Nifty

:

11600.20

Sensex

:

39090.03

326.00 (2.89%)
1075.41 (2.83%)

Login

Nifty
Sensex

:
:

11600.20
39090.03

326.00 (2.89%)
1075.41 (2.83%)

Automotive Axles Ltd.

Auto Ancillary

Rating :

63/99

BSE: 505010 | NSE: AUTOAXLES

Watchlist

NSE BSE

1003.45

23-Sep-2019

Open
High
Low
Previous Close

898.00
1019.00
885.55
861.65

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

52939
515.85
1505.50
725.10

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,312.10
11.20
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,345.11
2.25%
2.33

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
33.39
18.26

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
44.88
14.81

PAT CAGR (%)

10 Years
5 Years
3 Years

-
62.30
33.92

P:E (Median)

8 Years
5 Years
3 Years

25.28
26.50
22.84

P:BV (Average)

8 Years
5 Years
3 Years

2.96
3.56
3.75

EV:EBITDA (Average)

8 Years
5 Years
3 Years

10.80
12.56
10.32

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 19 Jun 18 Var% Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var%
Net Sales 418.45 473.79 -11.68% 481.09 469.07 2.56% 485.78 407.93 19.08% 498.38 349.64 42.54%
Expenses 369.65 417.86 -11.54% 422.57 414.37 1.98% 429.99 363.84 18.18% 439.53 310.38 41.61%
EBITDA 48.79 55.93 -12.77% 58.52 54.70 6.98% 55.79 44.09 26.54% 58.85 39.25 49.94%
EBIDTM 11.66% 11.80% 12.16% 11.66% 11.48% 10.81% 11.81% 11.23%
Other Income 1.36 0.91 49.45% 0.47 0.89 -47.19% 0.72 1.45 -50.34% 0.87 1.61 -45.96%
Interest 0.32 0.18 77.78% 0.01 0.19 -94.74% 0.15 0.12 25.00% 0.20 0.12 66.67%
Depreciation 9.37 12.48 -24.92% 10.00 11.89 -15.90% 11.45 11.63 -1.55% 12.25 9.79 25.13%
PBT 38.44 44.17 -12.97% 48.98 43.53 12.52% 44.90 33.79 32.88% 47.26 30.96 52.65%
Tax 13.83 15.17 -8.83% 19.02 15.24 24.80% 14.35 11.48 25.00% 15.21 10.51 44.72%
PAT 24.62 29.00 -15.10% 29.95 28.29 5.87% 30.55 22.30 37.00% 32.05 20.45 56.72%
PATM 5.88% 6.12% 6.23% 6.03% 6.29% 5.47% 6.43% 5.85%
EPS 16.29 19.19 -15.11% 19.82 18.72 5.88% 20.21 14.76 36.92% 21.21 13.53 56.76%

Description Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var% Jun 18 Jun 17 Var%
Net Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PBT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Sep 14 Sep 13 Sep 12 Sep 11 Sep 10
Net Sales 1,883.70 1,939.04 1,519.37 1,172.31 1,085.97 459.18 676.93 642.53 940.65 1,012.48 669.73 Net Sales Growth 10.78% 27.62% 29.60% 7.95% 136.50% -32.17% 5.35% -31.69% -7.09% 51.18% Cost Of Goods Sold 1,302.48 1,344.86 1,062.22 825.73 781.20 327.32 468.08 453.66 672.39 729.56 473.53 Gross Profit 581.22 594.18 457.15 346.58 304.77 131.86 208.85 188.87 268.26 282.92 196.20 GP Margin 30.86% 30.64% 30.09% 29.56% 28.06% 28.72% 30.85% 29.39% 28.52% 27.94% 29.30% Total Expenditure 1,661.74 1,712.98 1,352.57 1,058.97 990.91 423.76 620.03 588.55 838.91 895.70 581.42 Power & Fuel Cost - 31.65 26.82 19.36 18.68 9.01 17.59 17.15 21.19 21.56 12.80 % Of Sales - 1.63% 1.77% 1.65% 1.72% 1.96% 2.60% 2.67% 2.25% 2.13% 1.91% Employee Cost - 123.51 99.30 81.40 79.82 36.97 60.92 52.80 56.19 51.64 39.35 % Of Sales - 6.37% 6.54% 6.94% 7.35% 8.05% 9.00% 8.22% 5.97% 5.10% 5.88% Manufacturing Exp. - 172.41 139.11 110.30 91.60 40.95 57.88 53.30 74.56 80.63 48.57 % Of Sales - 8.89% 9.16% 9.41% 8.43% 8.92% 8.55% 8.30% 7.93% 7.96% 7.25% General & Admin Exp. - 10.72 9.39 8.32 8.64 6.85 12.01 6.28 5.81 4.95 3.35 % Of Sales - 0.55% 0.62% 0.71% 0.80% 1.49% 1.77% 0.98% 0.62% 0.49% 0.50% Selling & Distn. Exp. - 20.62 11.22 8.71 6.17 1.22 1.11 1.30 2.73 2.75 1.63 % Of Sales - 1.06% 0.74% 0.74% 0.57% 0.27% 0.16% 0.20% 0.29% 0.27% 0.24% Miscellaneous Exp. - 9.20 4.52 5.15 4.81 1.45 2.46 4.06 6.04 4.63 1.63 % Of Sales - 0.47% 0.30% 0.44% 0.44% 0.32% 0.36% 0.63% 0.64% 0.46% 0.33% EBITDA 221.95 226.06 166.80 113.34 95.06 35.42 56.90 53.98 101.74 116.78 88.31 EBITDA Margin 11.78% 11.66% 10.98% 9.67% 8.75% 7.71% 8.41% 8.40% 10.82% 11.53% 13.19% Other Income 3.42 2.96 4.52 2.02 1.58 2.53 5.65 1.63 2.02 0.52 2.29 Interest 0.68 0.55 0.55 1.23 5.66 4.14 7.21 8.52 9.80 6.77 3.72 Depreciation 43.07 46.02 42.95 39.11 39.44 17.32 29.48 28.53 27.39 23.39 21.00 PBT 179.58 182.46 127.82 75.01 51.52 16.48 25.86 18.56 66.58 87.14 65.89 Tax 62.41 63.76 43.88 25.59 16.75 5.94 7.68 5.86 21.56 29.58 21.81 Tax Rate 34.75% 34.94% 34.33% 34.12% 32.51% 36.04% 29.70% 31.57% 32.38% 33.95% 33.10% PAT 117.17 118.70 83.93 49.42 34.77 10.54 18.18 12.70 45.02 57.56 44.07 PAT before Minority Interest 117.17 118.70 83.93 49.42 34.77 10.54 18.18 12.70 45.02 57.56 44.07 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 6.22% 6.12% 5.52% 4.22% 3.20% 2.30% 2.69% 1.98% 4.79% 5.69% 6.58% PAT Growth 17.12% 41.43% 69.83% 42.13% 229.89% -42.02% 43.15% -71.79% -21.79% 30.61% Unadjusted EPS 77.53 80.43 55.54 32.70 23.01 6.98 12.03 8.40 29.79 38.09 29.17

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Sep 14 Sep 13 Sep 12 Sep 11 Sep 10
Shareholder's Funds 538.44 444.33 376.59 327.20 302.43 294.24 280.48 271.32 243.87 203.87 Share Capital 15.11 15.11 15.11 15.11 15.11 15.11 15.11 15.11 15.11 15.11 Total Reserves 523.33 429.22 361.48 312.09 287.32 279.13 265.37 256.21 228.76 188.76 Non-Current Liabilities 58.78 -0.64 5.20 15.62 31.19 23.18 35.28 93.55 28.61 84.20 Secured Loans 65.90 0.00 0.00 0.00 1.47 9.46 17.39 25.33 14.56 63.31 Unsecured Loans 0.00 0.00 0.00 0.00 1.03 1.48 1.76 0.49 0.83 7.35 Long Term Provisions 7.00 4.57 3.44 8.92 17.52 1.11 1.90 53.20 1.26 0.00 Current Liabilities 321.25 284.62 181.84 215.73 208.78 256.42 150.28 205.66 218.19 87.12 Trade Payables 257.95 256.20 168.79 137.11 133.83 91.53 64.61 113.86 140.05 59.28 Other Current Liabilities 42.55 20.48 7.49 6.15 12.98 36.82 15.44 25.29 21.73 5.72 Short Term Borrowings 0.00 0.00 0.00 28.84 54.08 72.29 23.52 19.18 33.93 0.00 Short Term Provisions 20.75 7.94 5.56 43.63 7.89 55.78 46.71 47.32 22.48 22.12 Total Liabilities 918.47 728.31 563.63 558.55 542.40 573.84 466.04 570.53 490.67 375.19 Net Block 108.84 117.62 145.77 168.39 176.76 166.31 182.56 175.52 145.95 132.82 Gross Block 236.03 198.75 185.11 461.58 434.19 405.96 395.96 360.87 317.21 281.37 Accumulated Depreciation 127.18 81.13 39.34 293.19 257.43 239.65 213.40 185.35 171.26 148.56 Non Current Assets 274.79 155.24 168.25 191.27 217.53 199.03 199.33 257.90 163.19 140.71 Capital Work in Progress 115.50 16.71 7.26 8.91 16.88 23.25 7.47 19.05 4.03 7.90 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. 41.05 11.31 15.22 13.98 23.90 8.90 7.72 62.79 12.95 0.00 Other Non Current Assets 9.40 9.60 0.00 0.00 0.00 0.58 1.59 0.54 0.27 0.00 Current Assets 643.68 573.08 395.37 367.28 324.87 374.81 266.71 312.63 327.47 234.48 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 184.37 137.09 98.80 110.58 115.84 114.26 88.68 94.01 110.20 90.28 Sundry Debtors 346.33 350.03 231.40 198.01 175.52 171.97 114.00 159.15 191.06 123.75 Cash & Bank 39.99 44.47 35.05 0.25 3.58 0.71 1.14 2.35 11.11 8.97 Other Current Assets 73.00 1.36 1.36 2.79 29.93 87.88 62.88 57.11 15.11 11.49 Short Term Loans & Adv. 46.99 40.13 28.76 55.65 25.93 79.96 60.96 55.62 14.03 10.77 Net Current Assets 322.43 288.46 213.53 151.54 116.09 118.39 116.43 106.97 109.28 147.36 Total Assets 918.47 728.32 563.62 558.55 542.40 573.84 466.04 570.53 490.66 375.19

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Sep 14 Sep 13 Sep 12 Sep 11 Sep 10
Cash From Operating Activity 97.73 51.19 97.08 56.91 91.71 -5.81 53.86 93.90 72.08 -7.80 PBT 185.31 127.82 75.01 51.52 16.48 25.86 18.56 66.58 87.14 65.89 Adjustment 58.88 46.15 44.80 50.09 21.35 31.65 35.41 36.38 30.16 22.80 Changes in Working Capital -76.79 -71.99 8.53 -26.94 60.59 -55.36 3.81 15.91 -13.50 -78.96 Cash after chg. in Working capital 167.40 101.97 128.35 74.67 98.42 2.15 57.78 118.86 103.79 9.73 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -69.66 -50.78 -31.27 -17.77 -6.71 -7.96 -3.92 -24.96 -31.72 -17.53 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 -149.24 -27.20 -22.54 -25.29 -18.50 -24.74 -23.93 -69.77 -39.88 -9.30 Net Fixed Assets -136.07 -23.09 278.12 -19.42 -21.86 -25.78 -23.51 -58.68 -31.97 -6.54 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -13.17 -4.11 -300.66 -5.87 3.36 1.04 -0.42 -11.09 -7.91 -2.76 Cash from Financing Activity 47.02 -14.60 -39.77 -34.93 -70.32 30.29 -30.14 -33.24 -30.59 17.40 Net Cash Inflow / Outflow -4.48 9.39 34.77 -3.31 2.89 -0.25 -0.21 -9.10 1.60 0.30 Opening Cash & Equivalents 44.22 34.83 0.05 3.37 0.48 0.73 0.95 10.05 8.45 8.67 Closing Cash & Equivalent 39.74 44.22 34.83 0.05 3.37 0.48 0.73 0.95 10.05 8.97

Financial Ratios

Standalone

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Sep 14 Sep 13 Sep 12 Sep 11 Sep 10
Book Value (Rs.) 356.30 294.03 249.20 216.52 200.13 194.71 185.60 179.54 161.37 134.91 ROA 14.42% 12.99% 8.81% 6.32% 1.89% 3.50% 2.45% 8.48% 13.29% 13.08% ROE 24.16% 20.45% 14.04% 11.05% 3.53% 6.33% 4.60% 17.48% 25.71% 23.28% ROCE 34.67% 31.27% 20.78% 15.84% 5.49% 9.21% 8.22% 24.14% 32.37% 28.14% Fixed Asset Turnover 8.92 8.09 4.03 2.69 1.21 1.88 1.89 3.07 3.72 2.64 Receivable days 64.09 68.30 60.19 56.53 124.72 69.40 69.84 61.31 51.57 47.46 Inventory Days 30.26 27.71 29.35 34.27 82.58 49.25 46.71 35.75 32.84 37.35 Payable days 53.11 56.06 49.30 44.29 87.78 42.09 50.92 52.95 39.87 33.89 Cash Conversion Cycle 41.23 39.95 40.24 46.51 119.52 76.56 65.63 44.11 44.55 50.92 Total Debt/Equity 0.14 0.00 0.00 0.09 0.21 0.31 0.18 0.21 0.25 0.35 Interest Cover 333.35 234.24 61.84 10.10 4.99 4.59 3.18 7.79 13.87 18.69

Top Investors:

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

bajaj allianz life insurance company ltd.

Annual Reports:

News Update:

Auto.Axle - Quarterly Results
14th Aug 2019, 17:26 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