Nifty

:

23907.25

Sensex

:

79117.11

557.35 (2.39%)
1961.32 (2.54%)

Login

Nifty
Sensex

:
:

23907.25
79117.11

557.35 (2.39%)
1961.32 (2.54%)

Akar Auto Industries Ltd.

Auto Ancillary

Rating :

N/A

BSE: 530621 | NSE: Not Listed

Watchlist

NSE BSE

103.35

21-Nov-2024

Open
High
Low
Previous Close

108.9
108.9
100.3
107.00

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

13788
1419308
169.70
87.80

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

111.49
17.81
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

183.64
0.58%
2.33

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

8.90
13.46
11.40

EBITDA CAGR (%)

10 Years
5 Years
3 Years

9.89
20.65
4.49

PAT CAGR (%)

10 Years
5 Years
3 Years

16.14
-
-7.25

P:E (Median)

8 Years
5 Years
3 Years

12.11
11.36
14.12

P:BV (Average)

8 Years
5 Years
3 Years

1.82
1.82
2.42

EV:EBITDA (Average)

8 Years
5 Years
3 Years

8.17
9.61
7.59

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 95.96 95.76 0.21% 94.94 89.77 5.76% 94.62 101.68 -6.94% 93.66 94.40 -0.78%
Expenses 88.64 90.19 -1.72% 88.60 84.62 4.70% 87.91 94.88 -7.35% 87.20 88.55 -1.52%
EBITDA 7.33 5.57 31.60% 6.34 5.15 23.11% 6.71 6.80 -1.32% 6.46 5.85 10.43%
EBIDTM 7.64% 5.82% 6.68% 5.74% 7.09% 6.69% 6.90% 6.20%
Other Income 0.05 0.06 -16.67% 0.06 0.05 20.00% 0.10 0.05 100.00% 0.03 0.06 -50.00%
Interest 3.28 2.47 32.79% 2.90 2.22 30.63% 3.71 3.29 12.77% 2.78 2.64 5.30%
Depreciation 1.21 0.90 34.44% 1.20 0.95 26.32% 1.12 1.05 6.67% 1.07 1.01 5.94%
PBT 2.89 2.26 27.88% 2.31 2.03 13.79% 1.98 2.51 -21.12% 2.65 2.25 17.78%
Tax 1.05 0.80 31.25% 0.77 0.88 -12.50% 1.02 -0.28 - 0.73 0.65 12.31%
PAT 1.84 1.46 26.03% 1.54 1.16 32.76% 0.96 2.79 -65.59% 1.92 1.60 20.00%
PATM 1.92% 1.53% 1.62% 1.29% 1.01% 2.75% 2.05% 1.70%
EPS 1.71 1.35 26.67% 1.42 1.07 32.71% 0.89 2.59 -65.64% 1.78 1.48 20.27%

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 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 379.18 373.82 367.07 270.41 188.06 198.83 277.79 242.09 189.73 184.55 159.30 Net Sales Growth -0.64% 1.84% 35.75% 43.79% -5.42% -28.42% 14.75% 27.60% 2.81% 15.85% Cost Of Goods Sold 230.42 231.55 237.22 164.33 112.38 120.89 179.84 154.84 121.28 114.65 92.63 Gross Profit 148.76 142.27 129.85 106.07 75.68 77.94 97.95 87.25 68.46 69.91 66.68 GP Margin 39.23% 38.06% 35.37% 39.23% 40.24% 39.20% 35.26% 36.04% 36.08% 37.88% 41.86% Total Expenditure 352.35 349.92 344.86 251.22 179.36 189.48 259.29 223.65 175.86 172.27 149.99 Power & Fuel Cost - 30.40 29.95 20.67 15.74 16.70 21.69 16.77 14.36 13.95 15.51 % Of Sales - 8.13% 8.16% 7.64% 8.37% 8.40% 7.81% 6.93% 7.57% 7.56% 9.74% Employee Cost - 43.71 38.23 32.29 27.21 26.37 25.29 20.93 15.39 13.09 12.45 % Of Sales - 11.69% 10.41% 11.94% 14.47% 13.26% 9.10% 8.65% 8.11% 7.09% 7.82% Manufacturing Exp. - 24.64 21.67 19.92 13.49 14.46 20.26 20.20 14.93 21.18 20.64 % Of Sales - 6.59% 5.90% 7.37% 7.17% 7.27% 7.29% 8.34% 7.87% 11.48% 12.96% General & Admin Exp. - 7.70 6.40 5.43 4.69 4.91 5.14 4.33 3.47 2.86 2.51 % Of Sales - 2.06% 1.74% 2.01% 2.49% 2.47% 1.85% 1.79% 1.83% 1.55% 1.58% Selling & Distn. Exp. - 10.31 9.91 7.36 4.50 4.95 5.61 5.48 5.98 6.02 5.86 % Of Sales - 2.76% 2.70% 2.72% 2.39% 2.49% 2.02% 2.26% 3.15% 3.26% 3.68% Miscellaneous Exp. - 1.62 1.49 1.21 1.36 1.19 1.46 1.09 0.46 0.51 5.86 % Of Sales - 0.43% 0.41% 0.45% 0.72% 0.60% 0.53% 0.45% 0.24% 0.28% 0.24% EBITDA 26.84 23.90 22.21 19.19 8.70 9.35 18.50 18.44 13.87 12.28 9.31 EBITDA Margin 7.08% 6.39% 6.05% 7.10% 4.63% 4.70% 6.66% 7.62% 7.31% 6.65% 5.84% Other Income 0.24 0.24 0.18 0.79 1.76 0.15 0.22 0.13 0.12 0.16 0.08 Interest 12.67 11.18 10.04 8.02 8.05 7.66 8.11 8.45 7.15 6.71 5.81 Depreciation 4.60 4.04 4.05 4.43 4.50 4.32 4.07 3.70 3.14 2.90 2.66 PBT 9.83 8.91 8.29 7.53 -2.09 -2.49 6.54 6.41 3.70 2.84 0.93 Tax 3.57 3.42 1.41 0.46 0.74 0.57 0.70 1.77 1.40 1.00 0.58 Tax Rate 36.32% 38.38% 17.01% 6.28% -35.41% -22.89% 11.84% 35.69% 36.36% 35.21% 32.04% PAT 6.26 5.49 6.88 6.88 -2.84 -3.06 5.21 3.20 2.46 1.84 1.23 PAT before Minority Interest 6.26 5.49 6.88 6.88 -2.84 -3.06 5.21 3.20 2.46 1.84 1.23 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 1.65% 1.47% 1.87% 2.54% -1.51% -1.54% 1.88% 1.32% 1.30% 1.00% 0.77% PAT Growth -10.70% -20.20% 0.00% - - - 62.81% 30.08% 33.70% 49.59% EPS 5.80 5.08 6.37 6.37 -2.63 -2.83 4.82 2.96 2.28 1.70 1.14

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 44.47 39.57 32.48 25.60 28.57 32.36 27.99 25.51 24.97 23.82 Share Capital 5.39 5.39 5.39 5.39 5.39 5.39 5.39 5.39 5.39 5.39 Total Reserves 39.08 34.17 27.09 20.21 23.17 26.97 22.60 20.12 19.58 18.42 Non-Current Liabilities 36.77 27.10 32.43 36.37 29.00 30.39 21.14 19.71 15.01 7.08 Secured Loans 21.95 14.84 15.07 16.03 8.43 10.02 6.72 5.93 2.99 0.50 Unsecured Loans 5.53 5.28 10.10 12.09 13.31 13.96 7.50 7.50 7.82 2.50 Long Term Provisions 3.65 3.42 3.07 3.04 2.80 2.55 2.08 1.87 0.00 0.00 Current Liabilities 134.99 120.25 93.85 97.41 86.75 89.98 91.37 79.89 86.09 84.35 Trade Payables 69.70 64.43 41.74 39.21 36.88 40.49 40.30 35.13 49.05 49.60 Other Current Liabilities 13.72 14.55 10.40 14.03 7.97 7.77 9.27 7.95 2.26 2.98 Short Term Borrowings 50.59 39.29 40.05 44.00 41.63 40.01 40.40 35.48 32.79 30.59 Short Term Provisions 0.99 1.97 1.66 0.17 0.28 1.71 1.40 1.33 1.98 1.18 Total Liabilities 216.23 186.92 158.76 159.38 144.32 152.73 140.50 125.11 126.07 115.25 Net Block 55.46 41.15 37.65 42.13 43.38 38.77 37.23 34.98 29.52 29.48 Gross Block 120.21 101.86 94.30 94.90 91.65 82.72 77.15 71.19 62.60 59.82 Accumulated Depreciation 64.75 60.70 56.65 52.77 48.27 43.95 39.92 36.22 33.08 30.34 Non Current Assets 58.03 44.49 40.44 44.69 45.94 45.44 42.01 40.08 35.08 32.09 Capital Work in Progress 0.00 0.77 0.22 0.00 0.00 4.11 1.16 2.52 0.84 0.00 Non Current Investment 0.06 0.06 0.06 0.06 0.06 0.06 0.08 0.08 0.11 0.11 Long Term Loans & Adv. 2.50 2.50 2.50 2.50 2.50 2.50 2.50 2.50 4.61 2.50 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.01 1.04 0.00 0.00 0.00 Current Assets 158.22 142.43 118.32 114.69 98.38 107.29 98.49 85.03 90.99 83.16 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 88.87 78.58 74.99 68.78 59.46 61.47 53.80 48.34 48.97 47.27 Sundry Debtors 55.02 48.78 35.41 39.56 30.78 38.22 36.85 31.17 35.48 28.11 Cash & Bank 3.36 3.85 3.07 2.09 2.64 1.88 1.20 1.54 1.35 1.31 Other Current Assets 10.97 4.65 1.22 1.71 5.49 5.72 6.63 3.98 5.19 6.47 Short Term Loans & Adv. 9.07 6.56 3.64 2.55 4.62 4.84 5.26 3.86 4.94 6.31 Net Current Assets 23.22 22.18 24.47 17.27 11.62 17.31 7.12 5.14 4.90 -1.19 Total Assets 216.25 186.92 158.76 159.38 144.32 152.73 140.50 125.11 126.07 115.25

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 9.91 24.56 15.47 0.25 14.44 7.43 8.67 12.30 0.82 6.04 PBT 8.91 8.29 7.34 -2.09 -2.49 5.91 4.97 3.86 2.84 1.81 Adjustment 14.99 13.91 11.85 10.79 11.84 11.96 11.92 10.02 9.44 7.51 Changes in Working Capital -12.66 4.40 -2.25 -8.45 6.56 -9.15 -7.25 -0.43 -11.15 -2.87 Cash after chg. in Working capital 11.24 26.60 16.94 0.25 15.91 8.72 9.63 13.45 1.13 6.44 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.33 -2.04 -1.48 0.00 -1.47 -1.29 -0.96 -1.15 -0.31 -0.41 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 -17.34 -7.92 0.42 -1.49 -4.68 -8.34 -4.47 -9.97 -3.63 1.16 Net Fixed Assets -17.58 -8.11 0.38 -3.25 -4.82 -8.52 -4.60 -10.27 -3.62 -0.51 Net Investments 0.00 0.00 0.00 0.00 0.00 0.02 0.00 0.03 0.00 1.05 Others 0.24 0.19 0.04 1.76 0.14 0.16 0.13 0.27 -0.01 0.62 Cash from Financing Activity 6.95 -15.86 -14.91 0.70 -9.00 0.55 -3.50 -2.14 2.85 -7.05 Net Cash Inflow / Outflow -0.49 0.78 0.97 -0.54 0.76 -0.36 0.70 0.19 0.05 0.14 Opening Cash & Equivalents 3.85 3.07 2.09 2.64 1.88 2.24 1.54 1.35 1.31 1.17 Closing Cash & Equivalent 3.36 3.85 3.07 2.09 2.64 1.88 2.24 1.54 1.35 1.31

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.) 41.23 36.68 30.11 23.73 26.48 30.00 25.94 23.65 23.15 22.08 ROA 2.72% 3.98% 4.32% -1.87% -2.06% 3.55% 2.41% 1.95% 1.52% 1.09% ROE 13.07% 19.10% 23.68% -10.48% -10.05% 17.27% 11.97% 9.73% 7.52% 5.04% ROCE 17.33% 17.61% 14.73% 5.98% 5.35% 15.26% 16.61% 15.04% 14.82% 12.77% Fixed Asset Turnover 3.37 3.74 2.86 2.02 2.28 3.48 3.33 3.11 3.31 2.95 Receivable days 50.68 41.86 50.60 68.27 63.34 49.32 50.29 58.54 57.29 53.84 Inventory Days 81.75 76.36 97.03 124.45 111.00 75.73 75.51 85.47 86.71 91.43 Payable days 83.55 63.54 70.93 98.44 93.46 44.85 48.64 71.96 89.21 98.50 Cash Conversion Cycle 48.88 54.67 76.70 94.27 80.88 80.20 77.16 72.04 54.80 46.77 Total Debt/Equity 1.87 1.64 2.20 3.08 2.32 2.05 2.04 2.00 1.79 1.48 Interest Cover 1.80 1.83 1.91 0.74 0.68 1.73 1.59 1.54 1.42 1.31

Top Investors:

investor education and protection fund (iepf)

Annual Reports:

News Update:

Akar Auto Industries - Quarterly Results
14th Aug 2024, 15:28 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.

Feedback