Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 07 September, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo

Fundamental Analysis of Automotive Axles Ltd

Share Price and Basic Stock Data

Last Updated: September 7, 2024, 12:08 am

Market Cap 3,005 Cr.
Current Price 1,988
High / Low2,466/1,742
Stock P/E18.5
Book Value 580
Dividend Yield1.61 %
ROCE26.7 %
ROE20.2 %
Face Value 10.0
PEG Ratio0.53

Data Source: screener.in

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

Competitors of Automotive Axles Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Rico Auto Industries Ltd 1,657 Cr. 122157/78.743.1 53.20.49 %8.27 %5.69 % 1.00
Rane (Madras) Ltd 2,078 Cr. 1,2841,529/62419.2 1570.00 %6.36 %43.7 % 10.0
Industry Average2,246.67N/A26.93N/AN/A13.7823.20N/A

Quarterly Result

MonthSep 2020Dec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023
Sales169272426255309374552500475656693532584
Expenses160247381239287339490449424578615473518
Operating Profit9254516223562525078785966
OPM %6%9%11%6%7%9%11%10%11%12%11%11%11%
Other Income2211120111124
Interest1111111111111
Depreciation999899101010101099
Profit before tax117368142752424168685160
Tax %-310%24%27%28%27%26%25%27%26%25%25%26%25%
Net Profit613276102039303051513845
EPS in Rs3.988.7317.583.696.7113.1025.7020.1219.9433.5433.6225.0329.84

Last Updated: August 9, 2024, 6:26 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: August 9, 2024, 6:26 pm

MonthSep 2012Sep 2013Sep 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales9416436774591,0861,1721,5201,9399529061,4912,3242,465
Expenses8385896204249901,0591,3531,7108598401,3562,0662,185
Operating Profit102545735961141672299366135257280
OPM %11%8%8%8%9%10%11%12%10%7%9%11%11%
Other Income1263125363459
Interest10974611123233
Depreciation27292917393943463736364139
Profit before tax6719261652751281856030100218247
Tax %32%32%30%36%33%34%34%34%31%25%26%26%
Net Profit45131811354984122412374162184
EPS in Rs29.798.4012.036.9723.0132.7055.5480.4327.2215.0449.21107.22122.03
Dividend Payout %34%24%21%14%24%24%24%24%25%30%30%30%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-2023
YoY Net Profit Growth (%)218.18%40.00%71.43%45.24%-66.39%-43.90%221.74%118.92%
Change in YoY Net Profit Growth (%)0.00%-178.18%31.43%-26.19%-111.63%22.49%265.64%-102.82%

Growth

Compounded Sales Growth
10 Years:13%
5 Years:3%
3 Years:35%
TTM:-4%
Compounded Profit Growth
10 Years:29%
5 Years:6%
3 Years:87%
TTM:2%
Stock Price CAGR
10 Years:13%
5 Years:21%
3 Years:12%
1 Year:-1%
Return on Equity
10 Years:15%
5 Years:15%
3 Years:19%
Last Year:20%

Last Updated: August 2, 2024, 11:08 pm

Balance Sheet

Last Updated: August 9, 2024, 6:26 pm

MonthSep 2013Sep 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Equity Capital151515151515151515151515
Reserves265279287312361429523517539606744861
Borrowings5192623000733529232822
Other Liabilities94139156169189290322161364401369332
Total Liabilities4255255215265667349337289471,0451,1571,230
Fixed Assets183166177168146118109255245259245227
CWIP7231797171162432366
Investments000000001217021
Other Assets235336327349413600709449658766905976
Total Assets4255255215265667349337289471,0451,1571,230

Reserves and Borrowings Chart

Cash Flow

MonthSep 2013Sep 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity 54-692579751106198494352260
Cash from Investing Activity -24-25-18-25-23-27-157-59-40-27-84-182
Cash from Financing Activity -3030-70-35-40-1547-105-10-15-31-56
Net Cash Flow-0-03-3359-434-12-6322

Free Cash Flow

MonthMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Sep 2012Sep 2013Sep 2014
Free Cash Flow-27.0066.00114.00167.00156.0058.0037.00112.00229.00102.003.00-35.00

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

MonthSep 2013Sep 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days65931406772806547114957860
Inventory Days71891295245475088116685058
Days Payable527114964758870651681146965
Cash Conversion Cycle84110119554239457062496052
Working Capital Days79102132615659536978657488
ROCE %8%9%6%16%21%31%35%11%6%17%31%27%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthJun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
Promoters71.04%71.04%71.04%71.04%71.04%71.04%71.04%71.04%71.04%71.04%71.04%71.04%
FIIs0.66%0.83%1.43%1.08%1.35%0.74%0.71%0.73%0.70%0.67%0.63%0.51%
DIIs14.34%13.64%13.50%14.45%13.31%13.21%13.88%13.53%12.47%12.00%11.96%11.97%
Public13.96%14.49%14.03%13.43%14.30%15.02%14.37%14.71%15.81%16.31%16.38%16.49%
No. of Shareholders16,74319,94418,93517,80618,27319,99319,66126,82031,76937,15234,52730,108

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Nippon India Small Cap Fund691,0000.38157.85143,3922024-09-05381.9%
Nippon India ELSS Tax Saver Fund594,8861.04135.9143,3922024-09-05314.87%
SBI Contra Fund200,0000.2445.69143,3922024-09-0539.48%
Tata Small Cap Fund143,3920.5232.76143,3922024-09-050%
Bandhan Multi Cap Fund89,8941.2320.54143,3922024-09-05-37.31%
Bandhan Transportation and Logistics Fund30,0001.886.85143,3922024-09-05-79.08%
Motilal Oswal Nifty Microcap 250 Index Fund4,8500.191.11143,3922024-09-05-96.62%
Groww Nifty Total Market Index Fund120.010143,3922024-09-05-99.99%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)109.95107.2249.2015.0427.22
Diluted EPS (Rs.)109.95107.2249.2015.0427.22
Cash EPS (Rs.)134.02134.6073.3038.8751.85
Book Value[Excl.RevalReserv]/Share (Rs.)579.63502.46410.97366.63352.00
Book Value[Incl.RevalReserv]/Share (Rs.)579.63502.46410.97366.63352.00
Dividend / Share (Rs.)32.0032.0015.004.506.80
Revenue From Operations / Share (Rs.)1475.101537.65986.38599.24629.93
PBDIT / Share (Rs.)173.37173.6291.9448.2466.84
PBIT / Share (Rs.)149.30146.2567.8424.4242.21
PBT / Share (Rs.)147.54144.3266.2019.9639.67
Net Profit / Share (Rs.)109.95107.2249.2015.0427.22
PBDIT Margin (%)11.7511.299.328.0510.61
PBIT Margin (%)10.129.516.874.076.70
PBT Margin (%)10.009.386.713.336.29
Net Profit Margin (%)7.456.974.982.514.32
Return on Networth / Equity (%)18.9621.3311.974.107.73
Return on Capital Employeed (%)25.1228.1515.826.3311.18
Return On Assets (%)13.5114.007.112.405.64
Long Term Debt / Equity (X)0.000.010.010.020.03
Total Debt / Equity (X)0.010.010.020.020.03
Asset Turnover Ratio (%)1.872.111.501.081.15
Current Ratio (X)2.922.371.901.752.59
Quick Ratio (X)2.171.751.401.201.60
Inventory Turnover Ratio (X)6.647.795.363.733.68
Dividend Payout Ratio (NP) (%)29.1013.999.145.3193.68
Dividend Payout Ratio (CP) (%)23.8711.146.132.0549.18
Earning Retention Ratio (%)70.9086.0190.8694.696.32
Cash Earning Retention Ratio (%)76.1388.8693.8797.9550.82
Interest Coverage Ratio (X)98.7290.0156.3224.5655.90
Interest Coverage Ratio (Post Tax) (X)63.6156.5831.149.9324.88
Enterprise Value (Cr.)2581.853543.372533.191526.43523.01
EV / Net Operating Revenue (X)1.161.521.701.690.54
EV / EBITDA (X)9.8513.5018.2320.945.18
MarketCap / Net Operating Revenue (X)1.191.541.741.750.60
Retention Ratios (%)70.8986.0090.8594.686.31
Price / BV (X)3.044.714.182.861.09
Price / Net Operating Revenue (X)1.191.541.741.750.60
EarningsYield0.060.040.020.010.07

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value: ₹2,202.36

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.

Undervalued: 10.78% compared to the current price ₹1,988.00

Intrinsic Value: 2,973.06

Calculation basis:

  • Fair 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.

Undervalued: 49.55% compared to the current price ₹1,988.00

Last 5 Year EPS CAGR: 34.99%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a high average ROCE of 18.17%, which is a positive sign.
  2. The company has higher reserves (476.92 cr) compared to borrowings (37.08 cr), indicating strong financial stability.
  3. The company has shown consistent growth in sales (352.85 cr) and profit (94.08 cr) over the years.
  1. The stock has a high average Working Capital Days of 76.33, which may not be favorable.
  2. The stock has a high average Cash Conversion Cycle of 65.58, which may not be favorable.

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 Automotive Axles Ltd:
    1. Net Profit Margin: 7.45%
      • 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: 25.12% (Industry Average ROCE: 13.78%)
      • 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%: 18.96% (Industry Average ROE: 23.2%)
      • 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): 63.61
      • 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: 2.17
      • 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: 18.5 (Industry average Stock P/E: 26.93)
      • 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: 0.01
      • 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

Automotive Axles Ltd. is a Public Limited Listed company incorporated on 21/04/1981 and has its registered office in the State of Karnataka, India. Company’s Corporate Identification Number(CIN) is L51909KA1981PLC004198 and registration number is 004198. Currently Company is involved in the business activities of Manufacture of diverse parts and accessories for motor vehecles sucs as brakes, gearboxes, axles, road wheels, suspension shock absorbers, radiators, silencers, exhaust pipes, catalysers, clutches, steering wheels, steering columns and steering boxes etc.. Company’s Total Operating Revenue is Rs. 1490.62 Cr. and Equity Capital is Rs. 15.11 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Auto Ancl - Dr. Trans & Steer - OthersHootagalli Industrial Area, Off Hunsur Road, Mysuru Karnataka 570018sec@autoaxle.com
http://www.autoaxle.com
Management
NamePosition Held
Dr. Babasaheb N KalyaniChairman
Mr. Nagaraja Sadashiva Murthy GargeshwariWholeTime Director & President
Mr. Bhalachandra B HattarkiIndependent Director
Mr. B C PrabhakarIndependent Director
Ms. Bijal Tushar AjinkyaIndependent Director
Mr. Kenneth James HoganDirector

FAQ

What is the latest fair value of Automotive Axles Ltd?

The latest fair value of Automotive Axles Ltd is ₹2202.36.

What is the Market Cap of Automotive Axles Ltd?

The Market Cap of Automotive Axles Ltd is 3,005 Cr..

What is the current Stock Price of Automotive Axles Ltd as on 07 September 2024?

The current stock price of Automotive Axles Ltd as on 07 September 2024 is 1,988.

What is the High / Low of Automotive Axles Ltd stocks in FY 2024?

In FY 2024, the High / Low of Automotive Axles Ltd stocks is 2,466/1,742.

What is the Stock P/E of Automotive Axles Ltd?

The Stock P/E of Automotive Axles Ltd is 18.5.

What is the Book Value of Automotive Axles Ltd?

The Book Value of Automotive Axles Ltd is 580.

What is the Dividend Yield of Automotive Axles Ltd?

The Dividend Yield of Automotive Axles Ltd is 1.61 %.

What is the ROCE of Automotive Axles Ltd?

The ROCE of Automotive Axles Ltd is 26.7 %.

What is the ROE of Automotive Axles Ltd?

The ROE of Automotive Axles Ltd is 20.2 %.

What is the Face Value of Automotive Axles Ltd?

The Face Value of Automotive Axles 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 Automotive Axles 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