Nifty

:

18534.40

Sensex

:

62622.24

-99.45 (-0.53%)
-346.89 (-0.55%)

Login

Nifty
Sensex

:
:

18534.40
62622.24

-99.45 (-0.53%)
-346.89 (-0.55%)

Automotive Stampings and Assemblies Ltd.

Auto Ancillary

Rating :

51/99

BSE: 520119 | NSE: ASAL

Watchlist

NSE BSE

316.70

31-May-2023

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

317.10
324.85
313.00
321.35

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

22988
73.17
545.00
249.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

501.55
61.36
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

540.17
N/A
-18.65

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

2.71
12.93
18.80

EBITDA CAGR (%)

10 Years
5 Years
3 Years

1.58
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-7.56
-7.56
-8.20

EV:EBITDA (Average)

8 Years
5 Years
3 Years

175.50
261.53
349.41

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 23 Mar 22 Var% Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 Var%
Net Sales 210.11 203.33 3.33% 193.10 162.26 19.01% 215.94 147.92 45.98% 209.08 94.13 122.12%
Expenses 200.02 200.87 -0.42% 184.82 155.81 18.62% 207.83 142.68 45.66% 203.04 92.41 119.72%
EBITDA 10.09 2.47 308.50% 8.28 6.45 28.37% 8.11 5.24 54.77% 6.04 1.71 253.22%
EBIDTM 4.80% 1.21% 4.29% 3.97% 3.75% 3.54% 2.89% 1.82%
Other Income 0.74 1.88 -60.64% 0.44 0.33 33.33% 0.53 0.01 5,200.00% 0.63 0.06 950.00%
Interest 3.91 2.71 44.28% 3.11 3.70 -15.95% 3.00 4.15 -27.71% 2.69 4.41 -39.00%
Depreciation 3.54 3.04 16.45% 3.58 2.69 33.09% 3.46 2.50 38.40% 3.24 2.62 23.66%
PBT 3.37 60.32 -94.41% 2.04 0.39 423.08% 2.18 0.40 445.00% 0.74 -8.80 -
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 3.37 60.32 -94.41% 2.04 0.39 423.08% 2.18 0.40 445.00% 0.74 -8.80 -
PATM 1.61% 29.67% 1.05% 0.24% 1.01% 0.27% 0.35% -9.35%
EPS 2.12 37.94 -94.41% 1.28 0.24 433.33% 1.37 0.25 448.00% 0.47 -5.54 -

Description Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 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 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Net Sales 828.23 607.64 339.13 362.40 481.67 330.80 304.02 262.84 290.50 341.66 465.09 Net Sales Growth 36.30% 79.18% -6.42% -24.76% 45.61% 8.81% 15.67% -9.52% -14.97% -26.54% Cost Of Goods Sold 666.24 490.69 257.98 279.13 361.87 260.61 219.13 194.97 226.09 260.10 371.73 Gross Profit 161.99 116.95 81.16 83.27 119.81 70.19 84.89 67.88 64.41 81.57 93.36 GP Margin 19.56% 19.25% 23.93% 22.98% 24.87% 21.22% 27.92% 25.83% 22.17% 23.87% 20.07% Total Expenditure 795.71 591.77 339.12 371.95 470.03 355.89 303.07 265.94 296.99 332.00 451.52 Power & Fuel Cost - 10.38 7.59 7.74 11.14 8.95 7.40 6.43 6.75 7.74 8.56 % Of Sales - 1.71% 2.24% 2.14% 2.31% 2.71% 2.43% 2.45% 2.32% 2.27% 1.84% Employee Cost - 31.09 29.20 34.45 37.50 34.68 36.49 41.23 40.74 40.43 43.28 % Of Sales - 5.12% 8.61% 9.51% 7.79% 10.48% 12.00% 15.69% 14.02% 11.83% 9.31% Manufacturing Exp. - 39.83 27.62 31.42 41.73 33.14 24.72 14.02 14.41 13.92 17.81 % Of Sales - 6.55% 8.14% 8.67% 8.66% 10.02% 8.13% 5.33% 4.96% 4.07% 3.83% General & Admin Exp. - 7.12 7.48 9.52 9.02 9.18 8.67 4.70 3.07 3.65 3.62 % Of Sales - 1.17% 2.21% 2.63% 1.87% 2.78% 2.85% 1.79% 1.06% 1.07% 0.78% Selling & Distn. Exp. - 8.64 5.70 6.21 6.71 6.78 3.79 1.70 1.74 1.99 2.99 % Of Sales - 1.42% 1.68% 1.71% 1.39% 2.05% 1.25% 0.65% 0.60% 0.58% 0.64% Miscellaneous Exp. - 4.04 3.56 3.47 2.07 2.56 2.87 2.89 4.19 4.17 2.99 % Of Sales - 0.66% 1.05% 0.96% 0.43% 0.77% 0.94% 1.10% 1.44% 1.22% 0.76% EBITDA 32.52 15.87 0.01 -9.55 11.64 -25.09 0.95 -3.10 -6.49 9.66 13.57 EBITDA Margin 3.93% 2.61% 0.00% -2.64% 2.42% -7.58% 0.31% -1.18% -2.23% 2.83% 2.92% Other Income 2.34 2.27 0.05 0.44 1.99 0.05 1.79 1.25 0.05 0.12 0.08 Interest 12.71 14.97 18.29 17.48 16.50 11.48 9.12 9.33 8.24 6.64 4.74 Depreciation 13.82 10.84 11.46 11.31 9.76 10.03 9.33 9.63 9.69 15.20 15.24 PBT 8.33 -7.67 -29.70 -37.89 -12.63 -46.56 -15.71 -20.80 -24.37 -12.05 -6.32 Tax 0.00 0.00 0.00 0.12 0.00 0.00 0.00 0.00 -1.20 -3.76 -1.89 Tax Rate 0.00% 0.00% 0.00% -0.71% 0.00% 0.00% 0.00% 0.00% 4.92% 31.20% 29.91% PAT 8.33 52.31 -29.70 -17.01 -12.63 -46.56 -2.87 -20.80 -23.17 -8.29 -4.43 PAT before Minority Interest 8.33 52.31 -29.70 -17.01 -12.63 -46.56 -2.87 -20.80 -23.17 -8.29 -4.43 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 1.01% 8.61% -8.76% -4.69% -2.62% -14.07% -0.94% -7.91% -7.98% -2.43% -0.95% PAT Growth -84.08% - - - - - - - - - EPS 5.24 32.90 -18.68 -10.70 -7.94 -29.28 -1.81 -13.08 -14.57 -5.21 -2.79

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Shareholder's Funds -35.71 -88.72 -58.83 -41.55 -28.91 17.57 21.12 42.48 65.83 74.12 Share Capital 15.86 15.86 15.86 15.86 15.86 15.86 15.86 15.86 15.86 15.86 Total Reserves -51.58 -104.59 -74.70 -57.42 -44.77 1.70 5.26 26.62 49.97 58.26 Non-Current Liabilities 40.44 42.75 31.76 31.44 42.28 56.90 54.44 39.10 43.46 22.26 Secured Loans 0.00 17.58 0.00 1.25 11.56 26.37 24.31 18.74 9.53 13.73 Unsecured Loans 0.00 18.50 26.50 26.50 26.50 26.50 27.28 17.28 29.09 0.20 Long Term Provisions 3.77 6.68 4.16 3.69 4.22 4.03 2.85 3.08 2.64 2.37 Current Liabilities 176.17 222.42 212.39 253.20 163.60 130.32 130.26 87.73 75.52 99.60 Trade Payables 110.50 76.97 70.40 90.99 73.12 64.11 49.16 47.46 41.79 49.30 Other Current Liabilities 22.40 24.51 22.80 53.82 38.34 36.36 39.45 34.32 16.71 14.76 Short Term Borrowings 42.84 118.16 116.70 107.78 51.35 29.12 41.01 5.21 16.27 34.78 Short Term Provisions 0.42 2.78 2.49 0.61 0.78 0.73 0.64 0.73 0.75 0.75 Total Liabilities 180.90 176.45 185.32 243.09 176.97 204.79 205.82 169.31 184.81 195.98 Net Block 90.08 83.57 99.12 104.64 104.01 109.85 104.52 113.48 121.36 110.55 Gross Block 147.30 140.22 147.63 142.29 132.66 128.65 114.03 279.92 278.02 252.66 Accumulated Depreciation 57.21 56.65 48.50 37.64 28.65 18.80 9.52 166.44 156.66 142.11 Non Current Assets 101.35 92.11 109.62 114.08 109.10 116.67 121.26 121.30 128.77 136.03 Capital Work in Progress 3.16 0.92 3.78 3.63 0.22 3.06 7.70 0.72 0.40 19.60 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 7.90 7.41 5.50 3.71 3.57 2.90 8.07 6.10 6.01 4.96 Other Non Current Assets 0.21 0.21 1.21 2.09 1.30 0.87 0.98 1.00 1.00 0.93 Current Assets 79.55 84.34 75.70 129.01 67.88 88.11 84.57 48.00 56.04 59.94 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 40.53 36.76 31.37 52.65 28.75 24.44 20.52 23.91 23.87 28.54 Sundry Debtors 23.02 31.15 31.67 64.70 31.53 50.31 46.14 18.13 23.50 21.27 Cash & Bank 4.23 0.04 0.54 0.59 0.25 0.05 2.49 0.63 0.07 0.08 Other Current Assets 11.77 8.30 5.05 3.82 7.34 13.30 15.42 5.33 8.60 10.06 Short Term Loans & Adv. 10.78 8.09 7.06 7.24 6.68 9.93 8.51 4.51 4.90 4.33 Net Current Assets -96.62 -138.08 -136.69 -124.19 -95.72 -42.21 -45.70 -39.72 -19.48 -39.65 Total Assets 180.90 176.45 185.32 243.09 176.98 204.78 205.83 169.30 184.81 195.97

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Cash From Operating Activity 43.82 4.23 8.08 -21.46 4.08 17.96 -14.14 8.49 5.36 7.02 PBT 52.31 -29.70 -16.89 -12.63 -46.56 -2.87 -20.80 -24.37 -12.05 -6.32 Adjustment -42.52 29.76 7.34 25.81 21.51 17.74 17.47 18.07 21.82 20.00 Changes in Working Capital 35.97 3.42 17.74 -34.85 29.80 -0.19 -10.82 15.76 -3.37 -4.94 Cash after chg. in Working capital 45.76 3.48 8.19 -21.67 4.75 14.68 -14.16 9.46 6.40 8.75 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.94 0.75 -0.11 0.21 -0.67 3.28 0.02 -0.97 -1.04 -1.73 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 91.24 2.88 11.10 -5.84 -2.75 -7.27 -7.26 -2.73 -6.94 -20.89 Net Fixed Assets -9.32 10.27 -5.49 -13.04 -1.17 -9.98 158.91 -2.22 -6.16 -21.05 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 100.56 -7.39 16.59 7.20 -1.58 2.71 -166.17 -0.51 -0.78 0.16 Cash from Financing Activity -131.52 -7.49 -19.35 27.66 -1.13 -13.14 23.79 -5.71 1.57 13.68 Net Cash Inflow / Outflow 3.54 -0.38 -0.17 0.36 0.20 -2.44 2.38 0.05 -0.01 -0.19 Opening Cash & Equivalents 0.03 0.41 0.58 0.22 0.02 2.46 0.08 0.03 0.04 0.22 Closing Cash & Equivalent 3.57 0.03 0.41 0.58 0.22 0.02 2.46 0.08 0.03 0.04

Financial Ratios

Standalone

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Book Value (Rs.) -22.51 -55.92 -37.09 -26.19 -18.22 11.07 13.31 26.78 41.50 46.72 ROA 29.28% -16.42% -7.94% -6.01% -24.39% -1.40% -11.09% -13.09% -4.36% -2.31% ROE 0.00% 0.00% 0.00% 0.00% 0.00% -14.84% -65.41% -42.79% -11.85% -5.80% ROCE 177.49% -14.71% 0.62% 4.34% -38.03% 5.47% -10.21% -13.81% -4.27% -1.33% Fixed Asset Turnover 4.23 2.36 2.50 3.50 2.57 2.71 1.47 1.15 1.42 2.05 Receivable days 16.27 33.81 48.53 36.46 44.51 53.49 40.64 23.73 21.70 13.07 Inventory Days 23.21 36.66 42.31 30.84 28.93 24.94 28.10 27.23 25.40 23.09 Payable days 48.82 96.28 78.09 61.24 65.51 60.63 49.56 38.69 39.59 34.01 Cash Conversion Cycle -9.33 -25.80 12.75 6.06 7.93 17.80 19.17 12.27 7.50 2.14 Total Debt/Equity -1.20 -1.77 -2.47 -3.51 -3.56 5.29 4.59 1.51 0.93 0.71 Interest Cover 4.49 -0.62 0.03 0.23 -3.06 0.69 -1.23 -1.96 -0.82 -0.33

Top Investors:

investor education and protection fund (iepf)

Annual Reports:

News Update:

No Latest News!

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