Auto Pins (India) Live BSE/NSE | Auto Pins (India) Fundamenta data | Auto Pins (India) Balance sheet | Auto Pins (India) Quarterly Results | Auto Pins (India) Profit & Loss

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

20.00
41.07
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

22.01
N/A
3.89

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

23.48
-
38.56

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
2.17

PAT CAGR (%)

10 Years
5 Years
3 Years

-26.98
-
54.75

P:E (Median)

8 Years
5 Years
3 Years

P:BV (Average)

8 Years
5 Years
3 Years

EV:EBITDA (Average)

8 Years
5 Years
3 Years

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 3 8 -58% 6 10 -37% 6 9 -29% 7 8 -9%
Expenses 3 8 -59% 6 10 -37% 6 9 -29% 7 8 -12%
EBITDA 0 0 6% 0 0 -33% 0 0 -33% 0 0 -
EBIDTM 6% 2% 2% 2% 3% 3% 3% -1%
Other Income 0 0 -100% 0 0 83% 0 0 450% 0 0 -59%
Interest 0 0 -25% 0 0 -40% 0 0 0% 0 0 33%
Depreciation 0 0 9% 0 0 22% 0 0 -8% 0 0 38%
PBT 0 0 -56% 0 0 -10% 0 0 18% 0 0 50%
Tax 0 0 -50% 0 0 - 0 0 50% 0 0 200%
PAT 0 0 -57% 0 0 88% 0 0 22% 0 0 27%
PATM 1% 1% 3% 1% 2% 1% 2% 1%
EPS 0.06 0.12 -50% 0.27 0.15 80% 0.19 0.16 19% 0.25 0.19 32%

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 Jun 15 Jun 14 Jun 13 Jun 12 Jun 11 Mar 10
Net Sales 23 36 23 13 8 11 14 15 17 14 4 Net Sales Growth -33% 53% 74% 63% -23% -24% -9% -11% 29% 211% Cost Of Goods Sold 17 22 13 7 5 6 8 10 12 8 2 Gross Profit 6 14 10 7 3 5 6 5 6 5 2 GP Margin 28% 38% 42% 50% 40% 45% 42% 34% 32% 37% 48% Total Expenditure 22 35 23 13 9 11 14 16 17 13 6 Power & Fuel Cost - 5 3 2 1 2 3 2 2 2 1 % Of Sales - 14% 14% 15% 16% 15% 18% 15% 13% 13% 18% Employee Cost - 2 2 2 1 1 1 1 1 1 0 % Of Sales - 5% 7% 11% 12% 11% 8% 8% 5% 6% 4% Manufacturing Exp. - 3 1 1 0 1 1 1 0 0 1 % Of Sales - 8% 6% 7% 6% 7% 5% 4% 3% 3% 13% General & Admin Exp. - 1 2 1 1 1 1 1 1 1 0 % Of Sales - 4% 6% 7% 9% 7% 5% 4% 4% 5% 5% Selling & Distn. Exp. - 2 1 1 0 1 1 1 1 1 0 % Of Sales - 5% 6% 5% 6% 6% 4% 4% 4% 4% 5% Miscellaneous Exp. - 0 0 0 0 0 0 0 0 0 0 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% 3% 48% EBITDA 1 1 1 1 -1 0 0 0 1 1 -2 EBITDA Margin 3% 2% 3% 4% -9% -1% 1% 0% 3% 4% -45% Other Income 0 0 0 0 1 1 7 1 5 1 18 Interest 0 0 0 0 0 0 0 0 0 0 0 Depreciation 0 0 0 0 0 0 1 1 1 1 1 PBT 0 0 0 0 0 0 6 0 4 0 15 Tax 0 0 0 0 0 0 0 0 0 0 0 Tax Rate 0% -29% 18% 18% -6% 0% 0% 0% 0% 0% 0% PAT 0 1 0 0 0 0 6 0 4 0 15 PAT before Minority Interest 0 1 0 0 0 0 6 0 4 0 15 Minority Interest 0 0 0 0 0 0 0 0 0 0 0 PAT Margin 2% 2% 1% 1% -5% 2% 45% 1% 25% 1% 336% PAT Growth 23% 103% 82% 145% -324% -97% 2,648% -95% 3,007% -99% EPS 0.75 1.11 0.54 0.30 -0.67 0.30 11.09 0.40 7.63 0.25 25.65

Description

TTM

Mar 19

Mar 18

Mar 17

Mar 16

Jun 15

Jun 14

Jun 13

Jun 12

Jun 11

Mar 10

Net Sales

Net Sales Growth

-33%

53%

74%

63%

-23%

-24%

-9%

-11%

29%

211%

Cost Of Goods Sold

Gross Profit

GP Margin

28%

38%

42%

50%

40%

45%

42%

34%

32%

37%

48%

Total Expenditure

Power & Fuel Cost

% Of Sales

14%

15%

16%

15%

18%

15%

13%

18%

Employee Cost

% Of Sales

11%

12%

11%

Manufacturing Exp.

% Of Sales

13%

General & Admin Exp.

% Of Sales

Selling & Distn. Exp.

% Of Sales

Miscellaneous Exp.

% Of Sales

48%

EBITDA

-1

-2

EBITDA Margin

-9%

-1%

-45%

Other Income

Interest

Depreciation

PBT

Tax

Tax Rate

-29%

18%

-6%

PAT

PAT before Minority Interest

Minority Interest

PAT Margin

-5%

45%

25%

336%

PAT Growth

23%

103%

82%

145%

-324%

-97%

2,648%

-95%

3,007%

-99%

EPS

0.75

1.11

0.54

0.30

-0.67

0.30

11.09

0.40

7.63

0.25

25.65

Results Balance Sheet

Standalone Figures in Rs. Crores

Description Mar 19 Mar 18 Mar 17 Mar 16 Jun 15 Jun 14 Jun 13 Jun 12 Jun 11 Mar 10
Shareholder's Funds 5 4 4 4 4 6 -1 -1 -5 -6 Share Capital 6 6 6 6 6 6 6 6 6 1 Total Reserves -1 -2 -2 -2 -2 0 -6 -7 -11 -11 Non-Current Liabilities 1 1 1 0 1 1 6 6 10 13 Secured Loans 0 0 0 0 1 1 6 6 10 13 Unsecured Loans 1 1 1 0 0 0 0 0 0 0 Long Term Provisions 0 0 0 0 0 0 0 0 0 0 Current Liabilities 7 5 5 4 4 4 7 8 8 5 Trade Payables 3 2 1 1 1 1 1 2 1 1 Other Current Liabilities 2 2 2 2 2 2 5 6 6 4 Short Term Borrowings 1 1 1 2 2 1 1 1 0 0 Short Term Provisions 0 0 0 0 0 0 0 0 0 0 Total Liabilities 12 10 9 8 9 11 13 14 13 12 Net Block 5 4 3 2 2 4 5 6 7 8 Gross Block 6 4 3 25 25 25 25 24 24 24 Accumulated Depreciation 1 0 0 23 23 20 19 18 17 16 Non Current Assets 5 4 3 3 2 4 5 6 7 8 Capital Work in Progress 0 0 0 0 0 0 0 0 0 0 Non Current Investment 0 0 0 0 0 0 0 0 0 0 Long Term Loans & Adv. 0 0 0 0 0 0 0 0 0 0 Other Non Current Assets 0 0 0 0 0 0 0 0 0 0 Current Assets 7 6 6 6 7 6 7 8 6 5 Current Investments 0 0 0 0 0 0 0 0 0 0 Inventories 4 4 5 5 6 5 6 6 5 3 Sundry Debtors 2 2 1 0 0 0 1 1 1 1 Cash & Bank 0 0 0 0 0 0 0 0 0 0 Other Current Assets 0 0 0 0 0 0 0 0 0 0 Short Term Loans & Adv. 0 0 0 0 0 0 0 0 0 0 Net Current Assets 0 1 1 2 2 2 0 -1 -2 -1 Total Assets 12 10 9 8 9 11 13 14 13 12

Description

Mar 19

Mar 18

Mar 17

Mar 16

Jun 15

Jun 14

Jun 13

Jun 12

Jun 11

Mar 10

Shareholder's Funds

-1

-5

-6

Share Capital

Total Reserves

-1

-2

-6

-7

-11

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

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

Current Investments

Inventories

Sundry Debtors

Cash & Bank

Other Current Assets

Short Term Loans & Adv.

Net Current Assets

-1

-2

-1

Total Assets

Cash Flow

Standalone Figures in Rs. Crores

Description Mar 19 Mar 18 Mar 17 Mar 16 Jun 15 Jun 14 Jun 13 Jun 12 Jun 11 Mar 10
Cash From Operating Activity 2 1 1 1 -1 5 0 5 1 0 PBT 0 0 0 0 0 6 0 4 0 3 Adjustment 0 0 0 0 0 1 1 1 1 1 Changes in Working Capital 1 1 0 1 -1 -3 -1 0 -1 -5 Cash after chg. in Working capital 2 1 1 1 -1 5 0 5 1 -1 Interest Paid 0 0 0 0 0 0 0 0 0 0 Tax Paid 0 0 0 0 0 0 0 0 0 0 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 1 Cash From Investing Activity -1 -1 -1 0 0 0 0 0 -4 2 Net Fixed Assets -1 -1 22 0 0 0 0 0 0 0 Net Investments 0 0 0 0 0 0 0 0 0 0 Others 0 0 -23 0 0 0 0 0 -3 2 Cash from Financing Activity 0 0 0 0 0 -5 0 -5 3 -2 Net Cash Inflow / Outflow 0 0 0 0 0 0 0 0 0 0 Opening Cash & Equivalents 0 0 0 0 0 0 0 0 0 0 Closing Cash & Equivalent 0 0 0 0 0 0 0 0 0 0

Description

Mar 19

Mar 18

Mar 17

Mar 16

Jun 15

Jun 14

Jun 13

Jun 12

Jun 11

Mar 10

Cash From Operating Activity

-1

PBT

Adjustment

Changes in Working Capital

-1

-3

-1

-5

Cash after chg. in Working capital

-1

Interest Paid

Tax Paid

Other Direct Exp. Paid

Extra & Other Items

Cash From Investing Activity

-1

-4

Net Fixed Assets

-1

Net Investments

Others

-23

-3

Cash from Financing Activity

-5

-2

Net Cash Inflow / Outflow

Opening Cash & Equivalents

Closing Cash & Equivalent

Financial Ratios

Standalone

Description Mar 19 Mar 18 Mar 17 Mar 16 Jun 15 Jun 14 Jun 13 Jun 12 Jun 11 Mar 10
Book Value (Rs.) 8 7 7 6 6 10 -1 -1 -9 -180 ROA 6% 3% 2% -4% 2% 54% 2% 33% 1% 122% ROE 14% 8% 5% -10% 4% 245% 0% 0% 0% 0% ROCE 10% 8% 6% -6% 3% 93% 5% 80% 5% 322% Fixed Asset Turnover 7.33 6.54 1.06 0.37 0.49 0.64 0.71 0.72 0.62 0.18 Receivable days 17 18 14 14 9 12 20 22 21 76 Inventory Days 43 68 119 212 170 129 120 109 98 213 Payable days 28 23 22 36 27 30 32 31 38 294 Cash Conversion Cycle 32 63 111 190 152 112 108 101 82 -5 Total Debt/Equity 0.50 0.57 0.55 0.60 0.62 0.32 -11.41 -8.02 -2.05 -1.23 Interest Cover 4 4 3 -11 15 327 4 52 2 298

Description

Mar 19

Mar 18

Mar 17

Mar 16

Jun 15

Jun 14

Jun 13

Jun 12

Jun 11

Mar 10

Book Value (Rs.)

-1

-9

-180

ROA

-4%

54%

33%

122%

ROE

14%

-10%

245%

ROCE

10%

-6%

93%

80%

322%

Fixed Asset Turnover

7.33

6.54

1.06

0.37

0.49

0.64

0.71

0.72

0.62

0.18

Receivable days

Inventory Days

119

212

170

129

120

109

213

Payable days

294

Cash Conversion Cycle

111

190

152

112

108

101

-5

Total Debt/Equity

0.50

0.57

0.55

0.60

0.62

0.32

-11.41

-8.02

-2.05

-1.23

Interest Cover

-11

327

298

Auto Pins (India) Ltd.

Auto Ancillary

BSE: 531994 | 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

Auto Pins (India) Ltd.

Auto Ancillary

BSE: 531994 | 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