Nifty

:

20267.90

Sensex

:

67481.19

134.75 (0.67%)
492.75 (0.74%)

Login

Nifty
Sensex

:
:

20267.90
67481.19

134.75 (0.67%)
492.75 (0.74%)

Automotive Axles Ltd.

Auto Ancillary

Rating :

70/99

BSE: 505010 | NSE: AUTOAXLES

Watchlist

NSE BSE

2310.15

01-Dec-2023

Open
High
Low
Previous Close

2295.85
2339.00
2292.50
2284.40

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

14911
346.06
2693.20
1872.05

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

3,492.15
18.94
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

3,450.74
1.38%
4.40

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
3.69
36.91

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
2.62
31.36

PAT CAGR (%)

10 Years
5 Years
3 Years

-
6.42
92.46

P:E (Median)

8 Years
5 Years
3 Years

24.23
20.52
31.71

P:BV (Average)

8 Years
5 Years
3 Years

3.58
3.58
4.07

EV:EBITDA (Average)

8 Years
5 Years
3 Years

14.68
16.68
20.70

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var% Dec 22 Dec 21 Var%
Net Sales 584.41 474.72 23.11% 531.91 500.20 6.34% 693.01 552.28 25.48% 655.78 374.40 75.15%
Expenses 518.37 424.27 22.18% 473.26 448.67 5.48% 615.28 490.23 25.51% 578.01 339.49 70.26%
EBITDA 66.04 50.45 30.90% 58.65 51.52 13.84% 77.73 62.05 25.27% 77.77 34.91 122.77%
EBIDTM 11.30% 10.63% 11.03% 10.30% 11.22% 11.24% 11.86% 9.32%
Other Income 3.82 1.19 221.01% 2.25 1.09 106.42% 1.28 0.44 190.91% 1.35 1.68 -19.64%
Interest 0.56 0.75 -25.33% 0.60 0.75 -20.00% 0.62 0.63 -1.59% 0.81 0.53 52.83%
Depreciation 8.95 10.34 -13.44% 9.41 10.29 -8.55% 10.37 10.32 0.48% 10.37 9.27 11.87%
PBT 60.35 40.55 48.83% 50.88 41.58 22.37% 68.03 51.55 31.97% 67.94 26.79 153.60%
Tax 15.27 10.42 46.55% 13.06 11.17 16.92% 17.22 12.71 35.48% 17.26 6.98 147.28%
PAT 45.09 30.13 49.65% 37.83 30.40 24.44% 50.81 38.84 30.82% 50.68 19.80 155.96%
PATM 7.72% 6.35% 7.11% 6.08% 7.33% 7.03% 7.73% 5.29%
EPS 29.86 19.96 49.60% 25.05 20.13 24.44% 33.65 25.72 30.83% 33.56 13.12 155.79%

Description Jun 23 Jun 22 Var% Mar 23 Mar 22 Var% Dec 22 Dec 21 Var% Sep 22 Sep 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 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Sep 14
Net Sales 2,465.11 2,323.70 1,490.62 905.57 951.96 1,939.04 1,519.37 1,172.31 1,085.97 459.18 676.93 Net Sales Growth 29.63% 55.89% 64.61% -4.87% -50.91% 27.62% 29.60% 7.95% 136.50% -32.17% Cost Of Goods Sold 1,769.46 1,668.74 1,062.16 629.41 645.56 1,344.86 1,062.22 825.73 781.20 327.32 468.08 Gross Profit 695.65 654.96 428.47 276.17 306.40 594.18 457.15 346.58 304.77 131.86 208.85 GP Margin 28.22% 28.19% 28.74% 30.50% 32.19% 30.64% 30.09% 29.56% 28.06% 28.72% 30.85% Total Expenditure 2,184.92 2,066.24 1,355.94 839.74 858.67 1,712.81 1,354.21 1,058.97 990.91 423.76 620.03 Power & Fuel Cost - 32.65 22.57 14.84 15.79 31.65 26.82 19.36 18.68 9.01 17.59 % Of Sales - 1.41% 1.51% 1.64% 1.66% 1.63% 1.77% 1.65% 1.72% 1.96% 2.60% Employee Cost - 127.01 114.28 88.75 89.09 123.51 99.30 81.40 79.82 36.97 60.92 % Of Sales - 5.47% 7.67% 9.80% 9.36% 6.37% 6.54% 6.94% 7.35% 8.05% 9.00% Manufacturing Exp. - 173.09 113.84 78.28 84.05 172.41 139.11 110.30 91.60 40.95 57.88 % Of Sales - 7.45% 7.64% 8.64% 8.83% 8.89% 9.16% 9.41% 8.43% 8.92% 8.55% General & Admin Exp. - 15.73 12.78 9.15 10.90 10.72 9.39 8.32 8.64 6.85 12.01 % Of Sales - 0.68% 0.86% 1.01% 1.15% 0.55% 0.62% 0.71% 0.80% 1.49% 1.77% Selling & Distn. Exp. - 41.86 23.87 14.05 7.46 20.62 11.22 8.71 6.17 1.22 1.11 % Of Sales - 1.80% 1.60% 1.55% 0.78% 1.06% 0.74% 0.74% 0.57% 0.27% 0.16% Miscellaneous Exp. - 7.16 6.44 5.26 5.84 9.03 6.15 5.15 4.81 1.45 1.11 % Of Sales - 0.31% 0.43% 0.58% 0.61% 0.47% 0.40% 0.44% 0.44% 0.32% 0.36% EBITDA 280.19 257.46 134.68 65.83 93.29 226.23 165.16 113.34 95.06 35.42 56.90 EBITDA Margin 11.37% 11.08% 9.04% 7.27% 9.80% 11.67% 10.87% 9.67% 8.75% 7.71% 8.41% Other Income 8.70 4.92 4.26 7.07 7.72 2.96 4.52 2.02 1.58 2.53 5.65 Interest 2.59 2.92 2.47 2.97 1.81 0.55 0.55 1.23 5.66 4.14 7.21 Depreciation 39.10 41.37 36.42 36.00 37.22 46.19 42.95 39.11 39.44 17.32 29.48 PBT 247.20 218.09 100.05 33.93 61.98 182.46 126.18 75.01 51.52 16.48 25.86 Tax 62.81 56.07 25.69 7.43 18.82 63.76 43.88 25.59 16.75 5.94 7.68 Tax Rate 25.41% 25.71% 25.68% 24.64% 31.39% 34.94% 34.78% 34.12% 32.51% 36.04% 29.70% PAT 184.41 162.03 74.36 22.73 41.13 118.70 82.30 49.42 34.77 10.54 18.18 PAT before Minority Interest 184.41 162.03 74.36 22.73 41.13 118.70 82.30 49.42 34.77 10.54 18.18 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 7.48% 6.97% 4.99% 2.51% 4.32% 6.12% 5.42% 4.22% 3.20% 2.30% 2.69% PAT Growth 54.75% 117.90% 227.14% -44.74% -65.35% 44.23% 66.53% 42.13% 229.89% -42.02% EPS 122.13 107.30 49.25 15.05 27.24 78.61 54.50 32.73 23.03 6.98 12.04

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 Mar 15 Sep 14
Shareholder's Funds 759.32 621.06 554.05 531.94 538.44 444.33 376.59 327.20 302.43 294.24 Share Capital 15.11 15.11 15.11 15.11 15.11 15.11 15.11 15.11 15.11 15.11 Total Reserves 744.21 605.95 538.94 516.83 523.33 429.22 361.48 312.09 287.32 279.13 Non-Current Liabilities 20.80 19.01 20.69 28.15 58.78 -0.64 5.20 15.62 31.19 23.18 Secured Loans 6.25 10.42 14.58 18.75 65.90 0.00 0.00 0.00 1.47 9.46 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.03 1.48 Long Term Provisions 3.91 9.66 5.03 8.70 7.00 4.57 3.44 8.92 17.52 1.11 Current Liabilities 371.55 397.18 364.86 158.36 321.25 284.62 181.84 215.73 208.78 256.42 Trade Payables 316.09 332.77 290.49 114.56 257.95 256.20 168.79 137.11 133.83 91.53 Other Current Liabilities 42.00 40.88 50.90 24.53 42.55 20.48 7.49 6.15 12.98 36.82 Short Term Borrowings 4.17 4.17 4.17 0.00 0.00 0.00 0.00 28.84 54.08 72.29 Short Term Provisions 9.29 19.36 19.32 19.27 20.75 7.94 5.56 43.63 7.89 55.78 Total Liabilities 1,151.67 1,037.25 939.60 718.45 918.47 728.31 563.63 558.55 542.40 573.84 Net Block 245.44 258.73 245.28 255.37 108.84 117.62 145.77 168.39 176.76 166.31 Gross Block 480.36 458.72 434.89 412.84 236.03 198.75 185.11 461.58 434.19 405.96 Accumulated Depreciation 234.93 199.99 189.61 157.47 127.18 81.13 39.34 293.19 257.43 239.65 Non Current Assets 270.33 282.46 303.04 309.02 274.79 155.24 168.25 191.27 217.53 199.03 Capital Work in Progress 6.47 3.27 32.36 24.06 115.50 16.71 7.26 8.91 16.88 23.25 Non Current Investment 0.95 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 5.02 8.51 14.12 18.41 41.05 11.31 15.22 13.98 23.90 8.90 Other Non Current Assets 12.46 11.95 11.28 11.17 9.40 9.60 0.00 0.00 0.00 0.58 Current Assets 881.34 754.78 636.57 409.43 643.68 573.08 395.37 367.28 324.87 374.81 Current Investments 0.00 16.66 12.06 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 230.71 199.23 200.57 156.00 184.37 137.09 98.80 110.58 115.84 114.26 Sundry Debtors 498.60 389.42 282.00 122.73 346.33 334.62 231.40 198.01 175.52 171.97 Cash & Bank 46.48 80.51 72.88 74.00 39.99 44.47 35.05 0.25 3.58 0.71 Other Current Assets 105.56 4.02 4.60 15.65 73.00 56.89 30.12 58.44 29.93 87.88 Short Term Loans & Adv. 99.14 64.95 64.47 41.04 46.99 39.97 28.76 55.65 25.93 79.96 Net Current Assets 509.79 357.60 271.71 251.07 322.43 288.46 213.53 151.54 116.09 118.39 Total Assets 1,151.67 1,037.24 939.61 718.45 918.47 728.32 563.62 558.55 542.40 573.84

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 Mar 15 Sep 14
Cash From Operating Activity 51.61 43.28 48.69 197.80 105.61 51.19 97.08 56.91 91.71 -5.81 PBT 218.09 100.05 30.16 59.95 185.31 127.82 75.01 51.52 16.48 25.86 Adjustment 51.13 39.99 40.61 38.48 58.88 46.15 44.80 50.09 21.35 31.65 Changes in Working Capital -164.80 -73.89 -12.59 114.05 -68.92 -71.99 8.53 -26.94 60.59 -55.36 Cash after chg. in Working capital 104.43 66.16 58.18 212.49 175.27 101.97 128.35 74.67 98.42 2.15 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -52.82 -22.87 -9.49 -14.69 -69.66 -50.78 -31.27 -17.77 -6.71 -7.96 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 -83.73 -26.54 -39.76 -58.91 -157.11 -27.20 -22.54 -25.29 -18.50 -24.74 Net Fixed Assets -24.84 5.26 -30.35 -85.37 -136.07 -23.09 278.12 -19.42 -21.86 -25.78 Net Investments 15.71 -4.60 -12.06 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -74.60 -27.20 2.65 26.46 -21.04 -4.11 -300.66 -5.87 3.36 1.04 Cash from Financing Activity -30.89 -15.15 -10.06 -104.89 47.02 -14.60 -39.77 -34.93 -70.32 30.29 Net Cash Inflow / Outflow -63.02 1.60 -1.13 33.99 -4.48 9.39 34.77 -3.31 2.89 -0.25 Opening Cash & Equivalents 74.20 72.60 73.73 39.74 44.22 34.83 0.05 3.37 0.48 0.73 Closing Cash & Equivalent 11.18 74.20 72.60 73.73 39.74 44.22 34.83 0.05 3.37 0.48

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Sep 14
Book Value (Rs.) 502.46 410.97 366.63 352.00 356.30 294.03 249.20 216.52 200.13 194.71 ROA 14.80% 7.52% 2.74% 5.03% 14.42% 12.74% 8.81% 6.32% 1.89% 3.50% ROE 23.48% 12.66% 4.19% 7.69% 24.16% 20.05% 14.04% 11.05% 3.53% 6.33% ROCE 31.45% 16.97% 5.88% 10.59% 34.67% 30.87% 20.78% 15.84% 5.49% 9.21% Fixed Asset Turnover 4.95 3.34 2.14 2.93 8.92 8.09 4.03 2.69 1.21 1.88 Receivable days 69.74 82.20 81.57 89.92 64.09 66.49 60.19 56.53 124.72 69.40 Inventory Days 33.77 48.95 71.86 65.25 30.26 27.71 29.35 34.27 82.58 49.25 Payable days 70.96 107.09 117.45 76.90 53.11 55.96 49.30 44.29 87.78 42.09 Cash Conversion Cycle 32.55 24.06 35.98 78.28 41.24 38.24 40.24 46.51 119.52 76.56 Total Debt/Equity 0.01 0.02 0.03 0.04 0.14 0.00 0.00 0.09 0.21 0.31 Interest Cover 75.82 41.56 11.16 34.18 333.35 231.26 61.84 10.10 4.99 4.59

Top Investors:

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

sbi contra fund

investor education and protection fund (iepf)

Annual Reports:

News Update:

Auto.Axle - Quarterly Results
8th Nov 2023, 13:33 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