Nifty

:

22475.85

Sensex

:

73878.15

-172.35 (-0.76%)
-732.96 (-0.98%)

Login

Nifty
Sensex

:
:

22475.85
73878.15

-172.35 (-0.76%)
-732.96 (-0.98%)

Auto Pins (India) Ltd.

Auto Ancillary

Rating :

74/99

BSE: 531994 | NSE: Not Listed

Watchlist

NSE BSE

204.75

29-Apr-2024

Open
High
Low
Previous Close

204.75
204.75
204.75
195.00

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

51
10442
204.75
45.01

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

116.85
75.19
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

120.45
N/A
14.06

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
4.85
17.14

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
21.78
3.66

PAT CAGR (%)

10 Years
5 Years
3 Years

-
6.17
-2.25

P:E (Median)

8 Years
5 Years
3 Years

-
-
57.83

P:BV (Average)

8 Years
5 Years
3 Years

-
-
7.89

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
33.04

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 17.54 10.13 73.15% 12.92 9.45 36.72% 16.08 9.30 72.90% 16.56 10.66 55.35%
Expenses 16.78 9.78 71.57% 12.29 9.20 33.59% 15.49 9.09 70.41% 15.80 10.50 50.48%
EBITDA 0.77 0.35 120.00% 0.63 0.25 152.00% 0.59 0.21 180.95% 0.76 0.17 347.06%
EBIDTM 4.36% 3.48% 4.89% 2.65% 3.66% 2.23% 4.60% 1.58%
Other Income 0.02 0.06 -66.67% 0.01 0.07 -85.71% 0.03 0.08 -62.50% 0.04 0.09 -55.56%
Interest 0.20 0.09 122.22% 0.17 0.08 112.50% 0.17 0.08 112.50% 0.19 0.13 46.15%
Depreciation 0.14 0.13 7.69% 0.14 0.13 7.69% 0.12 0.12 0.00% 0.13 0.02 550.00%
PBT 0.44 0.20 120.00% 0.33 0.11 200.00% 0.33 0.09 266.67% 0.49 0.10 390.00%
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.03 -0.26 -
PAT 0.44 0.20 120.00% 0.33 0.11 200.00% 0.33 0.09 266.67% 0.45 0.36 25.00%
PATM 2.51% 1.93% 2.55% 1.14% 2.06% 0.94% 2.74% 3.37%
EPS 0.77 0.34 126.47% 0.58 0.19 205.26% 0.58 0.15 286.67% 0.79 0.63 25.40%

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 Jun 15 Jun 14
Net Sales 63.10 45.44 35.79 28.27 26.94 35.86 23.43 13.48 8.28 10.71 14.02 Net Sales Growth 59.59% 26.96% 26.60% 4.94% -24.87% 53.05% 73.81% 62.80% -22.69% -23.61% Cost Of Goods Sold 52.80 37.83 29.14 22.74 20.83 22.23 13.49 6.74 4.97 5.87 8.19 Gross Profit 10.30 7.61 6.66 5.53 6.11 13.63 9.94 6.74 3.31 4.83 5.83 GP Margin 16.32% 16.75% 18.61% 19.56% 22.68% 38.01% 42.42% 50.0% 39.98% 45.10% 41.58% Total Expenditure 60.36 43.86 34.96 26.95 26.29 35.27 22.78 12.95 9.02 10.83 13.92 Power & Fuel Cost - 1.00 0.93 0.88 0.95 5.17 3.19 2.02 1.34 1.65 2.52 % Of Sales - 2.20% 2.60% 3.11% 3.53% 14.42% 13.62% 14.99% 16.18% 15.41% 17.97% Employee Cost - 1.79 1.90 1.49 1.98 1.94 1.68 1.53 1.00 1.16 1.18 % Of Sales - 3.94% 5.31% 5.27% 7.35% 5.41% 7.17% 11.35% 12.08% 10.83% 8.42% Manufacturing Exp. - 0.92 0.94 0.84 1.29 2.70 1.43 0.97 0.49 0.73 0.74 % Of Sales - 2.02% 2.63% 2.97% 4.79% 7.53% 6.10% 7.20% 5.92% 6.82% 5.28% General & Admin Exp. - 1.20 0.93 0.84 0.98 1.34 1.50 0.95 0.71 0.78 0.75 % Of Sales - 2.64% 2.60% 2.97% 3.64% 3.74% 6.40% 7.05% 8.57% 7.28% 5.35% Selling & Distn. Exp. - 1.07 1.08 0.09 0.18 1.85 1.48 0.74 0.49 0.63 0.55 % Of Sales - 2.35% 3.02% 0.32% 0.67% 5.16% 6.32% 5.49% 5.92% 5.88% 3.92% Miscellaneous Exp. - 0.05 0.06 0.07 0.08 0.04 0.00 0.00 0.02 0.00 0.55 % Of Sales - 0.11% 0.17% 0.25% 0.30% 0.11% 0% 0% 0.24% 0% 0% EBITDA 2.75 1.58 0.83 1.32 0.65 0.59 0.65 0.53 -0.74 -0.12 0.10 EBITDA Margin 4.36% 3.48% 2.32% 4.67% 2.41% 1.65% 2.77% 3.93% -8.94% -1.12% 0.71% Other Income 0.10 0.25 0.31 0.26 0.41 0.41 0.14 0.02 0.54 0.52 7.31 Interest 0.73 0.44 0.27 0.14 0.13 0.15 0.13 0.10 0.03 0.01 0.02 Depreciation 0.53 0.51 0.43 0.53 0.44 0.37 0.27 0.23 0.13 0.21 1.07 PBT 1.59 0.88 0.44 0.91 0.49 0.49 0.38 0.22 -0.35 0.17 6.32 Tax 0.03 0.03 -0.20 0.00 0.00 -0.14 0.07 0.04 0.02 0.00 0.00 Tax Rate 1.89% 3.41% -45.45% 0.00% 0.00% -28.57% 18.42% 18.18% -5.71% 0.00% 0.00% PAT 1.55 0.85 0.64 0.91 0.49 0.63 0.31 0.17 -0.38 0.17 6.32 PAT before Minority Interest 1.55 0.85 0.64 0.91 0.49 0.63 0.31 0.17 -0.38 0.17 6.32 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 2.46% 1.87% 1.79% 3.22% 1.82% 1.76% 1.32% 1.26% -4.59% 1.59% 45.08% PAT Growth 103.95% 32.81% -29.67% 85.71% -22.22% 103.23% 82.35% - - -97.31% EPS 2.72 1.49 1.12 1.60 0.86 1.11 0.54 0.30 -0.67 0.30 11.09

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 Jun 15 Jun 14
Shareholder's Funds 7.21 6.36 6.07 5.16 4.67 4.04 3.73 3.56 3.70 5.73 Share Capital 5.71 5.71 5.71 5.71 5.71 5.71 5.71 5.71 5.71 5.71 Total Reserves 1.50 0.66 0.36 -0.55 -1.04 -1.67 -1.97 -2.15 -2.00 0.03 Non-Current Liabilities 0.16 -0.06 -0.17 0.16 0.57 0.66 0.63 0.50 0.58 1.02 Secured Loans 0.19 0.00 0.06 0.15 0.23 0.05 0.07 0.00 0.58 1.02 Unsecured Loans 0.13 0.14 0.22 0.32 0.57 0.61 0.55 0.50 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 10.96 8.46 7.92 6.12 6.53 5.49 4.58 4.31 4.43 3.91 Trade Payables 7.18 4.66 4.00 3.07 3.42 2.03 0.73 0.74 0.71 0.86 Other Current Liabilities 1.93 1.93 1.84 1.94 2.02 2.15 2.45 1.91 2.02 2.20 Short Term Borrowings 1.85 1.87 2.01 1.11 1.08 1.32 1.40 1.64 1.70 0.84 Short Term Provisions 0.00 0.00 0.06 0.00 0.00 0.00 0.00 0.02 0.00 0.00 Total Liabilities 18.33 14.76 13.82 11.44 11.77 10.19 8.94 8.37 8.71 10.66 Net Block 5.12 5.01 4.95 4.88 4.65 3.77 2.79 2.41 1.89 4.27 Gross Block 7.19 6.91 6.79 6.19 5.52 4.27 3.02 25.23 24.80 24.77 Accumulated Depreciation 2.07 1.90 1.83 1.31 0.87 0.50 0.23 22.82 22.91 20.50 Non Current Assets 5.44 5.34 5.27 5.26 5.04 4.16 2.91 2.52 1.99 4.38 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.02 0.03 0.03 0.03 0.04 0.04 0.04 0.03 0.03 0.03 Long Term Loans & Adv. 0.29 0.29 0.29 0.35 0.35 0.35 0.09 0.08 0.08 0.08 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 12.89 9.43 8.54 6.18 6.73 6.04 6.03 5.85 6.73 6.28 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 7.78 5.07 4.01 3.65 4.41 4.04 4.87 4.90 5.88 5.31 Sundry Debtors 4.51 3.49 3.92 1.61 1.75 1.63 0.74 0.39 0.30 0.31 Cash & Bank 0.24 0.60 0.38 0.57 0.31 0.13 0.16 0.14 0.20 0.32 Other Current Assets 0.36 0.02 0.02 0.02 0.25 0.26 0.26 0.41 0.35 0.34 Short Term Loans & Adv. 0.34 0.24 0.20 0.33 0.23 0.25 0.26 0.17 0.12 0.34 Net Current Assets 1.92 0.97 0.63 0.06 0.21 0.55 1.45 1.54 2.30 2.37 Total Assets 18.33 14.77 13.81 11.44 11.77 10.20 8.94 8.37 8.72 10.66

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 Jun 15 Jun 14
Cash From Operating Activity 0.55 0.96 -0.19 1.34 1.65 1.38 0.84 0.53 -0.53 4.84 PBT 0.88 0.44 0.91 0.49 0.49 0.38 0.22 -0.35 0.17 6.32 Adjustment 0.92 0.66 0.49 0.48 0.26 0.40 0.32 0.16 0.22 1.09 Changes in Working Capital -1.24 -0.08 -1.65 0.36 0.77 0.67 0.38 0.75 -0.91 -2.55 Cash after chg. in Working capital 0.55 1.02 -0.25 1.32 1.53 1.45 0.91 0.56 -0.52 4.86 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.03 -0.01 -0.02 Tax Paid 0.00 -0.06 0.06 0.01 0.12 -0.06 -0.07 0.00 0.00 0.00 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 -0.58 -0.35 -0.57 -0.65 -1.23 -1.24 -0.60 -0.43 0.02 -0.20 Net Fixed Assets -0.28 -0.12 -0.60 -0.67 -1.25 -1.25 22.21 -0.43 -0.03 -0.20 Net Investments 0.01 0.00 0.00 0.01 0.00 0.00 -0.01 0.00 0.00 0.00 Others -0.31 -0.23 0.03 0.01 0.02 0.01 -22.80 0.00 0.05 0.00 Cash from Financing Activity -0.33 -0.39 0.57 -0.44 -0.23 -0.18 -0.22 -0.15 0.38 -4.79 Net Cash Inflow / Outflow -0.36 0.22 -0.19 0.25 0.19 -0.04 0.02 -0.05 -0.13 -0.15 Opening Cash & Equivalents 0.60 0.38 0.57 0.31 0.13 0.16 0.14 0.20 0.32 0.47 Closing Cash & Equivalent 0.24 0.60 0.38 0.57 0.31 0.13 0.16 0.14 0.20 0.32

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Jun 15 Jun 14
Book Value (Rs.) 12.63 11.15 10.63 9.04 8.19 7.08 6.54 6.23 6.49 10.05 ROA 5.11% 4.49% 7.22% 4.21% 5.73% 3.23% 2.02% -4.40% 1.78% 54.47% ROE 12.46% 10.32% 16.24% 9.94% 14.46% 7.95% 4.78% -10.35% 3.66% 245.26% ROCE 14.18% 8.14% 13.36% 8.80% 9.60% 8.39% 5.53% -5.56% 2.73% 92.78% Fixed Asset Turnover 6.61 5.40 4.56 4.90 7.33 6.54 1.06 0.37 0.49 0.64 Receivable days 31.31 36.60 34.12 21.40 17.20 18.11 13.77 13.65 9.23 11.73 Inventory Days 50.26 44.79 47.28 51.35 43.00 68.18 119.02 212.30 169.62 129.32 Payable days 57.16 54.29 56.73 56.86 28.16 23.36 21.97 35.90 26.84 29.52 Cash Conversion Cycle 24.40 27.10 24.68 15.89 32.04 62.93 110.82 190.05 152.02 111.53 Total Debt/Equity 0.36 0.39 0.43 0.37 0.50 0.57 0.55 0.60 0.62 0.32 Interest Cover 2.99 2.63 7.57 4.66 4.37 3.98 3.12 -10.87 14.58 327.47

Top Investors:

raj kishore kaushik

komal kiran kaushik

siddharth kaushik

amarnath incisive llp

sheel kumar kaushik

hinduja finance corporation ltd

Annual Reports:

News Update:

Auto Pins - Quarterly Results
13th Feb 2024, 17:59 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