Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 23 April, 2024|Author: Getaka | Social: X Twitter Profile
Stock Ticker - BSE: 513642 | NSE: AXELPOLY

Fundamental Analysis of Axel Polymers Ltd

Basic Stock Data

Last Updated: April 23, 2024, 1:27 pm

Market Cap 54.4 Cr.
Current Price 63.8
High / Low76.0/40.8
Stock P/E24.7
Book Value 17.1
Dividend Yield0.00 %
ROCE12.6 %
ROE9.13 %
Face Value 10.0

Data Source: screener.in

Competitors of Axel Polymers Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Pearl Polymers Ltd 66.8 Cr. 39.243.2/19.0 22.90.00 %17.4 %18.1 % 10.0
Padmanabh Alloys & Polymers Ltd 12.4 Cr. 23.045.9/19.151.8 16.20.00 %6.40 %3.20 % 10.0
Plastiblends India Ltd 684 Cr. 263358/16021.0 1531.52 %9.20 %6.82 % 5.00
Responsive Industries Ltd 7,629 Cr. 288365/13755.9 40.30.03 %4.51 %2.46 % 1.00
Parin Furniture Ltd 163 Cr. 147155/64.642.2 44.60.00 %8.26 %5.67 % 10.0
Industry Average1,711.04 Cr152.0434.1855.400.31%9.15%7.25%7.20

Quarterly Result

MonthDec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Sales6.888.057.9417.9412.5924.1818.8221.4517.7427.1825.8130.9238.65
Expenses6.437.257.5216.9211.6423.1317.7920.4216.5825.2924.2829.5337.18
Operating Profit0.450.800.421.020.951.051.031.031.161.891.531.391.47
OPM %6.54%9.94%5.29%5.69%7.55%4.34%5.47%4.80%6.54%6.95%5.93%4.50%3.80%
Other Income0.000.010.000.030.090.410.050.080.030.120.010.010.01
Interest0.300.240.200.730.740.620.720.760.820.860.800.780.67
Depreciation0.090.100.090.120.100.170.100.100.100.240.120.120.12
Profit before tax0.060.470.130.200.200.670.260.250.270.910.620.500.69
Tax %0.00%-14.89%0.00%0.00%0.00%64.18%0.00%0.00%0.00%54.95%0.00%0.00%2.90%
Net Profit0.060.530.130.200.200.250.260.250.270.410.620.500.67
EPS in Rs0.141.230.300.230.230.290.310.290.320.480.730.590.79

Last Updated: April 10, 2024, 6:18 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: April 5, 2024, 3:44 pm

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales976161922272423487385123
Expenses876151721262322446980116
Operating Profit11-01111214456
OPM %10%9%-9%9%6%5%5%7%6%8%6%6%5%
Other Income0000000000100
Interest1111111113333
Depreciation0000000000011
Profit before tax0-0-20000001123
Tax %14%0%0%0%0%15%17%-7%-12%-16%31%31%
Net Profit0-0-20000001112
EPS in Rs0.14-0.93-4.140.280.350.510.531.090.211.531.081.392.59
Dividend Payout %0%0%0%0%0%0%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152021-20222022-2023
YoY Net Profit Growth (%)100.00%0.00%0.00%
Change in YoY Net Profit Growth (%)0.00%-100.00%0.00%

Growth

Compounded Sales Growth
10 Years:28%
5 Years:26%
3 Years:55%
TTM:49%
Compounded Profit Growth
10 Years:17%
5 Years:39%
3 Years:136%
TTM:114%
Stock Price CAGR
10 Years:32%
5 Years:36%
3 Years:70%
1 Year:38%
Return on Equity
10 Years:5%
5 Years:9%
3 Years:9%
Last Year:9%

Last Updated: April 16, 2024, 9:09 pm

Balance Sheet

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Sep 2023
Equity Capital4444444449999
Reserves-1-2-3-3-3-3-3-2-23456
Borrowings66545678726262526
Other Liabilities244107765714171721
Total Liabilities12121015131415151652555662
Fixed Assets54433444488910
CWIP0000000000000
Investments0000000000000
Other Assets78612101012111344484752
Total Assets12121015131415151652555662

Reserves and Borrowings Chart

Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Cash from Operating Activity -1010-21-111-236
Cash from Investing Activity -0-0-0-00-1-0-1-0-0-0-2
Cash from Financing Activity 2-0-1-01-11-1-11-3-4
Net Cash Flow000-0-0-0000-000

Free Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Free Cash Flow-5.00-5.00-5.00-3.00-4.00-5.00-6.00-6.00-6.00-22.00-22.00-20.00

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 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Debtor Days10313515912386343726331005733
Inventory Days125216130127103123113146184219167163
Days Payable12218818117639371920621269577
Cash Conversion Cycle10516310974150121130152155193128118
Working Capital Days114160798914297114118130192133110
ROCE %8%4%-12%18%17%17%14%15%11%17%11%13%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Promoters24.81%24.81%61.86%61.90%61.90%61.90%61.90%61.90%61.90%61.90%61.90%61.72%
DIIs0.46%0.46%0.23%0.23%0.23%0.23%0.24%0.24%0.24%0.24%0.24%0.24%
Public74.73%74.73%37.91%37.87%37.87%37.87%37.87%37.87%37.86%37.86%37.87%38.04%
No. of Shareholders10,22810,18810,27710,39510,33610,28110,23310,16310,14010,09410,11110,158

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 23Mar 22Mar 21Mar 20Mar 19
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)1.391.080.440.221.09
Diluted EPS (Rs.)1.391.080.440.221.09
Cash EPS (Rs.)2.021.641.301.061.86
Book Value[Excl.RevalReserv]/Share (Rs.)15.8914.475.114.634.49
Book Value[Incl.RevalReserv]/Share (Rs.)15.8914.475.114.634.49
Revenue From Operations / Share (Rs.)100.0285.6153.5853.2556.68
PBDIT / Share (Rs.)6.345.483.743.293.91
PBIT / Share (Rs.)5.704.912.882.453.14
PBT / Share (Rs.)2.001.580.280.181.01
Net Profit / Share (Rs.)1.391.080.430.211.09
PBDIT Margin (%)6.336.396.976.186.90
PBIT Margin (%)5.705.735.374.605.53
PBT Margin (%)1.991.840.530.341.78
Net Profit Margin (%)1.391.250.810.401.92
Return on Networth / Equity (%)8.757.438.584.7024.22
Return on Capital Employeed (%)23.9523.8516.7317.0121.96
Return On Assets (%)2.121.650.850.573.21
Long Term Debt / Equity (X)0.470.400.640.220.29
Total Debt / Equity (X)1.862.103.993.753.91
Asset Turnover Ratio (%)1.541.881.201.481.64
Current Ratio (X)1.231.171.171.121.11
Quick Ratio (X)0.300.420.400.250.24
Inventory Turnover Ratio (X)2.373.081.822.072.65
Interest Coverage Ratio (X)1.711.641.441.451.84
Interest Coverage Ratio (Post Tax) (X)1.381.321.171.101.51
Enterprise Value (Cr.)60.0267.2014.0810.8713.38
EV / Net Operating Revenue (X)0.700.920.610.470.54
EV / EBITDA (X)11.1214.418.767.677.95
MarketCap / Net Operating Revenue (X)0.420.570.230.150.23
Price / BV (X)2.653.422.431.733.03
Price / Net Operating Revenue (X)0.420.570.230.150.23
EarningsYield0.030.020.030.020.08

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value: 39.33

The stock is overvalued by 38.35% compared to the current price ₹63.8

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.

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The company has shown consistent growth in sales (37.08 cr) and profit (0.38 cr) over the years.
  1. The stock has a low average ROCE of 11.08%, which may not be favorable.
  2. The stock has a high average Working Capital Days of 123.17, which may not be favorable.
  3. The stock has a high average Cash Conversion Cycle of 133.17, which may not be favorable.
  4. The company has higher borrowings (12.08) compared to reserves (-0.31), 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 Axel Polymers Ltd:
    1. Net Profit Margin: 1.39%
      • 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: 23.95% (Industry Average ROCE: 9.15%)
      • 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%: 8.75% (Industry Average ROE: 7.25%)
      • 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): 1.38
      • 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: 0.30
      • 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: 24.7 (Industry average Stock P/E: 34.18)
      • 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: 1.86
      • 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

Axel Polymers Ltd. is a Public Limited Listed company incorporated on 21/05/1992 and has its registered office in the State of Gujarat, India. Company’s Corporate Identification Number(CIN) is L25200GJ1992PLC017678 and registration number is 017678. Currently company belongs to the Industry of Plastics - Plastic & Plastic Products. Company’s Total Operating Revenue is Rs. 72.91 Cr. and Equity Capital is Rs. 8.52 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Plastics - Plastic & Plastic Products309, Mokshi, Vadodra District Gujarat 391780cs@axelindia.com
http://www.axelindia.com
Management
NamePosition Held
Mr. Gaurav ThankyChairman & Managing Director
Mr. A B BodhanwalaExecutive Director & CFO
Dr.(Mrs.) M A BodhanwalaNon Executive Woman Director
Mr. Haresh KothariInd. Non-Executive Director
Mr. Umang DasaniInd. Non-Executive Director

Axel Polymers Ltd. Share Price Update

Share PriceValue
Today₹67.69
Previous Day₹62.91

FAQ

What is the latest fair value of Axel Polymers Ltd?

The latest fair value of Axel Polymers Ltd is ₹39.33.

What is the Market Cap of Axel Polymers Ltd?

The Market Cap of Axel Polymers Ltd is 54.4 Cr..

What is the current Stock Price of Axel Polymers Ltd as on 23 April 2024?

The current stock price of Axel Polymers Ltd as on 23 April 2024 is 63.8.

What is the High / Low of Axel Polymers Ltd stocks in FY 2024?

In FY 2024, the High / Low of Axel Polymers Ltd stocks is ₹76.0/40.8.

What is the Stock P/E of Axel Polymers Ltd?

The Stock P/E of Axel Polymers Ltd is 24.7.

What is the Book Value of Axel Polymers Ltd?

The Book Value of Axel Polymers Ltd is 17.1.

What is the Dividend Yield of Axel Polymers Ltd?

The Dividend Yield of Axel Polymers Ltd is 0.00 %.

What is the ROCE of Axel Polymers Ltd?

The ROCE of Axel Polymers Ltd is 12.6 %.

What is the ROE of Axel Polymers Ltd?

The ROE of Axel Polymers Ltd is 9.13 %.

What is the Face Value of Axel Polymers Ltd?

The Face Value of Axel Polymers 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 Axel Polymers 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