Nifty

:

8792.20

Sensex

:

30067.21

708.40 (8.76%)
2476.26 (8.97%)

Login

Nifty
Sensex

:
:

8792.20
30067.21

708.40 (8.76%)
2476.26 (8.97%)

Automotive Axles Ltd.

Auto Ancillary

Rating :

50/99

BSE: 505010 | NSE: AUTOAXLES

Watchlist

NSE BSE

365.95

03-Apr-2020

Open
High
Low
Previous Close

369.90
377.25
360.80
360.80

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

3608
13.26
1230.00
335.60

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

553.40
8.47
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

586.41
5.33%
1.03

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

25.26
24.25
18.95

P:BV (Average)

8 Years
5 Years
3 Years

1.53
1.53
1.53

EV:EBITDA (Average)

8 Years
5 Years
3 Years

10.88
11.26
9.71

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 19 Dec 18 Var% Sep 19 Sep 18 Var% Jun 19 Jun 18 Var% Mar 19 Mar 18 Var%
Net Sales 164.71 485.78 -66.09% 200.05 498.38 -59.86% 418.45 473.79 -11.68% 481.09 469.07 2.56%
Expenses 149.93 429.99 -65.13% 183.13 439.53 -58.34% 369.65 417.86 -11.54% 422.57 414.37 1.98%
EBITDA 14.78 55.79 -73.51% 16.92 58.85 -71.25% 48.79 55.93 -12.77% 58.52 54.70 6.98%
EBIDTM 8.97% 11.48% 8.46% 11.81% 11.66% 11.80% 12.16% 11.66%
Other Income 1.81 0.72 151.39% 2.09 0.87 140.23% 1.36 0.91 49.45% 0.47 0.89 -47.19%
Interest 0.71 0.15 373.33% 0.33 0.20 65.00% 0.32 0.18 77.78% 0.01 0.19 -94.74%
Depreciation 9.09 11.45 -20.61% 9.14 12.25 -25.39% 9.37 12.48 -24.92% 10.00 11.89 -15.90%
PBT 6.79 44.90 -84.88% 9.54 47.27 -79.82% 38.44 44.17 -12.97% 48.98 43.53 12.52%
Tax 2.26 14.35 -84.25% 3.30 15.21 -78.30% 13.83 15.17 -8.83% 19.02 15.24 24.80%
PAT 4.53 30.55 -85.17% 6.24 32.05 -80.53% 24.62 29.00 -15.10% 29.95 28.29 5.87%
PATM 2.75% 6.29% 3.12% 6.43% 5.88% 6.12% 6.23% 6.03%
EPS 2.99 20.21 -85.21% 4.13 21.21 -80.53% 16.29 19.19 -15.11% 19.82 18.72 5.88%

Description Dec 19 Dec 18 Var% Sep 19 Sep 18 Var% Jun 19 Jun 18 Var% Mar 19 Mar 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 19 Mar 18 Mar 17 Mar 16 Mar 15 Sep 14 Sep 13 Sep 12 Sep 11 Sep 10
Net Sales 1,264.30 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 -34.39% 27.62% 29.60% 7.95% 136.50% -32.17% 5.35% -31.69% -7.09% 51.18% Cost Of Goods Sold 872.21 1,344.86 1,062.22 825.73 781.20 327.32 468.08 453.66 672.39 729.56 473.53 Gross Profit 392.09 594.18 457.15 346.58 304.77 131.86 208.85 188.87 268.26 282.92 196.20 GP Margin 31.01% 30.64% 30.09% 29.56% 28.06% 28.72% 30.85% 29.39% 28.52% 27.94% 29.30% Total Expenditure 1,125.28 1,712.98 1,354.21 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 6.15 5.15 4.81 1.45 2.46 4.06 6.04 4.63 1.63 % Of Sales - 0.47% 0.40% 0.44% 0.44% 0.32% 0.36% 0.63% 0.64% 0.46% 0.33% EBITDA 139.01 226.06 165.16 113.34 95.06 35.42 56.90 53.98 101.74 116.78 88.31 EBITDA Margin 11.00% 11.66% 10.87% 9.67% 8.75% 7.71% 8.41% 8.40% 10.82% 11.53% 13.19% Other Income 5.73 2.96 4.52 2.02 1.58 2.53 5.65 1.63 2.02 0.52 2.29 Interest 1.37 0.55 0.55 1.23 5.66 4.14 7.21 8.52 9.80 6.77 3.72 Depreciation 37.60 46.02 42.95 39.11 39.44 17.32 29.48 28.53 27.39 23.39 21.00 PBT 103.75 182.46 126.18 75.01 51.52 16.48 25.86 18.56 66.58 87.14 65.89 Tax 38.41 63.76 43.88 25.59 16.75 5.94 7.68 5.86 21.56 29.58 21.81 Tax Rate 37.02% 34.94% 34.78% 34.12% 32.51% 36.04% 29.70% 31.57% 32.38% 33.95% 33.10% PAT 65.34 118.70 82.30 49.42 34.77 10.54 18.18 12.70 45.02 57.56 44.07 PAT before Minority Interest 65.34 118.70 82.30 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 5.17% 6.12% 5.42% 4.22% 3.20% 2.30% 2.69% 1.98% 4.79% 5.69% 6.58% PAT Growth -45.50% 44.23% 66.53% 42.13% 229.89% -42.02% 43.15% -71.79% -21.79% 30.61% Unadjusted EPS 43.23 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 346.33 334.62 231.40 198.01 175.52 171.97 114.00 159.15 191.06 123.75 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 16.92 1.36 2.79 29.93 87.88 62.88 57.11 15.11 11.49 Short Term Loans & Adv. 46.99 39.97 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% 12.74% 8.81% 6.32% 1.89% 3.50% 2.45% 8.48% 13.29% 13.08% ROE 24.16% 20.05% 14.04% 11.05% 3.53% 6.33% 4.60% 17.48% 25.71% 23.28% ROCE 34.67% 30.87% 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 66.49 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 55.96 49.30 44.29 87.78 42.09 50.92 52.95 39.87 33.89 Cash Conversion Cycle 41.23 38.24 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 333.35 231.26 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:

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