Akar Auto Industries Live BSE/NSE | Akar Auto Industries Fundamenta data | Akar Auto Industries Balance sheet | Akar Auto Industries Quarterly Results | Akar Auto Industries Profit & Loss

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

16.13
N/A
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

80.60
3.68%
0.62

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

10 Years
5 Years
3 Years

9.39
11.76
13.55

EBITDA CAGR (%)

10 Years
5 Years
3 Years

5.95
14.72
5.93

PAT CAGR (%)

10 Years
5 Years
3 Years

9.78
33.47
28.42

P:E (Median)

8 Years
5 Years
3 Years

12.09
12.03
9.49

P:BV (Average)

8 Years
5 Years
3 Years

0.55
0.55
0.55

EV:EBITDA (Average)

8 Years
5 Years
3 Years

5.61
5.79
6.06

Quarterly Results

Standalone Figures in Rs. Crores

Description Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 Var%
Net Sales 18 64 -71% 44 60 -26% 46 67 -32% 44 82 -47%
Expenses 18 60 -70% 45 56 -19% 43 63 -31% 41 77 -47%
EBITDA 0 4 -96% -1 4 - 3 5 -41% 3 6 -42%
EBIDTM 1% 6% -2% 6% 6% 7% 8% 7%
Other Income 0 0 -100% 0 0 -12% 0 0 0 0 0 -
Interest 2 2 -12% 3 2 36% 2 2 -4% 1 2 -45%
Depreciation 1 1 14% 1 1 16% 1 1 8% 1 1 -13%
PBT -3 1 - -5 1 - 0 2 -92% 1 2 -34%
Tax 0 0 -93% 0 -1 - 0 0 - 0 1 -23%
PAT -3 1 - -5 2 - 0 1 -87% 1 1 -39%
PATM -15% 1% -11% 3% 0% 2% 2% 2%
EPS -2.48 0.71 - -4.48 1.54 - 0.13 1.00 -87% 0.80 1.30 -38%

Description Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 Var%
Net Sales 0 0 0 0 0 0 0 0 0 0 0 0
Expenses 0 0 0 0 0 0 0 0 0 0 0 0
EBITDA 0 0 0 0 0 0 0 0 0 0 0 0
EBIDTM 0% 0% 0% 0% 0% 0% 0% 0%
Other Income 0 0 0 0 0 0 0 0 0 0 0 0
Interest 0 0 0 0 0 0 0 0 0 0 0 0
Depreciation 0 0 0 0 0 0 0 0 0 0 0 0
PBT 0 0 0 0 0 0 0 0 0 0 0 0
Tax 0 0 0 0 0 0 0 0 0 0 0 0
PAT 0 0 0 0 0 0 0 0 0 0 0 0
PATM 0% 0% 0% 0% 0% 0% 0% 0%
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

Description TTM Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Net Sales 153 278 242 190 185 159 143 142 143 118 113 Net Sales Growth -44% 15% 28% 3% 16% 12% 0% -1% 21% 4% Cost Of Goods Sold 89 180 155 121 115 93 79 77 78 58 57 Gross Profit 64 98 87 68 70 67 64 65 65 60 56 GP Margin 42% 35% 36% 36% 38% 42% 45% 46% 46% 50% 49% Total Expenditure 147 259 224 176 172 150 134 133 132 105 103 Power & Fuel Cost - 22 17 14 14 16 18 17 15 11 10 % Of Sales - 8% 7% 8% 8% 10% 13% 12% 11% 10% 8% Employee Cost - 25 21 15 13 12 10 9 9 8 6 % Of Sales - 9% 9% 8% 7% 8% 7% 7% 6% 6% 6% Manufacturing Exp. - 20 20 15 21 21 14 17 16 16 11 % Of Sales - 7% 8% 8% 11% 13% 10% 12% 12% 14% 10% General & Admin Exp. - 5 4 3 3 3 8 8 8 5 10 % Of Sales - 2% 2% 2% 2% 2% 6% 6% 6% 5% 9% Selling & Distn. Exp. - 6 5 6 6 6 5 5 5 6 8 % Of Sales - 2% 2% 3% 3% 4% 3% 3% 3% 5% 7% Miscellaneous Exp. - 1 1 0 1 0 0 0 0 0 8 % Of Sales - 1% 0% 0% 0% 0% 0% 0% 0% 0% 1% EBITDA 5 18 18 14 12 9 9 9 11 13 10 EBITDA Margin 3% 7% 8% 7% 7% 6% 6% 6% 8% 11% 9% Other Income 0 0 0 0 0 0 0 0 0 0 0 Interest 7 8 8 7 7 6 5 5 6 5 5 Depreciation 4 4 4 3 3 3 2 2 2 2 3 PBT -6 7 6 4 3 1 1 2 3 6 3 Tax 0 1 2 1 1 1 1 1 0 2 1 Tax Rate -5% 12% 36% 36% 35% 32% 49% 42% 17% 29% 40% PAT -7 5 3 2 2 1 1 1 2 4 2 PAT before Minority Interest -7 5 3 2 2 1 1 1 2 4 2 Minority Interest 0 0 0 0 0 0 0 0 0 0 0 PAT Margin -4% 2% 1% 1% 1% 1% 0% 1% 2% 3% 2% PAT Growth -233% 63% 30% 34% 50% 78% -26% -58% -45% 96% EPS -6.04 4.82 2.96 2.28 1.70 1.14 0.64 0.86 2.06 3.72 1.90

Description

TTM

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Mar 11

Mar 10

Net Sales

153

278

242

190

185

159

143

142

143

118

113

Net Sales Growth

-44%

15%

28%

16%

12%

-1%

21%

Cost Of Goods Sold

180

155

121

115

Gross Profit

GP Margin

42%

35%

36%

38%

42%

45%

46%

50%

49%

Total Expenditure

147

259

224

176

172

150

134

133

132

105

103

Power & Fuel Cost

% Of Sales

10%

13%

12%

11%

10%

Employee Cost

% Of Sales

Manufacturing Exp.

% Of Sales

11%

13%

10%

12%

14%

10%

General & Admin Exp.

% Of Sales

Selling & Distn. Exp.

% Of Sales

Miscellaneous Exp.

% Of Sales

EBITDA

EBITDA Margin

11%

Other Income

Interest

Depreciation

PBT

-6

Tax

Tax Rate

-5%

12%

36%

35%

32%

49%

42%

17%

29%

40%

PAT

-7

PAT before Minority Interest

-7

Minority Interest

PAT Margin

-4%

PAT Growth

-233%

63%

30%

34%

50%

78%

-26%

-58%

-45%

96%

EPS

-6.04

4.82

2.96

2.28

1.70

1.14

0.64

0.86

2.06

3.72

1.90

Results Balance Sheet

Standalone Figures in Rs. Crores

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Shareholder's Funds 32 28 26 25 24 25 25 24 22 19 Share Capital 5 5 5 5 5 5 5 5 5 5 Total Reserves 27 23 20 20 18 19 19 19 17 13 Non-Current Liabilities 30 21 20 15 7 6 10 13 17 46 Secured Loans 10 7 6 3 0 1 3 6 9 40 Unsecured Loans 14 8 8 8 2 0 2 2 3 2 Long Term Provisions 3 2 2 0 0 0 0 0 0 0 Current Liabilities 90 91 80 86 84 80 74 74 58 21 Trade Payables 40 40 35 49 50 43 39 34 27 19 Other Current Liabilities 8 9 8 2 3 4 1 1 0 0 Short Term Borrowings 40 40 35 33 31 31 34 38 28 0 Short Term Provisions 2 1 1 2 1 1 1 1 2 1 Total Liabilities 153 140 125 126 115 110 109 111 97 86 Net Block 39 37 35 30 29 34 35 36 36 35 Gross Block 83 77 71 63 60 59 58 56 54 52 Accumulated Depreciation 44 40 36 33 30 25 23 20 19 16 Non Current Assets 45 42 40 35 32 35 36 37 37 37 Capital Work in Progress 4 1 3 1 0 0 0 0 0 0 Non Current Investment 0 0 0 0 0 1 1 1 1 1 Long Term Loans & Adv. 2 2 2 5 2 0 0 0 0 0 Other Non Current Assets 0 1 0 0 0 0 0 0 0 0 Current Assets 107 98 85 91 83 75 72 74 61 50 Current Investments 0 0 0 0 0 0 0 0 0 0 Inventories 61 54 48 49 47 40 40 31 30 22 Sundry Debtors 38 37 31 35 28 24 23 30 20 21 Cash & Bank 2 1 2 1 1 1 1 2 2 2 Other Current Assets 6 1 0 0 6 10 9 10 10 4 Short Term Loans & Adv. 5 5 4 5 6 6 6 6 10 4 Net Current Assets 17 7 5 5 -1 -5 -2 0 2 29 Total Assets 153 140 125 126 115 110 109 111 97 86

Description

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Mar 11

Mar 10

Shareholder's Funds

Share Capital

Total Reserves

Non-Current Liabilities

Secured Loans

Unsecured Loans

Long Term Provisions

Current Liabilities

Trade Payables

Other Current Liabilities

Short Term Borrowings

Short Term Provisions

Total Liabilities

153

140

125

126

115

110

109

111

Net Block

Gross Block

Accumulated Depreciation

Non Current Assets

Capital Work in Progress

Non Current Investment

Long Term Loans & Adv.

Other Non Current Assets

Current Assets

107

Current Investments

Inventories

Sundry Debtors

Cash & Bank

Other Current Assets

Short Term Loans & Adv.

Net Current Assets

-1

-5

-2

Total Assets

153

140

125

126

115

110

109

111

Cash Flow

Standalone Figures in Rs. Crores

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Cash From Operating Activity 7 9 12 1 6 11 8 -2 4 1 PBT 6 5 4 3 2 1 2 3 6 3 Adjustment 12 12 10 9 8 7 8 9 7 7 Changes in Working Capital -9 -7 0 -11 -3 3 4 -6 -3 -4 Cash after chg. in Working capital 9 10 13 1 6 11 14 5 10 6 Interest Paid 0 0 0 0 0 0 -5 -6 -5 -5 Tax Paid -1 -1 -1 0 0 0 0 -1 -1 -1 Other Direct Exp. Paid 0 0 0 0 0 0 0 0 0 0 Extra & Other Items 0 0 0 0 0 0 0 0 0 0 Cash From Investing Activity -8 -4 -10 -4 1 -1 -1 -3 -2 0 Net Fixed Assets -9 -5 -10 -4 -1 -2 -1 -2 -2 -1 Net Investments 0 0 0 0 1 0 0 0 0 1 Others 0 0 0 0 1 0 0 -1 0 0 Cash from Financing Activity 1 -4 -2 3 -7 -9 -7 5 -2 0 Net Cash Inflow / Outflow 0 1 0 0 0 0 -1 0 -1 1 Opening Cash & Equivalents 2 2 1 1 1 1 2 2 2 1 Closing Cash & Equivalent 2 2 2 1 1 1 1 2 2 2

Description

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Mar 11

Mar 10

Cash From Operating Activity

-2

PBT

Adjustment

Changes in Working Capital

-9

-7

-11

-3

-6

-3

-4

Cash after chg. in Working capital

Interest Paid

-5

-6

-5

Tax Paid

-1

Other Direct Exp. Paid

Extra & Other Items

Cash From Investing Activity

-8

-4

-10

-4

-1

-3

-2

Net Fixed Assets

-9

-5

-10

-4

-1

-2

-1

-2

-1

Net Investments

Others

-1

Cash from Financing Activity

-4

-2

-7

-9

-7

-2

Net Cash Inflow / Outflow

-1

Opening Cash & Equivalents

Closing Cash & Equivalent

Financial Ratios

Standalone

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Book Value (Rs.) 30 26 24 23 22 23 23 22 20 17 ROA 4% 2% 2% 2% 1% 1% 1% 2% 4% 2% ROE 17% 12% 10% 8% 5% 3% 4% 10% 20% 11% ROCE 15% 17% 15% 15% 13% 10% 10% 13% 17% 13% Fixed Asset Turnover 3.48 3.33 3.11 3.31 2.95 2.67 2.72 2.80 2.39 2.22 Receivable days 49 50 59 57 54 54 62 59 59 60 Inventory Days 76 76 85 87 91 94 83 72 75 68 Payable days 45 49 72 89 98 105 90 75 75 69 Cash Conversion Cycle 80 77 72 55 47 42 55 57 59 60 Total Debt/Equity 2.05 2.04 2.00 1.79 1.48 1.42 1.60 1.94 1.86 2.24 Interest Cover 2 2 2 1 1 1 1 1 2 2

Description

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Mar 11

Mar 10

Book Value (Rs.)

ROA

ROE

17%

12%

10%

20%

11%

ROCE

15%

17%

15%

13%

10%

13%

17%

13%

Fixed Asset Turnover

3.48

3.33

3.11

3.31

2.95

2.67

2.72

2.80

2.39

2.22

Receivable days

Inventory Days

Payable days

105

Cash Conversion Cycle

Total Debt/Equity

2.05

2.04

2.00

1.79

1.48

1.42

1.60

1.94

1.86

2.24

Interest Cover

Akar Auto Industries Ltd.

Engineering - Industrial Equipments

BSE: 530621 | NSE: Not Listed

Stock Summary

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Standalone Figures in Rs. Crores

Annual Results

Standalone Figures in Rs. Crores

Results Balance Sheet

Standalone Figures in Rs. Crores

Cash Flow

Standalone Figures in Rs. Crores

Financial Ratios

Standalone

Annual Reports:

News Update

Akar Auto Industries Ltd.

Engineering - Industrial Equipments

BSE: 530621 | NSE: Not Listed

Stock Summary

Shareholding Pattern

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Standalone Figures in Rs. Crores

Annual Results

Standalone Figures in Rs. Crores

Results Balance Sheet

Standalone Figures in Rs. Crores

Cash Flow

Standalone Figures in Rs. Crores

Financial Ratios

Standalone

Annual Reports:

News Update