Nifty

:

23349.90

Sensex

:

77155.79

-168.60 (-0.72%)
-422.59 (-0.54%)

Login

Nifty
Sensex

:
:

23349.90
77155.79

-168.60 (-0.72%)
-422.59 (-0.54%)

Automotive Axles Ltd.

Auto Ancillary

Rating :

N/A

BSE: 505010 | NSE: AUTOAXLES

Watchlist

NSE BSE

2128.95

05-Jul-2024

Open
High
Low
Previous Close

2090.00
2179.95
2090.00
2074.35

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

134459
2896.41
2399.95
1720.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

2,632.88
17.53
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

2,607.74
1.84%
3.00

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

21.45
20.49
21.16

P:BV (Average)

8 Years
5 Years
3 Years

3.56
3.56
4.12

EV:EBITDA (Average)

8 Years
5 Years
3 Years

14.69
17.35
14.17

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 494.68 584.41 -15.35% 492.47 531.91 -7.41% 571.52 693.01 -17.53% 541.33 655.78 -17.45%
Expenses 443.59 518.37 -14.43% 443.64 473.26 -6.26% 507.81 615.28 -17.47% 483.45 578.01 -16.36%
EBITDA 51.09 66.04 -22.64% 48.82 58.65 -16.76% 63.71 77.73 -18.04% 57.89 77.77 -25.56%
EBIDTM 10.33% 11.30% 9.91% 11.03% 11.15% 11.22% 10.69% 11.86%
Other Income 6.08 3.82 59.16% 6.41 2.25 184.89% 5.36 1.28 318.75% 4.28 1.35 217.04%
Interest 0.82 0.56 46.43% 0.84 0.60 40.00% 0.90 0.62 45.16% 0.60 0.81 -25.93%
Depreciation 7.89 8.95 -11.84% 8.08 9.41 -14.13% 9.05 10.37 -12.73% 8.97 10.37 -13.50%
PBT 48.46 60.35 -19.70% 46.31 50.88 -8.98% 59.13 68.03 -13.08% 52.60 67.94 -22.58%
Tax 12.49 15.27 -18.21% 12.26 13.06 -6.13% 15.03 17.22 -12.72% 13.46 17.26 -22.02%
PAT 35.97 45.09 -20.23% 34.05 37.83 -9.99% 44.10 50.81 -13.21% 39.14 50.68 -22.77%
PATM 7.27% 7.72% 6.92% 7.11% 7.72% 7.33% 7.23% 7.73%
EPS 23.82 29.86 -20.23% 22.55 25.05 -9.98% 29.20 33.65 -13.22% 25.92 33.56 -22.77%

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 2,100.00 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 -14.81% -4.07% 55.89% 64.61% -4.87% -50.91% 27.62% 29.60% 7.95% 136.50% Cost Of Goods Sold 1,490.37 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 609.63 642.37 654.96 428.47 276.17 306.40 594.18 457.15 346.58 304.77 131.86 GP Margin 29.03% 28.82% 28.19% 28.74% 30.50% 32.19% 30.64% 30.09% 29.56% 28.06% 28.72% Total Expenditure 1,878.49 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 221.51 246.28 257.46 134.68 65.83 93.29 226.23 165.16 113.34 95.06 35.42 EBITDA Margin 10.55% 11.05% 11.08% 9.04% 7.27% 9.80% 11.67% 10.87% 9.67% 8.75% 7.71% Other Income 22.13 15.71 4.92 4.26 7.07 7.72 2.96 4.52 2.02 1.58 2.53 Interest 3.16 2.65 2.92 2.47 2.97 1.81 0.55 0.55 1.23 5.66 4.14 Depreciation 33.99 36.38 41.37 36.42 36.00 37.22 46.19 42.95 39.11 39.44 17.32 PBT 206.50 222.97 218.09 100.05 33.93 61.98 182.46 126.18 75.01 51.52 16.48 Tax 53.24 56.81 56.07 25.69 7.43 18.82 63.76 43.88 25.59 16.75 5.94 Tax Rate 25.78% 25.48% 25.71% 25.68% 24.64% 31.39% 34.94% 34.78% 34.12% 32.51% 36.04% PAT 153.26 166.16 162.03 74.36 22.73 41.13 118.70 82.30 49.42 34.77 10.54 PAT before Minority Interest 153.26 166.16 162.03 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 7.30% 7.45% 6.97% 4.99% 2.51% 4.32% 6.12% 5.42% 4.22% 3.20% 2.30% PAT Growth -16.89% 2.55% 117.90% 227.14% -44.74% -65.35% 44.23% 66.53% 42.13% 229.89% EPS 101.50 110.04 107.30 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 (various schemes)

sbi contra fund (various schemes)

investor education and protection fund (iepf)

Annual Reports:

News Update:

Auto.Axle - Quarterly Results
30th Oct 2024, 18:15 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