Nifty
Sensex
:
:
23465.60
76992.77
66.70 (0.29%)
181.87 (0.24%)

Auto Ancillary

Rating :
49/99

BSE: 532797 | NSE: AUTOIND

118.90
14-Jun-2024
  • Open
  • High
  • Low
  • Previous Close
  •  123.30
  •  125.99
  •  117.99
  •  121.64
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  310288
  •  377.21
  •  165.30
  •  67.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 464.05
  • 28.30
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 637.15
  • N/A
  • 3.44

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 33.39%
  • 2.18%
  • 29.85%
  • FII
  • DII
  • Others
  • 0.15%
  • 6.94%
  • 27.49%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.41
  • 7.52
  • 31.66

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.83
  • 38.97
  • 35.19

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 20.10

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.94
  • 3.40
  • 4.47

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 219.94
  • 19.26
  • 14.84

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
189.42
148.74
27.35%
153.77
153.40
0.24%
161.57
167.71
-3.66%
149.39
179.89
-16.95%
Expenses
174.13
142.09
22.55%
141.27
140.38
0.63%
149.26
161.02
-7.30%
138.87
167.39
-17.04%
EBITDA
15.29
6.65
129.92%
12.50
13.02
-3.99%
12.31
6.69
84.01%
10.52
12.50
-15.84%
EBIDTM
8.07%
4.47%
8.13%
8.49%
7.62%
3.99%
7.04%
6.95%
Other Income
1.03
1.33
-22.56%
0.56
0.62
-9.68%
0.49
0.33
48.48%
0.40
0.24
66.67%
Interest
7.22
5.97
20.94%
4.94
5.07
-2.56%
5.18
5.20
-0.38%
5.70
5.74
-0.70%
Depreciation
3.45
3.50
-1.43%
3.42
4.09
-16.38%
3.49
5.07
-31.16%
3.46
4.97
-30.38%
PBT
7.16
-5.94
-
4.24
4.48
-5.36%
3.53
10.30
-65.73%
1.31
1.72
-23.84%
Tax
0.08
0.03
166.67%
0.05
0.00
0
0.22
0.00
0
0.05
0.00
0
PAT
7.08
-5.97
-
4.19
4.48
-6.47%
3.31
10.30
-67.86%
1.26
1.72
-26.74%
PATM
3.74%
-4.01%
2.72%
2.92%
2.05%
6.14%
0.84%
0.96%
EPS
1.85
-1.44
-
1.10
1.17
-5.98%
0.90
2.66
-66.17%
0.36
0.46
-21.74%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
654.15
649.75
568.43
284.69
316.27
452.13
384.59
359.17
311.12
506.72
677.05
Net Sales Growth
0.68%
14.31%
99.67%
-9.99%
-30.05%
17.56%
7.08%
15.44%
-38.60%
-25.16%
 
Cost Of Goods Sold
460.32
486.32
398.95
188.83
231.78
319.79
265.53
249.94
219.12
364.81
493.39
Gross Profit
193.83
163.44
169.48
95.87
84.49
132.34
119.06
109.23
92.00
141.91
183.66
GP Margin
29.63%
25.15%
29.82%
33.68%
26.71%
29.27%
30.96%
30.41%
29.57%
28.01%
27.13%
Total Expenditure
603.53
611.19
522.14
276.15
328.87
444.69
387.62
353.63
312.47
511.77
655.17
Power & Fuel Cost
-
19.31
17.27
13.49
12.10
13.59
12.83
10.87
9.56
9.99
9.95
% Of Sales
-
2.97%
3.04%
4.74%
3.83%
3.01%
3.34%
3.03%
3.07%
1.97%
1.47%
Employee Cost
-
37.30
32.22
25.63
29.28
35.21
35.83
35.22
33.68
61.56
78.03
% Of Sales
-
5.74%
5.67%
9.00%
9.26%
7.79%
9.32%
9.81%
10.83%
12.15%
11.52%
Manufacturing Exp.
-
59.55
63.00
40.63
43.79
63.52
62.42
43.31
37.08
57.02
53.64
% Of Sales
-
9.17%
11.08%
14.27%
13.85%
14.05%
16.23%
12.06%
11.92%
11.25%
7.92%
General & Admin Exp.
-
6.71
6.75
5.93
9.54
10.94
9.77
9.46
9.25
13.36
16.03
% Of Sales
-
1.03%
1.19%
2.08%
3.02%
2.42%
2.54%
2.63%
2.97%
2.64%
2.37%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
2.01
3.96
1.64
2.38
1.64
1.25
4.83
3.78
5.02
0.00
% Of Sales
-
0.31%
0.70%
0.58%
0.75%
0.36%
0.33%
1.34%
1.21%
0.99%
0.61%
EBITDA
50.62
38.56
46.29
8.54
-12.60
7.44
-3.03
5.54
-1.35
-5.05
21.88
EBITDA Margin
7.74%
5.93%
8.14%
3.00%
-3.98%
1.65%
-0.79%
1.54%
-0.43%
-1.00%
3.23%
Other Income
2.48
2.52
1.59
1.72
2.51
2.45
9.90
4.12
8.99
0.74
2.84
Interest
23.04
21.99
25.68
31.97
31.33
37.52
36.86
36.75
27.44
32.37
33.87
Depreciation
13.82
17.63
20.14
20.43
20.95
21.23
22.26
23.47
24.54
27.63
24.67
PBT
16.24
1.46
2.06
-42.14
-62.36
-48.86
-52.26
-50.56
-44.35
-64.30
-33.82
Tax
0.40
0.03
0.00
0.00
0.00
0.07
0.12
-12.56
0.13
1.01
1.82
Tax Rate
2.46%
0.28%
0.00%
0.00%
0.00%
-1.43%
-0.23%
14.87%
-0.33%
-1.80%
-4.77%
PAT
15.84
11.13
8.07
-38.94
-65.87
-4.61
-51.87
-71.26
-38.84
-56.93
-39.75
PAT before Minority Interest
16.40
10.54
7.69
-41.88
-66.04
-4.95
-52.38
-71.91
-39.03
-57.07
-39.96
Minority Interest
0.56
0.59
0.38
2.94
0.17
0.34
0.51
0.65
0.19
0.14
0.21
PAT Margin
2.42%
1.71%
1.42%
-13.68%
-20.83%
-1.02%
-13.49%
-19.84%
-12.48%
-11.24%
-5.87%
PAT Growth
50.43%
37.92%
-
-
-
-
-
-
-
-
 
EPS
4.06
2.85
2.07
-9.98
-16.89
-1.18
-13.30
-18.27
-9.96
-14.60
-10.19

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
75.02
60.64
21.85
41.28
107.41
66.36
73.99
126.06
160.31
281.45
Share Capital
38.96
37.96
30.96
27.03
27.03
21.00
16.03
13.23
12.34
12.29
Total Reserves
36.06
21.55
-9.11
12.00
77.97
43.49
57.59
112.43
146.52
267.34
Non-Current Liabilities
25.83
18.75
61.99
38.30
77.02
145.60
147.86
150.31
141.26
69.39
Secured Loans
31.46
27.78
65.32
48.88
88.03
124.61
156.63
137.13
125.47
56.47
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
22.81
0.38
0.00
3.40
0.48
Long Term Provisions
5.78
3.13
9.62
2.11
2.38
1.23
1.03
0.79
0.00
0.00
Current Liabilities
264.99
331.55
275.51
277.64
267.67
206.83
212.02
162.78
157.42
302.01
Trade Payables
73.96
61.71
68.97
52.04
52.95
52.84
94.90
76.62
68.18
72.12
Other Current Liabilities
71.38
93.73
126.52
157.72
172.47
106.23
81.39
37.11
38.70
76.22
Short Term Borrowings
114.25
171.35
75.54
64.22
39.43
45.46
33.91
47.90
50.54
153.67
Short Term Provisions
5.41
4.75
4.48
3.67
2.82
2.29
1.83
1.16
0.00
0.00
Total Liabilities
430.08
475.77
421.72
419.33
514.38
484.23
493.44
499.37
515.87
669.05
Net Block
141.20
150.06
169.23
186.78
205.49
220.65
239.55
223.19
252.30
295.67
Gross Block
438.70
432.53
435.67
435.15
434.12
429.42
427.67
389.67
396.05
422.29
Accumulated Depreciation
297.50
282.47
266.44
248.37
228.63
208.78
188.11
166.48
143.75
126.61
Non Current Assets
171.94
176.66
197.34
216.01
231.49
247.89
258.60
276.68
300.78
343.92
Capital Work in Progress
10.68
3.95
0.56
0.97
0.97
3.47
0.00
0.75
0.00
0.00
Non Current Investment
0.10
0.26
0.26
0.26
0.10
0.10
0.10
31.74
31.74
31.79
Long Term Loans & Adv.
12.61
12.40
17.30
18.01
16.44
15.18
13.91
17.03
16.75
16.45
Other Non Current Assets
7.35
9.98
9.98
9.98
8.49
8.49
5.03
3.97
0.00
0.00
Current Assets
258.14
292.78
224.38
203.33
282.85
236.30
234.81
222.59
214.95
322.54
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
163.03
162.23
152.76
153.17
171.91
172.70
162.64
159.47
153.94
193.61
Sundry Debtors
75.53
110.66
44.67
26.89
44.14
45.30
53.60
30.86
26.89
96.14
Cash & Bank
4.50
4.65
6.33
5.43
4.34
5.82
3.96
4.38
4.65
5.00
Other Current Assets
15.08
0.45
10.26
6.56
62.47
12.48
14.62
27.88
29.47
27.79
Short Term Loans & Adv.
14.44
14.79
10.36
11.28
11.23
12.14
10.54
20.30
19.11
17.59
Net Current Assets
-6.85
-38.77
-51.12
-74.31
15.18
29.48
22.79
59.81
57.52
20.53
Total Assets
430.08
469.44
421.72
419.34
514.38
484.23
493.45
499.37
515.87
669.05

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
76.41
-52.69
6.55
22.66
18.84
-17.26
44.45
-15.93
69.07
-51.50
PBT
10.56
7.69
-41.88
-66.04
-4.88
-52.26
-84.47
-38.90
-56.06
-39.76
Adjustment
26.81
35.54
45.84
50.49
5.84
48.94
70.96
42.25
28.94
26.25
Changes in Working Capital
37.72
-94.91
-4.84
38.16
19.15
-11.70
60.29
-19.28
97.20
-37.99
Cash after chg. in Working capital
75.09
-51.68
-0.87
22.62
20.10
-15.01
46.78
-15.93
70.08
-51.50
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
1.32
-1.01
7.42
0.04
-1.26
-2.24
-2.33
0.00
-1.01
0.00
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
2.26
5.12
-0.18
-3.00
4.48
6.79
-4.66
19.05
6.71
21.16
Net Fixed Assets
-8.42
-0.08
2.29
-1.03
2.92
-1.36
-4.89
5.48
-3.01
-5.78
Net Investments
-0.01
0.87
-3.00
0.00
0.00
-6.35
0.34
-3.46
-0.21
33.85
Others
10.69
4.33
0.53
-1.97
1.56
14.50
-0.11
17.03
9.93
-6.91
Cash from Financing Activity
-78.66
47.40
-7.46
-18.79
-25.00
12.53
-40.22
-3.38
-76.13
20.69
Net Cash Inflow / Outflow
0.01
-0.17
-1.09
0.87
-1.68
2.06
-0.42
-0.26
-0.35
-9.66
Opening Cash & Equivalents
0.07
0.24
1.34
0.47
2.15
0.09
4.38
4.65
5.00
14.65
Closing Cash & Equivalent
0.08
0.07
0.24
1.34
0.47
2.15
3.96
4.38
4.65
5.00

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
19.02
15.44
6.76
14.11
38.50
30.26
45.33
94.24
127.88
224.73
ROA
2.33%
1.71%
-9.96%
-14.14%
-0.99%
-10.71%
-14.49%
-7.69%
-9.63%
-5.87%
ROE
15.88%
19.34%
-141.78%
-92.89%
-5.91%
-76.90%
-72.87%
-27.63%
-26.30%
-14.54%
ROCE
12.07%
13.02%
-4.46%
-12.54%
10.17%
-5.03%
-15.39%
-3.44%
-5.34%
-0.80%
Fixed Asset Turnover
1.49
1.31
0.65
0.73
1.05
0.92
0.95
0.88
1.33
1.75
Receivable days
52.30
49.87
45.88
40.99
36.10
45.69
39.55
30.57
41.27
37.02
Inventory Days
91.36
101.13
196.11
187.58
139.10
154.94
150.86
165.93
116.59
96.32
Payable days
42.75
50.43
100.04
44.58
29.73
52.22
78.37
81.15
48.98
47.49
Cash Conversion Cycle
100.90
100.57
141.94
183.99
145.47
148.41
112.04
115.36
108.88
85.84
Total Debt/Equity
2.30
4.02
9.38
4.90
2.11
3.93
3.09
1.59
1.16
0.96
Interest Cover
1.48
1.30
-0.31
-1.11
0.87
-0.42
-1.30
-0.42
-0.73
-0.13

News Update:


  • Autoline Industries enters into agreements with Hamsa Solar Asset Series 4
    28th May 2024, 11:58 AM

    The Company has entered in the aforementioned agreements on May 27, 2024

    Read More
  • Autoline Inds - Quarterly Results
    26th May 2024, 12:05 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.