Nifty

:

17799.10

Sensex

:

60086.01

136.95 (0.78%)
536.11 (0.90%)

Login

Nifty
Sensex

:
:

17799.10
60086.01

136.95 (0.78%)
536.11 (0.90%)

Automotive Axles Ltd.

Auto Ancillary

Rating :

76/99

BSE: 505010 | NSE: AUTOAXLES

Watchlist

NSE BSE

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

3,846.53
25.63
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

3,780.60
0.59%
5.84

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

26.16
21.77
31.63

P:BV (Average)

8 Years
5 Years
3 Years

3.30
3.30
3.30

EV:EBITDA (Average)

8 Years
5 Years
3 Years

15.39
16.47
21.28

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 Var%
Net Sales 655.78 374.40 75.15% 474.72 308.94 53.66% 500.20 255.01 96.15% 552.28 425.56 29.78%
Expenses 578.01 339.49 70.26% 424.27 286.80 47.93% 448.67 239.43 87.39% 490.23 380.79 28.74%
EBITDA 77.77 34.91 122.77% 50.45 22.14 127.87% 51.52 15.57 230.89% 62.05 44.76 38.63%
EBIDTM 11.86% 9.32% 10.63% 7.17% 10.30% 6.11% 11.24% 10.52%
Other Income 1.35 1.68 -19.64% 1.19 1.05 13.33% 1.09 1.09 0.00% 0.44 1.13 -61.06%
Interest 0.81 0.53 52.83% 0.75 0.63 19.05% 0.75 0.68 10.29% 0.63 0.69 -8.70%
Depreciation 10.37 9.27 11.87% 10.34 8.62 19.95% 10.29 8.22 25.18% 10.32 9.02 14.41%
PBT 67.94 26.79 153.60% 40.55 13.94 190.89% 41.58 7.77 435.14% 51.55 36.18 42.48%
Tax 17.26 6.98 147.28% 10.42 3.80 174.21% 11.17 2.20 407.73% 12.71 9.63 31.98%
PAT 50.68 19.80 155.96% 30.13 10.14 197.14% 30.40 5.57 445.78% 38.84 26.56 46.23%
PATM 7.73% 5.29% 6.35% 3.28% 6.08% 2.19% 7.03% 6.24%
EPS 33.56 13.12 155.79% 19.96 6.72 197.02% 20.13 3.69 445.53% 25.72 17.59 46.22%

Description Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 Var% Dec 21 Dec 20 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 2,182.98 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 60.05% 64.61% -4.87% -50.91% 27.62% 29.60% 7.95% 136.50% -32.17% 5.35% Cost Of Goods Sold 1,563.37 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 619.61 428.47 276.17 306.40 594.18 457.15 346.58 304.77 131.86 208.85 188.87 GP Margin 28.38% 28.74% 30.50% 32.19% 30.64% 30.09% 29.56% 28.06% 28.72% 30.85% 29.39% Total Expenditure 1,941.18 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 241.79 134.68 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 4.07 4.26 7.07 7.72 2.96 4.52 2.02 1.58 2.53 5.65 1.63 Interest 2.94 2.47 2.97 1.81 0.55 0.55 1.23 5.66 4.14 7.21 8.52 Depreciation 41.32 36.42 36.00 37.22 46.19 42.95 39.11 39.44 17.32 29.48 28.53 PBT 201.62 100.05 33.93 61.98 182.46 126.18 75.01 51.52 16.48 25.86 18.56 Tax 51.56 25.69 7.43 18.82 63.76 43.88 25.59 16.75 5.94 7.68 5.86 Tax Rate 25.57% 25.68% 24.64% 31.39% 34.94% 34.78% 34.12% 32.51% 36.04% 29.70% 31.57% PAT 150.05 74.36 22.73 41.13 118.70 82.30 49.42 34.77 10.54 18.18 12.70 PAT before Minority Interest 150.05 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 6.87% 4.99% 2.51% 4.32% 6.12% 5.42% 4.22% 3.20% 2.30% 2.69% 1.98% PAT Growth 141.74% 227.14% -44.74% -65.35% 44.23% 66.53% 42.13% 229.89% -42.02% 43.15% EPS 99.37 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

idfc multi cap fund

sbi contra fund

Annual Reports:

News Update:

Auto.Axle - Quarterly Results
7th Nov 2022, 13:12 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