Nifty

:

25571.25

Sensex

:

82814.71

116.90 (0.46%)
316.57 (0.38%)

Login

Nifty
Sensex

:
:

25571.25
82814.71

116.90 (0.46%)
316.57 (0.38%)

Automotive Axles Ltd.

Auto Ancillary

Rating :

70/99

BSE: 505010 | NSE: AUTOAXLES

Watchlist

NSE BSE

2023.50

20-Feb-2026

Open
High
Low
Previous Close

2029
2040.5
2000.3
2013.30

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

7521
15214417.1
2115
1520

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

3,061.38
19.57
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

3,047.08
1.51%
2.93

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

6.70
18.07
-3.66

EBITDA CAGR (%)

10 Years
5 Years
3 Years

8.75
27.29
-3.09

PAT CAGR (%)

10 Years
5 Years
3 Years

16.16
46.91
-1.36

P:E (Median)

8 Years
5 Years
3 Years

18.39
20.10
17.72

P:BV (Average)

8 Years
5 Years
3 Years

3.39
3.67
3.44

EV:EBITDA (Average)

8 Years
5 Years
3 Years

14.53
15.17
11.34

Earnings Forecasts:

(Updated: 21-02-2026)

Description 2024 2025 2026 2027
Adj EPS 102.92 106.3 118.4 127.6
P/E Ratio 19.66 19.04 17.09 15.86
Revenue 2077.54 2041.7 2219.1 2365.2
EBITDA 220.02 221.5 246.3 262.5
Net Income 155.54 160.7 179 192.8
ROA 12.03 15.28 15.79
P/B Ratio 3.11 2.82 2.52 2.28
ROE 16.74 15.6 15.6 15.1
FCFF 115.91
FCFF Yield 4.26
Net Debt -360.95 -457.7 -517.3
BVPS 649.76 717.2 801.6 889.2

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var%
Net Sales 562.29 530.74 5.94% 461.76 494.68 -6.65% 489.38 492.47 -0.63% 559.64 571.52 -2.08%
Expenses 498.41 473.27 5.31% 413.47 443.59 -6.79% 441.51 443.64 -0.48% 497.01 507.81 -2.13%
EBITDA 63.88 57.47 11.15% 48.29 51.09 -5.48% 47.87 48.82 -1.95% 62.63 63.71 -1.70%
EBIDTM 11.36% 10.83% 10.46% 10.33% 9.78% 9.91% 11.19% 11.15%
Other Income 8.63 6.02 43.36% 8.87 6.08 45.89% 9.17 6.41 43.06% 8.70 5.36 62.31%
Interest 0.41 0.68 -39.71% 0.35 0.82 -57.32% 0.39 0.84 -53.57% 0.63 0.90 -30.00%
Depreciation 8.90 8.82 0.91% 8.70 7.89 10.27% 8.51 8.08 5.32% 8.86 9.05 -2.10%
PBT 51.21 54.00 -5.17% 48.12 48.46 -0.70% 48.14 46.31 3.95% 61.84 59.13 4.58%
Tax 12.41 14.42 -13.94% 12.17 12.49 -2.56% 12.41 12.26 1.22% 15.91 15.03 5.85%
PAT 38.81 39.58 -1.95% 35.95 35.97 -0.06% 35.72 34.05 4.90% 45.93 44.10 4.15%
PATM 6.90% 7.46% 7.79% 7.27% 7.30% 6.92% 8.21% 7.72%
EPS 25.70 26.21 -1.95% 23.81 23.82 -0.04% 23.66 22.55 4.92% 30.42 29.20 4.18%

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 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 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 2,073.07 2,077.54 2,229.17 2,323.70 1,490.62 905.57 951.96 1,939.04 1,519.37 1,172.31 1,085.97 Net Sales Growth -0.78% -6.80% -4.07% 55.89% 64.61% -4.87% -50.91% 27.62% 29.60% 7.95% Cost Of Goods Sold 1,416.25 1,475.89 1,586.81 1,668.74 1,062.16 629.41 645.56 1,344.86 1,062.22 825.73 781.20 Gross Profit 656.82 601.64 642.37 654.96 428.47 276.17 306.40 594.18 457.15 346.58 304.77 GP Margin 31.68% 28.96% 28.82% 28.19% 28.74% 30.50% 32.19% 30.64% 30.09% 29.56% 28.06% Total Expenditure 1,850.40 1,857.52 1,982.89 2,066.24 1,355.94 839.74 858.67 1,712.81 1,354.21 1,058.97 990.91 Power & Fuel Cost - 26.13 33.45 32.65 22.57 14.84 15.79 31.65 26.82 19.36 18.68 % Of Sales - 1.26% 1.50% 1.41% 1.51% 1.64% 1.66% 1.63% 1.77% 1.65% 1.72% Employee Cost - 138.74 133.22 127.01 114.28 88.75 89.09 123.51 99.30 81.40 79.82 % Of Sales - 6.68% 5.98% 5.47% 7.67% 9.80% 9.36% 6.37% 6.54% 6.94% 7.35% Manufacturing Exp. - 147.57 167.42 173.09 113.84 78.28 84.05 172.41 139.11 110.30 91.60 % Of Sales - 7.10% 7.51% 7.45% 7.64% 8.64% 8.83% 8.89% 9.16% 9.41% 8.43% General & Admin Exp. - 17.10 14.45 15.73 12.78 9.15 10.90 10.72 9.39 8.32 8.64 % Of Sales - 0.82% 0.65% 0.68% 0.86% 1.01% 1.15% 0.55% 0.62% 0.71% 0.80% Selling & Distn. Exp. - 33.32 30.74 30.00 23.87 14.05 7.46 20.62 11.22 8.71 6.17 % Of Sales - 1.60% 1.38% 1.29% 1.60% 1.55% 0.78% 1.06% 0.74% 0.74% 0.57% Miscellaneous Exp. - 18.77 16.81 19.01 6.44 5.26 5.84 9.03 6.15 5.15 6.17 % Of Sales - 0.90% 0.75% 0.82% 0.43% 0.58% 0.61% 0.47% 0.40% 0.44% 0.44% EBITDA 222.67 220.02 246.28 257.46 134.68 65.83 93.29 226.23 165.16 113.34 95.06 EBITDA Margin 10.74% 10.59% 11.05% 11.08% 9.04% 7.27% 9.80% 11.67% 10.87% 9.67% 8.75% Other Income 35.37 27.21 15.71 4.92 4.26 7.07 7.72 2.96 4.52 2.02 1.58 Interest 1.78 2.97 2.65 2.92 2.47 2.97 1.81 0.55 0.55 1.23 5.66 Depreciation 34.97 33.65 36.38 41.37 36.42 36.00 37.22 46.19 42.95 39.11 39.44 PBT 209.31 210.61 222.97 218.09 100.05 33.93 61.98 182.46 126.18 75.01 51.52 Tax 52.90 55.08 56.81 56.07 25.69 7.43 18.82 63.76 43.88 25.59 16.75 Tax Rate 25.27% 26.15% 25.48% 25.71% 25.68% 24.64% 31.39% 34.94% 34.78% 34.12% 32.51% PAT 156.41 155.53 166.16 162.03 74.36 22.73 41.13 118.70 82.30 49.42 34.77 PAT before Minority Interest 156.41 155.53 166.16 162.03 74.36 22.73 41.13 118.70 82.30 49.42 34.77 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 7.54% 7.49% 7.45% 6.97% 4.99% 2.51% 4.32% 6.12% 5.42% 4.22% 3.20% PAT Growth 1.76% -6.40% 2.55% 117.90% 227.14% -44.74% -65.35% 44.23% 66.53% 42.13% EPS 103.58 103.00 110.04 107.30 49.25 15.05 27.24 78.61 54.50 32.73 23.03

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 981.92 875.94 759.32 621.06 554.05 531.94 538.44 444.33 376.59 327.20 Share Capital 15.11 15.11 15.11 15.11 15.11 15.11 15.11 15.11 15.11 15.11 Total Reserves 966.81 860.83 744.21 605.95 538.94 516.83 523.33 429.22 361.48 312.09 Non-Current Liabilities 14.78 18.68 20.80 19.01 20.69 28.15 58.78 -0.64 5.20 15.62 Secured Loans 0.00 2.08 6.25 10.42 14.58 18.75 65.90 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 3.00 5.31 3.91 9.66 5.03 8.70 7.00 4.57 3.44 8.92 Current Liabilities 358.01 331.76 371.55 397.18 364.86 158.36 321.25 284.62 181.84 215.73 Trade Payables 301.57 281.68 316.09 332.77 290.49 114.56 257.95 256.20 168.79 137.11 Other Current Liabilities 44.54 37.93 42.00 40.88 50.90 24.53 42.55 20.48 7.49 6.15 Short Term Borrowings 0.00 4.17 4.17 4.17 4.17 0.00 0.00 0.00 0.00 28.84 Short Term Provisions 11.90 7.98 9.29 19.36 19.32 19.27 20.75 7.94 5.56 43.63 Total Liabilities 1,354.71 1,226.38 1,151.67 1,037.25 939.60 718.45 918.47 728.31 563.63 558.55 Net Block 200.00 227.24 245.44 258.73 245.28 255.37 108.84 117.62 145.77 168.39 Gross Block 514.02 508.42 478.18 458.72 434.89 412.84 236.03 198.75 185.11 461.58 Accumulated Depreciation 314.02 281.18 232.75 199.99 189.61 157.47 127.18 81.13 39.34 293.19 Non Current Assets 246.13 256.39 270.33 282.46 303.04 309.02 274.79 155.24 168.25 191.27 Capital Work in Progress 6.54 5.71 6.47 3.27 32.36 24.06 115.50 16.71 7.26 8.91 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. 22.89 9.68 5.02 8.51 14.12 18.41 41.05 11.31 15.22 13.98 Other Non Current Assets 16.70 13.76 13.41 11.95 11.28 11.17 9.40 9.60 0.00 0.00 Current Assets 1,108.57 969.99 881.34 754.78 636.57 409.43 643.68 573.08 395.37 367.28 Current Investments 77.47 20.99 0.00 16.66 12.06 0.00 0.00 0.00 0.00 0.00 Inventories 229.41 250.23 230.71 199.23 200.57 156.00 184.37 137.09 98.80 110.58 Sundry Debtors 437.52 364.50 498.60 389.42 282.00 122.73 346.33 334.62 231.40 198.01 Cash & Bank 38.93 83.28 46.48 80.51 72.88 74.00 39.99 44.47 35.05 0.25 Other Current Assets 325.24 12.27 6.42 4.02 69.07 56.69 73.00 56.90 30.12 58.44 Short Term Loans & Adv. 307.14 238.72 99.14 64.95 64.47 41.04 46.99 55.45 28.76 55.65 Net Current Assets 750.57 638.23 509.79 357.60 271.71 251.07 322.43 288.46 213.53 151.54 Total Assets 1,354.70 1,226.38 1,151.67 1,037.24 939.61 718.45 918.47 728.32 563.62 558.55

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 128.25 260.15 51.61 43.28 48.69 197.80 105.61 51.19 97.08 56.91 PBT 210.61 222.97 218.09 100.05 30.16 59.95 185.31 127.82 75.01 51.52 Adjustment 18.15 31.42 51.13 39.99 40.61 38.48 58.88 46.15 44.80 50.09 Changes in Working Capital -48.24 64.21 -164.80 -73.89 -12.59 114.05 -68.92 -71.99 8.53 -26.94 Cash after chg. in Working capital 180.52 318.59 104.43 66.16 58.18 212.49 175.27 101.97 128.35 74.67 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -52.27 -58.44 -52.82 -22.87 -9.49 -14.69 -69.66 -50.78 -31.27 -17.77 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 -94.09 -181.88 -83.73 -26.54 -39.76 -58.91 -157.11 -27.20 -22.54 -25.29 Net Fixed Assets -6.43 -29.48 -22.66 5.26 -30.35 -85.37 -136.07 -23.09 278.12 -19.42 Net Investments -56.48 -20.99 16.66 -4.60 -12.06 0.00 0.00 0.00 0.00 0.00 Others -31.18 -131.41 -77.73 -27.20 2.65 26.46 -21.04 -4.11 -300.66 -5.87 Cash from Financing Activity -58.54 -56.50 -30.89 -15.15 -10.06 -104.89 47.02 -14.60 -39.77 -34.93 Net Cash Inflow / Outflow -24.38 21.78 -63.02 1.60 -1.13 33.99 -4.48 9.39 34.77 -3.31 Opening Cash & Equivalents 32.96 11.18 74.20 72.60 73.73 39.74 44.22 34.83 0.05 3.37 Closing Cash & Equivalent 8.57 32.96 11.18 74.20 72.60 73.73 39.74 44.22 34.83 0.05

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 649.76 579.63 502.46 410.97 366.63 352.00 356.30 294.03 249.20 216.52 ROA 12.05% 13.97% 14.80% 7.52% 2.74% 5.03% 14.42% 12.74% 8.81% 6.32% ROE 16.74% 20.32% 23.48% 12.66% 4.19% 7.69% 24.16% 20.05% 14.04% 11.05% ROCE 22.92% 27.32% 31.45% 16.97% 5.88% 10.59% 34.67% 30.87% 20.78% 15.84% Fixed Asset Turnover 4.06 4.52 4.96 3.34 2.14 2.93 8.92 8.09 4.03 2.69 Receivable days 70.45 70.66 69.74 82.20 81.57 89.92 64.09 66.49 60.19 56.53 Inventory Days 42.13 39.37 33.77 48.95 71.86 65.25 30.26 27.71 29.35 34.27 Payable days 72.12 68.75 70.96 107.09 117.45 76.90 53.11 55.96 49.30 44.29 Cash Conversion Cycle 40.47 41.28 32.55 24.06 35.98 78.28 41.24 38.24 40.24 46.51 Total Debt/Equity 0.00 0.01 0.01 0.02 0.03 0.04 0.14 0.00 0.00 0.09 Interest Cover 71.87 85.01 75.82 41.56 11.16 34.18 333.35 231.26 61.84 10.10

Top Investors:

icici prudential smallcap fund - various schemes

nippon life india trustee ltd

sbi contra fund

investor education and protection fund (iepf)

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