Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 17 November, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo
Stock Ticker - BSE: 531994 | NSE: AUTOPINS

Auto Pins (India) Ltd: Intrinsic Value and Fundamental Analysis

Share Price and Basic Stock Data

Last Updated: November 15, 2024, 5:47 pm

Market Cap 114 Cr.
Current Price 200
High / Low223/115
Stock P/E223
Book Value 14.7
Dividend Yield0.00 %
ROCE22.0 %
ROE13.3 %
Face Value 10.0
PEG Ratio-69.26

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Auto Pins (India) Ltd

Competitors of Auto Pins (India) Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Frontier Springs Ltd 812 Cr. 2,0602,412/80936.0 2670.07 %20.5 %15.5 % 10.0
Auto Pins (India) Ltd 114 Cr. 200223/115223 14.70.00 %22.0 %13.3 % 10.0
Remsons Industries Ltd 541 Cr. 155235/10349.5 30.70.19 %13.6 %12.3 % 2.00
Jamna Auto Industries Ltd 4,160 Cr. 104150/10421.2 23.53.26 %30.7 %24.5 % 1.00
Industry Average1,406.75 Cr629.7582.4383.980.88%21.70%16.40%5.75

All Competitor Stocks of Auto Pins (India) Ltd

Quarterly Result

MonthJun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Sales5.639.2510.2510.669.309.4510.1316.5616.0812.9217.5418.0512.91
Expenses5.449.0110.0310.509.099.209.7715.8015.4912.2916.7817.4512.52
Operating Profit0.190.240.220.160.210.250.360.760.590.630.760.600.39
OPM %3.37%2.59%2.15%1.50%2.26%2.65%3.55%4.59%3.67%4.88%4.33%3.32%3.02%
Other Income0.090.080.060.090.080.070.060.040.030.010.020.330.04
Interest0.040.040.050.130.080.080.090.190.170.170.200.220.17
Depreciation0.140.140.140.020.120.130.130.130.120.140.140.160.15
Profit before tax0.100.140.090.100.090.110.200.480.330.330.440.550.11
Tax %20.00%14.29%11.11%-250.00%0.00%0.00%0.00%6.25%0.00%0.00%0.00%110.91%45.45%
Net Profit0.090.120.070.360.090.110.200.450.330.330.44-0.070.07
EPS in Rs0.160.210.120.630.160.190.350.790.580.580.77-0.120.12

Last Updated: October 7, 2024, 8:35 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: September 23, 2024, 2:57 pm

MonthJun 2013Jun 2014Jun 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024TTM
Sales14.9413.5210.107.8412.8422.2434.3426.9428.2735.7945.1064.3461.42
Expenses15.0113.4210.238.5712.3221.5933.7426.2926.9534.9643.5361.7659.04
Operating Profit-0.070.10-0.13-0.730.520.650.600.651.320.831.572.582.38
OPM %-0.47%0.74%-1.29%-9.31%4.05%2.92%1.75%2.41%4.67%2.32%3.48%4.01%3.87%
Other Income1.427.310.520.540.020.140.410.410.260.310.250.400.40
Interest0.070.020.010.030.100.130.150.130.140.270.440.770.76
Depreciation1.061.070.210.130.230.270.370.440.530.430.510.570.59
Profit before tax0.226.320.17-0.350.210.390.490.490.910.440.871.641.43
Tax %0.00%0.00%0.00%5.71%19.05%17.95%-26.53%0.00%0.00%-45.45%3.45%37.20%
Net Profit0.236.320.17-0.380.170.310.630.490.910.640.851.030.77
EPS in Rs0.4011.070.30-0.670.300.541.100.861.591.121.491.801.35
Dividend Payout %0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)144.74%82.35%103.23%-22.22%85.71%-29.67%32.81%21.18%
Change in YoY Net Profit Growth (%)0.00%-62.38%20.87%-125.45%107.94%-115.38%62.48%-11.64%

Auto Pins (India) Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 8 years from 2016-2017 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:16%
5 Years:13%
3 Years:32%
TTM:6%
Compounded Profit Growth
10 Years:16%
5 Years:10%
3 Years:4%
TTM:-61%
Stock Price CAGR
10 Years:%
5 Years:%
3 Years:20%
1 Year:73%
Return on Equity
10 Years:22%
5 Years:13%
3 Years:12%
Last Year:13%

Last Updated: Unknown

Balance Sheet

Last Updated: September 15, 2024, 2:08 pm

MonthJun 2013Jun 2014Jun 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Equity Capital5.715.715.715.715.715.715.715.715.715.715.715.71
Reserves-6.290.03-2.00-2.15-1.97-1.67-1.04-0.550.360.661.502.54
Borrowings6.651.862.282.142.062.312.321.922.582.462.573.90
Other Liabilities6.473.052.732.673.153.845.014.665.626.148.719.03
Total Liabilities12.5410.658.728.378.9510.1912.0011.7414.2714.9718.4921.18
Fixed Assets5.144.271.892.412.793.774.654.884.955.015.125.74
CWIP0.000.000.000.000.000.000.000.000.000.000.000.00
Investments0.030.030.030.030.040.040.040.030.030.030.020.04
Other Assets7.376.356.805.936.126.387.316.839.299.9313.3515.40
Total Assets12.5410.658.728.378.9510.1912.0011.7414.2714.9718.4921.18

Reserves and Borrowings Chart

Cash Flow

MonthJun 2013Jun 2014Jun 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +0.174.84-0.530.530.841.381.651.34-0.190.960.551.29
Cash from Investing Activity +-0.22-0.20-0.02-0.43-0.60-1.24-1.23-0.65-0.57-0.35-0.58-1.15
Cash from Financing Activity +0.24-4.790.43-0.15-0.22-0.18-0.23-0.440.57-0.39-0.330.56
Net Cash Flow0.19-0.15-0.13-0.050.02-0.040.190.25-0.190.22-0.360.69

Free Cash Flow

MonthJun 2013Jun 2014Jun 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow-6.72-1.76-2.41-2.87-1.54-1.66-1.72-1.27-1.26-1.63-1.00-1.32

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthJun 2013Jun 2014Jun 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days17.108.3710.8418.1621.0426.7518.6021.8150.6135.5936.5033.02
Inventory Days206.94236.65365.62359.86263.73109.3156.9863.9664.3663.5175.0655.83
Days Payable50.6638.3344.1554.3539.5354.9344.1953.8064.2058.3769.2850.57
Cash Conversion Cycle173.38206.69332.32323.67245.2381.1431.3931.9850.7740.7342.2938.27
Working Capital Days8.8078.02137.33141.5376.4728.5610.3112.8732.7927.4331.8931.60
ROCE %4.94%92.76%2.65%-4.81%5.39%6.91%9.60%8.81%13.35%8.12%14.08%21.98%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthDec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
Promoters70.03%70.03%70.03%70.03%70.03%70.03%70.03%70.03%70.03%70.03%70.03%70.03%
DIIs0.03%0.03%0.03%0.03%0.03%0.03%0.03%0.03%0.03%0.03%0.03%0.03%
Public29.94%29.94%29.94%29.94%29.94%29.94%29.94%29.94%29.94%29.94%29.94%29.94%
No. of Shareholders1,2651,3471,3641,3671,3721,3761,3981,4151,4121,4231,4181,399

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)1.811.481.121.600.86
Diluted EPS (Rs.)1.811.481.121.600.86
Cash EPS (Rs.)2.812.371.892.521.63
Book Value[Excl.RevalReserv]/Share (Rs.)14.4412.6311.1510.639.04
Book Value[Incl.RevalReserv]/Share (Rs.)14.4412.6311.1510.639.04
Revenue From Operations / Share (Rs.)113.1879.6162.7249.5347.21
PBDIT / Share (Rs.)5.233.202.012.771.86
PBIT / Share (Rs.)4.232.311.251.841.08
PBT / Share (Rs.)2.891.540.771.600.85
Net Profit / Share (Rs.)1.811.481.121.600.85
PBDIT Margin (%)4.614.013.205.583.93
PBIT Margin (%)3.742.901.983.712.29
PBT Margin (%)2.551.931.233.221.80
Net Profit Margin (%)1.601.861.793.221.81
Return on Networth / Equity (%)12.5511.7310.0815.019.46
Return on Capital Employeed (%)26.4017.5110.9316.5411.00
Return On Assets (%)4.884.574.286.384.15
Long Term Debt / Equity (X)0.050.040.020.040.09
Total Debt / Equity (X)0.470.350.380.370.30
Asset Turnover Ratio (%)3.262.722.452.172.27
Current Ratio (X)1.261.181.111.081.01
Quick Ratio (X)0.580.460.510.570.41
Inventory Turnover Ratio (X)6.686.216.486.045.09
Interest Coverage Ratio (X)3.884.134.2311.387.97
Interest Coverage Ratio (Post Tax) (X)2.352.923.377.574.67
Enterprise Value (Cr.)99.4447.8747.5222.9117.02
EV / Net Operating Revenue (X)1.541.051.330.810.63
EV / EBITDA (X)33.3426.2341.4814.5116.07
MarketCap / Net Operating Revenue (X)1.491.001.280.740.59
Price / BV (X)11.706.327.183.463.10
Price / Net Operating Revenue (X)1.491.001.280.740.59
EarningsYield0.010.010.010.040.03

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Auto Pins (India) Ltd as of November 17, 2024 is: 444.71

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of November 17, 2024, Auto Pins (India) Ltd is Undervalued by 122.36% compared to the current share price 200.00

Intrinsic Value of Auto Pins (India) Ltd as of November 17, 2024 is: 430.39

Calculation basis:

  • Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of November 17, 2024, Auto Pins (India) Ltd is Undervalued by 115.20% compared to the current share price 200.00

Last 5 Year EPS CAGR: -3.22%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a high average ROCE of 15.32%, which is a positive sign.
  2. The company has shown consistent growth in sales (29.05 cr) and profit (1.02 cr) over the years.
  1. The stock has a high average Working Capital Days of 51.47, which may not be favorable.
  2. The stock has a high average Cash Conversion Cycle of 133.16, which may not be favorable.
  3. The company has higher borrowings (2.75) compared to reserves (-0.88), which may suggest financial risk.

Stock Analysis

  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Auto Pins (India) Ltd:
    1. Net Profit Margin: 1.6%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: 26.4% (Industry Average ROCE: 21.7%)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: 12.55% (Industry Average ROE: 16.4%)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): 2.35
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 0.58
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. Stock P/E: 223 (Industry average Stock P/E: 82.43)
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. Total Debt / Equity: 0.47
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company - Qualitative Analysis

Auto Pins (India) Ltd. is a Public Limited Listed company incorporated on 28/11/1975 and has its registered office in the State of Delhi, India. Company’s Corporate Identification Number(CIN) is L34300DL1975PLC007994 and registration number is 007994. Currently Company is involved in the business activities of Manufacture of other basic iron and steel n.e.c. Company’s Total Operating Revenue is Rs. 35.79 Cr. and Equity Capital is Rs. 5.71 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Auto Ancl - Susp. & Braking - SpringsPremise No. 40, New Delhi Delhi 110025autopinsdelhi@gmail.com
http://www.autopinsindia.com
Management
NamePosition Held
Mr. Rajbir SinghManaging Director
Ms. Shilpy ChopraNon Executive Director
Mr. Subhash JainDirector
Mr. Joginder SinghInd. Non-Executive Director
Mr. Vishal BhatnagarInd. Non-Executive Director
Ms. Priyanka PathakInd. Non-Executive Director
Ms. Sonia MendirattaInd. Non-Executive Director

FAQ

What is the latest intrinsic value of Auto Pins (India) Ltd?

The latest intrinsic value of Auto Pins (India) Ltd as on 17 November 2024 is ₹444.71, which is 122.35% higher than the current market price of ₹200.00.

What is the Market Cap of Auto Pins (India) Ltd?

The Market Cap of Auto Pins (India) Ltd is 114 Cr..

What is the current Stock Price of Auto Pins (India) Ltd as on 17 November 2024?

The current stock price of Auto Pins (India) Ltd as on 17 November 2024 is ₹200.

What is the High / Low of Auto Pins (India) Ltd stocks in FY 2024?

In FY 2024, the High / Low of Auto Pins (India) Ltd stocks is 223/115.

What is the Stock P/E of Auto Pins (India) Ltd?

The Stock P/E of Auto Pins (India) Ltd is 223.

What is the Book Value of Auto Pins (India) Ltd?

The Book Value of Auto Pins (India) Ltd is 14.7.

What is the Dividend Yield of Auto Pins (India) Ltd?

The Dividend Yield of Auto Pins (India) Ltd is 0.00 %.

What is the ROCE of Auto Pins (India) Ltd?

The ROCE of Auto Pins (India) Ltd is 22.0 %.

What is the ROE of Auto Pins (India) Ltd?

The ROE of Auto Pins (India) Ltd is 13.3 %.

What is the Face Value of Auto Pins (India) Ltd?

The Face Value of Auto Pins (India) Ltd is 10.0.

About the Author

Author Avatar
Getaka

Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Auto Pins (India) Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE