Nifty
Sensex
:
:
11550.65
39017.55
34.55 (0.30%)
37.70 (0.10%)

Automobile Two & Three Wheelers

Rating :
55/99

BSE: 531795 | NSE: ATULAUTO

176.95
17-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  180.00
  •  183.00
  •  175.00
  •  181.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  88653
  •  158.88
  •  298.45
  •  116.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 391.91
  • 11.00
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 375.12
  • 2.24%
  • 1.30

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.70%
  • 3.47%
  • 21.97%
  • FII
  • DII
  • Others
  • 0%
  • 10.88%
  • 10.98%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.72
  • 6.23
  • 11.94

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.16
  • 7.27
  • 6.49

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 27.89
  • 5.54
  • 12.66

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.42
  • 20.47
  • 13.66

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.24
  • 1.24
  • 1.24

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.28
  • 10.59
  • 8.40

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
26.55
147.74
-82.03%
112.59
0.00
0
192.83
186.13
3.60%
172.18
176.48
-2.44%
Expenses
33.77
129.54
-73.93%
106.94
0.00
0
165.61
161.31
2.67%
152.09
153.56
-0.96%
EBITDA
-7.22
18.20
-
5.65
0.00
0
27.22
24.82
9.67%
20.09
22.92
-12.35%
EBIDTM
-27.19%
12.32%
5.02%
0.00%
14.12%
13.33%
11.67%
12.99%
Other Income
0.32
0.96
-66.67%
0.38
0.00
0
0.82
1.82
-54.95%
0.98
2.15
-54.42%
Interest
0.31
0.18
72.22%
0.18
0.00
0
0.21
0.15
40.00%
0.46
0.39
17.95%
Depreciation
1.62
1.57
3.18%
1.61
0.00
0
1.62
1.39
16.55%
1.60
1.38
15.94%
PBT
-8.83
17.41
-
4.24
0.00
0
26.21
25.10
4.42%
19.01
23.30
-18.41%
Tax
-2.05
6.16
-
0.47
0.00
0
6.67
8.99
-25.81%
1.34
8.38
-84.01%
PAT
-6.78
11.25
-
3.77
0.00
0
19.54
16.11
21.29%
17.67
14.92
18.43%
PATM
-25.54%
7.61%
3.35%
0.00%
10.13%
8.66%
10.26%
8.45%
EPS
-3.10
5.14
-
1.72
0.00
0
8.92
7.36
21.20%
8.07
6.81
18.50%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 08
Mar 07
Mar 06
Mar 05
Net Sales
-
666.76
555.98
475.33
531.04
81.75
123.64
130.74
99.16
Net Sales Growth
-
19.93%
16.97%
-10.49%
549.59%
-33.88%
-5.43%
31.85%
 
Cost Of Goods Sold
-
494.97
402.99
345.81
385.36
61.21
98.37
106.20
80.98
Gross Profit
-
171.79
152.99
129.52
145.68
20.54
25.28
24.54
18.19
GP Margin
-
25.76%
27.52%
27.25%
27.43%
25.13%
20.45%
18.77%
18.34%
Total Expenditure
-
585.28
483.43
415.83
455.21
82.15
118.84
124.52
95.49
Power & Fuel Cost
-
2.88
3.17
2.78
3.14
0.28
0.93
0.64
0.59
% Of Sales
-
0.43%
0.57%
0.58%
0.59%
0.34%
0.75%
0.49%
0.59%
Employee Cost
-
44.57
37.28
36.43
34.91
6.54
5.97
3.86
2.70
% Of Sales
-
6.68%
6.71%
7.66%
6.57%
8.00%
4.83%
2.95%
2.72%
Manufacturing Exp.
-
7.63
9.66
4.94
4.56
2.55
3.76
5.34
4.44
% Of Sales
-
1.14%
1.74%
1.04%
0.86%
3.12%
3.04%
4.08%
4.48%
General & Admin Exp.
-
13.16
12.31
10.83
9.77
3.07
2.00
1.92
2.28
% Of Sales
-
1.97%
2.21%
2.28%
1.84%
3.76%
1.62%
1.47%
2.30%
Selling & Distn. Exp.
-
19.15
16.03
13.72
15.86
0.63
2.30
1.90
1.28
% Of Sales
-
2.87%
2.88%
2.89%
2.99%
0.77%
1.86%
1.45%
1.29%
Miscellaneous Exp.
-
2.93
2.00
1.32
1.60
7.88
5.52
4.66
3.22
% Of Sales
-
0.44%
0.36%
0.28%
0.30%
9.64%
4.46%
3.56%
3.25%
EBITDA
-
81.48
72.55
59.50
75.83
-0.40
4.80
6.22
3.67
EBITDA Margin
-
12.22%
13.05%
12.52%
14.28%
-0.49%
3.88%
4.76%
3.70%
Other Income
-
6.85
2.74
2.56
1.51
14.93
15.20
10.45
5.62
Interest
-
0.86
0.42
0.58
0.78
9.39
6.27
3.21
0.99
Depreciation
-
5.54
5.26
5.28
5.04
2.93
2.58
2.02
1.12
PBT
-
81.93
69.60
56.19
71.53
2.21
11.15
11.44
7.18
Tax
-
28.83
23.24
19.05
24.13
1.03
4.48
4.14
2.56
Tax Rate
-
35.19%
33.39%
33.90%
33.73%
46.61%
40.18%
36.19%
35.65%
PAT
-
53.10
46.36
37.14
47.40
1.23
4.83
5.78
3.84
PAT before Minority Interest
-
53.10
46.36
37.14
47.40
1.19
6.67
7.30
4.62
Minority Interest
-
0.00
0.00
0.00
0.00
0.04
-1.84
-1.52
-0.78
PAT Margin
-
7.96%
8.34%
7.81%
8.93%
1.50%
3.91%
4.42%
3.87%
PAT Growth
-
14.54%
24.82%
-21.65%
3,753.66%
-74.53%
-16.44%
50.52%
 
EPS
-
24.25
21.17
16.96
21.64
0.56
2.21
2.64
1.75

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 08
Mar 07
Mar 06
Mar 05
Shareholder's Funds
261.95
220.82
183.98
153.61
33.43
32.87
28.70
23.56
Share Capital
10.97
10.97
10.97
11.20
5.58
5.58
5.58
5.58
Total Reserves
250.98
209.85
173.01
142.41
27.84
27.28
23.11
17.97
Non-Current Liabilities
5.39
5.48
6.35
5.48
92.40
88.76
58.77
29.74
Secured Loans
0.00
0.00
0.00
0.00
82.28
78.75
49.17
23.98
Unsecured Loans
0.00
0.00
0.00
0.00
4.26
4.13
4.57
2.66
Long Term Provisions
0.00
0.15
1.18
0.51
0.00
0.00
0.00
0.00
Current Liabilities
89.49
74.43
54.71
61.42
12.74
17.38
19.37
6.70
Trade Payables
58.77
49.40
35.96
36.00
7.18
10.53
13.10
3.97
Other Current Liabilities
24.95
21.69
16.28
13.92
2.85
2.89
3.57
2.55
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
5.76
3.34
2.47
11.51
2.71
3.96
2.70
0.17
Total Liabilities
356.83
300.73
245.04
220.51
147.26
147.74
113.98
65.62
Net Block
93.36
86.03
86.18
84.60
33.54
35.64
29.35
21.04
Gross Block
150.06
138.44
133.37
127.17
46.10
45.47
36.63
26.30
Accumulated Depreciation
56.70
52.42
47.20
42.38
12.56
9.82
7.28
5.26
Non Current Assets
167.78
110.20
100.90
92.17
43.83
36.04
31.57
22.01
Capital Work in Progress
36.60
5.26
3.16
2.86
10.28
0.39
2.22
0.97
Non Current Investment
16.92
15.16
8.52
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
20.90
3.66
2.99
3.81
0.00
0.00
0.00
0.00
Other Non Current Assets
0.00
0.09
0.06
0.90
0.00
0.00
0.00
0.00
Current Assets
189.05
190.53
144.14
128.35
103.43
111.69
82.41
43.60
Current Investments
9.46
45.34
15.89
0.00
0.00
0.00
0.00
0.00
Inventories
57.45
46.03
36.23
34.72
19.36
20.76
10.04
7.23
Sundry Debtors
100.32
78.22
47.19
76.35
4.02
8.24
9.10
6.41
Cash & Bank
16.79
17.87
42.53
12.82
3.47
3.11
1.93
1.33
Other Current Assets
5.04
1.61
1.41
1.12
76.57
79.59
61.35
28.64
Short Term Loans & Adv.
3.14
1.46
0.89
3.33
76.57
79.22
60.59
28.26
Net Current Assets
99.56
116.10
89.43
66.92
90.69
94.32
63.04
36.91
Total Assets
356.83
300.73
245.04
220.52
147.26
147.73
113.98
65.61

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 08
Mar 07
Mar 06
Mar 05
Cash From Operating Activity
34.55
26.11
71.11
10.86
0.81
-4.14
2.75
4.72
PBT
83.88
71.13
55.77
47.40
2.51
10.73
11.38
7.17
Adjustment
0.00
1.94
3.33
29.45
3.02
2.61
2.02
1.15
Changes in Working Capital
-22.23
-23.77
31.54
-40.62
-2.23
-13.77
-8.97
-2.44
Cash after chg. in Working capital
61.65
49.30
90.64
36.23
3.30
-0.43
4.43
5.88
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-27.10
-23.20
-19.53
-25.36
-2.50
-3.71
-1.69
-1.16
Other Direct Exp. Paid
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
Cash From Investing Activity
-27.67
-39.18
-29.04
-10.00
-9.80
-7.08
-11.58
-14.16
Net Fixed Assets
-42.96
-7.17
-6.50
-79.81
-10.72
-6.94
-11.25
Net Investments
36.05
-34.41
-23.68
1.31
0.00
0.00
0.00
Others
-20.76
2.40
1.14
68.50
0.92
-0.14
-0.33
Cash from Financing Activity
-13.89
-11.23
-13.87
-13.87
9.36
12.40
9.44
8.26
Net Cash Inflow / Outflow
-7.02
-24.30
28.20
-13.01
0.37
1.18
0.60
-1.18
Opening Cash & Equivalents
16.49
40.79
12.50
25.80
3.11
1.93
1.33
2.51
Closing Cash & Equivalent
9.47
16.49
40.79
12.82
3.47
3.11
1.93
1.33

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 08
Mar 07
Mar 06
Mar 05
Mar 04
Book Value (Rs.)
119.38
100.63
83.84
69.90
17.59
17.29
15.08
12.36
10.33
ROA
16.15%
16.99%
15.96%
25.78%
0.80%
5.10%
8.13%
8.66%
9.79%
ROE
22.00%
22.90%
22.02%
50.81%
3.60%
21.84%
28.20%
21.56%
21.94%
ROCE
34.30%
34.59%
33.63%
52.86%
9.85%
17.58%
22.08%
20.91%
27.01%
Fixed Asset Turnover
4.62
4.19
4.08
6.87
2.03
3.47
4.82
5.05
5.29
Receivable days
48.87
40.20
42.38
24.63
24.12
22.19
18.65
21.18
27.20
Inventory Days
28.32
26.37
24.35
16.57
78.95
39.42
20.77
21.48
28.32
Payable days
34.04
32.64
31.71
17.33
43.89
37.22
25.74
13.05
24.81
Cash Conversion Cycle
43.15
33.93
35.02
23.87
59.19
24.40
13.68
29.60
30.71
Total Debt/Equity
0.00
0.00
0.00
0.00
2.59
2.52
1.87
1.13
0.42
Interest Cover
95.73
166.04
97.93
92.57
1.24
2.78
4.57
8.22
8.05

News Update:


  • Atul Auto reports 64.38% fall in sales in August
    2nd Sep 2020, 11:43 AM

    Total sales from April to August 2020-21 stood at 4,029 units

    Read More
  • Atul Auto - Quarterly Results
    25th Aug 2020, 18:50 PM

    Read More
  • Atul Auto reports 71.81% fall in sales in June
    1st Jul 2020, 15:11 PM

    Total sales from April to June (2020-21) stood at 1,477 units

    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.