Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 2:39 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 505010 | NSE: AUTOAXLES

Automotive Axles Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹1,342.60Overvalued by 17.33%vs CMP ₹1,624.00

P/E (14.9) × ROE (16.6%) × BV (₹666.00) × DY (1.88%)

₹1,241.24Overvalued by 23.57%vs CMP ₹1,624.00
MoS: -30.8% (Negative)Confidence: 57/100 (Moderate)Models: 2 Under, 1 Fair, 7 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹1,557.8521%Fair (-4.1%)
Graham NumberEarnings₹1,245.3715%Over (-23.3%)
Earnings PowerEarnings₹881.9910%Over (-45.7%)
DCFCash Flow₹2,167.3210%Under (+33.5%)
Net Asset ValueAssets₹666.027%Over (-59%)
EV/EBITDAEnterprise₹2,007.999%Under (+23.6%)
Dividend DiscountDividends₹247.509%Over (-84.8%)
Earnings YieldEarnings₹1,035.007%Over (-36.3%)
ROCE CapitalReturns₹356.567%Over (-78%)
Revenue MultipleRevenue₹1,375.735%Over (-15.3%)
Consensus (10 models)₹1,241.24100%Overvalued
Key Drivers: Wide model spread (₹248–₹2,167) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 16.0%

*Investments are subject to market risks

Investment Snapshot

69
Automotive Axles Ltd scores 69/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health87/100 · Strong
ROCE 22.3% ExcellentROE 16.6% GoodD/E 0.02 Low debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money75/100 · Strong
FII holding up 0.14% (6mo) Slight increaseDII holding up 1.04% MF buyingPromoter holding at 71.0% Stable
Earnings Quality50/100 · Moderate
OPM stable around 11% Steady
Quarterly Momentum58/100 · Moderate
Revenue (4Q): -1% YoY FlatProfit (4Q): +2% YoY Positive
Industry Rank75/100 · Strong
P/E 14.9 vs industry 21.2 In-lineROCE 22.3% vs industry 13.7% Above peersROE 16.6% vs industry 8.9% Above peers3Y sales CAGR: 12% Moderate

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 2:39 am

Market Cap 2,453 Cr.
Current Price 1,624
Intrinsic Value₹1,241.24
High / Low 2,126/1,520
Stock P/E14.9
Book Value 666
Dividend Yield1.88 %
ROCE22.3 %
ROE16.6 %
Face Value 10.0
PEG Ratio0.93

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

View Share Price Target for Automotive Axles Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Automotive Axles Ltd 2,453 Cr. 1,624 2,126/1,52014.9 6661.88 %22.3 %16.6 % 10.0
Rane (Madras) Ltd 1,840 Cr. 666 1,055/58523.3 2461.20 %11.2 %6.63 % 10.0
Rico Auto Industries Ltd 1,468 Cr. 108 142/49.525.4 55.70.46 %7.50 %3.48 % 1.00
Industry Average1,920.33 Cr799.3321.20322.571.18%13.67%8.90%7.00

All Competitor Stocks of Automotive Axles Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 656693532584541572492495531560489462562
Expenses 578615473518483508444444473497442413498
Operating Profit 78785966586449515763484864
OPM % 12%11%11%11%11%11%10%10%11%11%10%10%11%
Other Income 112445666999-3
Interest 1111111111000
Depreciation 101099998899999
Profit before tax 68685160535946485462484851
Tax % 25%25%26%25%26%25%26%26%27%26%26%25%24%
Net Profit 51513845394434364046363639
EPS in Rs 33.5433.6225.0329.8425.9129.1822.5323.8026.1930.3923.6423.7925.68

Last Updated: February 6, 2026, 3:18 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: March 20, 2026, 5:00 am

MetricSep 2014Mar 2015n n n 6mMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 6774591,0861,1721,5201,9399529061,4912,3242,2292,0782,073
Expenses 6204249901,0591,3531,7108598401,3562,0661,9831,8581,850
Operating Profit 5735961141672299366135257246220223
OPM % 8%8%9%10%11%12%10%7%9%11%11%11%11%
Other Income 6312536345162723
Interest 7461112323332
Depreciation 29173939434637363641363435
Profit before tax 261652751281856030100218223211209
Tax % 30%36%33%34%34%34%31%25%26%26%25%26%
Net Profit 1811354984122412374162166156156
EPS in Rs 12.036.9723.0132.7055.5480.4327.2215.0449.21107.22109.95102.92103.50
Dividend Payout % 21%14%24%24%24%24%25%30%30%30%29%30%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)40.00%71.43%45.24%-66.39%-43.90%221.74%118.92%2.47%-6.02%
Change in YoY Net Profit Growth (%)0.00%31.43%-26.19%-111.63%22.49%265.64%-102.82%-116.45%-8.49%

Automotive Axles Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 9 years from 2016-2017 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:16%
5 Years:17%
3 Years:12%
TTM:-5%
Compounded Profit Growth
10 Years:31%
5 Years:30%
3 Years:28%
TTM:-3%
Stock Price CAGR
10 Years:10%
5 Years:20%
3 Years:-5%
1 Year:-14%
Return on Equity
10 Years:16%
5 Years:16%
3 Years:20%
Last Year:17%

Last Updated: September 5, 2025, 12:05 am

Balance Sheet

Last Updated: February 1, 2026, 12:24 am

MonthSep 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 15151515151515151515151515
Reserves 279287312361429523517539606744861967991
Borrowings 926230-0-07335292328221615
Other Liabilities 139156169189290322161364401369332360307
Total Liabilities 5255215265667349337289471,0451,1571,2301,3571,328
Fixed Assets 166177168146118109255245259245227200186
CWIP 231797171162432366717
Investments -0-0-0-0-0-0-01217-02177164
Other Assets 3363273494136007094496587669059761,073961
Total Assets 5255215265667349337289471,0451,1571,2301,3571,328

Reserves and Borrowings Chart

Cash Flow

MonthSep 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + -692579751106198494352260128
Cash from Investing Activity + -25-18-25-23-27-157-59-40-27-84-182-94
Cash from Financing Activity + 30-70-35-40-1547-105-10-15-31-56-59
Net Cash Flow -03-3359-434-12-6322-24
Free Cash Flow -3672317421-46136142136241115
CFO/OP 4%278%78%113%61%77%228%88%49%41%129%82%

Free Cash Flow

MonthMar 2015n n n 6mMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2014
Free Cash Flow35.0066.00114.00167.00156.0058.0037.00112.00229.00224.00204.00-35.00

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 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 93140677280654711495786077
Inventory Days 89129524547508811668505857
Days Payable 711496475887065168114696575
Cash Conversion Cycle 11011955423945706249605259
Working Capital Days 6389515659536875647387111
ROCE %9%6%16%21%31%35%11%6%17%31%27%22%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 71.04%71.04%71.04%71.04%71.04%71.04%71.04%71.04%71.04%71.04%71.04%71.04%
FIIs 0.73%0.70%0.67%0.63%0.51%0.58%0.63%0.55%0.54%0.65%0.71%0.68%
DIIs 13.53%12.47%12.00%11.96%11.97%11.51%12.77%13.05%13.53%13.81%14.17%14.57%
Public 14.71%15.81%16.31%16.38%16.49%16.88%15.56%15.37%14.89%14.49%14.08%13.71%
No. of Shareholders 26,82031,76937,15234,52730,10829,49630,80231,44430,52028,62526,79225,817

Shareholding Pattern Chart

No. of Shareholders

Automotive Axles Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Nippon India Small Cap Fund 759,930 0.22 142.39759,5182025-12-08 07:42:130.05%
Nippon India ELSS Tax Saver Fund 571,598 0.72 107.1571,5982025-04-22 17:25:410%
ICICI Prudential Smallcap Fund 262,399 0.61 49.17N/AN/AN/A
SBI Contra Fund 200,000 0.08 37.47200,0002025-04-22 17:25:410%
Tata Small Cap Fund 143,392 0.25 26.87N/AN/AN/A
ICICI Prudential Business Cycle Fund 113,076 0.13 21.19N/AN/AN/A
Bandhan Transportation and Logistics Fund 72,000 2.05 13.4970,0002026-02-23 02:06:142.86%
Bandhan Multi Cap Fund 50,000 0.33 9.3725,0002026-02-23 02:06:14100%
ICICI Prudential Childrens Fund 36,213 0.49 6.79N/AN/AN/A
Bandhan Infrastructure Fund 16,692 0.22 3.13N/AN/AN/A

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 102.92109.95107.2249.2015.04
Diluted EPS (Rs.) 102.92109.95107.2249.2015.04
Cash EPS (Rs.) 125.19134.02134.6073.3038.87
Book Value[Excl.RevalReserv]/Share (Rs.) 649.76579.63502.46410.97366.63
Book Value[Incl.RevalReserv]/Share (Rs.) 649.76579.63502.46410.97366.63
Dividend / Share (Rs.) 30.5032.0032.0015.004.50
Revenue From Operations / Share (Rs.) 1374.761475.101537.65986.38599.24
PBDIT / Share (Rs.) 163.60173.37173.6291.9448.24
PBIT / Share (Rs.) 141.33149.30146.2567.8424.42
PBT / Share (Rs.) 139.37147.54144.3266.2019.96
Net Profit / Share (Rs.) 102.92109.95107.2249.2015.04
PBDIT Margin (%) 11.9011.7511.299.328.05
PBIT Margin (%) 10.2810.129.516.874.07
PBT Margin (%) 10.1310.009.386.713.33
Net Profit Margin (%) 7.487.456.974.982.51
Return on Networth / Equity (%) 15.8318.9621.3311.974.10
Return on Capital Employeed (%) 21.3825.1228.1515.826.33
Return On Assets (%) 11.4613.5114.007.112.40
Long Term Debt / Equity (X) 0.000.000.010.010.02
Total Debt / Equity (X) 0.000.010.010.020.02
Asset Turnover Ratio (%) 1.611.872.111.501.08
Current Ratio (X) 3.102.922.371.901.75
Quick Ratio (X) 2.462.171.751.401.20
Inventory Turnover Ratio (X) 8.666.647.795.363.73
Dividend Payout Ratio (NP) (%) 31.0929.1013.999.145.31
Dividend Payout Ratio (CP) (%) 25.5623.8711.146.132.05
Earning Retention Ratio (%) 68.9170.9086.0190.8694.69
Cash Earning Retention Ratio (%) 74.4476.1388.8693.8797.95
Interest Coverage Ratio (X) 83.1998.7290.0156.3224.56
Interest Coverage Ratio (Post Tax) (X) 53.3363.6156.5831.149.93
Enterprise Value (Cr.) 2385.342581.853543.372533.191526.43
EV / Net Operating Revenue (X) 1.151.161.521.701.69
EV / EBITDA (X) 9.659.8513.5018.2320.94
MarketCap / Net Operating Revenue (X) 1.171.191.541.741.75
Retention Ratios (%) 68.9070.8986.0090.8594.68
Price / BV (X) 2.473.044.714.182.86
Price / Net Operating Revenue (X) 1.171.191.541.741.75
EarningsYield 0.060.060.040.020.01

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

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. 2077.54 Cr. and Equity Capital is Rs. 15.11 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Auto Ancl - Dr. Trans & Steer - OthersHootagalli Industrial Area, Mysuru Karnataka 570018Contact not found
Management
NamePosition Held
Dr. Babasaheb N KalyaniChairman
Mr. Nagaraja Sadashiva Murthy GargeshwariWholeTime Director & President
Mr. Kenneth James HoganNon Executive Director
Ms. Bijal Tushar AjinkyaIndependent Director
Mr. Girish Dinanath NadkarniIndependent Director
Dr. Venkata Ramana Murthy PinisettiIndependent Director

FAQ

What is the intrinsic value of Automotive Axles Ltd and is it undervalued?

As of 08 April 2026, Automotive Axles Ltd's intrinsic value is ₹1241.24, which is 23.57% lower than the current market price of ₹1,624.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (16.6 %), book value (₹666), dividend yield (1.88 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Automotive Axles Ltd?

Automotive Axles Ltd is trading at ₹1,624.00 as of 08 April 2026, with a FY2026-2027 high of ₹2,126 and low of ₹1,520. The stock is currently near its 52-week low. Market cap stands at ₹2,453 Cr..

How does Automotive Axles Ltd's P/E ratio compare to its industry?

Automotive Axles Ltd has a P/E ratio of 14.9, which is below the industry average of 21.20. This is broadly in line with or below the industry average.

Is Automotive Axles Ltd financially healthy?

Key indicators for Automotive Axles Ltd: ROCE of 22.3 % indicates efficient capital utilization; ROE of 16.6 % shows strong shareholder returns. Dividend yield is 1.88 %.

Is Automotive Axles Ltd profitable and how is the profit trend?

Automotive Axles Ltd reported a net profit of ₹156 Cr in Mar 2025 on revenue of ₹2,078 Cr. Compared to ₹74 Cr in Mar 2022, the net profit shows an improving trend.

Does Automotive Axles Ltd pay dividends?

Automotive Axles Ltd has a dividend yield of 1.88 % at the current price of ₹1,624.00. The company pays dividends, though the yield is modest.

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
Explore Industry-wise Stock Analysis Reports