Auto Ancillary · Founded 1981 · www.autoaxle.com · BSE 505010 · NSE AUTO AXLES · ISIN INE449A01011
No Notes Added Yet
Business
Automotive Axles Ltd. is a leading manufacturer of drive and non-drive axles, front steer axles, and suspension components for commercial vehicles in India. The company operates on a business-to-business (B2B) model, primarily supplying original equipment manufacturers (OEMs) in the automotive sector, particularly those involved in trucks, buses, and specialized vehicles. It also caters to the aftermarket segment, providing spare parts and components. The company makes money by designing, manufacturing, and selling these critical driveline and suspension components, which are essential for vehicle functionality and safety.
Revenue Mix
While specific revenue mix details are not publicly provided in this brief, Automotive Axles Ltd. primarily serves the commercial vehicle (CV) segment, which includes medium and heavy commercial vehicles (M&HCVs) like trucks and buses, as well as light commercial vehicles (LCVs). Its products are integral to these vehicles. A portion of revenue also comes from the aftermarket for replacement parts. Given its specialization, its revenue is largely dependent on the production volumes of its OEM clients and the overall health of the CV sector.
Industry
The auto ancillary industry in India is characterized by its dependence on the cyclical automotive sector. Within this, the axle manufacturing segment is specialized, requiring significant capital investment, technological expertise, and strong relationships with OEMs. Automotive Axles Ltd. is a joint venture between the Kalyani Group (India) and Meritor Inc. (USA, now Cummins-Meritor), a global leader in driveline and braking systems. This JV structure positions the company as a technically advanced and significant player in the Indian commercial vehicle axle market, often competing with in-house manufacturing capabilities of OEMs or other specialized global/domestic suppliers. It holds a strong market share in the commercial vehicle axle segment in India.
MOAT
Technology & R&D: Leveraging the global technology, R&D capabilities, and engineering expertise of its JV partner, Cummins-Meritor, provides a significant advantage in product development and innovation.
Strong OEM Relationships: Long-standing partnerships and supplier relationships with major Indian commercial vehicle manufacturers (e.g., Tata Motors, Ashok Leyland, Mahindra, VECV) act as high switching costs for customers due to the critical nature and integration of axles.
Quality & Reliability: Axles are safety-critical components. The company's established reputation for quality and reliability is crucial in securing and retaining OEM contracts.
Scale & Experience: Years of operation and scale in manufacturing allow for cost efficiencies and the ability to meet the volume demands of large OEMs.
Growth Drivers
Commercial Vehicle (CV) Sector Growth: Demand for trucks and buses is directly linked to economic growth, industrial activity, infrastructure development, and freight movement in India.
Infrastructure Spending: Government investment in roads, ports, and logistics infrastructure directly fuels demand for commercial vehicles and, consequently, their components.
Replacement Demand: A growing vehicle parc leads to increased demand for aftermarket spare parts and components.
Regulatory Changes: Stricter emission norms (e.g., BS-VI) and safety regulations can drive demand for more advanced and efficient axle technologies.
Export Opportunities: Potential to leverage the global network of its JV partner for exports to other markets.
Risks
Cyclicality of the Automotive Industry: The company's performance is highly sensitive to the inherent cyclical nature of the commercial vehicle segment, which can experience significant downturns.
Raw Material Price Volatility: Fluctuations in prices of key raw materials like steel, castings, and other metals can impact profitability if not fully passed on to customers.
Intense Competition: Competition from domestic and international players, as well as potential backward integration by OEMs, can pressure pricing and market share.
Customer Concentration: High dependence on a few large OEM customers means any production cuts or shift in supplier preferences by these key customers can significantly impact revenue.
Technological Shifts: While less directly impacted than engine components, future shifts towards electric vehicles (EVs) or autonomous driving could necessitate changes in axle design and component requirements.
Management & Ownership
Automotive Axles Ltd. is a joint venture between the Kalyani Group, a prominent Indian industrial conglomerate with interests in engineering steel, forgings, and automotive components, and Meritor Inc. (now part of Cummins Inc. as Cummins-Meritor), a leading global supplier of drivetrain, mobility, braking, and aftermarket solutions for commercial vehicle and industrial markets. This JV structure ensures strong corporate governance and management expertise, combining local market understanding with global technological leadership. The ownership is shared between these two well-established entities.
Outlook
Automotive Axles Ltd. is well-positioned to benefit from India's long-term economic growth trajectory, which typically drives demand for commercial vehicles and infrastructure development. Its strong technological backing from Cummins-Meritor and established relationships with major Indian OEMs provide a solid foundation. The company is likely to see growth driven by a rebound in the CV cycle and ongoing government focus on infrastructure. However, its performance will remain susceptible to the inherent cyclicality of the automotive industry and fluctuations in raw material prices. The ability to innovate and adapt to evolving vehicle technologies will be key to sustaining its competitive edge.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 572 | 492 | 495 | 531 | 560 | 489 | 462 | 562 | 664 | 517 |
| Other Income | 5 | 6 | 6 | 6 | 9 | 9 | 9 | 9 | 6 | 10 |
| Total Income | 577 | 499 | 501 | 537 | 568 | 499 | 471 | 571 | 670 | 527 |
| Total Expenditure | 508 | 444 | 444 | 473 | 497 | 442 | 413 | 498 | 587 | 457 |
| Operating Profit | 69 | 55 | 57 | 63 | 71 | 57 | 57 | 73 | 83 | 70 |
| Interest | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 9 | 8 | 8 | 9 | 9 | 9 | 9 | 9 | 10 | 9 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12 | 0 | 0 |
| Profit Before Tax | 59 | 46 | 48 | 54 | 62 | 48 | 48 | 51 | 72 | 61 |
| Provision for Tax | 15 | 12 | 12 | 14 | 16 | 12 | 12 | 12 | 18 | 16 |
| Profit After Tax | 44 | 34 | 36 | 40 | 46 | 36 | 36 | 39 | 54 | 46 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 44 | 34 | 36 | 40 | 46 | 36 | 36 | 39 | 54 | 46 |
| Adjusted Earnings Per Share | 29.2 | 22.5 | 23.8 | 26.2 | 30.4 | 23.6 | 23.8 | 25.7 | 35.7 | 30.2 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 1086 | 1172 | 1519 | 1939 | 952 | 906 | 1491 | 2324 | 2229 | 2078 | 2178 | 2205 |
| Other Income | 2 | 2 | 5 | 3 | 8 | 7 | 4 | 5 | 16 | 27 | 39 | 34 |
| Total Income | 1088 | 1174 | 1524 | 1942 | 960 | 913 | 1495 | 2329 | 2245 | 2105 | 2217 | 2239 |
| Total Expenditure | 991 | 1059 | 1354 | 1713 | 859 | 840 | 1356 | 2066 | 1983 | 1858 | 1947 | 1955 |
| Operating Profit | 97 | 115 | 170 | 229 | 101 | 73 | 139 | 262 | 262 | 247 | 269 | 283 |
| Interest | 6 | 1 | 1 | 1 | 2 | 3 | 2 | 3 | 3 | 3 | 2 | 0 |
| Depreciation | 39 | 39 | 43 | 46 | 37 | 36 | 36 | 41 | 36 | 34 | 36 | 37 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | -2 | -4 | 0 | 0 | 0 | 0 | -12 | -12 |
| Profit Before Tax | 52 | 75 | 126 | 182 | 60 | 30 | 100 | 218 | 223 | 211 | 220 | 232 |
| Provision for Tax | 17 | 26 | 44 | 64 | 19 | 7 | 26 | 56 | 57 | 55 | 55 | 58 |
| Profit After Tax | 35 | 49 | 82 | 119 | 41 | 23 | 74 | 162 | 166 | 156 | 164 | 175 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 35 | 49 | 82 | 119 | 41 | 23 | 74 | 162 | 166 | 156 | 164 | 175 |
| Adjusted Earnings Per Share | 23 | 32.7 | 54.5 | 78.5 | 27.2 | 15 | 49.2 | 107.2 | 109.9 | 102.9 | 108.8 | 115.4 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 5% | -2% | 19% | 7% |
| Operating Profit CAGR | 9% | 1% | 30% | 11% |
| PAT CAGR | 5% | 0% | 48% | 17% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -4% | -9% | 6% | 9% |
| ROE Average | 16% | 18% | 18% | 15% |
| ROCE Average | 21% | 24% | 24% | 22% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 327 | 377 | 444 | 538 | 532 | 554 | 621 | 759 | 876 | 982 | 1099 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 0 | 0 | 0 | 66 | 19 | 15 | 10 | 6 | 2 | 0 | 0 |
| Other Non-Current Liabilities | 16 | 5 | -1 | -7 | 9 | 6 | 9 | 15 | 17 | 15 | 11 |
| Total Current Liabilities | 216 | 182 | 285 | 321 | 158 | 365 | 397 | 372 | 332 | 358 | 405 |
| Total Liabilities | 559 | 564 | 728 | 918 | 718 | 940 | 1037 | 1152 | 1226 | 1355 | 1516 |
| Fixed Assets | 168 | 146 | 118 | 109 | 255 | 245 | 259 | 245 | 227 | 200 | 225 |
| Other Non-Current Assets | 23 | 22 | 38 | 166 | 54 | 58 | 24 | 25 | 29 | 46 | 92 |
| Total Current Assets | 367 | 395 | 573 | 644 | 409 | 637 | 755 | 881 | 970 | 1109 | 1199 |
| Total Assets | 559 | 564 | 728 | 918 | 718 | 940 | 1037 | 1152 | 1226 | 1355 | 1516 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 3 | 0 | 35 | 44 | 40 | 74 | 73 | 74 | 11 | 33 | 9 |
| Cash Flow from Operating Activities | 57 | 97 | 51 | 106 | 198 | 49 | 43 | 52 | 260 | 128 | 173 |
| Cash Flow from Investing Activities | -25 | -23 | -27 | -157 | -59 | -40 | -27 | -84 | -182 | -94 | -94 |
| Cash Flow from Financing Activities | -35 | -40 | -15 | 47 | -105 | -10 | -15 | -31 | -57 | -59 | -49 |
| Net Cash Inflow / Outflow | -3 | 35 | 9 | -4 | 34 | -1 | 2 | -63 | 22 | -24 | 30 |
| Closing Cash & Cash Equivalent | 0 | 35 | 44 | 40 | 74 | 73 | 74 | 11 | 33 | 9 | 38 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 23.01 | 32.7 | 54.46 | 78.55 | 27.22 | 15.04 | 49.2 | 107.22 | 109.95 | 102.92 | 108.77 |
| CEPS(Rs) | 49.11 | 58.58 | 82.88 | 109.11 | 51.85 | 38.87 | 73.3 | 134.6 | 134.02 | 125.19 | 132.52 |
| DPS(Rs) | 5.5 | 8 | 13.5 | 19.5 | 6.8 | 4.5 | 15 | 32 | 32 | 30.5 | 32 |
| Book NAV/Share(Rs) | 216.52 | 249.2 | 294.03 | 356.3 | 352 | 366.63 | 410.97 | 502.46 | 579.63 | 649.76 | 727.08 |
| Core EBITDA Margin(%) | 7.88 | 8.7 | 10.63 | 11.67 | 9.8 | 7.27 | 9.03 | 11.08 | 11.05 | 10.59 | 10.58 |
| EBIT Margin(%) | 4.74 | 5.86 | 8.16 | 9.44 | 6.49 | 3.66 | 6.88 | 9.51 | 10.12 | 10.28 | 10.16 |
| Pre Tax Margin(%) | 4.27 | 5.76 | 8.12 | 9.41 | 6.3 | 3.33 | 6.71 | 9.39 | 10 | 10.14 | 10.09 |
| PAT Margin (%) | 2.88 | 3.8 | 5.3 | 6.12 | 4.32 | 2.51 | 4.99 | 6.97 | 7.45 | 7.49 | 7.55 |
| Cash Profit Margin (%) | 6.15 | 6.8 | 8.06 | 8.5 | 8.23 | 6.49 | 7.43 | 8.75 | 9.09 | 9.11 | 9.2 |
| ROA(%) | 6.32 | 8.81 | 12.74 | 14.42 | 5.03 | 2.74 | 7.52 | 14.8 | 13.97 | 12.05 | 11.45 |
| ROE(%) | 11.05 | 14.04 | 20.05 | 24.16 | 7.69 | 4.19 | 12.66 | 23.48 | 20.32 | 16.74 | 15.8 |
| ROCE(%) | 15.84 | 20.78 | 30.87 | 34.67 | 10.59 | 5.88 | 16.97 | 31.45 | 27.32 | 22.92 | 21.28 |
| Receivable days | 56.53 | 60.19 | 66.49 | 64.09 | 89.92 | 81.57 | 82.2 | 69.74 | 70.66 | 70.45 | 77.91 |
| Inventory Days | 34.27 | 29.35 | 27.71 | 30.26 | 65.25 | 71.86 | 48.95 | 33.77 | 39.37 | 42.13 | 37.19 |
| Payable days | 57.66 | 64.67 | 73.02 | 69.77 | 105.31 | 117.45 | 107.09 | 70.96 | 68.75 | 72.12 | 79.05 |
| PER(x) | 25.5 | 21.67 | 26.81 | 15.86 | 14.06 | 69.72 | 34.95 | 22.09 | 16 | 15.59 | 14.24 |
| Price/Book(x) | 2.71 | 2.84 | 4.96 | 3.5 | 1.09 | 2.86 | 4.18 | 4.71 | 3.04 | 2.47 | 2.13 |
| Dividend Yield(%) | 0.94 | 1.13 | 0.92 | 1.57 | 1.78 | 0.43 | 0.87 | 1.35 | 1.82 | 1.9 | 2.07 |
| EV/Net Sales(x) | 0.84 | 0.88 | 1.42 | 0.99 | 0.55 | 1.69 | 1.7 | 1.52 | 1.16 | 1.15 | 0.96 |
| EV/Core EBITDA(x) | 9.48 | 8.98 | 12.74 | 8.36 | 5.22 | 20.99 | 18.23 | 13.5 | 9.85 | 9.65 | 7.73 |
| Net Sales Growth(%) | 136.5 | 7.95 | 29.6 | 27.62 | -50.91 | -4.87 | 64.6 | 55.89 | -4.07 | -6.8 | 4.82 |
| EBIT Growth(%) | 177.36 | 33.33 | 66.21 | 44.41 | -66.25 | -46.35 | 209.4 | 115.58 | 2.09 | -5.33 | 3.64 |
| PAT Growth(%) | 229.86 | 42.11 | 66.53 | 44.23 | -65.35 | -44.74 | 227.14 | 117.9 | 2.55 | -6.39 | 5.68 |
| EPS Growth(%) | 229.86 | 42.11 | 66.53 | 44.23 | -65.35 | -44.74 | 227.14 | 117.9 | 2.55 | -6.39 | 5.68 |
| Debt/Equity(x) | 0.09 | 0 | 0 | 0.14 | 0.04 | 0.03 | 0.02 | 0.01 | 0.01 | 0 | 0 |
| Current Ratio(x) | 1.7 | 2.17 | 2.01 | 2 | 2.59 | 1.74 | 1.9 | 2.37 | 2.92 | 3.1 | 2.96 |
| Quick Ratio(x) | 1.19 | 1.63 | 1.53 | 1.43 | 1.6 | 1.19 | 1.4 | 1.76 | 2.17 | 2.46 | 2.43 |
| Interest Cover(x) | 10.1 | 61.84 | 231.26 | 333.35 | 34.18 | 11.16 | 41.56 | 75.82 | 85.01 | 71.87 | 141.18 |
| Total Debt/Mcap(x) | 0.03 | 0 | 0 | 0.04 | 0.04 | 0.01 | 0.01 | 0 | 0 | 0 | 0 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 71.04 | 71.04 | 71.04 | 71.04 | 71.04 | 71.04 | 71.04 | 71.04 | 71.04 | 71.04 |
| FII | 0.52 | 0.58 | 0.63 | 0.55 | 0.54 | 0.65 | 0.71 | 0.68 | 0.83 | 0.75 |
| DII | 11.97 | 11.51 | 12.64 | 12.92 | 13.4 | 13.69 | 14.05 | 14.44 | 15.02 | 15.31 |
| Public | 16.47 | 16.87 | 15.69 | 15.49 | 15.03 | 14.63 | 14.2 | 13.84 | 13.11 | 12.91 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 |
| FII | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| DII | 0.18 | 0.17 | 0.19 | 0.2 | 0.2 | 0.21 | 0.21 | 0.22 | 0.23 | 0.23 |
| Public | 0.25 | 0.25 | 0.24 | 0.23 | 0.23 | 0.22 | 0.21 | 0.21 | 0.2 | 0.2 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +5% | -2% | +19% | +7% |
| Operating Profit CAGR | +9% | +1% | +30% | +11% |
| PAT CAGR | +5% | 0% | +48% | +17% |
| Share Price CAGR | -4% | -9% | +6% | +9% |
| ROE Average | +16% | +18% | +18% | +15% |
| ROCE Average | +21% | +24% | +24% | +22% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 71.04 | 71.04 | 71.04 | 71.04 | 71.04 | 71.04 | 71.04 | 71.04 | 71.04 | 71.04 |
| FII | 0.52 | 0.58 | 0.63 | 0.55 | 0.54 | 0.65 | 0.71 | 0.68 | 0.83 | 0.75 |
| DII | 11.97 | 11.51 | 12.64 | 12.92 | 13.4 | 13.69 | 14.05 | 14.44 | 15.02 | 15.31 |
| Public | 16.47 | 16.87 | 15.69 | 15.49 | 15.03 | 14.63 | 14.2 | 13.84 | 13.11 | 12.91 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 |
| FII | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| DII | 0.18 | 0.17 | 0.19 | 0.2 | 0.2 | 0.21 | 0.21 | 0.22 | 0.23 | 0.23 |
| Public | 0.25 | 0.25 | 0.24 | 0.23 | 0.23 | 0.22 | 0.21 | 0.21 | 0.2 | 0.2 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.