Nifty

:

17026.45

Sensex

:

57107.15

-509.80 (-2.91%)
-1687.94 (-2.87%)

Login

Nifty
Sensex

:
:

17026.45
57107.15

-509.80 (-2.91%)
-1687.94 (-2.87%)

Automotive Axles Ltd.

Auto Ancillary

Rating :

52/99

BSE: 505010 | NSE: AUTOAXLES

Watchlist

NSE BSE

1292.60

26-Nov-2021

Open
High
Low
Previous Close

1282.00
1311.95
1248.00
1289.45

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

57284
742.26
1563.95
881.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,955.57
35.26
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,901.44
0.35%
3.48

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-5.03
-22.41

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-10.30
-21.88

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-14.39
-42.36

P:E (Median)

8 Years
5 Years
3 Years

26.80
21.53
14.35

P:BV (Average)

8 Years
5 Years
3 Years

2.64
2.64
2.64

EV:EBITDA (Average)

8 Years
5 Years
3 Years

14.92
15.03
17.31

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 21 Sep 20 Var% Jun 21 Jun 20 Var% Mar 21 Mar 20 Var% Dec 20 Dec 19 Var%
Net Sales 308.94 169.20 82.59% 255.01 38.85 556.40% 425.56 168.76 152.17% 271.97 164.71 65.12%
Expenses 286.80 159.82 79.45% 239.43 52.62 355.02% 380.79 155.96 144.16% 246.51 149.93 64.42%
EBITDA 22.14 9.38 136.03% 15.57 -13.76 - 44.76 12.79 249.96% 25.45 14.78 72.19%
EBIDTM 7.17% 5.54% 6.11% -35.43% 10.52% 7.58% 9.36% 8.97%
Other Income 1.05 1.99 -47.24% 1.09 2.24 -51.34% 1.13 2.46 -54.07% 1.71 1.81 -5.52%
Interest 0.63 0.76 -17.11% 0.68 0.80 -15.00% 0.69 0.45 53.33% 0.72 0.71 1.41%
Depreciation 8.62 9.14 -5.69% 8.22 8.66 -5.08% 9.02 9.63 -6.33% 9.18 9.09 0.99%
PBT 13.94 1.47 848.30% 7.77 -24.76 - 36.18 5.18 598.46% 17.27 6.79 154.34%
Tax 3.80 -4.55 - 2.20 -1.72 - 9.63 -0.57 - 4.08 2.26 80.53%
PAT 10.14 6.02 68.44% 5.57 -23.04 - 26.56 5.75 361.91% 13.19 4.53 191.17%
PATM 3.28% 3.56% 2.19% -59.29% 6.24% 3.41% 4.85% 2.75%
EPS 6.72 3.99 68.42% 3.69 -15.26 - 17.59 3.81 361.68% 8.73 3.00 191.00%

Description Jun 21 Jun 20 Var% Mar 21 Mar 20 Var% Dec 20 Dec 19 Var% Sep 20 Sep 19 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 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Sep 14 Sep 13 Sep 12
Net Sales 1,261.48 905.57 951.96 1,939.04 1,519.37 1,172.31 1,085.97 459.18 676.93 642.53 940.65 Net Sales Growth 132.95% -4.87% -50.91% 27.62% 29.60% 7.95% 136.50% -32.17% 5.35% -31.69% Cost Of Goods Sold 890.52 629.41 645.56 1,344.86 1,062.22 825.73 781.20 327.32 468.08 453.66 672.39 Gross Profit 370.96 276.17 306.40 594.18 457.15 346.58 304.77 131.86 208.85 188.87 268.26 GP Margin 29.41% 30.50% 32.19% 30.64% 30.09% 29.56% 28.06% 28.72% 30.85% 29.39% 28.52% Total Expenditure 1,153.53 839.74 858.67 1,712.81 1,354.21 1,058.97 990.91 423.76 620.03 588.55 838.91 Power & Fuel Cost - 14.84 15.79 31.65 26.82 19.36 18.68 9.01 17.59 17.15 21.19 % Of Sales - 1.64% 1.66% 1.63% 1.77% 1.65% 1.72% 1.96% 2.60% 2.67% 2.25% Employee Cost - 88.75 89.09 123.51 99.30 81.40 79.82 36.97 60.92 52.80 56.19 % Of Sales - 9.80% 9.36% 6.37% 6.54% 6.94% 7.35% 8.05% 9.00% 8.22% 5.97% Manufacturing Exp. - 78.28 84.05 172.41 139.11 110.30 91.60 40.95 57.88 53.30 74.56 % Of Sales - 8.64% 8.83% 8.89% 9.16% 9.41% 8.43% 8.92% 8.55% 8.30% 7.93% General & Admin Exp. - 9.15 10.90 10.72 9.39 8.32 8.64 6.85 12.01 6.28 5.81 % Of Sales - 1.01% 1.15% 0.55% 0.62% 0.71% 0.80% 1.49% 1.77% 0.98% 0.62% Selling & Distn. Exp. - 14.05 7.46 20.62 11.22 8.71 6.17 1.22 1.11 1.30 2.73 % Of Sales - 1.55% 0.78% 1.06% 0.74% 0.74% 0.57% 0.27% 0.16% 0.20% 0.29% Miscellaneous Exp. - 5.26 5.84 9.03 6.15 5.15 4.81 1.45 2.46 4.06 2.73 % Of Sales - 0.58% 0.61% 0.47% 0.40% 0.44% 0.44% 0.32% 0.36% 0.63% 0.64% EBITDA 107.92 65.83 93.29 226.23 165.16 113.34 95.06 35.42 56.90 53.98 101.74 EBITDA Margin 8.56% 7.27% 9.80% 11.67% 10.87% 9.67% 8.75% 7.71% 8.41% 8.40% 10.82% Other Income 4.98 7.07 7.72 2.96 4.52 2.02 1.58 2.53 5.65 1.63 2.02 Interest 2.72 2.97 1.81 0.55 0.55 1.23 5.66 4.14 7.21 8.52 9.80 Depreciation 35.04 36.00 37.22 46.19 42.95 39.11 39.44 17.32 29.48 28.53 27.39 PBT 75.16 33.93 61.98 182.46 126.18 75.01 51.52 16.48 25.86 18.56 66.58 Tax 19.71 7.43 18.82 63.76 43.88 25.59 16.75 5.94 7.68 5.86 21.56 Tax Rate 26.22% 24.64% 31.39% 34.94% 34.78% 34.12% 32.51% 36.04% 29.70% 31.57% 32.38% PAT 55.46 22.73 41.13 118.70 82.30 49.42 34.77 10.54 18.18 12.70 45.02 PAT before Minority Interest 55.46 22.73 41.13 118.70 82.30 49.42 34.77 10.54 18.18 12.70 45.02 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 4.40% 2.51% 4.32% 6.12% 5.42% 4.22% 3.20% 2.30% 2.69% 1.98% 4.79% PAT Growth 922.85% -44.74% -65.35% 44.23% 66.53% 42.13% 229.89% -42.02% 43.15% -71.79% EPS 36.73 15.05 27.24 78.61 54.50 32.73 23.03 6.98 12.04 8.41 29.81

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Sep 14 Sep 13 Sep 12
Shareholder's Funds 554.05 531.94 538.44 444.33 376.59 327.20 302.43 294.24 280.48 271.32 Share Capital 15.11 15.11 15.11 15.11 15.11 15.11 15.11 15.11 15.11 15.11 Total Reserves 538.94 516.83 523.33 429.22 361.48 312.09 287.32 279.13 265.37 256.21 Non-Current Liabilities 20.69 28.15 58.78 -0.64 5.20 15.62 31.19 23.18 35.28 93.55 Secured Loans 14.58 18.75 65.90 0.00 0.00 0.00 1.47 9.46 17.39 25.33 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 1.03 1.48 1.76 0.49 Long Term Provisions 5.03 8.70 7.00 4.57 3.44 8.92 17.52 1.11 1.90 53.20 Current Liabilities 361.71 158.36 321.25 284.62 181.84 215.73 208.78 256.42 150.28 205.66 Trade Payables 290.49 114.56 257.95 256.20 168.79 137.11 133.83 91.53 64.61 113.86 Other Current Liabilities 55.06 24.53 42.55 20.48 7.49 6.15 12.98 36.82 15.44 25.29 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 28.84 54.08 72.29 23.52 19.18 Short Term Provisions 16.16 19.27 20.75 7.94 5.56 43.63 7.89 55.78 46.71 47.32 Total Liabilities 936.45 718.45 918.47 728.31 563.63 558.55 542.40 573.84 466.04 570.53 Net Block 245.28 255.37 108.84 117.62 145.77 168.39 176.76 166.31 182.56 175.52 Gross Block 434.89 412.84 236.03 198.75 185.11 461.58 434.19 405.96 395.96 360.87 Accumulated Depreciation 189.61 157.47 127.18 81.13 39.34 293.19 257.43 239.65 213.40 185.35 Non Current Assets 303.04 309.02 274.79 155.24 168.25 191.27 217.53 199.03 199.33 257.90 Capital Work in Progress 32.36 24.06 115.50 16.71 7.26 8.91 16.88 23.25 7.47 19.05 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. 14.12 18.41 41.05 11.31 15.22 13.98 23.90 8.90 7.72 62.79 Other Non Current Assets 11.28 11.17 9.40 9.60 0.00 0.00 0.00 0.58 1.59 0.54 Current Assets 633.41 409.43 643.68 573.08 395.37 367.28 324.87 374.81 266.71 312.63 Current Investments 12.06 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 200.57 156.00 184.37 137.09 98.80 110.58 115.84 114.26 88.68 94.01 Sundry Debtors 282.00 122.73 346.33 334.62 231.40 198.01 175.52 171.97 114.00 159.15 Cash & Bank 72.88 74.00 39.99 44.47 35.05 0.25 3.58 0.71 1.14 2.35 Other Current Assets 65.91 15.65 26.01 16.92 30.12 58.44 29.93 87.88 62.88 57.11 Short Term Loans & Adv. 61.31 41.04 46.99 39.97 28.76 55.65 25.93 79.96 60.96 55.62 Net Current Assets 271.71 251.07 322.43 288.46 213.53 151.54 116.09 118.39 116.43 106.97 Total Assets 936.45 718.45 918.47 728.32 563.62 558.55 542.40 573.84 466.04 570.53

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Sep 14 Sep 13 Sep 12
Cash From Operating Activity 48.69 197.80 105.61 51.19 97.08 56.91 91.71 -5.81 53.86 93.90 PBT 30.16 59.95 185.31 127.82 75.01 51.52 16.48 25.86 18.56 66.58 Adjustment 40.61 38.48 58.88 46.15 44.80 50.09 21.35 31.65 35.41 36.38 Changes in Working Capital -12.59 114.05 -68.92 -71.99 8.53 -26.94 60.59 -55.36 3.81 15.91 Cash after chg. in Working capital 58.18 212.49 175.27 101.97 128.35 74.67 98.42 2.15 57.78 118.86 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -9.49 -14.69 -69.66 -50.78 -31.27 -17.77 -6.71 -7.96 -3.92 -24.96 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 -39.76 -58.91 -157.11 -27.20 -22.54 -25.29 -18.50 -24.74 -23.93 -69.77 Net Fixed Assets -30.35 -85.37 -136.07 -23.09 278.12 -19.42 -21.86 -25.78 -23.51 -58.68 Net Investments -12.06 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 2.65 26.46 -21.04 -4.11 -300.66 -5.87 3.36 1.04 -0.42 -11.09 Cash from Financing Activity -10.06 -104.89 47.02 -14.60 -39.77 -34.93 -70.32 30.29 -30.14 -33.24 Net Cash Inflow / Outflow -1.13 33.99 -4.48 9.39 34.77 -3.31 2.89 -0.25 -0.21 -9.10 Opening Cash & Equivalents 73.73 39.74 44.22 34.83 0.05 3.37 0.48 0.73 0.95 10.05 Closing Cash & Equivalent 72.60 73.73 39.74 44.22 34.83 0.05 3.37 0.48 0.73 0.95

Financial Ratios

Standalone

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Sep 14 Sep 13 Sep 12
Book Value (Rs.) 366.63 352.00 356.30 294.03 249.20 216.52 200.13 194.71 185.60 179.54 ROA 2.75% 5.03% 14.42% 12.74% 8.81% 6.32% 1.89% 3.50% 2.45% 8.48% ROE 4.19% 7.69% 24.16% 20.05% 14.04% 11.05% 3.53% 6.33% 4.60% 17.48% ROCE 5.88% 10.59% 34.67% 30.87% 20.78% 15.84% 5.49% 9.21% 8.22% 24.14% Fixed Asset Turnover 2.14 2.93 8.92 8.09 4.03 2.69 1.21 1.88 1.89 3.07 Receivable days 81.57 89.92 64.09 66.49 60.19 56.53 124.72 69.40 69.84 61.31 Inventory Days 71.86 65.25 30.26 27.71 29.35 34.27 82.58 49.25 46.71 35.75 Payable days 84.19 76.90 53.11 55.96 49.30 44.29 87.78 42.09 50.92 52.95 Cash Conversion Cycle 69.24 78.28 41.24 38.24 40.24 46.51 119.52 76.56 65.63 44.11 Total Debt/Equity 0.03 0.04 0.14 0.00 0.00 0.09 0.21 0.31 0.18 0.21 Interest Cover 11.16 34.18 333.35 231.26 61.84 10.10 4.99 4.59 3.18 7.79

Top Investors:

nippon life india trustee ltd-a/c nippon india small cap fund

sbi contra fund

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