Nifty

:

14919.10

Sensex

:

50296.89

157.55 (1.07%)
447.05 (0.90%)

Login

Nifty
Sensex

:
:

14919.10
50296.89

157.55 (1.07%)
447.05 (0.90%)

Automotive Axles Ltd.

Auto Ancillary

Rating :

60/99

BSE: 505010 | NSE: AUTOAXLES

Watchlist

NSE BSE

1167.80

01-Mar-2021

Open
High
Low
Previous Close

1159.40
1195.00
1159.40
1159.40

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

7485
87.84
1250.00
335.60

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,759.19
914.81
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,708.10
0.58%
3.42

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-2.60
-14.43

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-0.48
-10.89

PAT CAGR (%)

10 Years
5 Years
3 Years

-
3.16
-20.97

P:E (Median)

8 Years
5 Years
3 Years

25.37
21.30
14.33

P:BV (Average)

8 Years
5 Years
3 Years

2.06
2.06
2.06

EV:EBITDA (Average)

8 Years
5 Years
3 Years

13.11
12.62
13.61

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 20 Dec 19 Var% Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var%
Net Sales 271.97 164.71 65.12% 169.20 200.05 -15.42% 38.85 418.45 -90.72% 168.76 481.09 -64.92%
Expenses 246.51 149.93 64.42% 159.82 183.13 -12.73% 52.62 369.65 -85.76% 155.96 422.57 -63.09%
EBITDA 25.45 14.78 72.19% 9.38 16.92 -44.56% -13.76 48.79 - 12.79 58.52 -78.14%
EBIDTM 9.36% 8.97% 5.54% 8.46% -35.43% 11.66% -0.29% -0.29%
Other Income 1.71 1.81 -5.52% 1.99 2.09 -4.78% 2.24 1.36 64.71% 2.46 0.47 423.40%
Interest 0.72 0.71 1.41% 0.76 0.33 130.30% 0.80 0.32 150.00% 0.45 0.01 4,400.00%
Depreciation 9.18 9.09 0.99% 9.14 9.14 0.00% 8.66 9.37 -7.58% 9.63 10.00 -3.70%
PBT 17.27 6.79 154.34% 1.47 9.54 -84.59% -24.76 38.44 - 5.18 48.98 -89.42%
Tax 4.08 2.26 80.53% -4.55 3.30 - -1.72 13.83 - -0.57 19.02 -
PAT 13.19 4.53 191.17% 6.02 6.24 -3.53% -23.04 24.62 - 5.75 29.95 -80.80%
PATM 4.85% 2.75% 3.56% 3.12% -59.29% 5.88% 2.87% 2.87%
EPS 8.73 3.00 191.00% 3.99 4.13 -3.39% -15.26 16.30 - 3.81 19.84 -80.80%

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 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 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Sep 14 Sep 13 Sep 12 Sep 11
Net Sales 648.78 951.96 1,939.04 1,519.37 1,172.31 1,085.97 459.18 676.93 642.53 940.65 1,012.48 Net Sales Growth -48.68% -50.91% 27.62% 29.60% 7.95% 136.50% -32.17% 5.35% -31.69% -7.09% Cost Of Goods Sold 825.89 645.56 1,344.86 1,062.22 825.73 781.20 327.32 468.08 453.66 672.39 729.56 Gross Profit -177.11 306.40 594.18 457.15 346.58 304.77 131.86 208.85 188.87 268.26 282.92 GP Margin -27.30% 32.19% 30.64% 30.09% 29.56% 28.06% 28.72% 30.85% 29.39% 28.52% 27.94% Total Expenditure 614.91 859.18 1,712.81 1,354.21 1,058.97 990.91 423.76 620.03 588.55 838.91 895.70 Power & Fuel Cost - 15.79 31.65 26.82 19.36 18.68 9.01 17.59 17.15 21.19 21.56 % Of Sales - 1.66% 1.63% 1.77% 1.65% 1.72% 1.96% 2.60% 2.67% 2.25% 2.13% Employee Cost - 89.09 123.51 99.30 81.40 79.82 36.97 60.92 52.80 56.19 51.64 % Of Sales - 9.36% 6.37% 6.54% 6.94% 7.35% 8.05% 9.00% 8.22% 5.97% 5.10% Manufacturing Exp. - 84.05 172.41 139.11 110.30 91.60 40.95 57.88 53.30 74.56 80.63 % Of Sales - 8.83% 8.89% 9.16% 9.41% 8.43% 8.92% 8.55% 8.30% 7.93% 7.96% General & Admin Exp. - 10.90 10.72 9.39 8.32 8.64 6.85 12.01 6.28 5.81 4.95 % Of Sales - 1.15% 0.55% 0.62% 0.71% 0.80% 1.49% 1.77% 0.98% 0.62% 0.49% Selling & Distn. Exp. - 7.46 20.62 11.22 8.71 6.17 1.22 1.11 1.30 2.73 2.75 % Of Sales - 0.78% 1.06% 0.74% 0.74% 0.57% 0.27% 0.16% 0.20% 0.29% 0.27% Miscellaneous Exp. - 6.34 9.03 6.15 5.15 4.81 1.45 2.46 4.06 6.04 2.75 % Of Sales - 0.67% 0.47% 0.40% 0.44% 0.44% 0.32% 0.36% 0.63% 0.64% 0.46% EBITDA 33.86 92.78 226.23 165.16 113.34 95.06 35.42 56.90 53.98 101.74 116.78 EBITDA Margin 5.22% 9.75% 11.67% 10.87% 9.67% 8.75% 7.71% 8.41% 8.40% 10.82% 11.53% Other Income 8.40 7.72 2.96 4.52 2.02 1.58 2.53 5.65 1.63 2.02 0.52 Interest 2.73 1.81 0.55 0.55 1.23 5.66 4.14 7.21 8.52 9.80 6.77 Depreciation 36.61 37.22 46.19 42.95 39.11 39.44 17.32 29.48 28.53 27.39 23.39 PBT -0.84 61.47 182.46 126.18 75.01 51.52 16.48 25.86 18.56 66.58 87.14 Tax -2.76 18.82 63.76 43.88 25.59 16.75 5.94 7.68 5.86 21.56 29.58 Tax Rate 328.57% 31.66% 34.94% 34.78% 34.12% 32.51% 36.04% 29.70% 31.57% 32.38% 33.95% PAT 1.92 40.63 118.70 82.30 49.42 34.77 10.54 18.18 12.70 45.02 57.56 PAT before Minority Interest 1.92 40.63 118.70 82.30 49.42 34.77 10.54 18.18 12.70 45.02 57.56 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 0.30% 4.27% 6.12% 5.42% 4.22% 3.20% 2.30% 2.69% 1.98% 4.79% 5.69% PAT Growth -97.06% -65.77% 44.23% 66.53% 42.13% 229.89% -42.02% 43.15% -71.79% -21.79% EPS 1.27 26.91 78.61 54.50 32.73 23.03 6.98 12.04 8.41 29.81 38.12

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Sep 14 Sep 13 Sep 12 Sep 11
Shareholder's Funds 531.94 538.44 444.33 376.59 327.20 302.43 294.24 280.48 271.32 243.87 Share Capital 15.11 15.11 15.11 15.11 15.11 15.11 15.11 15.11 15.11 15.11 Total Reserves 516.83 523.33 429.22 361.48 312.09 287.32 279.13 265.37 256.21 228.76 Non-Current Liabilities 28.15 58.78 -0.64 5.20 15.62 31.19 23.18 35.28 93.55 28.61 Secured Loans 18.75 65.90 0.00 0.00 0.00 1.47 9.46 17.39 25.33 14.56 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 1.03 1.48 1.76 0.49 0.83 Long Term Provisions 8.70 7.00 4.57 3.44 8.92 17.52 1.11 1.90 53.20 1.26 Current Liabilities 158.36 321.25 284.62 181.84 215.73 208.78 256.42 150.28 205.66 218.19 Trade Payables 114.56 257.95 256.20 168.79 137.11 133.83 91.53 64.61 113.86 140.05 Other Current Liabilities 24.53 42.55 20.48 7.49 6.15 12.98 36.82 15.44 25.29 21.73 Short Term Borrowings 0.00 0.00 0.00 0.00 28.84 54.08 72.29 23.52 19.18 33.93 Short Term Provisions 19.27 20.75 7.94 5.56 43.63 7.89 55.78 46.71 47.32 22.48 Total Liabilities 718.45 918.47 728.31 563.63 558.55 542.40 573.84 466.04 570.53 490.67 Net Block 255.37 108.84 117.62 145.77 168.39 176.76 166.31 182.56 175.52 145.95 Gross Block 414.69 236.03 198.75 185.11 461.58 434.19 405.96 395.96 360.87 317.21 Accumulated Depreciation 159.32 127.18 81.13 39.34 293.19 257.43 239.65 213.40 185.35 171.26 Non Current Assets 309.02 274.79 155.24 168.25 191.27 217.53 199.03 199.33 257.90 163.19 Capital Work in Progress 24.06 115.50 16.71 7.26 8.91 16.88 23.25 7.47 19.05 4.03 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. 18.41 41.05 11.31 15.22 13.98 23.90 8.90 7.72 62.79 12.95 Other Non Current Assets 11.17 9.40 9.60 0.00 0.00 0.00 0.58 1.59 0.54 0.27 Current Assets 409.43 643.68 573.08 395.37 367.28 324.87 374.81 266.71 312.63 327.47 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 156.00 184.37 137.09 98.80 110.58 115.84 114.26 88.68 94.01 110.20 Sundry Debtors 122.73 346.33 334.62 231.40 198.01 175.52 171.97 114.00 159.15 191.06 Cash & Bank 74.00 39.99 44.47 35.05 0.25 3.58 0.71 1.14 2.35 11.11 Other Current Assets 56.69 26.01 16.92 1.36 58.44 29.93 87.88 62.88 57.11 15.11 Short Term Loans & Adv. 41.04 46.99 39.97 28.76 55.65 25.93 79.96 60.96 55.62 14.03 Net Current Assets 251.07 322.43 288.46 213.53 151.54 116.09 118.39 116.43 106.97 109.28 Total Assets 718.45 918.47 728.32 563.62 558.55 542.40 573.84 466.04 570.53 490.66

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Sep 14 Sep 13 Sep 12 Sep 11
Cash From Operating Activity 197.80 105.61 51.19 97.08 56.91 91.71 -5.81 53.86 93.90 72.08 PBT 59.95 185.31 127.82 75.01 51.52 16.48 25.86 18.56 66.58 87.14 Adjustment 38.48 58.88 46.15 44.80 50.09 21.35 31.65 35.41 36.38 30.16 Changes in Working Capital 114.05 -68.92 -71.99 8.53 -26.94 60.59 -55.36 3.81 15.91 -13.50 Cash after chg. in Working capital 212.49 175.27 101.97 128.35 74.67 98.42 2.15 57.78 118.86 103.79 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -14.69 -69.66 -50.78 -31.27 -17.77 -6.71 -7.96 -3.92 -24.96 -31.72 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 -58.91 -157.11 -27.20 -22.54 -25.29 -18.50 -24.74 -23.93 -69.77 -39.88 Net Fixed Assets -87.22 -136.07 -23.09 278.12 -19.42 -21.86 -25.78 -23.51 -58.68 -31.97 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 28.31 -21.04 -4.11 -300.66 -5.87 3.36 1.04 -0.42 -11.09 -7.91 Cash from Financing Activity -104.89 47.02 -14.60 -39.77 -34.93 -70.32 30.29 -30.14 -33.24 -30.59 Net Cash Inflow / Outflow 33.99 -4.48 9.39 34.77 -3.31 2.89 -0.25 -0.21 -9.10 1.60 Opening Cash & Equivalents 39.74 44.22 34.83 0.05 3.37 0.48 0.73 0.95 10.05 8.45 Closing Cash & Equivalent 73.73 39.74 44.22 34.83 0.05 3.37 0.48 0.73 0.95 10.05

Financial Ratios

Standalone

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Sep 14 Sep 13 Sep 12 Sep 11
Book Value (Rs.) 352.00 356.30 294.03 249.20 216.52 200.13 194.71 185.60 179.54 161.37 ROA 4.96% 14.42% 12.74% 8.81% 6.32% 1.89% 3.50% 2.45% 8.48% 13.29% ROE 7.59% 24.16% 20.05% 14.04% 11.05% 3.53% 6.33% 4.60% 17.48% 25.71% ROCE 10.50% 34.67% 30.87% 20.78% 15.84% 5.49% 9.21% 8.22% 24.14% 32.37% Fixed Asset Turnover 2.93 8.92 8.09 4.03 2.69 1.21 1.88 1.89 3.07 3.72 Receivable days 89.92 64.09 66.49 60.19 56.53 124.72 69.40 69.84 61.31 51.57 Inventory Days 65.25 30.26 27.71 29.35 34.27 82.58 49.25 46.71 35.75 32.84 Payable days 76.90 53.11 55.96 49.30 44.29 87.78 42.09 50.92 52.95 39.87 Cash Conversion Cycle 78.28 41.24 38.24 40.24 46.51 119.52 76.56 65.63 44.11 44.55 Total Debt/Equity 0.04 0.14 0.00 0.00 0.09 0.21 0.31 0.18 0.21 0.25 Interest Cover 33.90 333.35 231.26 61.84 10.10 4.99 4.59 3.18 7.79 13.87

Top Investors:

reliance capital trustee co ltd-a/c nippon india tax saver (elss) fund

bajaj allianz life insurance company ltd

Annual Reports:

News Update:

No Latest News!

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