Nifty

:

20855.10

Sensex

:

69296.14

168.30 (0.81%)
431.02 (0.63%)

Login

Nifty
Sensex

:
:

20855.10
69296.14

168.30 (0.81%)
431.02 (0.63%)

Automotive Stampings and Assemblies Ltd.

Auto Ancillary

Rating :

55/99

BSE: 520119 | NSE: ASAL

Watchlist

NSE BSE

415.20

05-Dec-2023

Open
High
Low
Previous Close

426.00
432.25
412.80
424.95

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

70059
295.12
481.80
249.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

660.12
50.93
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

704.22
N/A
-34.47

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

9.26
11.45
34.67

EBITDA CAGR (%)

10 Years
5 Years
3 Years

12.90
22.80
403.97

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

-
-
7.47

P:BV (Average)

8 Years
5 Years
3 Years

-10.11
-10.11
-12.70

EV:EBITDA (Average)

8 Years
5 Years
3 Years

175.18
239.08
358.39

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var% Dec 22 Dec 21 Var%
Net Sales 212.25 215.94 -1.71% 219.16 209.08 4.82% 210.11 203.33 3.33% 193.10 162.26 19.01%
Expenses 200.71 207.83 -3.43% 208.14 203.04 2.51% 200.02 200.87 -0.42% 184.82 155.81 18.62%
EBITDA 11.54 8.11 42.29% 11.02 6.04 82.45% 10.09 2.47 308.50% 8.28 6.45 28.37%
EBIDTM 5.44% 3.75% 5.03% 2.89% 4.80% 1.21% 4.29% 3.97%
Other Income 0.07 0.53 -86.79% 0.16 0.63 -74.60% 0.74 1.88 -60.64% 0.44 0.33 33.33%
Interest 3.65 3.00 21.67% 3.63 2.69 34.94% 3.91 2.71 44.28% 3.11 3.70 -15.95%
Depreciation 3.97 3.46 14.74% 3.73 3.24 15.12% 3.54 3.04 16.45% 3.58 2.69 33.09%
PBT 3.98 2.18 82.57% 3.83 0.74 417.57% 3.37 60.32 -94.41% 2.04 0.39 423.08%
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 3.98 2.18 82.57% 3.83 0.74 417.57% 3.37 60.32 -94.41% 2.04 0.39 423.08%
PATM 1.88% 1.01% 1.75% 0.35% 1.61% 29.67% 1.05% 0.24%
EPS 2.51 1.37 83.21% 2.41 0.47 412.77% 2.12 37.94 -94.41% 1.28 0.24 433.33%

Description Jun 23 Jun 22 Var% Mar 23 Mar 22 Var% Dec 22 Dec 21 Var% Sep 22 Sep 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 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 834.62 828.23 607.64 339.13 362.40 481.67 330.80 304.02 262.84 290.50 341.66 Net Sales Growth 5.57% 36.30% 79.18% -6.42% -24.76% 45.61% 8.81% 15.67% -9.52% -14.97% Cost Of Goods Sold 652.93 666.25 490.69 257.98 279.13 361.87 260.61 219.13 194.97 226.09 260.10 Gross Profit 181.69 161.99 116.95 81.16 83.27 119.81 70.19 84.89 67.88 64.41 81.57 GP Margin 21.77% 19.56% 19.25% 23.93% 22.98% 24.87% 21.22% 27.92% 25.83% 22.17% 23.87% Total Expenditure 793.69 795.72 591.77 339.12 371.95 470.03 355.89 303.07 265.94 296.99 332.00 Power & Fuel Cost - 12.21 10.38 7.59 7.74 11.14 8.95 7.40 6.43 6.75 7.74 % Of Sales - 1.47% 1.71% 2.24% 2.14% 2.31% 2.71% 2.43% 2.45% 2.32% 2.27% Employee Cost - 40.47 31.09 29.20 34.45 37.50 34.68 36.49 41.23 40.74 40.43 % Of Sales - 4.89% 5.12% 8.61% 9.51% 7.79% 10.48% 12.00% 15.69% 14.02% 11.83% Manufacturing Exp. - 54.09 39.83 27.62 31.42 41.73 33.14 24.72 14.02 14.41 13.92 % Of Sales - 6.53% 6.55% 8.14% 8.67% 8.66% 10.02% 8.13% 5.33% 4.96% 4.07% General & Admin Exp. - 8.96 7.12 7.48 9.52 9.02 9.18 8.67 4.70 3.07 3.65 % Of Sales - 1.08% 1.17% 2.21% 2.63% 1.87% 2.78% 2.85% 1.79% 1.06% 1.07% Selling & Distn. Exp. - 10.48 8.64 5.70 6.21 6.71 6.78 3.79 1.70 1.74 1.99 % Of Sales - 1.27% 1.42% 1.68% 1.71% 1.39% 2.05% 1.25% 0.65% 0.60% 0.58% Miscellaneous Exp. - 3.26 4.04 3.56 3.47 2.07 2.56 2.87 2.89 4.19 1.99 % Of Sales - 0.39% 0.66% 1.05% 0.96% 0.43% 0.77% 0.94% 1.10% 1.44% 1.22% EBITDA 40.93 32.51 15.87 0.01 -9.55 11.64 -25.09 0.95 -3.10 -6.49 9.66 EBITDA Margin 4.90% 3.93% 2.61% 0.00% -2.64% 2.42% -7.58% 0.31% -1.18% -2.23% 2.83% Other Income 1.41 2.34 2.27 0.05 0.44 1.99 0.05 1.79 1.25 0.05 0.12 Interest 14.30 12.70 14.97 18.29 17.48 16.50 11.48 9.12 9.33 8.24 6.64 Depreciation 14.82 13.82 10.84 11.46 11.31 9.76 10.03 9.33 9.63 9.69 15.20 PBT 13.22 8.33 -7.67 -29.70 -37.89 -12.63 -46.56 -15.71 -20.80 -24.37 -12.05 Tax 0.00 0.00 0.00 0.00 0.12 0.00 0.00 0.00 0.00 -1.20 -3.76 Tax Rate 0.00% 0.00% 0.00% 0.00% -0.71% 0.00% 0.00% 0.00% 0.00% 4.92% 31.20% PAT 13.22 8.33 52.31 -29.70 -17.01 -12.63 -46.56 -2.87 -20.80 -23.17 -8.29 PAT before Minority Interest 13.22 8.33 52.31 -29.70 -17.01 -12.63 -46.56 -2.87 -20.80 -23.17 -8.29 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 1.58% 1.01% 8.61% -8.76% -4.69% -2.62% -14.07% -0.94% -7.91% -7.98% -2.43% PAT Growth -79.22% -84.08% - - - - - - - - EPS 8.31 5.24 32.90 -18.68 -10.70 -7.94 -29.28 -1.81 -13.08 -14.57 -5.21

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 -27.34 -35.71 -88.72 -58.83 -41.55 -28.91 17.57 21.12 42.48 65.83 Share Capital 15.86 15.86 15.86 15.86 15.86 15.86 15.86 15.86 15.86 15.86 Total Reserves -43.21 -51.58 -104.59 -74.70 -57.42 -44.77 1.70 5.26 26.62 49.97 Non-Current Liabilities 41.54 40.44 42.75 31.76 31.44 42.28 56.90 54.44 39.10 43.46 Secured Loans 0.00 0.00 17.58 0.00 1.25 11.56 26.37 24.31 18.74 9.53 Unsecured Loans 0.00 0.00 18.50 26.50 26.50 26.50 26.50 27.28 17.28 29.09 Long Term Provisions 7.60 3.77 6.68 4.16 3.69 4.22 4.03 2.85 3.08 2.64 Current Liabilities 214.98 176.17 222.42 212.39 253.20 163.60 130.32 130.26 87.73 75.52 Trade Payables 138.30 110.50 76.97 70.40 90.99 73.12 64.11 49.16 47.46 41.79 Other Current Liabilities 29.62 22.40 24.51 22.80 53.82 38.34 36.36 39.45 34.32 16.71 Short Term Borrowings 46.00 42.84 118.16 116.70 107.78 51.35 29.12 41.01 5.21 16.27 Short Term Provisions 1.05 0.42 2.78 2.49 0.61 0.78 0.73 0.64 0.73 0.75 Total Liabilities 229.18 180.90 176.45 185.32 243.09 176.97 204.79 205.82 169.31 184.81 Net Block 93.26 90.08 83.57 99.12 104.64 104.01 109.85 104.52 113.48 121.36 Gross Block 163.88 147.30 140.22 147.63 142.29 132.66 128.65 114.03 279.92 278.02 Accumulated Depreciation 70.63 57.21 56.65 48.50 37.64 28.65 18.80 9.52 166.44 156.66 Non Current Assets 102.78 101.35 92.11 109.62 114.08 109.10 116.67 121.26 121.30 128.77 Capital Work in Progress 0.38 3.16 0.92 3.78 3.63 0.22 3.06 7.70 0.72 0.40 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. 9.11 7.90 7.41 5.50 3.71 3.57 2.90 8.07 6.10 6.01 Other Non Current Assets 0.03 0.21 0.21 1.21 2.09 1.30 0.87 0.98 1.00 1.00 Current Assets 126.40 79.55 84.34 75.70 129.01 67.88 88.11 84.57 48.00 56.04 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 51.33 40.53 36.76 31.37 52.65 28.75 24.44 20.52 23.91 23.87 Sundry Debtors 45.16 23.02 31.15 31.67 64.70 31.53 50.31 46.14 18.13 23.50 Cash & Bank 2.91 4.23 0.04 0.54 0.59 0.25 0.05 2.49 0.63 0.07 Other Current Assets 27.00 0.99 8.30 5.05 11.06 7.34 13.30 15.42 5.33 8.60 Short Term Loans & Adv. 14.53 10.78 8.09 7.06 7.24 6.68 9.93 8.51 4.51 4.90 Net Current Assets -88.58 -96.62 -138.08 -136.69 -124.19 -95.72 -42.21 -45.70 -39.72 -19.48 Total Assets 229.18 180.90 176.45 185.32 243.09 176.98 204.78 205.83 169.30 184.81

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 24.97 43.82 4.23 8.08 -21.46 4.08 17.96 -14.14 8.49 5.36 PBT 8.33 52.31 -29.70 -16.89 -12.63 -46.56 -2.87 -20.80 -24.37 -12.05 Adjustment 25.97 -42.52 29.76 7.34 25.81 21.51 17.74 17.47 18.07 21.82 Changes in Working Capital -11.62 35.97 3.42 17.74 -34.85 29.80 -0.19 -10.82 15.76 -3.37 Cash after chg. in Working capital 22.67 45.76 3.48 8.19 -21.67 4.75 14.68 -14.16 9.46 6.40 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 2.30 -1.94 0.75 -0.11 0.21 -0.67 3.28 0.02 -0.97 -1.04 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 -13.63 91.24 2.88 11.10 -5.84 -2.75 -7.27 -7.26 -2.73 -6.94 Net Fixed Assets -13.80 -9.32 10.27 -5.49 -13.04 -1.17 -9.98 158.91 -2.22 -6.16 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 0.17 100.56 -7.39 16.59 7.20 -1.58 2.71 -166.17 -0.51 -0.78 Cash from Financing Activity -12.00 -131.52 -7.49 -19.35 27.66 -1.13 -13.14 23.79 -5.71 1.57 Net Cash Inflow / Outflow -0.66 3.55 -0.38 -0.17 0.36 0.20 -2.44 2.38 0.05 -0.01 Opening Cash & Equivalents 3.57 0.03 0.41 0.58 0.22 0.02 2.46 0.08 0.03 0.04 Closing Cash & Equivalent 2.91 3.57 0.03 0.41 0.58 0.22 0.02 2.46 0.08 0.03

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.) -17.23 -22.51 -55.92 -37.09 -26.19 -18.22 11.07 13.31 26.78 41.50 ROA 4.06% 29.28% -16.42% -7.94% -6.01% -24.39% -1.40% -11.09% -13.09% -4.36% ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -14.84% -65.41% -42.79% -11.85% ROCE 163.11% 177.49% -14.71% 0.62% 4.34% -38.03% 5.47% -10.21% -13.81% -4.27% Fixed Asset Turnover 5.32 4.23 2.36 2.50 3.50 2.57 2.71 1.47 1.15 1.42 Receivable days 15.02 16.27 33.81 48.53 36.46 44.51 53.49 40.64 23.73 21.70 Inventory Days 20.24 23.21 36.66 42.31 30.84 28.93 24.94 28.10 27.23 25.40 Payable days 39.48 48.82 96.28 78.09 61.24 65.51 60.63 49.56 38.69 39.59 Cash Conversion Cycle -4.21 -9.33 -25.80 12.75 6.06 7.93 17.80 19.17 12.27 7.50 Total Debt/Equity -1.68 -1.20 -1.77 -2.47 -3.51 -3.56 5.29 4.59 1.51 0.93 Interest Cover 1.66 4.49 -0.62 0.03 0.23 -3.06 0.69 -1.23 -1.96 -0.82

Top Investors:

Annual Reports:

News Update:

Automot. Stamp&Assem - Quarterly Results
26th Oct 2023, 18:36 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