0.06 0.06 0.06 0.06 0.06 0.08 0.08 0.11 0.11 1.16 Long Term Loans & Adv. 2.50 2.50 2.50 2.50 2.50 2.50 2.50 4.61 2.50 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 0.01 1.04 0.00 0.00 0.00 0.00 Current Assets 142.43 118.32 114.69 98.38 107.29 98.49 85.03 90.99 83.16 74.94 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 78.58 74.99 68.78 59.46 61.47 53.80 48.34 48.97 47.27 40.41 Sundry Debtors 48.78 35.41 39.56 30.78 38.22 36.85 31.17 35.48 28.11 23.52 Cash & Bank 3.85 3.07 2.09 2.64 1.88 1.20 1.54 1.35 1.31 1.17 Other Current Assets 11.21 1.22 1.71 0.87 5.72 6.63 3.98 5.19 6.47 9.84 Short Term Loans & Adv. 9.60 3.64 2.55 4.62 4.84 5.26 3.86 4.94 6.31 6.17 Net Current Assets 22.18 24.47 17.27 11.62 17.31 7.12 5.14 4.90 -1.19 -4.83 Total Assets 186.92 158.76 159.38 144.32 152.73 140.50 125.11 126.07 115.25 110.41

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 24.56 15.47 0.25 14.44 7.43 8.67 12.30 0.82 6.04 10.99 PBT 8.29 7.34 -2.09 -2.49 5.91 4.97 3.86 2.84 1.81 1.36 Adjustment 13.91 11.85 10.79 11.84 11.96 11.92 10.02 9.44 7.51 7.23 Changes in Working Capital 4.40 -2.25 -8.45 6.56 -9.15 -7.25 -0.43 -11.15 -2.87 2.83 Cash after chg. in Working capital 26.60 16.94 0.25 15.91 8.72 9.63 13.45 1.13 6.44 11.41 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -2.04 -1.48 0.00 -1.47 -1.29 -0.96 -1.15 -0.31 -0.41 -0.42 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -7.92 0.42 -1.49 -4.68 -8.34 -4.47 -9.97 -3.63 1.16 -1.41 Net Fixed Assets -8.11 0.38 -3.25 -4.82 -8.52 -4.60 -10.27 -3.62 -0.51 -1.50 Net Investments 0.00 0.00 0.00 0.00 0.02 0.00 0.03 0.00 1.05 0.00 Others 0.19 0.04 1.76 0.14 0.16 0.13 0.27 -0.01 0.62 0.09 Cash from Financing Activity -15.86 -14.91 0.70 -9.00 0.55 -3.50 -2.14 2.85 -7.05 -9.17 Net Cash Inflow / Outflow 0.78 0.97 -0.54 0.76 -0.36 0.70 0.19 0.05 0.14 0.41 Opening Cash & Equivalents 3.07 2.09 2.64 1.88 2.24 1.54 1.35 1.31 1.17 0.76 Closing Cash & Equivalent 3.85 3.07 2.09 2.64 1.88 2.24 1.54 1.35 1.31 1.17

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.) 36.68 30.11 23.73 26.48 30.00 25.94 23.65 23.15 22.08 23.03 ROA 3.98% 4.32% -1.87% -2.06% 3.55% 2.41% 1.95% 1.52% 1.09% 0.63% ROE 19.10% 23.68% -10.48% -10.05% 17.27% 11.97% 9.73% 7.52% 5.04% 2.79% ROCE 17.61% 14.73% 5.98% 5.35% 15.26% 16.61% 15.04% 14.82% 12.77% 10.11% Fixed Asset Turnover 3.74 2.86 2.02 2.28 3.48 3.33 3.11 3.31 2.95 2.67 Receivable days 41.86 50.60 68.27 63.34 49.32 50.29 58.54 57.29 53.84 54.11 Inventory Days 76.36 97.03 124.45 111.00 75.73 75.51 85.47 86.71 91.43 93.73 Payable days 63.54 70.93 98.44 93.46 44.85 48.64 71.96 89.21 98.50 105.43 Cash Conversion Cycle 54.67 76.70 94.27 80.88 80.20 77.16 72.04 54.80 46.77 42.40 Total Debt/Equity 1.64 2.20 3.08 2.32 2.05 2.04 2.00 1.79 1.48 1.42 Interest Cover 1.83 1.91 0.74 0.68 1.73 1.59 1.54 1.42 1.31 1.28

Top Investors:

national stock exchange of india limited account karvy stock broking limited

investor education and protection fund (iepf)

Annual Reports:

News Update:

Akar Auto Industries - Quarterly Results
13th Feb 2024, 15:27 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