Nifty

:

25453.40

Sensex

:

83409.69

-88.40 (-0.35%)
-287.60 (-0.34%)

Login

Nifty
Sensex

:
:

25453.40
83409.69

-88.40 (-0.35%)
-287.60 (-0.34%)

Automotive Axles Ltd.

Auto Ancillary

Rating :

64/99

BSE: 505010 | NSE: AUTOAXLES

Watchlist

NSE BSE

1811.40

02-Jul-2025

Open
High
Low
Previous Close

1799.4
1816.2
1786.1
1807.20

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

3836
6909112
2214
1520

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

2,738.06
17.60
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

2,699.14
1.68%
2.79

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

17.12
18.55
14.36

EBITDA CAGR (%)

10 Years
5 Years
3 Years

21.40
21.43
12.83

PAT CAGR (%)

10 Years
5 Years
3 Years

31.76
32.21
30.74

P:E (Median)

8 Years
5 Years
3 Years

19.60
20.40
18.70

P:BV (Average)

8 Years
5 Years
3 Years

3.48
3.63
3.88

EV:EBITDA (Average)

8 Years
5 Years
3 Years

14.74
17.83
12.56

Earnings Forecasts:

(Updated: 06-06-2025)

Description 2024 2025 2026 2027
Adj EPS 109.95 102.92 101.3 114.4
P/E Ratio 16.47 17.60 17.88 15.83
Revenue 2229 2078 2152 2387
EBITDA 246 220 220 252
Net Income 166 156 153 173
ROA 13.9 12 7.7 4.4
P/B Ratio 3.13 2.79 2.55 2.30
ROE 20.32 16.74 14.8 15
FCFF 246 116 87 89
FCFF Yield 9.46 4.46 3.33 3.41
Net Debt -282 -101 -333 -355
BVPS 579.63 649.76 711.69 787.95

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 559.64 571.52 -2.08% 530.74 541.33 -1.96% 494.68 584.41 -15.35% 492.47 531.91 -7.41%
Expenses 497.01 507.81 -2.13% 473.27 483.45 -2.11% 443.59 518.37 -14.43% 443.64 473.26 -6.26%
EBITDA 62.63 63.71 -1.70% 57.47 57.89 -0.73% 51.09 66.04 -22.64% 48.82 58.65 -16.76%
EBIDTM 11.19% 11.15% 10.83% 10.69% 10.33% 11.30% 9.91% 11.03%
Other Income 8.70 5.36 62.31% 6.02 4.28 40.65% 6.08 3.82 59.16% 6.41 2.25 184.89%
Interest 0.63 0.90 -30.00% 0.68 0.60 13.33% 0.82 0.56 46.43% 0.84 0.60 40.00%
Depreciation 8.86 9.05 -2.10% 8.82 8.97 -1.67% 7.89 8.95 -11.84% 8.08 9.41 -14.13%
PBT 61.84 59.13 4.58% 54.00 52.60 2.66% 48.46 60.35 -19.70% 46.31 50.88 -8.98%
Tax 15.91 15.03 5.85% 14.42 13.46 7.13% 12.49 15.27 -18.21% 12.26 13.06 -6.13%
PAT 45.93 44.10 4.15% 39.58 39.14 1.12% 35.97 45.09 -20.23% 34.05 37.83 -9.99%
PATM 8.21% 7.72% 7.46% 7.23% 7.27% 7.72% 6.92% 7.11%
EPS 30.42 29.20 4.18% 26.21 25.92 1.12% 23.82 29.86 -20.23% 22.55 25.05 -9.98%

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 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 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 2,077.53 2,229.17 2,323.70 1,490.62 905.57 951.96 1,939.04 1,519.37 1,172.31 1,085.97 459.18 Net Sales Growth -6.80% -4.07% 55.89% 64.61% -4.87% -50.91% 27.62% 29.60% 7.95% 136.50% Cost Of Goods Sold 1,475.89 1,586.81 1,668.74 1,062.16 629.41 645.56 1,344.86 1,062.22 825.73 781.20 327.32 Gross Profit 601.64 642.37 654.96 428.47 276.17 306.40 594.18 457.15 346.58 304.77 131.86 GP Margin 28.96% 28.82% 28.19% 28.74% 30.50% 32.19% 30.64% 30.09% 29.56% 28.06% 28.72% Total Expenditure 1,857.51 1,982.89 2,066.24 1,355.94 839.74 858.67 1,712.81 1,354.21 1,058.97 990.91 423.76 Power & Fuel Cost - 33.45 32.65 22.57 14.84 15.79 31.65 26.82 19.36 18.68 9.01 % Of Sales - 1.50% 1.41% 1.51% 1.64% 1.66% 1.63% 1.77% 1.65% 1.72% 1.96% Employee Cost - 133.22 127.01 114.28 88.75 89.09 123.51 99.30 81.40 79.82 36.97 % Of Sales - 5.98% 5.47% 7.67% 9.80% 9.36% 6.37% 6.54% 6.94% 7.35% 8.05% Manufacturing Exp. - 167.42 173.09 113.84 78.28 84.05 172.41 139.11 110.30 91.60 40.95 % Of Sales - 7.51% 7.45% 7.64% 8.64% 8.83% 8.89% 9.16% 9.41% 8.43% 8.92% General & Admin Exp. - 14.45 15.73 12.78 9.15 10.90 10.72 9.39 8.32 8.64 6.85 % Of Sales - 0.65% 0.68% 0.86% 1.01% 1.15% 0.55% 0.62% 0.71% 0.80% 1.49% Selling & Distn. Exp. - 38.96 41.86 23.87 14.05 7.46 20.62 11.22 8.71 6.17 1.22 % Of Sales - 1.75% 1.80% 1.60% 1.55% 0.78% 1.06% 0.74% 0.74% 0.57% 0.27% Miscellaneous Exp. - 8.59 7.16 6.44 5.26 5.84 9.03 6.15 5.15 4.81 1.22 % Of Sales - 0.39% 0.31% 0.43% 0.58% 0.61% 0.47% 0.40% 0.44% 0.44% 0.32% EBITDA 220.01 246.28 257.46 134.68 65.83 93.29 226.23 165.16 113.34 95.06 35.42 EBITDA Margin 10.59% 11.05% 11.08% 9.04% 7.27% 9.80% 11.67% 10.87% 9.67% 8.75% 7.71% Other Income 27.21 15.71 4.92 4.26 7.07 7.72 2.96 4.52 2.02 1.58 2.53 Interest 2.97 2.65 2.92 2.47 2.97 1.81 0.55 0.55 1.23 5.66 4.14 Depreciation 33.65 36.38 41.37 36.42 36.00 37.22 46.19 42.95 39.11 39.44 17.32 PBT 210.61 222.97 218.09 100.05 33.93 61.98 182.46 126.18 75.01 51.52 16.48 Tax 55.08 56.81 56.07 25.69 7.43 18.82 63.76 43.88 25.59 16.75 5.94 Tax Rate 26.15% 25.48% 25.71% 25.68% 24.64% 31.39% 34.94% 34.78% 34.12% 32.51% 36.04% PAT 155.53 166.16 162.03 74.36 22.73 41.13 118.70 82.30 49.42 34.77 10.54 PAT before Minority Interest 155.53 166.16 162.03 74.36 22.73 41.13 118.70 82.30 49.42 34.77 10.54 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 7.49% 7.45% 6.97% 4.99% 2.51% 4.32% 6.12% 5.42% 4.22% 3.20% 2.30% PAT Growth -6.40% 2.55% 117.90% 227.14% -44.74% -65.35% 44.23% 66.53% 42.13% 229.89% EPS 103.00 110.04 107.30 49.25 15.05 27.24 78.61 54.50 32.73 23.03 6.98

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 875.94 759.32 621.06 554.05 531.94 538.44 444.33 376.59 327.20 302.43 Share Capital 15.11 15.11 15.11 15.11 15.11 15.11 15.11 15.11 15.11 15.11 Total Reserves 860.83 744.21 605.95 538.94 516.83 523.33 429.22 361.48 312.09 287.32 Non-Current Liabilities 18.68 20.80 19.01 20.69 28.15 58.78 -0.64 5.20 15.62 31.19 Secured Loans 2.08 6.25 10.42 14.58 18.75 65.90 0.00 0.00 0.00 1.47 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.03 Long Term Provisions 5.31 3.91 9.66 5.03 8.70 7.00 4.57 3.44 8.92 17.52 Current Liabilities 331.76 371.55 397.18 364.86 158.36 321.25 284.62 181.84 215.73 208.78 Trade Payables 281.68 316.09 332.77 290.49 114.56 257.95 256.20 168.79 137.11 133.83 Other Current Liabilities 37.93 42.00 40.88 50.90 24.53 42.55 20.48 7.49 6.15 12.98 Short Term Borrowings 4.17 4.17 4.17 4.17 0.00 0.00 0.00 0.00 28.84 54.08 Short Term Provisions 7.98 9.29 19.36 19.32 19.27 20.75 7.94 5.56 43.63 7.89 Total Liabilities 1,226.38 1,151.67 1,037.25 939.60 718.45 918.47 728.31 563.63 558.55 542.40 Net Block 227.24 245.44 258.73 245.28 255.37 108.84 117.62 145.77 168.39 176.76 Gross Block 508.42 478.18 458.72 434.89 412.84 236.03 198.75 185.11 461.58 434.19 Accumulated Depreciation 281.18 232.75 199.99 189.61 157.47 127.18 81.13 39.34 293.19 257.43 Non Current Assets 256.39 270.33 282.46 303.04 309.02 274.79 155.24 168.25 191.27 217.53 Capital Work in Progress 5.71 6.47 3.27 32.36 24.06 115.50 16.71 7.26 8.91 16.88 Non Current Investment 1.22 0.95 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 9.68 5.02 8.51 14.12 18.41 41.05 11.31 15.22 13.98 23.90 Other Non Current Assets 12.55 12.46 11.95 11.28 11.17 9.40 9.60 0.00 0.00 0.00 Current Assets 969.99 881.34 754.78 636.57 409.43 643.68 573.08 395.37 367.28 324.87 Current Investments 20.99 0.00 16.66 12.06 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 250.23 230.71 199.23 200.57 156.00 184.37 137.09 98.80 110.58 115.84 Sundry Debtors 364.50 498.60 389.42 282.00 122.73 346.33 334.62 231.40 198.01 175.52 Cash & Bank 83.28 46.48 80.51 72.88 74.00 39.99 44.47 35.05 0.25 3.58 Other Current Assets 250.99 6.42 4.02 4.60 56.69 73.00 56.89 30.12 58.44 29.93 Short Term Loans & Adv. 238.72 99.14 64.95 64.47 41.04 46.99 39.97 28.76 55.65 25.93 Net Current Assets 638.23 509.79 357.60 271.71 251.07 322.43 288.46 213.53 151.54 116.09 Total Assets 1,226.38 1,151.67 1,037.24 939.61 718.45 918.47 728.32 563.62 558.55 542.40

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 260.15 51.61 43.28 48.69 197.80 105.61 51.19 97.08 56.91 91.71 PBT 222.97 218.09 100.05 30.16 59.95 185.31 127.82 75.01 51.52 16.48 Adjustment 31.42 51.13 39.99 40.61 38.48 58.88 46.15 44.80 50.09 21.35 Changes in Working Capital 64.21 -164.80 -73.89 -12.59 114.05 -68.92 -71.99 8.53 -26.94 60.59 Cash after chg. in Working capital 318.59 104.43 66.16 58.18 212.49 175.27 101.97 128.35 74.67 98.42 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -58.44 -52.82 -22.87 -9.49 -14.69 -69.66 -50.78 -31.27 -17.77 -6.71 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 -181.88 -83.73 -26.54 -39.76 -58.91 -157.11 -27.20 -22.54 -25.29 -18.50 Net Fixed Assets -29.48 -22.66 5.26 -30.35 -85.37 -136.07 -23.09 278.12 -19.42 -21.86 Net Investments -21.26 15.71 -4.60 -12.06 0.00 0.00 0.00 0.00 0.00 0.00 Others -131.14 -76.78 -27.20 2.65 26.46 -21.04 -4.11 -300.66 -5.87 3.36 Cash from Financing Activity -56.50 -30.89 -15.15 -10.06 -104.89 47.02 -14.60 -39.77 -34.93 -70.32 Net Cash Inflow / Outflow 21.78 -63.02 1.60 -1.13 33.99 -4.48 9.39 34.77 -3.31 2.89 Opening Cash & Equivalents 11.18 74.20 72.60 73.73 39.74 44.22 34.83 0.05 3.37 0.48 Closing Cash & Equivalent 32.96 11.18 74.20 72.60 73.73 39.74 44.22 34.83 0.05 3.37

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 579.63 502.46 410.97 366.63 352.00 356.30 294.03 249.20 216.52 200.13 ROA 13.97% 14.80% 7.52% 2.74% 5.03% 14.42% 12.74% 8.81% 6.32% 1.89% ROE 20.32% 23.48% 12.66% 4.19% 7.69% 24.16% 20.05% 14.04% 11.05% 3.53% ROCE 27.32% 31.45% 16.97% 5.88% 10.59% 34.67% 30.87% 20.78% 15.84% 5.49% Fixed Asset Turnover 4.52 4.96 3.34 2.14 2.93 8.92 8.09 4.03 2.69 1.21 Receivable days 70.66 69.74 82.20 81.57 89.92 64.09 66.49 60.19 56.53 124.72 Inventory Days 39.37 33.77 48.95 71.86 65.25 30.26 27.71 29.35 34.27 82.58 Payable days 68.75 70.96 107.09 117.45 76.90 53.11 55.96 49.30 44.29 87.78 Cash Conversion Cycle 41.28 32.55 24.06 35.98 78.28 41.24 38.24 40.24 46.51 119.52 Total Debt/Equity 0.01 0.01 0.02 0.03 0.04 0.14 0.00 0.00 0.09 0.21 Interest Cover 85.01 75.82 41.56 11.16 34.18 333.35 231.26 61.84 10.10 4.99

Top Investors:

nippon life india trustee ltd-a/c nippon india(various schemes)

sbi contra fund (various schemes)

investor education and protection fund (iepf)

Annual Reports:

News Update:

Automotive Axles inks pact with Meritor HVS (India)
1st Apr 2025, 12:59 PM

Under the services agreement, MHVSIL has agreed to provide certain marketing, business development, engineering and product development
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