Nifty

:

24008.00

Sensex

:

79454.47

-265.80 (-1.09%)
-880.34 (-1.10%)

Login

Nifty
Sensex

:
:

24008.00
79454.47

-265.80 (-1.09%)
-880.34 (-1.10%)

Axtel Industries Ltd.

Engineering - Industrial Equipments

Rating :

N/A

BSE: 523850 | NSE: Not Listed

Watchlist

NSE BSE

450.00

06-Feb-2025

Open
High
Low
Previous Close

457.95
457.95
445.00
450.30

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

5435
24.41
680.00
370.50

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

781.65
42.08
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

769.99
1.24%
6.21

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

18.79
17.52
15.75

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
25.14
20.91

PAT CAGR (%)

10 Years
5 Years
3 Years

-
24.16
32.44

P:E (Median)

8 Years
5 Years
3 Years

25.79
29.07
29.92

P:BV (Average)

8 Years
5 Years
3 Years

6.23
6.37
6.44

EV:EBITDA (Average)

8 Years
5 Years
3 Years

16.05
19.25
20.05

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 40.41 53.80 -24.89% 55.84 69.47 -19.62% 44.70 47.91 -6.70% 52.16 67.33 -22.53%
Expenses 35.45 41.12 -13.79% 46.97 52.86 -11.14% 39.22 40.88 -4.06% 44.44 54.15 -17.93%
EBITDA 4.96 12.68 -60.88% 8.87 16.61 -46.60% 5.48 7.03 -22.05% 7.72 13.18 -41.43%
EBIDTM 12.27% 23.57% 15.89% 23.91% 12.25% 14.68% 14.79% 19.58%
Other Income 1.07 0.75 42.67% 1.31 1.09 20.18% 0.91 0.75 21.33% 0.60 2.27 -73.57%
Interest 0.10 0.49 -79.59% 0.12 0.42 -71.43% 0.18 0.31 -41.94% 0.40 0.46 -13.04%
Depreciation 0.97 0.77 25.97% 0.92 0.53 73.58% 0.87 0.47 85.11% 0.99 0.63 57.14%
PBT 4.96 12.17 -59.24% 9.14 16.76 -45.47% 5.34 7.00 -23.71% 6.93 14.36 -51.74%
Tax 1.70 2.59 -34.36% 3.25 4.84 -32.85% 1.23 1.68 -26.79% 1.62 3.27 -50.46%
PAT 3.26 9.58 -65.97% 5.90 11.92 -50.50% 4.11 5.32 -22.74% 5.31 11.09 -52.12%
PATM 8.06% 17.81% 10.56% 17.16% 9.20% 11.11% 10.18% 16.47%
EPS 2.01 5.91 -65.99% 3.64 7.36 -50.54% 2.54 3.28 -22.56% 3.28 6.84 -52.05%

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 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 193.11 223.33 180.15 143.99 153.39 99.65 110.75 81.50 76.11 67.12 39.93 Net Sales Growth -19.03% 23.97% 25.11% -6.13% 53.93% -10.02% 35.89% 7.08% 13.39% 68.09% Cost Of Goods Sold 95.80 107.53 95.68 76.30 81.53 47.68 54.36 40.55 36.45 31.57 19.91 Gross Profit 97.31 115.80 84.47 67.68 71.86 51.98 56.39 40.95 39.66 35.56 20.02 GP Margin 50.39% 51.85% 46.89% 47.00% 46.85% 52.16% 50.92% 50.25% 52.11% 52.98% 50.14% Total Expenditure 166.08 179.29 157.36 126.95 124.69 85.30 90.87 71.41 65.43 56.81 42.22 Power & Fuel Cost - 1.07 0.91 0.93 0.80 0.72 0.65 0.71 0.65 0.65 0.64 % Of Sales - 0.48% 0.51% 0.65% 0.52% 0.72% 0.59% 0.87% 0.85% 0.97% 1.60% Employee Cost - 34.02 29.28 26.27 22.93 20.06 17.36 15.62 14.35 12.26 10.57 % Of Sales - 15.23% 16.25% 18.24% 14.95% 20.13% 15.67% 19.17% 18.85% 18.27% 26.47% Manufacturing Exp. - 22.72 19.48 12.64 10.13 8.12 9.02 7.36 7.99 6.47 4.67 % Of Sales - 10.17% 10.81% 8.78% 6.60% 8.15% 8.14% 9.03% 10.50% 9.64% 11.70% General & Admin Exp. - 11.99 9.05 8.02 7.81 7.40 8.35 6.55 5.72 5.16 5.07 % Of Sales - 5.37% 5.02% 5.57% 5.09% 7.43% 7.54% 8.04% 7.52% 7.69% 12.70% Selling & Distn. Exp. - 1.49 2.55 1.72 0.88 1.09 0.97 0.56 0.25 0.71 1.36 % Of Sales - 0.67% 1.42% 1.19% 0.57% 1.09% 0.88% 0.69% 0.33% 1.06% 3.41% Miscellaneous Exp. - 0.46 0.40 1.06 0.61 0.24 0.15 0.05 0.03 0.01 1.36 % Of Sales - 0.21% 0.22% 0.74% 0.40% 0.24% 0.14% 0.06% 0.04% 0.01% 0.03% EBITDA 27.03 44.04 22.79 17.04 28.70 14.35 19.88 10.09 10.68 10.31 -2.29 EBITDA Margin 14.00% 19.72% 12.65% 11.83% 18.71% 14.40% 17.95% 12.38% 14.03% 15.36% -5.74% Other Income 3.89 3.19 3.67 3.14 3.47 3.90 2.75 0.68 1.17 0.22 0.23 Interest 0.80 1.62 1.09 0.48 0.72 0.70 0.48 0.50 0.75 1.37 1.94 Depreciation 3.75 2.76 2.41 2.84 2.59 2.68 2.80 2.39 2.78 3.45 3.89 PBT 26.37 42.86 22.96 16.85 28.87 14.86 19.35 7.89 8.32 5.72 -7.89 Tax 7.80 10.73 5.65 4.99 7.57 3.97 5.24 1.95 1.48 0.92 -0.35 Tax Rate 29.58% 25.03% 24.61% 26.51% 26.22% 26.72% 28.81% 24.71% 17.79% 16.08% 4.44% PAT 18.58 32.13 17.30 13.83 21.29 10.89 12.96 5.93 6.84 4.80 -7.54 PAT before Minority Interest 18.58 32.13 17.30 13.83 21.29 10.89 12.96 5.93 6.84 4.80 -7.54 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 9.62% 14.39% 9.60% 9.60% 13.88% 10.93% 11.70% 7.28% 8.99% 7.15% -18.88% PAT Growth -50.99% 85.72% 25.09% -35.04% 95.50% -15.97% 118.55% -13.30% 42.50% - EPS 11.47 19.83 10.68 8.54 13.14 6.72 8.00 3.66 4.22 2.96 -4.65

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 113.01 96.16 80.82 71.38 55.00 52.06 43.01 36.86 30.31 25.82 Share Capital 16.15 16.15 16.15 16.15 16.15 16.15 16.15 16.15 16.15 16.15 Total Reserves 96.85 80.00 64.67 55.22 38.84 35.91 26.86 20.71 14.15 9.67 Non-Current Liabilities 0.95 2.27 3.89 4.70 4.30 4.61 4.47 3.51 5.56 8.31 Secured Loans 0.00 0.00 0.00 0.33 0.65 0.92 1.16 0.00 2.25 5.25 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 3.06 2.69 4.34 4.78 4.03 4.03 3.52 3.67 0.00 0.00 Current Liabilities 92.33 85.74 50.59 39.36 46.71 34.65 39.47 25.63 25.55 34.73 Trade Payables 32.71 40.21 30.99 19.31 17.25 13.87 19.16 11.54 8.43 12.69 Other Current Liabilities 46.67 39.54 13.97 12.13 17.88 12.12 12.97 6.86 6.51 11.91 Short Term Borrowings 0.00 0.00 0.08 0.00 6.84 0.24 3.09 4.96 7.87 7.25 Short Term Provisions 12.95 5.99 5.55 7.92 4.75 8.42 4.25 2.27 2.74 2.89 Total Liabilities 206.29 184.17 135.30 115.44 106.01 91.32 86.95 66.00 61.42 68.86 Net Block 25.31 12.85 14.44 15.82 15.80 15.84 17.15 16.56 18.63 21.32 Gross Block 46.52 31.30 30.52 29.10 26.48 23.84 22.37 19.37 38.86 38.09 Accumulated Depreciation 21.21 18.45 16.09 13.27 10.68 8.00 5.21 2.81 20.23 16.77 Non Current Assets 29.62 21.77 19.03 20.10 23.50 35.81 35.97 24.49 22.17 24.60 Capital Work in Progress 0.43 4.74 0.33 0.00 0.59 0.20 0.00 0.23 0.00 0.31 Non Current Investment 0.00 0.00 0.00 0.00 2.21 14.90 14.22 3.52 0.00 0.00 Long Term Loans & Adv. 3.87 4.14 4.23 4.23 4.86 4.86 4.30 4.18 3.55 2.97 Other Non Current Assets 0.00 0.04 0.04 0.04 0.04 0.02 0.29 0.00 0.00 0.00 Current Assets 176.67 162.40 116.27 95.34 82.51 55.51 50.99 41.51 39.25 44.26 Current Investments 35.22 34.50 18.10 33.85 23.97 0.00 0.00 0.00 0.00 0.00 Inventories 52.13 45.02 36.61 22.56 30.73 21.71 17.85 12.25 13.68 17.85 Sundry Debtors 49.76 61.56 45.90 20.05 11.87 19.43 20.12 17.91 18.23 13.04 Cash & Bank 24.61 11.55 6.15 8.29 4.27 5.50 4.40 6.94 0.83 6.32 Other Current Assets 14.95 1.57 1.82 1.74 11.66 8.87 8.63 4.42 6.52 7.06 Short Term Loans & Adv. 13.90 8.20 7.70 8.85 10.84 8.55 7.64 3.41 5.46 5.89 Net Current Assets 84.35 76.66 65.68 55.98 35.79 20.86 11.52 15.88 13.70 9.53 Total Assets 206.29 184.17 135.30 115.44 106.01 91.32 86.96 66.00 61.42 68.86

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 38.68 30.14 -11.14 24.54 12.04 9.14 11.79 15.13 -1.24 6.69 PBT 42.86 22.96 18.82 28.87 14.86 18.20 7.89 8.32 5.72 -7.89 Adjustment 2.19 1.82 0.84 1.44 0.44 3.70 2.54 2.82 4.56 5.50 Changes in Working Capital 6.04 10.93 -27.69 1.82 0.75 -7.37 3.36 5.63 -10.60 8.74 Cash after chg. in Working capital 51.09 35.71 -8.02 32.13 16.05 14.53 13.78 16.78 -0.32 6.34 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -12.41 -5.57 -5.09 -7.59 -4.01 -5.39 -2.00 -1.64 -0.92 0.35 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 1.97 0.00 0.00 0.00 0.00 -0.01 0.00 0.00 Cash From Investing Activity -9.45 -19.96 14.48 -7.83 -11.36 -1.55 -13.12 -3.78 -0.63 -0.61 Net Fixed Assets -10.91 -5.19 -1.75 -2.03 -3.03 -1.67 -2.77 19.26 -0.46 -0.78 Net Investments -0.72 -16.40 15.75 -7.67 -11.28 -0.68 -10.70 -3.52 0.00 0.00 Others 2.18 1.63 0.48 1.87 2.95 0.80 0.35 -19.52 -0.17 0.17 Cash from Financing Activity -16.16 -4.79 -5.48 -12.68 -1.91 -6.50 -1.21 -5.90 -3.62 -1.44 Net Cash Inflow / Outflow 13.07 5.39 -2.14 4.03 -1.23 1.10 -2.54 5.44 -5.49 4.65 Opening Cash & Equivalents 11.55 6.15 8.29 4.27 5.50 4.40 6.94 1.48 6.32 1.67 Closing Cash & Equivalent 24.61 11.55 6.15 8.29 4.27 5.49 4.40 6.93 0.83 6.32

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.) 69.95 59.52 50.03 44.18 34.05 32.23 26.63 22.82 18.63 15.84 ROA 16.46% 10.83% 11.03% 19.23% 11.04% 14.54% 7.76% 10.73% 7.37% -11.13% ROE 30.73% 19.55% 18.18% 33.70% 20.34% 27.26% 14.85% 20.42% 17.24% -28.69% ROCE 42.53% 27.11% 25.19% 43.91% 26.85% 37.17% 18.84% 22.10% 18.11% -14.27% Fixed Asset Turnover 5.74 5.83 4.83 5.52 3.96 4.79 3.98 2.85 1.94 1.15 Receivable days 90.97 108.86 83.59 37.98 57.31 65.16 83.56 79.50 76.56 128.55 Inventory Days 79.39 82.70 74.99 63.40 96.04 65.19 66.13 57.04 77.21 120.42 Payable days 123.76 135.81 120.30 81.82 119.12 67.48 79.65 55.96 67.18 92.91 Cash Conversion Cycle 46.60 55.75 38.27 19.55 34.23 62.87 70.04 80.58 86.59 156.06 Total Debt/Equity 0.00 0.00 0.01 0.01 0.14 0.02 0.10 0.13 0.34 0.49 Interest Cover 27.52 22.02 40.37 41.27 22.09 38.84 16.65 12.15 5.17 -3.06

Top Investors:

anuradha hardipsingh bubber

navtejsingh m bubber

hardipsingh j bubber

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