Auto Pins

₹215 0 | 0%

WEBSITE BSE:531994 NSE : AUTO PINS(I) 13 May, 00:00

Market Cap ₹0 Cr.

Stock P/E 94.6

P/B 14.8

Current Price ₹215

Book Value ₹ 14.6

Face Value 10

52W High ₹215

Dividend Yield 0%

52W Low ₹ 45

Edit Ratio

Auto Pins Research see more...

Overview Inc. Year: 1975Industry: Auto Ancillary

Auto Pins (India) Ltd manufactures and sells automotive additives and accessories beneath the SIROCCO logo in India and the world over. It offers leaf and parabolic springs, U bolts, spring pins, and trailer components/suspension kits for use in vehicles, tractors, and transport cars. The enterprise was founded in 1953 and is based in Faridabad, India. Auto Pins (India) Ltd is a subsidiary of Mystic Woodart Pvt Ltd.

Auto Pins Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Auto Pins Quarterly Results

#(Fig in Cr.)	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Jun 2023	Sep 2023	Dec 2023
Net Sales	6	9	10	11	9	9	10	16	13	18
Other Income	0	0	0	0	0	0	0	0	0	0
Total Income	6	9	10	11	9	10	10	16	13	18
Total Expenditure	5	9	10	10	9	9	10	15	12	17
Operating Profit	0	0	0	0	0	0	0	1	1	1
Interest	0	0	0	0	0	0	0	0	0	0
Depreciation	0	0	0	0	0	0	0	0	0	0
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	0	0	0	0	0	0	0	0	0	0
Provision for Tax	0	0	0	-0	0	0	0	0	0	0
Profit After Tax	0	0	0	0	0	0	0	0	0	0
Adjustments	0	0	0	-0	-0	0	0	0	-0	0
Profit After Adjustments	0	0	0	0	0	0	0	0	0	0
Adjusted Earnings Per Share	0.2	0.2	0.1	0.6	0.2	0.2	0.3	0.6	0.6	0.8

Auto Pins Profit & Loss

#(Fig in Cr.)	Jun 2013	Jun 2014	Jun 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	15	14	11	8	13	23	36	27	28	36	45	57
Other Income	1	7	1	1	0	0	0	0	0	0	0	0
Total Income	17	21	11	9	13	24	36	27	29	36	46	57
Total Expenditure	16	14	11	9	13	23	35	26	27	35	44	54
Operating Profit	1	7	0	-0	1	1	1	1	2	1	2	3
Interest	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation	1	1	0	0	0	0	0	0	1	0	1	0
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	0	6	0	-0	0	0	0	0	1	0	1	0
Provision for Tax	0	0	0	0	0	0	-0	-0	0	-0	0	0
Profit After Tax	0	6	0	-0	0	0	1	0	1	1	1	0
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	0	6	0	-0	0	0	1	0	1	1	1	0
Adjusted Earnings Per Share	0.4	11.1	0.3	-0.7	0.3	0.5	1.1	0.9	1.6	1.1	1.5	2.3

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	25%	19%	14%	12%
Operating Profit CAGR	100%	26%	15%	7%
PAT CAGR	0%	0%	0%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	310%	80%	NA%	NA%
ROE Average	12%	13%	13%	29%
ROCE Average	14%	12%	11%	15%

Auto Pins Balance Sheet

#(Fig in Cr.)	Jun 2013	Jun 2014	Jun 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	-1	6	4	4	4	4	5	5	6	6	7
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	6	1	1	1	1	1	1	0	0	0	0
Other Non-Current Liabilities	0	0	0	0	0	0	-0	-0	-0	-0	-0
Total Current Liabilities	7	4	4	4	5	5	7	6	8	8	11
Total Liabilities	13	11	9	8	9	10	12	11	14	15	18
Fixed Assets	5	4	2	2	3	4	5	5	5	5	5
Other Non-Current Assets	0	0	0	0	0	0	0	0	0	0	0
Total Current Assets	7	6	7	6	6	6	7	6	9	9	13
Total Assets	13	11	9	8	9	10	12	11	14	15	18

Auto Pins Cash Flow

#(Fig in Cr.)	Jun 2013	Jun 2014	Jun 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	0	0	0	0	0	0	0	0	1	0	1
Cash Flow from Operating Activities	0	5	-1	1	1	1	2	1	-0	1	1
Cash Flow from Investing Activities	-0	-0	0	-0	-1	-1	-1	-1	-1	-0	-1
Cash Flow from Financing Activities	0	-5	0	-0	-0	-0	-0	-0	1	-0	-0
Net Cash Inflow / Outflow	0	-0	-0	-0	0	-0	0	0	-0	0	-0
Closing Cash & Cash Equivalent	0	0	0	0	0	0	0	1	0	1	0

Auto Pins Ratios

#	Jun 2013	Jun 2014	Jun 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	0.4	11.07	0.3	-0.66	0.31	0.54	1.1	0.86	1.6	1.12	1.48
CEPS(Rs)	2.25	12.94	0.67	-0.42	0.7	1.02	1.74	1.63	2.52	1.89	2.37
DPS(Rs)	0	0	0	0	0	0	0	0	0	0	0
Book NAV/Share(Rs)	-1.02	10.05	6.49	6.23	6.54	7.08	8.19	9.04	10.63	11.15	12.63
Core EBITDA Margin(%)	-0.37	0.63	-1.08	-7.9	3.52	2.71	1.67	2.27	4.45	2.25	3.37
EBIT Margin(%)	1.68	40.43	1.54	-3.5	2.12	2.14	1.79	2.16	3.55	1.92	2.83
Pre Tax Margin(%)	1.3	40.3	1.43	-3.83	1.44	1.6	1.38	1.7	3.08	1.19	1.88
PAT Margin (%)	1.3	40.3	1.43	-4.05	1.16	1.3	1.76	1.7	3.08	1.73	1.81
Cash Profit Margin (%)	7.39	47.13	3.16	-2.61	2.68	2.45	2.78	3.24	4.87	2.91	2.9
ROA(%)	1.73	54.47	1.78	-4.4	2.02	3.23	5.73	4.21	7.22	4.49	5.11
ROE(%)	0	245.26	3.66	-10.35	4.78	7.95	14.46	9.94	16.24	10.32	12.46
ROCE(%)	4.99	92.78	2.73	-5.56	5.53	8.39	9.6	8.8	13.36	8.14	14.18
Receivable days	20.21	11.73	9.23	13.65	13.77	18.11	17.2	21.4	34.12	36.6	31.31
Inventory Days	119.84	129.32	169.62	212.3	119.02	68.18	43	51.35	47.28	44.79	50.26
Payable days	53.91	50.9	48.9	53.18	39.77	37.31	44.74	56.86	56.73	54.29	57.16
PER(x)	0	0	0	0	0	0	0	0	0	71.15	53.86
Price/Book(x)	0	0	0	0	0	0	0	0	0	7.18	6.32
Dividend Yield(%)	0	0	0	0	0	0	0	0	0	0	0
EV/Net Sales(x)	0.77	0.52	0.73	0.93	0.56	0.34	0.22	0.26	0.28	1.33	1.05
EV/Core EBITDA(x)	8.79	0.98	19.86	-40.19	13.98	10.06	7.67	6.67	5.01	41.48	26.23
Net Sales Growth(%)	-11.21	-9.43	-23.64	-22.62	62.7	73.84	53.06	-24.87	4.92	26.62	26.93
EBIT Growth(%)	-93.4	2062.94	-97.07	-275.37	197.71	60.58	25.61	-3.36	69.73	-32.3	85.49
PAT Growth(%)	-94.8	2690.78	-97.27	-317.66	146.41	77.29	103.72	-22.48	86.65	-29.59	31.76
EPS Growth(%)	-94.8	2690.78	-97.27	-317.66	146.41	77.29	103.72	-22.48	86.65	-29.59	31.76
Debt/Equity(x)	-11.41	0.32	0.62	0.6	0.55	0.57	0.5	0.37	0.43	0.39	0.36
Current Ratio(x)	1.02	1.61	1.52	1.36	1.32	1.1	1.03	1.01	1.08	1.11	1.18
Quick Ratio(x)	0.21	0.25	0.19	0.22	0.25	0.36	0.36	0.41	0.57	0.52	0.47
Interest Cover(x)	4.4	327.47	14.58	-10.87	3.12	3.98	4.37	4.66	7.57	2.63	2.99
Total Debt/Mcap(x)	0	0	0	0	0	0	0	0	0	0.05	0.06

Auto Pins Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	70.03	70.03	70.03	70.03	70.03	70.03	70.03	70.03	70.03	70.03
FII	0	0	0	0	0	0	0	0	0	0
DII	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03
Public	29.94	29.94	29.94	29.94	29.94	29.94	29.94	29.94	29.94	29.94
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	0.17	0.17	0.17	0.17	0.17	0.17	0.17	0.17	0.17	0.17
Others	0	0	0	0	0	0	0	0	0	0
Total	0.57	0.57	0.57	0.57	0.57	0.57	0.57	0.57	0.57	0.57

Pros

Company is almost debt free.

Cons

Company has a low return on equity of 13% over the last 3 years.
Debtor days have increased from 54.29 to 57.16days.
Stock is trading at 14.8 times its book value.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.