Nifty

:

24008.00

Sensex

:

79454.47

-265.80 (-1.09%)
-880.34 (-1.10%)

Login

Nifty
Sensex

:
:

24008.00
79454.47

-265.80 (-1.09%)
-880.34 (-1.10%)

Automotive Stampings and Assemblies Ltd.

Auto Ancillary

Rating :

N/A

BSE: 520119 | NSE: ASAL

Watchlist

NSE BSE

541.65

06-Feb-2025

Open
High
Low
Previous Close

552.60
560.45
537.55
548.50

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

14338
78.90
1094.55
395.50

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

725.88
43.26
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

811.35
N/A
77.15

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

11.72
19.42
13.15

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
26.20

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-27.22

P:E (Median)

8 Years
5 Years
3 Years

-
10.29
49.99

P:BV (Average)

8 Years
5 Years
3 Years

27.16
28.37
49.27

EV:EBITDA (Average)

8 Years
5 Years
3 Years

168.77
217.58
23.15

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 188.07 232.47 -19.10% 198.16 216.44 -8.45% 197.11 212.25 -7.13% 191.95 219.16 -12.42%
Expenses 174.89 216.61 -19.26% 186.63 204.05 -8.54% 185.74 200.71 -7.46% 179.65 208.14 -13.69%
EBITDA 13.18 15.86 -16.90% 11.52 12.39 -7.02% 11.36 11.54 -1.56% 12.30 11.02 11.62%
EBIDTM 7.01% 6.82% 5.82% 5.72% 5.77% 5.44% 6.41% 5.03%
Other Income 0.39 0.46 -15.22% 0.94 0.21 347.62% 1.58 0.07 2,157.14% 0.08 0.16 -50.00%
Interest 3.57 4.25 -16.00% 3.92 3.69 6.23% 3.77 3.65 3.29% 3.63 3.63 0.00%
Depreciation 5.07 4.45 13.93% 4.97 4.17 19.18% 4.89 3.97 23.17% 4.75 3.73 27.35%
PBT 4.93 7.62 -35.30% 3.57 4.74 -24.68% 4.28 3.98 7.54% 3.99 3.83 4.18%
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 4.93 7.62 -35.30% 3.57 4.74 -24.68% 4.28 3.98 7.54% 3.99 3.83 4.18%
PATM 2.62% 3.28% 1.80% 2.19% 2.17% 1.88% 2.08% 1.75%
EPS 3.10 4.79 -35.28% 2.24 2.98 -24.83% 2.69 2.51 7.17% 2.51 2.41 4.15%

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 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 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 775.29 880.33 828.23 607.64 339.13 362.40 481.67 330.80 304.02 262.84 290.50 Net Sales Growth -11.93% 6.29% 36.30% 79.18% -6.42% -24.76% 45.61% 8.81% 15.67% -9.52% Cost Of Goods Sold 569.64 682.54 666.25 490.69 257.98 279.13 361.87 260.61 219.13 194.97 226.09 Gross Profit 205.65 197.78 161.99 116.95 81.16 83.27 119.81 70.19 84.89 67.88 64.41 GP Margin 26.53% 22.47% 19.56% 19.25% 23.93% 22.98% 24.87% 21.22% 27.92% 25.83% 22.17% Total Expenditure 726.91 829.52 795.72 591.77 339.12 371.95 470.03 355.89 303.07 265.94 296.99 Power & Fuel Cost - 14.30 12.21 10.38 7.59 7.74 11.14 8.95 7.40 6.43 6.75 % Of Sales - 1.62% 1.47% 1.71% 2.24% 2.14% 2.31% 2.71% 2.43% 2.45% 2.32% Employee Cost - 41.06 40.47 31.09 29.20 34.45 37.50 34.68 36.49 41.23 40.74 % Of Sales - 4.66% 4.89% 5.12% 8.61% 9.51% 7.79% 10.48% 12.00% 15.69% 14.02% Manufacturing Exp. - 69.21 54.09 39.83 27.62 31.42 41.73 33.14 24.72 14.02 14.41 % Of Sales - 7.86% 6.53% 6.55% 8.14% 8.67% 8.66% 10.02% 8.13% 5.33% 4.96% General & Admin Exp. - 8.19 8.96 7.12 7.48 9.52 9.02 9.18 8.67 4.70 3.07 % Of Sales - 0.93% 1.08% 1.17% 2.21% 2.63% 1.87% 2.78% 2.85% 1.79% 1.06% Selling & Distn. Exp. - 10.25 10.48 8.64 5.70 6.21 6.71 6.78 3.79 1.70 1.74 % Of Sales - 1.16% 1.27% 1.42% 1.68% 1.71% 1.39% 2.05% 1.25% 0.65% 0.60% Miscellaneous Exp. - 3.96 3.26 4.04 3.56 3.47 2.07 2.56 2.87 2.89 1.74 % Of Sales - 0.45% 0.39% 0.66% 1.05% 0.96% 0.43% 0.77% 0.94% 1.10% 1.44% EBITDA 48.36 50.81 32.51 15.87 0.01 -9.55 11.64 -25.09 0.95 -3.10 -6.49 EBITDA Margin 6.24% 5.77% 3.93% 2.61% 0.00% -2.64% 2.42% -7.58% 0.31% -1.18% -2.23% Other Income 2.99 0.90 2.34 2.27 0.05 0.44 1.99 0.05 1.79 1.25 0.05 Interest 14.89 15.22 12.70 14.97 18.29 17.48 16.50 11.48 9.12 9.33 8.24 Depreciation 19.68 16.32 13.82 10.84 11.46 11.31 9.76 10.03 9.33 9.63 9.69 PBT 16.77 20.17 8.33 -7.67 -29.70 -37.89 -12.63 -46.56 -15.71 -20.80 -24.37 Tax 0.00 0.00 0.00 0.00 0.00 0.12 0.00 0.00 0.00 0.00 -1.20 Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% -0.71% 0.00% 0.00% 0.00% 0.00% 4.92% PAT 16.77 20.17 8.33 52.31 -29.70 -17.01 -12.63 -46.56 -2.87 -20.80 -23.17 PAT before Minority Interest 16.77 20.17 8.33 52.31 -29.70 -17.01 -12.63 -46.56 -2.87 -20.80 -23.17 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 2.16% 2.29% 1.01% 8.61% -8.76% -4.69% -2.62% -14.07% -0.94% -7.91% -7.98% PAT Growth -16.86% 142.14% -84.08% - - - - - - - EPS 10.55 12.69 5.24 32.90 -18.68 -10.70 -7.94 -29.28 -1.81 -13.08 -14.57

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds -7.37 -27.34 -35.71 -88.72 -58.83 -41.55 -28.91 17.57 21.12 42.48 Share Capital 15.86 15.86 15.86 15.86 15.86 15.86 15.86 15.86 15.86 15.86 Total Reserves -23.23 -43.21 -51.58 -104.59 -74.70 -57.42 -44.77 1.70 5.26 26.62 Non-Current Liabilities 61.55 41.54 40.44 42.75 31.76 31.44 42.28 56.90 54.44 39.10 Secured Loans 0.00 0.00 0.00 17.58 0.00 1.25 11.56 26.37 24.31 18.74 Unsecured Loans 0.00 0.00 0.00 18.50 26.50 26.50 26.50 26.50 27.28 17.28 Long Term Provisions 4.79 7.60 3.77 6.68 4.16 3.69 4.22 4.03 2.85 3.08 Current Liabilities 230.80 214.98 176.17 222.42 212.39 253.20 163.60 130.32 130.26 87.73 Trade Payables 151.82 138.30 110.50 76.97 70.40 90.99 73.12 64.11 49.16 47.46 Other Current Liabilities 31.83 29.62 22.40 24.51 22.80 53.82 38.34 36.36 39.45 34.32 Short Term Borrowings 45.99 46.00 42.84 118.16 116.70 107.78 51.35 29.12 41.01 5.21 Short Term Provisions 1.15 1.05 0.42 2.78 2.49 0.61 0.78 0.73 0.64 0.73 Total Liabilities 284.98 229.18 180.90 176.45 185.32 243.09 176.97 204.79 205.82 169.31 Net Block 115.07 93.26 90.08 83.57 99.12 104.64 104.01 109.85 104.52 113.48 Gross Block 198.79 163.88 147.30 140.22 147.63 142.29 132.66 128.65 114.03 279.92 Accumulated Depreciation 83.72 70.63 57.21 56.65 48.50 37.64 28.65 18.80 9.52 166.44 Non Current Assets 124.52 102.78 101.35 92.11 109.62 114.08 109.10 116.67 121.26 121.30 Capital Work in Progress 2.89 0.38 3.16 0.92 3.78 3.63 0.22 3.06 7.70 0.72 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. 6.53 9.11 7.90 7.41 5.50 3.71 3.57 2.90 8.07 6.10 Other Non Current Assets 0.03 0.03 0.21 0.21 1.21 2.09 1.30 0.87 0.98 1.00 Current Assets 160.46 126.40 79.55 84.34 75.70 129.01 67.88 88.11 84.57 48.00 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 66.33 51.33 40.53 36.76 31.37 52.65 28.75 24.44 20.52 23.91 Sundry Debtors 71.51 45.16 23.02 31.15 31.67 64.70 31.53 50.31 46.14 18.13 Cash & Bank 1.88 2.91 4.23 0.04 0.54 0.59 0.25 0.05 2.49 0.63 Other Current Assets 20.74 12.47 0.99 8.30 12.11 11.06 7.34 13.30 15.42 5.33 Short Term Loans & Adv. 11.80 14.53 10.78 8.09 7.06 7.24 6.68 9.93 8.51 4.51 Net Current Assets -70.34 -88.58 -96.62 -138.08 -136.69 -124.19 -95.72 -42.21 -45.70 -39.72 Total Assets 284.98 229.18 180.90 176.45 185.32 243.09 176.98 204.78 205.83 169.30

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 31.12 24.97 43.82 4.23 8.08 -21.46 4.08 17.96 -14.14 8.49 PBT 20.17 8.33 52.31 -29.70 -16.89 -12.63 -46.56 -2.87 -20.80 -24.37 Adjustment 30.90 25.97 -42.52 29.76 7.34 25.81 21.51 17.74 17.47 18.07 Changes in Working Capital -19.03 -11.62 35.97 3.42 17.74 -34.85 29.80 -0.19 -10.82 15.76 Cash after chg. in Working capital 32.03 22.67 45.76 3.48 8.19 -21.67 4.75 14.68 -14.16 9.46 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.91 2.30 -1.94 0.75 -0.11 0.21 -0.67 3.28 0.02 -0.97 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 -12.42 -13.63 91.24 2.88 11.10 -5.84 -2.75 -7.27 -7.26 -2.73 Net Fixed Assets -37.42 -13.80 -9.32 10.27 -5.49 -13.04 -1.17 -9.98 158.91 -2.22 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 25.00 0.17 100.56 -7.39 16.59 7.20 -1.58 2.71 -166.17 -0.51 Cash from Financing Activity -19.74 -12.00 -131.52 -7.49 -19.35 27.66 -1.13 -13.14 23.79 -5.71 Net Cash Inflow / Outflow -1.03 -0.66 3.55 -0.38 -0.17 0.36 0.20 -2.44 2.38 0.05 Opening Cash & Equivalents 2.91 3.57 0.03 0.41 0.58 0.22 0.02 2.46 0.08 0.03 Closing Cash & Equivalent 1.88 2.91 3.57 0.03 0.41 0.58 0.22 0.02 2.46 0.08

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) -4.65 -17.23 -22.51 -55.92 -37.09 -26.19 -18.22 11.07 13.31 26.78 ROA 7.85% 4.06% 29.28% -16.42% -7.94% -6.01% -24.39% -1.40% -11.09% -13.09% ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -14.84% -65.41% -42.79% ROCE 123.58% 163.11% 177.49% -14.71% 0.62% 4.34% -38.03% 5.47% -10.21% -13.81% Fixed Asset Turnover 4.85 5.32 4.23 2.36 2.50 3.50 2.57 2.71 1.47 1.15 Receivable days 24.19 15.02 16.27 33.81 48.53 36.46 44.51 53.49 40.64 23.73 Inventory Days 24.39 20.24 23.21 36.66 42.31 30.84 28.93 24.94 28.10 27.23 Payable days 45.13 39.48 48.82 96.28 78.09 61.24 65.51 60.63 49.56 38.69 Cash Conversion Cycle 3.45 -4.21 -9.33 -25.80 12.75 6.06 7.93 17.80 19.17 12.27 Total Debt/Equity -6.24 -1.68 -1.20 -1.77 -2.47 -3.51 -3.56 5.29 4.59 1.51 Interest Cover 2.32 1.66 4.49 -0.62 0.03 0.23 -3.06 0.69 -1.23 -1.96

Top Investors:

investor education and protection fund (iepf)

Annual Reports:

News Update:

Automot. Stamp&Assem - Quarterly Results
25th Apr 2025, 18:48 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