Nifty

:

17274.30

Sensex

:

58065.47

386.95 (2.29%)
1276.66 (2.25%)

Login

Nifty
Sensex

:
:

17274.30
58065.47

386.95 (2.29%)
1276.66 (2.25%)

Automotive Axles Ltd.

Auto Ancillary

Rating :

74/99

BSE: 505010 | NSE: AUTOAXLES

Watchlist

NSE BSE

1947.85

04-Oct-2022

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

1932.80
1970.00
1932.80
1923.15

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

15480
301.11
2280.00
1210.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

2,900.82
29.25
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

2,834.89
0.78%
4.45

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

27.00
21.68
31.63

P:BV (Average)

8 Years
5 Years
3 Years

3.13
3.13
3.13

EV:EBITDA (Average)

8 Years
5 Years
3 Years

15.51
16.47
20.34

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 22 Jun 21 Var% Mar 22 Mar 21 Var% Dec 21 Dec 20 Var% Sep 21 Sep 20 Var%
Net Sales 500.20 255.01 96.15% 552.28 425.56 29.78% 374.40 271.97 37.66% 308.94 169.20 82.59%
Expenses 448.67 239.43 87.39% 490.23 380.79 28.74% 339.49 246.51 37.72% 286.80 159.82 79.45%
EBITDA 51.52 15.57 230.89% 62.05 44.76 38.63% 34.91 25.45 37.17% 22.14 9.38 136.03%
EBIDTM 10.30% 6.11% 11.24% 10.52% 9.32% 9.36% 7.17% 5.54%
Other Income 1.09 1.09 0.00% 0.44 1.13 -61.06% 1.68 1.71 -1.75% 1.05 1.99 -47.24%
Interest 0.75 0.68 10.29% 0.63 0.69 -8.70% 0.53 0.72 -26.39% 0.63 0.76 -17.11%
Depreciation 10.29 8.22 25.18% 10.32 9.02 14.41% 9.27 9.18 0.98% 8.62 9.14 -5.69%
PBT 41.58 7.77 435.14% 51.55 36.18 42.48% 26.79 17.27 55.12% 13.94 1.47 848.30%
Tax 11.17 2.20 407.73% 12.71 9.63 31.98% 6.98 4.08 71.08% 3.80 -4.55 -
PAT 30.40 5.57 445.78% 38.84 26.56 46.23% 19.80 13.19 50.11% 10.14 6.02 68.44%
PATM 6.08% 2.19% 7.03% 6.24% 5.29% 4.85% 3.28% 3.56%
EPS 20.13 3.69 445.53% 25.72 17.59 46.22% 13.12 8.73 50.29% 6.72 3.99 68.42%

Description Jun 22 Jun 21 Var% Mar 22 Mar 21 Var% Dec 21 Dec 20 Var% Sep 21 Sep 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 1,735.82 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 54.74% 64.61% -4.87% -50.91% 27.62% 29.60% 7.95% 136.50% -32.17% 5.35% Cost Of Goods Sold 1,240.75 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 495.07 428.47 276.17 306.40 594.18 457.15 346.58 304.77 131.86 208.85 188.87 GP Margin 28.52% 28.74% 30.50% 32.19% 30.64% 30.09% 29.56% 28.06% 28.72% 30.85% 29.39% Total Expenditure 1,565.19 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 170.62 134.68 65.83 93.29 226.23 165.16 113.34 95.06 35.42 56.90 53.98 EBITDA Margin 9.83% 9.04% 7.27% 9.80% 11.67% 10.87% 9.67% 8.75% 7.71% 8.41% 8.40% Other Income 4.26 4.26 7.07 7.72 2.96 4.52 2.02 1.58 2.53 5.65 1.63 Interest 2.54 2.47 2.97 1.81 0.55 0.55 1.23 5.66 4.14 7.21 8.52 Depreciation 38.50 36.42 36.00 37.22 46.19 42.95 39.11 39.44 17.32 29.48 28.53 PBT 133.86 100.05 33.93 61.98 182.46 126.18 75.01 51.52 16.48 25.86 18.56 Tax 34.66 25.69 7.43 18.82 63.76 43.88 25.59 16.75 5.94 7.68 5.86 Tax Rate 25.89% 25.68% 24.64% 31.39% 34.94% 34.78% 34.12% 32.51% 36.04% 29.70% 31.57% PAT 99.18 74.36 22.73 41.13 118.70 82.30 49.42 34.77 10.54 18.18 12.70 PAT before Minority Interest 99.18 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 5.71% 4.99% 2.51% 4.32% 6.12% 5.42% 4.22% 3.20% 2.30% 2.69% 1.98% PAT Growth 93.18% 227.14% -44.74% -65.35% 44.23% 66.53% 42.13% 229.89% -42.02% 43.15% EPS 65.68 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

Annual Reports:

News Update:

Auto.Axle - Quarterly Results
5th Aug 2022, 14:21 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