Nifty
Sensex
:
:
9039.25
30672.59
-67.00 (-0.74%)
-260.31 (-0.84%)

Auto Ancillary

Rating :
N/A

BSE: 500029 | NSE: AUTOLITIND

18.25
22-May-2020
  • Open
  • High
  • Low
  • Previous Close
  •  18.15
  •  18.95
  •  17.40
  •  18.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1037
  •  0.19
  •  34.40
  •  10.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 20.91
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 52.81
  • N/A
  • 0.57

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.14%
  • 3.50%
  • 41.12%
  • FII
  • DII
  • Others
  • 0.09%
  • 0.14%
  • 1.01%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.90
  • -0.26
  • 1.80

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.62
  • 5.54
  • 1.28

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 0.55
  • -14.88

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 82.66
  • 101.34

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.94
  • 1.45
  • 1.29

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.35
  • 9.76
  • 9.91

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
19.97
28.77
-30.59%
23.26
24.25
-4.08%
23.23
28.36
-18.09%
39.00
0.00
0
Expenses
20.53
26.87
-23.60%
21.94
22.24
-1.35%
22.00
26.13
-15.81%
36.83
0.00
0
EBITDA
-0.56
1.90
-
1.31
2.01
-34.83%
1.23
2.24
-45.09%
2.17
0.00
0
EBIDTM
-2.79%
6.60%
5.65%
8.27%
5.28%
7.88%
5.57%
0.00%
Other Income
0.43
0.15
186.67%
0.15
0.07
114.29%
0.10
0.09
11.11%
0.42
0.00
0
Interest
1.25
1.09
14.68%
1.22
1.11
9.91%
1.18
1.32
-10.61%
1.17
0.00
0
Depreciation
0.97
0.83
16.87%
0.99
0.81
22.22%
0.95
0.78
21.79%
1.48
0.00
0
PBT
-2.36
0.12
-
-0.75
0.16
-
-0.80
0.22
-
-0.06
0.00
-
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
-2.36
0.12
-
-0.75
0.16
-
-0.80
0.22
-
-0.06
0.00
-
PATM
-11.80%
0.43%
-3.24%
0.65%
-3.46%
0.79%
-0.15%
0.00%
EPS
-2.00
0.11
-
-0.67
0.14
-
-0.72
0.20
-
-0.05
0.00
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
105.46
120.32
124.89
114.04
128.17
121.90
Net Sales Growth
29.59%
-3.66%
9.51%
-11.02%
5.14%
 
Cost Of Goods Sold
71.76
80.77
87.83
77.90
84.44
87.45
Gross Profit
33.70
39.55
37.06
36.14
43.73
34.45
GP Margin
31.96%
32.87%
29.67%
31.69%
34.12%
28.26%
Total Expenditure
101.30
112.02
117.86
106.25
118.62
115.56
Power & Fuel Cost
-
2.71
2.41
2.20
2.12
1.97
% Of Sales
-
2.25%
1.93%
1.93%
1.65%
1.62%
Employee Cost
-
11.57
11.32
10.93
11.07
10.16
% Of Sales
-
9.62%
9.06%
9.58%
8.64%
8.33%
Manufacturing Exp.
-
9.34
8.39
8.57
8.07
6.91
% Of Sales
-
7.76%
6.72%
7.51%
6.30%
5.67%
General & Admin Exp.
-
3.56
3.41
3.13
4.31
2.65
% Of Sales
-
2.96%
2.73%
2.74%
3.36%
2.17%
Selling & Distn. Exp.
-
3.18
3.95
3.19
7.91
5.49
% Of Sales
-
2.64%
3.16%
2.80%
6.17%
4.50%
Miscellaneous Exp.
-
0.89
0.54
0.34
0.71
0.92
% Of Sales
-
0.74%
0.43%
0.30%
0.55%
0.75%
EBITDA
4.15
8.30
7.03
7.79
9.55
6.34
EBITDA Margin
3.94%
6.90%
5.63%
6.83%
7.45%
5.20%
Other Income
1.10
0.73
1.39
0.85
0.60
1.23
Interest
4.82
4.69
4.84
5.03
6.36
5.00
Depreciation
4.39
3.91
3.21
2.95
2.34
2.04
PBT
-3.97
0.42
0.37
0.66
1.44
0.54
Tax
0.00
0.05
-0.08
0.06
0.83
0.18
Tax Rate
0.00%
11.90%
-21.62%
9.09%
57.64%
33.33%
PAT
-3.97
0.37
0.45
0.60
0.61
0.36
PAT before Minority Interest
-3.85
0.37
0.45
0.60
0.61
0.36
Minority Interest
0.12
0.00
0.00
0.00
0.00
0.00
PAT Margin
-3.76%
0.31%
0.36%
0.53%
0.48%
0.30%
PAT Growth
-894.00%
-17.78%
-25.00%
-1.64%
69.44%
 
Unadjusted EPS
-3.44
0.33
0.40
0.57
0.57
0.36

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
40.89
40.17
39.42
38.39
34.38
Share Capital
11.19
11.19
11.19
10.59
10.59
Total Reserves
29.70
28.98
28.23
27.53
23.75
Non-Current Liabilities
15.98
17.18
17.19
19.44
16.34
Secured Loans
15.56
17.30
17.04
19.67
14.14
Unsecured Loans
0.00
0.00
0.00
0.00
0.13
Long Term Provisions
2.80
2.62
2.69
2.37
2.06
Current Liabilities
50.39
50.34
42.10
34.82
32.48
Trade Payables
17.78
16.91
12.01
9.90
12.28
Other Current Liabilities
15.94
15.79
13.50
10.76
12.52
Short Term Borrowings
15.70
16.53
15.62
13.09
6.83
Short Term Provisions
0.97
1.10
0.97
1.07
0.84
Total Liabilities
107.26
107.69
98.71
92.65
83.20
Net Block
38.74
36.45
34.60
21.96
20.36
Gross Block
48.77
42.56
37.52
90.55
87.04
Accumulated Depreciation
10.03
6.12
2.92
68.60
66.69
Non Current Assets
46.83
45.34
43.38
38.17
36.72
Capital Work in Progress
0.00
0.29
0.00
0.00
0.00
Non Current Investment
0.45
0.57
0.51
0.66
0.70
Long Term Loans & Adv.
4.03
4.03
4.25
10.70
9.95
Other Non Current Assets
3.60
4.01
4.02
4.85
5.72
Current Assets
60.44
62.34
55.34
52.49
44.48
Current Investments
0.00
0.00
0.00
0.00
0.52
Inventories
14.61
15.90
15.55
16.94
12.44
Sundry Debtors
35.56
35.53
30.68
25.77
22.80
Cash & Bank
1.38
1.80
1.22
2.36
1.34
Other Current Assets
8.89
1.47
2.30
2.02
7.39
Short Term Loans & Adv.
7.29
7.65
5.60
5.41
5.68
Net Current Assets
10.04
12.01
13.24
17.67
12.01
Total Assets
107.27
107.68
98.72
92.65
83.19

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
12.66
11.92
11.14
-2.78
0.00
PBT
0.42
0.37
0.66
1.44
0.00
Adjustment
8.02
7.12
7.18
6.82
0.00
Changes in Working Capital
4.28
5.09
3.33
-10.64
0.00
Cash after chg. in Working capital
12.73
12.58
11.17
-2.38
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.07
-0.66
-0.04
-0.39
0.00
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-5.66
-6.80
-5.56
-3.82
0.00
Net Fixed Assets
-5.92
-5.33
53.03
-3.51
Net Investments
0.12
-0.06
0.15
0.56
Others
0.14
-1.41
-58.74
-0.87
Cash from Financing Activity
-7.31
-4.44
-6.68
7.37
0.00
Net Cash Inflow / Outflow
-0.32
0.68
-1.11
0.77
0.00
Opening Cash & Equivalents
1.04
0.36
1.47
0.70
0.00
Closing Cash & Equivalent
0.73
1.04
0.36
1.47
0.00

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
36.57
35.92
35.25
34.14
30.56
ROA
0.35%
0.44%
0.63%
0.69%
0.43%
ROE
0.92%
1.14%
1.60%
1.77%
1.11%
ROCE
6.81%
6.90%
7.77%
12.28%
10.00%
Fixed Asset Turnover
2.63
3.16
1.91
1.52
1.48
Receivable days
107.84
95.58
84.07
65.65
64.65
Inventory Days
46.27
45.40
48.39
39.70
35.26
Payable days
57.74
44.91
37.44
34.23
39.06
Cash Conversion Cycle
96.37
96.07
95.02
71.12
60.86
Total Debt/Equity
0.81
0.89
0.90
0.98
0.71
Interest Cover
1.09
1.08
1.13
1.23
1.11

News Update:


  • Autolite India - Quarterly Results
    24th Feb 2020, 20:28 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.