Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post

Automotive Stampings & Assemblies Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹638.22Undervalued by 31.32%vs CMP ₹486.00

P/E (26.8) × ROE (128.0%) × BV (₹22.80) × DY (2.00%)

₹215.78Overvalued by 55.60%vs CMP ₹486.00
MoS: -125.2% (Negative)Confidence: 63/100 (Moderate)Models: 1 Fair, 8 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹523.0522%Fair (+7.6%)
Graham NumberEarnings₹79.0816%Over (-83.7%)
Earnings PowerEarnings₹5.8811%Over (-98.8%)
DCFCash Flow₹39.9513%Over (-91.8%)
Net Asset ValueAssets₹22.697%Over (-95.3%)
EV/EBITDAEnterprise₹436.209%Over (-10.2%)
Earnings YieldEarnings₹121.907%Over (-74.9%)
ROCE CapitalReturns₹201.389%Over (-58.6%)
Revenue MultipleRevenue₹244.265%Over (-49.7%)
Consensus (9 models)₹215.78100%Overvalued
Key Drivers: EPS CAGR -18.0% drags value — could be higher if earnings stabilize. | Wide model spread (₹6–₹523) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -18.0%

*Investments are subject to market risks

Analyst Summary

Automotive Stampings & Assemblies Ltd operates in the Auto Ancl - Others segment, NSE: ASAL | BSE: 520119, current market price is ₹486.00, market cap is 771 Cr.. At a glance, stock P/E is 26.8, ROE is 128 %, ROCE is 25.4 %, book value is 22.8, dividend yield is 0.00 %. The latest intrinsic value estimate is ₹215.78, around 55.6% below the current price, so expectations may already be running ahead of this modelled fair value. On operating trend, latest reported sales are about ₹775 Cr versus the prior period change of -11.9%, while latest net profit is about ₹17 Cr with a prior-period change of -15.0%. The 52-week range shown on this page is 656/374, which helps frame where the current quote sits within its recent trading band. Business context: About the Company - Qualitative AnalysisAutomotive Stampings and Assemblies Ltd. is a Public Limited Listed company incorporated on 13/03/1990 and has its registered office in the State of Maharashtra, India. Company's Corporate Identificat…

This summary is generated from the stock page data available for Automotive Stampings & Assemblies Ltd: Intrinsic Value & Share Price Analysis and is refreshed automatically when the underlying metrics change.

Investment Snapshot

62
Automotive Stampings & Assemblies Ltd scores 62/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health72/100 · Strong
ROCE 25.4% ExcellentROE 128.0% ExcellentD/E -1.74 Low debtInterest Coverage 0.0x RiskyProfitable 4/5 years Consistent
Smart Money50/100 · Moderate
FII holding stable No changePromoter holding at 75.0% Stable
Earnings Quality65/100 · Strong
OPM expanding (4% → 6%) Improving
Quarterly Momentum40/100 · Moderate
Revenue (4Q): 0% YoY FlatProfit (4Q): -1% YoY Declining
Industry Rank75/100 · Strong
P/E 26.8 vs industry 38.1 In-lineROCE 25.4% vs industry 16.8% Above peersROE 128.0% vs industry 20.6% Above peers3Y sales CAGR: 8% Moderate

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily.

Share Price and Basic Stock Data

Last Updated: June 12, 2026, 4:30 am

Market Cap 771 Cr.
Current Price 486
Intrinsic Value₹213.69
High / Low 656/374
Stock P/E26.8
Book Value 22.8
Dividend Yield0.00 %
ROCE25.4 %
ROE128 %
Face Value 10.0
PEG Ratio-1.49

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

View Share Price Target for Automotive Stampings & Assemblies Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Automotive Stampings & Assemblies Ltd 771 Cr. 486 656/37426.8 22.80.00 %25.4 %128 % 10.0
Munjal Auto Industries Ltd 955 Cr. 95.5 115/67.227.0 44.81.05 %11.1 %8.19 % 2.00
Omax Autos Ltd 463 Cr. 216 266/83.612.0 1621.16 %17.2 %11.6 % 10.0
Bharat Seats Ltd 1,084 Cr. 173 240/96.625.1 36.60.87 %20.2 %20.4 % 2.00
PPAP Automotive Ltd 346 Cr. 245 295/176183 2421.02 %3.53 %0.60 % 10.0
Industry Average5,759.30 Cr643.6138.06169.630.65%16.77%20.62%5.59

All Competitor Stocks of Automotive Stampings & Assemblies Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 193.10210.11219.16212.25216.44232.48191.95197.11198.16188.07173.07211.78250.13
Expenses 184.81200.02208.13200.72204.05216.62179.66185.75186.64174.89162.32199.20233.18
Operating Profit 8.2910.0911.0311.5312.3915.8612.2911.3611.5213.1810.7512.5816.95
OPM % 4.29%4.80%5.03%5.43%5.72%6.82%6.40%5.76%5.81%7.01%6.21%5.94%6.78%
Other Income 0.440.740.160.070.210.460.081.580.940.390.530.52-1.00
Interest 3.113.913.633.653.694.253.633.773.923.573.633.783.58
Depreciation 3.583.543.733.974.174.454.754.894.975.075.114.934.90
Profit before tax 2.043.383.833.984.747.623.994.283.574.932.544.397.47
Tax % 0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
Net Profit 2.043.373.833.994.747.623.994.283.574.942.544.397.47
EPS in Rs 1.292.122.412.522.994.802.522.702.253.111.602.774.71

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

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 23, 2026, 11:16 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 342290263304331482362339608828880775823
Expenses 332297266303356470372339592796830727770
Operating Profit 10-6-31-2512-1001633514853
OPM % 3%-2%-1%0%-8%2%-3%0%3%4%6%6%6%
Other Income 0011502210622130
Interest 7899111617181513151515
Depreciation 1510109101011111114162020
Profit before tax -12-24-21-3-47-13-17-30528201719
Tax % -31%-5%0%0%0%0%1%0%0%0%0%0%
Net Profit -8-23-21-3-47-13-17-30528201719
EPS in Rs -5.23-14.61-13.11-1.81-29.35-7.96-10.72-18.7232.975.2512.7110.5812.19
Dividend Payout % 0%0%0%0%0%0%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)-187.50%8.70%85.71%-1466.67%72.34%-30.77%-76.47%273.33%-84.62%150.00%-15.00%
Change in YoY Net Profit Growth (%)0.00%196.20%77.02%-1552.38%1539.01%-103.11%-45.70%349.80%-357.95%234.62%-165.00%

Automotive Stampings & Assemblies Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:10%
5 Years:16%
3 Years:8%
TTM:-11%
Compounded Profit Growth
10 Years:10%
5 Years:19%
3 Years:58%
TTM:-25%
Stock Price CAGR
10 Years:30%
5 Years:86%
3 Years:1%
1 Year:-40%
Return on Equity
10 Years:%
5 Years:%
3 Years:%
Last Year:2332%

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

Balance Sheet

Last Updated: June 17, 2026, 5:00 am

MonthMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital 161616161616161616161616
Reserves 2752-45-57-75-105-52-43-23-720
Borrowings 6497931031461471588283105149124
Other Liabilities 63889410313997105135170188137175
Total Liabilities 169206205177243185175181226285294335
Fixed Assets 11310511010410599849093115118102
CWIP 183044130301
Investments 000000000000
Other Assets 55949273135829088132167176232
Total Assets 169206205177243185175181226285294335

Reserves and Borrowings Chart

Cash Flow

MonthMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Cash from Operating Activity + 8-14184-2184442531-759
Cash from Investing Activity + -3-7-7-3-611391-14-12-16-6
Cash from Financing Activity + -624-13-128-19-7-132-12-2025-39
Net Cash Flow 02-200-0-04-1-1315
Free Cash Flow 6-22101-271971361019-2253
CFO/OP -146%458%1,545%-19%-186%-86%11,600%289%70%63%-13%101%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow10.00-70.00-100.00-92.00-128.00-134.00-157.00-158.00-66.00-50.00-54.00-101.00

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

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 252364603549323414203043
Inventory Days 343938414053415230283535
Days Payable 597792107102929210982768165
Cash Conversion Cycle -0-1510-6-2710-19-23-38-28-1613
Working Capital Days -21-51-67-51-106-95-138-149-61-40-30-30
ROCE %-4%-14%-11%-6%-38%4%-22%-14%12%41%46%24%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 75.00%75.00%75.00%75.00%75.00%75.00%75.00%75.00%75.00%75.00%75.00%75.00%
FIIs 0.00%0.00%0.00%0.00%0.09%0.09%0.01%0.00%0.10%0.00%0.00%0.00%
DIIs 0.00%0.00%0.00%0.01%0.00%0.00%0.00%0.01%0.01%0.01%0.01%0.01%
Public 25.00%25.00%25.01%25.00%24.92%24.93%24.98%24.99%24.90%24.98%24.98%25.00%
No. of Shareholders 34,22333,07732,40631,12529,99233,69135,39535,48136,17536,85636,43634,634

Shareholding Pattern Chart

No. of Shareholders

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

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 10.5812.715.2532.97-18.72
Diluted EPS (Rs.) 10.5812.715.2532.97-18.72
Cash EPS (Rs.) 22.9823.0013.9639.81-11.49
Book Value[Excl.RevalReserv]/Share (Rs.) 5.51-4.64-17.23-22.51-55.92
Book Value[Incl.RevalReserv]/Share (Rs.) 5.51-4.64-17.23-22.51-55.92
Revenue From Operations / Share (Rs.) 488.69554.91522.07383.02213.77
PBDIT / Share (Rs.) 32.3732.5921.9711.440.03
PBIT / Share (Rs.) 19.9722.3113.264.60-7.19
PBT / Share (Rs.) 10.5812.715.2532.97-18.72
Net Profit / Share (Rs.) 10.5812.715.2532.97-18.72
PBDIT Margin (%) 6.625.874.202.980.01
PBIT Margin (%) 4.084.022.531.20-3.36
PBT Margin (%) 2.162.291.008.60-8.75
Net Profit Margin (%) 2.162.291.008.60-8.75
Return on Networth / Equity (%) 192.07-273.66-30.44-146.470.00
Return on Capital Employeed (%) 49.2465.32196.38154.3623.96
Return On Assets (%) 5.707.073.6828.91-16.98
Long Term Debt / Equity (X) 0.000.000.000.00-0.40
Total Debt / Equity (X) 10.29-6.24-1.68-1.20-1.74
Asset Turnover Ratio (%) 2.683.454.073.421.88
Current Ratio (X) 0.730.690.580.450.37
Quick Ratio (X) 0.490.400.340.220.21
Inventory Turnover Ratio (X) 12.7911.7114.5912.767.52
Interest Coverage Ratio (X) 3.453.402.741.210.00
Interest Coverage Ratio (Post Tax) (X) 2.132.321.660.48-0.62
Enterprise Value (Cr.) 830.55955.44514.02970.89207.19
EV / Net Operating Revenue (X) 1.071.090.621.600.61
EV / EBITDA (X) 16.1718.4814.7553.513529.63
MarketCap / Net Operating Revenue (X) 0.961.040.561.530.15
Price / BV (X) 85.30-123.67-17.22-26.10-0.59
Price / Net Operating Revenue (X) 0.961.040.561.530.15
EarningsYield 0.020.020.010.05-0.56

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Automotive Stampings and Assemblies Ltd. is a Public Limited Listed company incorporated on 13/03/1990 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L28932PN1990PLC016314 and registration number is 016314. Currently Company is involved in the business activities of Forging, pressing, stamping and roll-forming of metal; powder metallurgy. Company's Total Operating Revenue is Rs. 890.52 Cr. and Equity Capital is Rs. 15.86 Cr. for the Year ended 31/03/2026.
INDUSTRYADDRESSCONTACT
Auto Ancl - OthersTACO House, Plot No- 20/B FPN085, V.G. Damle Path, Pune Maharashtra 411004Contact not found
Management
NamePosition Held
Mr. Arvind GoelChairman
Mr. Prakash GuravDirector
Ms. Bhavna BindraDirector
Mr. Deepak MahendraDirector
Mr. Bharatkumar ParekhDirector
Mr. Amit DeyDirector

FAQ

What is the intrinsic value of Automotive Stampings & Assemblies Ltd and is it undervalued?

As of 18 June 2026, Automotive Stampings & Assemblies Ltd's intrinsic value is ₹215.78, which is 55.60% lower than the current market price of ₹486.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (128 %), book value (₹22.8), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Automotive Stampings & Assemblies Ltd?

Automotive Stampings & Assemblies Ltd is trading at ₹486.00 as of 18 June 2026, with a FY2026-2027 high of ₹656 and low of ₹374. The stock is currently in the middle of its 52-week range. Market cap stands at ₹771 Cr..

How does Automotive Stampings & Assemblies Ltd's P/E ratio compare to its industry?

Automotive Stampings & Assemblies Ltd has a P/E ratio of 26.8, which is below the industry average of 38.06. This is broadly in line with or below the industry average.

Is Automotive Stampings & Assemblies Ltd financially healthy?

Key indicators for Automotive Stampings & Assemblies Ltd: ROCE of 25.4 % indicates efficient capital utilization; ROE of 128 % shows strong shareholder returns. Dividend yield is 0.00 %.

Is Automotive Stampings & Assemblies Ltd profitable and how is the profit trend?

Automotive Stampings & Assemblies Ltd reported a net profit of ₹17 Cr in Mar 2025 on revenue of ₹775 Cr. Compared to ₹52 Cr in Mar 2022, the net profit shows a declining trend.

Does Automotive Stampings & Assemblies Ltd pay dividends?

Automotive Stampings & Assemblies Ltd has a dividend yield of 0.00 % at the current price of ₹486.00. The company is currently not paying meaningful dividends.

Last Updated: June 12, 2026, 4:30 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 520119 | NSE: ASAL
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 Stampings & Assemblies 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