Automotive Axles Live BSE/NSE | Automotive Axles Fundamenta data | Automotive Axles Balance sheet | Automotive Axles Quarterly Results | Automotive Axles Profit & Loss

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,087.16
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,036.07
0.95%
2.14

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-2.60
-14.43

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-0.48
-10.89

PAT CAGR (%)

10 Years
5 Years
3 Years

-
3.16
-20.97

P:E (Median)

8 Years
5 Years
3 Years

25.26
22.64
16.03

P:BV (Average)

8 Years
5 Years
3 Years

1.65
1.65
1.65

EV:EBITDA (Average)

8 Years
5 Years
3 Years

11.49
10.45
10.46

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 39 418 -91% 169 481 -65% 165 486 -66% 200 498 -60%
Expenses 53 370 -86% 156 423 -63% 150 430 -65% 183 440 -58%
EBITDA -14 49 - 13 59 -78% 15 56 -74% 17 59 -71%
EBIDTM -35% 12% 0% 12% 9% 11% 8% 12%
Other Income 2 1 65% 2 0 423% 2 1 151% 2 1 140%
Interest 1 0 150% 0 0 4400% 1 0 373% 0 0 65%
Depreciation 9 9 -8% 10 10 -4% 9 11 -21% 9 12 -25%
PBT -25 38 - 5 49 -89% 7 45 -85% 10 47 -80%
Tax -2 14 - -1 19 - 2 14 -84% 3 15 -78%
PAT -23 25 - 6 30 -81% 5 31 -85% 6 32 -81%
PATM -59% 6% 3% 6% 3% 6% 3% 6%
EPS -15.26 16.30 - 3.81 19.84 -81% 3.00 20.23 -85% 4.13 21.23 -81%

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 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Sep 14 Sep 13 Sep 12 Sep 11
Net Sales 572 952 1,939 1,519 1,172 1,086 459 677 643 941 1,012 Net Sales Growth -70% -51% 28% 30% 8% 136% -32% 5% -32% -7% Cost Of Goods Sold 769 646 1,345 1,062 826 781 327 468 454 672 730 Gross Profit -196 306 594 457 347 305 132 209 189 268 283 GP Margin -34% 32% 31% 30% 30% 28% 29% 31% 29% 29% 28% Total Expenditure 542 859 1,713 1,354 1,059 991 424 620 589 839 896 Power & Fuel Cost - 16 32 27 19 19 9 18 17 21 22 % Of Sales - 2% 2% 2% 2% 2% 2% 3% 3% 2% 2% Employee Cost - 89 124 99 81 80 37 61 53 56 52 % Of Sales - 9% 6% 7% 7% 7% 8% 9% 8% 6% 5% Manufacturing Exp. - 84 172 139 110 92 41 58 53 75 81 % Of Sales - 9% 9% 9% 9% 8% 9% 9% 8% 8% 8% General & Admin Exp. - 11 11 9 8 9 7 12 6 6 5 % Of Sales - 1% 1% 1% 1% 1% 1% 2% 1% 1% 0% Selling & Distn. Exp. - 7 21 11 9 6 1 1 1 3 3 % Of Sales - 1% 1% 1% 1% 1% 0% 0% 0% 0% 0% Miscellaneous Exp. - 6 9 6 5 5 1 2 4 6 3 % Of Sales - 1% 0% 0% 0% 0% 0% 0% 1% 1% 0% EBITDA 31 93 226 165 113 95 35 57 54 102 117 EBITDA Margin 5% 10% 12% 11% 10% 9% 8% 8% 8% 11% 12% Other Income 9 8 3 5 2 2 3 6 2 2 1 Interest 2 2 1 1 1 6 4 7 9 10 7 Depreciation 37 37 46 43 39 39 17 29 29 27 23 PBT -3 61 182 126 75 52 16 26 19 67 87 Tax 3 19 64 44 26 17 6 8 6 22 30 Tax Rate -101% 32% 35% 35% 34% 33% 36% 30% 32% 32% 34% PAT -7 41 119 82 49 35 11 18 13 45 58 PAT before Minority Interest -7 41 119 82 49 35 11 18 13 45 58 Minority Interest 0 0 0 0 0 0 0 0 0 0 0 PAT Margin -1% 4% 6% 5% 4% 3% 2% 3% 2% 5% 6% PAT Growth -106% -66% 44% 67% 42% 230% -42% 43% -72% -22% EPS -4.32 26.91 78.61 54.50 32.73 23.03 6.98 12.04 8.41 29.81 38.12

Description

TTM

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Sep 14

Sep 13

Sep 12

Sep 11

Net Sales

572

952

1,939

1,519

1,172

1,086

459

677

643

941

1,012

Net Sales Growth

-70%

-51%

28%

30%

136%

-32%

-7%

Cost Of Goods Sold

769

646

1,345

1,062

826

781

327

468

454

672

730

Gross Profit

-196

306

594

457

347

305

132

209

189

268

283

GP Margin

-34%

32%

31%

30%

28%

29%

31%

29%

28%

Total Expenditure

542

859

1,713

1,354

1,059

991

424

620

589

839

896

Power & Fuel Cost

% Of Sales

Employee Cost

124

% Of Sales

Manufacturing Exp.

172

139

110

% Of Sales

General & Admin Exp.

% Of Sales

Selling & Distn. Exp.

% Of Sales

Miscellaneous Exp.

% Of Sales

EBITDA

226

165

113

102

117

EBITDA Margin

10%

12%

11%

10%

11%

12%

Other Income

Interest

Depreciation

PBT

-3

182

126

Tax

Tax Rate

-101%

32%

35%

34%

33%

36%

30%

32%

34%

PAT

-7

119

PAT before Minority Interest

-7

119

Minority Interest

PAT Margin

-1%

PAT Growth

-106%

-66%

44%

67%

42%

230%

-42%

43%

-72%

-22%

EPS

-4.32

26.91

78.61

54.50

32.73

23.03

6.98

12.04

8.41

29.81

38.12

Results Balance Sheet

Standalone Figures in Rs. Crores

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Sep 14 Sep 13 Sep 12 Sep 11
Shareholder's Funds 532 538 444 377 327 302 294 280 271 244 Share Capital 15 15 15 15 15 15 15 15 15 15 Total Reserves 517 523 429 361 312 287 279 265 256 229 Non-Current Liabilities 28 59 -1 5 16 31 23 35 94 29 Secured Loans 19 66 0 0 0 1 9 17 25 15 Unsecured Loans 0 0 0 0 0 1 1 2 0 1 Long Term Provisions 9 7 5 3 9 18 1 2 53 1 Current Liabilities 158 321 285 182 216 209 256 150 206 218 Trade Payables 115 258 256 169 137 134 92 65 114 140 Other Current Liabilities 25 43 20 7 6 13 37 15 25 22 Short Term Borrowings 0 0 0 0 29 54 72 24 19 34 Short Term Provisions 19 21 8 6 44 8 56 47 47 22 Total Liabilities 718 918 728 564 559 542 574 466 571 491 Net Block 255 109 118 146 168 177 166 183 176 146 Gross Block 415 236 199 185 462 434 406 396 361 317 Accumulated Depreciation 159 127 81 39 293 257 240 213 185 171 Non Current Assets 309 275 155 168 191 218 199 199 258 163 Capital Work in Progress 24 116 17 7 9 17 23 7 19 4 Non Current Investment 0 0 0 0 0 0 0 0 0 0 Long Term Loans & Adv. 18 41 11 15 14 24 9 8 63 13 Other Non Current Assets 11 9 10 0 0 0 1 2 1 0 Current Assets 409 644 573 395 367 325 375 267 313 327 Current Investments 0 0 0 0 0 0 0 0 0 0 Inventories 156 184 137 99 111 116 114 89 94 110 Sundry Debtors 123 346 335 231 198 176 172 114 159 191 Cash & Bank 74 40 44 35 0 4 1 1 2 11 Other Current Assets 57 26 17 1 58 30 88 63 57 15 Short Term Loans & Adv. 41 47 40 29 56 26 80 61 56 14 Net Current Assets 251 322 288 214 152 116 118 116 107 109 Total Assets 718 918 728 564 559 542 574 466 571 491

Description

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Sep 14

Sep 13

Sep 12

Sep 11

Shareholder's Funds

532

538

444

377

327

302

294

280

271

244

Share Capital

Total Reserves

517

523

429

361

312

287

279

265

256

229

Non-Current Liabilities

-1

Secured Loans

Unsecured Loans

Long Term Provisions

Current Liabilities

158

321

285

182

216

209

256

150

206

218

Trade Payables

115

258

256

169

137

134

114

140

Other Current Liabilities

Short Term Borrowings

Short Term Provisions

Total Liabilities

718

918

728

564

559

542

574

466

571

491

Net Block

255

109

118

146

168

177

166

183

176

146

Gross Block

415

236

199

185

462

434

406

396

361

317

Accumulated Depreciation

159

127

293

257

240

213

185

171

Non Current Assets

309

275

155

168

191

218

199

258

163

Capital Work in Progress

116

Non Current Investment

Long Term Loans & Adv.

Other Non Current Assets

Current Assets

409

644

573

395

367

325

375

267

313

327

Current Investments

Inventories

156

184

137

111

116

114

110

Sundry Debtors

123

346

335

231

198

176

172

114

159

191

Cash & Bank

Other Current Assets

Short Term Loans & Adv.

Net Current Assets

251

322

288

214

152

116

118

116

107

109

Total Assets

718

918

728

564

559

542

574

466

571

491

Cash Flow

Standalone Figures in Rs. Crores

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Sep 14 Sep 13 Sep 12 Sep 11
Cash From Operating Activity 198 106 51 97 57 92 -6 54 94 72 PBT 60 185 128 75 52 16 26 19 67 87 Adjustment 38 59 46 45 50 21 32 35 36 30 Changes in Working Capital 114 -69 -72 9 -27 61 -55 4 16 -14 Cash after chg. in Working capital 212 175 102 128 75 98 2 58 119 104 Interest Paid 0 0 0 0 0 0 0 0 0 0 Tax Paid -15 -70 -51 -31 -18 -7 -8 -4 -25 -32 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 -59 -157 -27 -23 -25 -18 -25 -24 -70 -40 Net Fixed Assets -87 -136 -23 278 -19 -22 -26 -24 -59 -32 Net Investments 0 0 0 0 0 0 0 0 0 0 Others 28 -21 -4 -301 -6 3 1 0 -11 -8 Cash from Financing Activity -105 47 -15 -40 -35 -70 30 -30 -33 -31 Net Cash Inflow / Outflow 34 -4 9 35 -3 3 0 0 -9 2 Opening Cash & Equivalents 40 44 35 0 3 0 1 1 10 8 Closing Cash & Equivalent 74 40 44 35 0 3 0 1 1 10

Description

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Sep 14

Sep 13

Sep 12

Sep 11

Cash From Operating Activity

198

106

-6

PBT

185

128

Adjustment

Changes in Working Capital

114

-69

-72

-27

-55

-14

Cash after chg. in Working capital

212

175

102

128

119

104

Interest Paid

Tax Paid

-15

-70

-51

-31

-18

-7

-8

-4

-25

-32

Other Direct Exp. Paid

Extra & Other Items

Cash From Investing Activity

-59

-157

-27

-23

-25

-18

-25

-24

-70

-40

Net Fixed Assets

-87

-136

-23

278

-19

-22

-26

-24

-59

-32

Net Investments

Others

-21

-4

-301

-6

-11

-8

Cash from Financing Activity

-105

-15

-40

-35

-70

-30

-33

-31

Net Cash Inflow / Outflow

-4

-3

-9

Opening Cash & Equivalents

Closing Cash & Equivalent

Financial Ratios

Standalone

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Sep 14 Sep 13 Sep 12 Sep 11
Book Value (Rs.) 352 356 294 249 217 200 195 186 180 161 ROA 5% 14% 13% 9% 6% 2% 4% 2% 8% 13% ROE 8% 24% 20% 14% 11% 4% 6% 5% 17% 26% ROCE 10% 35% 31% 21% 16% 5% 9% 8% 24% 32% Fixed Asset Turnover 2.93 8.92 8.09 4.03 2.69 1.21 1.88 1.89 3.07 3.72 Receivable days 90 64 66 60 57 125 69 70 61 52 Inventory Days 65 30 28 29 34 83 49 47 36 33 Payable days 77 53 56 49 44 88 42 51 53 40 Cash Conversion Cycle 78 41 38 40 47 120 77 66 44 45 Total Debt/Equity 0.04 0.14 0.00 0.00 0.09 0.21 0.31 0.18 0.21 0.25 Interest Cover 34 333 231 62 10 5 5 3 8 14

Description

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Sep 14

Sep 13

Sep 12

Sep 11

Book Value (Rs.)

352

356

294

249

217

200

195

186

180

161

ROA

14%

13%

ROE

24%

20%

14%

11%

17%

26%

ROCE

10%

35%

31%

21%

16%

24%

32%

Fixed Asset Turnover

2.93

8.92

8.09

4.03

2.69

1.21

1.88

1.89

3.07

3.72

Receivable days

125

Inventory Days

Payable days

Cash Conversion Cycle

120

Total Debt/Equity

0.04

0.14

0.00

0.09

0.21

0.31

0.18

0.21

0.25

Interest Cover

333

231

Automotive Axles Ltd.

Auto Ancillary

BSE: 505010 | NSE: AUTOAXLES

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

Automotive Axles Ltd.

Auto Ancillary

BSE: 505010 | NSE: AUTOAXLES

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