Nifty

:

18726.40

Sensex

:

63142.96

127.40 (0.69%)
350.08 (0.56%)

Login

Nifty
Sensex

:
:

18726.40
63142.96

127.40 (0.69%)
350.08 (0.56%)

Automotive Axles Ltd.

Auto Ancillary

Rating :

70/99

BSE: 505010 | NSE: AUTOAXLES

Watchlist

NSE BSE

2239.85

07-Jun-2023

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

2217.00
2297.00
2204.60
2197.05

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

71562
1614.74
2693.20
1485.45

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

3,319.12
20.48
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

3,253.19
1.46%
4.37

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-0.38
16.12

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-4.00
7.62

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-2.01
21.82

P:E (Median)

8 Years
5 Years
3 Years

25.24
21.39
31.63

P:BV (Average)

8 Years
5 Years
3 Years

3.47
3.47
3.67

EV:EBITDA (Average)

8 Years
5 Years
3 Years

14.91
16.46
22.19

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 693.01 552.28 25.48% 655.78 374.40 75.15% 474.72 308.94 53.66% 500.20 255.01 96.15%
Expenses 615.28 490.23 25.51% 578.01 339.49 70.26% 424.27 286.80 47.93% 448.67 239.43 87.39%
EBITDA 77.73 62.05 25.27% 77.77 34.91 122.77% 50.45 22.14 127.87% 51.52 15.57 230.89%
EBIDTM 11.22% 11.24% 11.86% 9.32% 10.63% 7.17% 10.30% 6.11%
Other Income 1.28 0.44 190.91% 1.35 1.68 -19.64% 1.19 1.05 13.33% 1.09 1.09 0.00%
Interest 0.62 0.63 -1.59% 0.81 0.53 52.83% 0.75 0.63 19.05% 0.75 0.68 10.29%
Depreciation 10.37 10.32 0.48% 10.37 9.27 11.87% 10.34 8.62 19.95% 10.29 8.22 25.18%
PBT 68.03 51.55 31.97% 67.94 26.79 153.60% 40.55 13.94 190.89% 41.58 7.77 435.14%
Tax 17.22 12.71 35.48% 17.26 6.98 147.28% 10.42 3.80 174.21% 11.17 2.20 407.73%
PAT 50.81 38.84 30.82% 50.68 19.80 155.96% 30.13 10.14 197.14% 30.40 5.57 445.78%
PATM 7.33% 7.03% 7.73% 5.29% 6.35% 3.28% 6.08% 2.19%
EPS 33.65 25.72 30.83% 33.56 13.12 155.79% 19.96 6.72 197.02% 20.13 3.69 445.53%

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 Sep 14 Sep 13
Net Sales 2,323.71 1,490.62 905.57 951.96 1,939.04 1,519.37 1,172.31 1,085.97 459.18 676.93 642.53 Net Sales Growth 55.89% 64.61% -4.87% -50.91% 27.62% 29.60% 7.95% 136.50% -32.17% 5.35% Cost Of Goods Sold 1,668.75 1,062.16 629.41 645.56 1,344.86 1,062.22 825.73 781.20 327.32 468.08 453.66 Gross Profit 654.96 428.47 276.17 306.40 594.18 457.15 346.58 304.77 131.86 208.85 188.87 GP Margin 28.19% 28.74% 30.50% 32.19% 30.64% 30.09% 29.56% 28.06% 28.72% 30.85% 29.39% Total Expenditure 2,066.23 1,355.94 839.74 858.67 1,712.81 1,354.21 1,058.97 990.91 423.76 620.03 588.55 Power & Fuel Cost - 22.57 14.84 15.79 31.65 26.82 19.36 18.68 9.01 17.59 17.15 % Of Sales - 1.51% 1.64% 1.66% 1.63% 1.77% 1.65% 1.72% 1.96% 2.60% 2.67% Employee Cost - 114.28 88.75 89.09 123.51 99.30 81.40 79.82 36.97 60.92 52.80 % Of Sales - 7.67% 9.80% 9.36% 6.37% 6.54% 6.94% 7.35% 8.05% 9.00% 8.22% Manufacturing Exp. - 113.84 78.28 84.05 172.41 139.11 110.30 91.60 40.95 57.88 53.30 % Of Sales - 7.64% 8.64% 8.83% 8.89% 9.16% 9.41% 8.43% 8.92% 8.55% 8.30% General & Admin Exp. - 12.78 9.15 10.90 10.72 9.39 8.32 8.64 6.85 12.01 6.28 % Of Sales - 0.86% 1.01% 1.15% 0.55% 0.62% 0.71% 0.80% 1.49% 1.77% 0.98% Selling & Distn. Exp. - 23.87 14.05 7.46 20.62 11.22 8.71 6.17 1.22 1.11 1.30 % Of Sales - 1.60% 1.55% 0.78% 1.06% 0.74% 0.74% 0.57% 0.27% 0.16% 0.20% Miscellaneous Exp. - 6.44 5.26 5.84 9.03 6.15 5.15 4.81 1.45 2.46 1.30 % Of Sales - 0.43% 0.58% 0.61% 0.47% 0.40% 0.44% 0.44% 0.32% 0.36% 0.63% EBITDA 257.47 134.68 65.83 93.29 226.23 165.16 113.34 95.06 35.42 56.90 53.98 EBITDA Margin 11.08% 9.04% 7.27% 9.80% 11.67% 10.87% 9.67% 8.75% 7.71% 8.41% 8.40% Other Income 4.91 4.26 7.07 7.72 2.96 4.52 2.02 1.58 2.53 5.65 1.63 Interest 2.93 2.47 2.97 1.81 0.55 0.55 1.23 5.66 4.14 7.21 8.52 Depreciation 41.37 36.42 36.00 37.22 46.19 42.95 39.11 39.44 17.32 29.48 28.53 PBT 218.10 100.05 33.93 61.98 182.46 126.18 75.01 51.52 16.48 25.86 18.56 Tax 56.07 25.69 7.43 18.82 63.76 43.88 25.59 16.75 5.94 7.68 5.86 Tax Rate 25.71% 25.68% 24.64% 31.39% 34.94% 34.78% 34.12% 32.51% 36.04% 29.70% 31.57% PAT 162.02 74.36 22.73 41.13 118.70 82.30 49.42 34.77 10.54 18.18 12.70 PAT before Minority Interest 162.02 74.36 22.73 41.13 118.70 82.30 49.42 34.77 10.54 18.18 12.70 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 6.97% 4.99% 2.51% 4.32% 6.12% 5.42% 4.22% 3.20% 2.30% 2.69% 1.98% PAT Growth 117.92% 227.14% -44.74% -65.35% 44.23% 66.53% 42.13% 229.89% -42.02% 43.15% EPS 107.30 49.25 15.05 27.24 78.61 54.50 32.73 23.03 6.98 12.04 8.41

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 Sep 14 Sep 13
Shareholder's Funds 621.06 554.05 531.94 538.44 444.33 376.59 327.20 302.43 294.24 280.48 Share Capital 15.11 15.11 15.11 15.11 15.11 15.11 15.11 15.11 15.11 15.11 Total Reserves 605.95 538.94 516.83 523.33 429.22 361.48 312.09 287.32 279.13 265.37 Non-Current Liabilities 19.01 20.69 28.15 58.78 -0.64 5.20 15.62 31.19 23.18 35.28 Secured Loans 10.42 14.58 18.75 65.90 0.00 0.00 0.00 1.47 9.46 17.39 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.03 1.48 1.76 Long Term Provisions 9.66 5.03 8.70 7.00 4.57 3.44 8.92 17.52 1.11 1.90 Current Liabilities 397.18 364.86 158.36 321.25 284.62 181.84 215.73 208.78 256.42 150.28 Trade Payables 345.21 290.49 114.56 257.95 256.20 168.79 137.11 133.83 91.53 64.61 Other Current Liabilities 28.45 50.90 24.53 42.55 20.48 7.49 6.15 12.98 36.82 15.44 Short Term Borrowings 4.17 4.17 0.00 0.00 0.00 0.00 28.84 54.08 72.29 23.52 Short Term Provisions 19.36 19.32 19.27 20.75 7.94 5.56 43.63 7.89 55.78 46.71 Total Liabilities 1,037.25 939.60 718.45 918.47 728.31 563.63 558.55 542.40 573.84 466.04 Net Block 258.73 245.28 255.37 108.84 117.62 145.77 168.39 176.76 166.31 182.56 Gross Block 462.48 434.89 412.84 236.03 198.75 185.11 461.58 434.19 405.96 395.96 Accumulated Depreciation 203.75 189.61 157.47 127.18 81.13 39.34 293.19 257.43 239.65 213.40 Non Current Assets 282.46 303.04 309.02 274.79 155.24 168.25 191.27 217.53 199.03 199.33 Capital Work in Progress 3.27 32.36 24.06 115.50 16.71 7.26 8.91 16.88 23.25 7.47 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. 8.51 14.12 18.41 41.05 11.31 15.22 13.98 23.90 8.90 7.72 Other Non Current Assets 11.95 11.28 11.17 9.40 9.60 0.00 0.00 0.00 0.58 1.59 Current Assets 754.78 636.57 409.43 643.68 573.08 395.37 367.28 324.87 374.81 266.71 Current Investments 16.66 12.06 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 199.23 200.57 156.00 184.37 137.09 98.80 110.58 115.84 114.26 88.68 Sundry Debtors 389.42 282.00 122.73 346.33 334.62 231.40 198.01 175.52 171.97 114.00 Cash & Bank 80.51 72.88 74.00 39.99 44.47 35.05 0.25 3.58 0.71 1.14 Other Current Assets 68.97 4.60 15.65 26.01 56.89 30.12 58.44 29.93 87.88 62.88 Short Term Loans & Adv. 64.95 64.47 41.04 46.99 39.97 28.76 55.65 25.93 79.96 60.96 Net Current Assets 357.60 271.71 251.07 322.43 288.46 213.53 151.54 116.09 118.39 116.43 Total Assets 1,037.24 939.61 718.45 918.47 728.32 563.62 558.55 542.40 573.84 466.04

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 Sep 14 Sep 13
Cash From Operating Activity 43.28 48.69 197.80 105.61 51.19 97.08 56.91 91.71 -5.81 53.86 PBT 100.05 30.16 59.95 185.31 127.82 75.01 51.52 16.48 25.86 18.56 Adjustment 39.99 40.61 38.48 58.88 46.15 44.80 50.09 21.35 31.65 35.41 Changes in Working Capital -73.89 -12.59 114.05 -68.92 -71.99 8.53 -26.94 60.59 -55.36 3.81 Cash after chg. in Working capital 66.16 58.18 212.49 175.27 101.97 128.35 74.67 98.42 2.15 57.78 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -22.87 -9.49 -14.69 -69.66 -50.78 -31.27 -17.77 -6.71 -7.96 -3.92 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 -26.54 -39.76 -58.91 -157.11 -27.20 -22.54 -25.29 -18.50 -24.74 -23.93 Net Fixed Assets 1.50 -30.35 -85.37 -136.07 -23.09 278.12 -19.42 -21.86 -25.78 -23.51 Net Investments -4.60 -12.06 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -23.44 2.65 26.46 -21.04 -4.11 -300.66 -5.87 3.36 1.04 -0.42 Cash from Financing Activity -15.15 -10.06 -104.89 47.02 -14.60 -39.77 -34.93 -70.32 30.29 -30.14 Net Cash Inflow / Outflow 1.60 -1.13 33.99 -4.48 9.39 34.77 -3.31 2.89 -0.25 -0.21 Opening Cash & Equivalents 72.60 73.73 39.74 44.22 34.83 0.05 3.37 0.48 0.73 0.95 Closing Cash & Equivalent 74.20 72.60 73.73 39.74 44.22 34.83 0.05 3.37 0.48 0.73

Financial Ratios

Standalone

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Sep 14 Sep 13
Book Value (Rs.) 410.97 366.63 352.00 356.30 294.03 249.20 216.52 200.13 194.71 185.60 ROA 7.52% 2.74% 5.03% 14.42% 12.74% 8.81% 6.32% 1.89% 3.50% 2.45% ROE 12.66% 4.19% 7.69% 24.16% 20.05% 14.04% 11.05% 3.53% 6.33% 4.60% ROCE 16.97% 5.88% 10.59% 34.67% 30.87% 20.78% 15.84% 5.49% 9.21% 8.22% Fixed Asset Turnover 3.32 2.14 2.93 8.92 8.09 4.03 2.69 1.21 1.88 1.89 Receivable days 82.20 81.57 89.92 64.09 66.49 60.19 56.53 124.72 69.40 69.84 Inventory Days 48.95 71.86 65.25 30.26 27.71 29.35 34.27 82.58 49.25 46.71 Payable days 109.23 117.45 76.90 53.11 55.96 49.30 44.29 87.78 42.09 50.92 Cash Conversion Cycle 21.93 35.98 78.28 41.24 38.24 40.24 46.51 119.52 76.56 65.63 Total Debt/Equity 0.02 0.03 0.04 0.14 0.00 0.00 0.09 0.21 0.31 0.18 Interest Cover 41.56 11.16 34.18 333.35 231.26 61.84 10.10 4.99 4.59 3.18

Top Investors:

nippon life india trustee ltd-a/c nippon india small cap fund

idfc emerging businesses fund

sbi contra fund

investor education and protection fund (iepf)

Annual Reports:

News Update:

Automotive Axles to invest in equity shares of Torrent Saurya Urja 3
13th Apr 2023, 14:30 PM

Cost of acquisition of equity shares is Rs 2.80 crore
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