Autoline Inds

₹120.2 0.2 | 0.1%

WEBSITE BSE:532797 NSE : AUTOIND 18 May, 12:50

Market Cap ₹468 Cr.

Stock P/E 131.1

P/B 5.6

Current Price ₹120.2

Book Value ₹ 21.4

Face Value 10

52W High ₹165.2

Dividend Yield 0%

52W Low ₹ 61.4

Edit Ratio

Autoline Inds Research see more...

Overview Inc. Year: 1996Industry: Auto Ancillary

Autoline Industries Ltd is an totally India-based agency engaged in production of sheet metal components, assemblies and sub-assemblies. The Company operates thru the segment of manufacturing of vehicle elements, consisting of pressed sheet metal, car additives and assemblies, that's used within the production of major product and in design engineering services. The Company manufactures owned design accelerator, brake and clutch (ABC) pedals. The Company supplies pedals to unique system producers. The Company operates in auto-factor and automobile ancillary sectors. Its production plant life are positioned in Pune, Uttarakhand, Karnataka and Tamil Nadu. The Company's subsidiary is Autoline Design Software Ltd, which develops industrial parks and township initiatives, among others.

Autoline Inds Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Autoline Inds Quarterly Results

#(Fig in Cr.)	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023
Net Sales	135	165	188	180	168	153	149	149	162	154
Other Income	0	0	0	0	0	1	1	0	0	1
Total Income	136	165	188	180	168	154	150	150	162	154
Total Expenditure	124	152	168	167	161	140	142	139	149	141
Operating Profit	12	13	20	13	7	14	8	11	13	13
Interest	6	6	7	6	5	5	6	6	5	5
Depreciation	5	5	5	5	5	4	4	3	3	3
Exceptional Income / Expenses	0	0	1	-0	14	0	-4	-0	-1	-0
Profit Before Tax	1	2	9	2	10	4	-6	1	4	4
Provision for Tax	0	0	0	0	0	0	0	0	0	0
Profit After Tax	1	2	9	2	10	4	-6	1	3	4
Adjustments	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	1	2	9	2	10	5	-6	1	3	4
Adjusted Earnings Per Share	0.3	0.5	2.5	0.5	2.7	1.2	-1.4	0.4	0.9	1.1

Autoline Inds Profit & Loss

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	801	677	507	311	359	385	452	316	285	568	650	614
Other Income	5	3	1	9	4	10	2	3	2	2	3	2
Total Income	805	680	507	320	363	394	455	319	286	570	652	616
Total Expenditure	743	655	512	312	354	388	445	329	276	522	611	571
Operating Profit	63	25	-4	8	10	7	10	-10	10	48	41	45
Interest	37	34	32	27	37	37	38	31	32	26	22	22
Depreciation	23	25	28	25	23	22	21	21	20	20	18	13
Exceptional Income / Expenses	7	-4	8	5	-34	0	44	-4	0	6	9	-5
Profit Before Tax	9	-38	-56	-39	-84	-52	-5	-66	-42	8	11	3
Provision for Tax	-2	2	1	0	-13	0	0	0	0	0	0	0
Profit After Tax	11	-40	-57	-39	-72	-52	-5	-66	-42	8	11	2
Adjustments	0	0	0	0	1	1	0	0	3	0	1	0
Profit After Adjustments	11	-40	-57	-39	-71	-52	-5	-66	-39	8	11	2
Adjusted Earnings Per Share	8.9	-32.4	-46.1	-29.4	-44.5	-24.7	-1.7	-24.4	-12.6	2.1	2.9	1

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	14%	27%	11%	-2%
Operating Profit CAGR	-15%	0%	42%	-4%
PAT CAGR	38%	0%	0%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	68%	51%	20%	5%
ROE Average	16%	-36%	-41%	-38%
ROCE Average	12%	7%	4%	-0%

Autoline Inds Balance Sheet

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	279	281	160	126	74	66	107	41	22	61	75
Minority's Interest	37	16	57	60	60	65	62	62	62	65	64
Borrowings	89	57	129	137	157	147	88	49	65	28	31
Other Non-Current Liabilities	13	12	12	13	-9	-2	-11	-11	-3	-9	-6
Total Current Liabilities	275	302	157	163	212	207	268	278	276	332	265
Total Liabilities	693	669	516	499	493	484	514	419	422	476	430
Fixed Assets	291	296	252	223	240	221	205	187	169	150	141
Other Non-Current Assets	101	48	48	53	19	27	26	29	28	27	31
Total Current Assets	299	323	215	223	235	236	283	203	224	293	258
Total Assets	693	669	516	499	493	484	514	419	422	476	430

Autoline Inds Cash Flow

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	11	15	5	5	4	0	2	0	1	0	0
Cash Flow from Operating Activities	41	-52	69	-16	44	-17	19	23	7	-53	76
Cash Flow from Investing Activities	-32	21	7	19	-5	7	4	-3	-0	5	2
Cash Flow from Financing Activities	-5	21	-76	-3	-40	13	-25	-19	-7	47	-79
Net Cash Inflow / Outflow	3	-10	-0	-0	-0	2	-2	1	-1	-0	0
Closing Cash & Cash Equivalent	15	5	5	4	4	2	0	1	0	0	0

Autoline Inds Ratios

#	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	8.91	-32.36	-46.12	-29.36	-44.45	-24.7	-1.71	-24.37	-12.57	2.13	2.85
CEPS(Rs)	27.55	-12.45	-23.85	-10.96	-30.21	-14.34	6.03	-16.68	-6.92	7.33	7.23
DPS(Rs)	1	0	0	0	0	0	0	0	0	0	0
Book NAV/Share(Rs)	223.38	224.73	127.88	94.24	45.33	30.26	38.5	14.11	6.76	15.44	19.02
Core EBITDA Margin(%)	6.87	3.07	-0.93	-0.39	1.42	-0.77	1.65	-3.98	3	8.14	5.93
EBIT Margin(%)	5.48	-0.6	-4.35	-3.32	-12.25	-3.9	7.22	-10.97	-3.48	5.87	5.01
Pre Tax Margin(%)	1.04	-5.36	-10.3	-11.29	-21.68	-13.23	-1.08	-20.88	-14.71	1.35	1.63
PAT Margin (%)	1.26	-5.61	-10.49	-11.32	-18.45	-13.26	-1.09	-20.88	-14.71	1.35	1.62
Cash Profit Margin (%)	4	-2.15	-5.41	-4.21	-12.43	-7.62	3.6	-14.26	-7.53	4.9	4.34
ROA(%)	1.55	-5.87	-9.63	-7.69	-14.49	-10.71	-0.99	-14.14	-9.96	1.71	2.33
ROE(%)	3.99	-14.54	-26.3	-27.63	-72.87	-76.9	-5.91	-92.89	-141.78	19.34	15.88
ROCE(%)	8.98	-0.8	-5.34	-3.44	-15.39	-5.03	10.17	-12.54	-4.46	13.02	12.07
Receivable days	23.56	37.02	41.27	30.57	39.55	45.69	36.1	40.99	45.88	49.87	52.3
Inventory Days	76.77	96.32	116.59	165.93	150.86	154.94	139.1	187.58	196.11	101.13	91.36
Payable days	63.77	63.58	70.19	120.6	113.61	78.95	42.11	64.85	100.04	50.43	42.75
PER(x)	7.06	0	0	0	0	0	0	0	0	25.25	24.84
Price/Book(x)	0.28	0.32	0.47	0.39	1.24	2.04	1.34	0.72	5.99	3.48	3.73
Dividend Yield(%)	1.59	0	0	0	0	0	0	0	0	0	0
EV/Net Sales(x)	0.39	0.52	0.5	0.78	0.86	0.97	0.79	0.66	1.11	0.76	0.68
EV/Core EBITDA(x)	4.93	14.15	-58.54	31.81	32.12	54.45	35.92	-20.7	30.76	9.08	10.76
Net Sales Growth(%)	7.04	-15.44	-25.16	-38.6	15.45	7.08	17.56	-30.05	-9.98	99.66	14.31
EBIT Growth(%)	-40.84	-109.24	-454.45	51.63	-316.47	67.74	312.02	-206.34	71.46	436.93	-2.47
PAT Growth(%)	-72.98	-474.47	-42.8	31.6	-84.22	27.16	90.55	-1234.52	36.59	118.37	36.95
EPS Growth(%)	-72.6	-463.31	-42.53	36.35	-51.4	44.43	93.09	-1327.97	48.4	116.91	34.22
Debt/Equity(x)	0.9	0.96	1.16	1.59	3.09	3.93	2.11	4.9	9.38	4.02	2.3
Current Ratio(x)	1.09	1.07	1.37	1.37	1.11	1.14	1.06	0.73	0.81	0.88	0.97
Quick Ratio(x)	0.43	0.43	0.39	0.39	0.34	0.31	0.41	0.18	0.26	0.39	0.36
Interest Cover(x)	1.23	-0.13	-0.73	-0.42	-1.3	-0.42	0.87	-1.11	-0.31	1.3	1.48
Total Debt/Mcap(x)	3.2	3.01	2.49	4.02	2.49	1.93	1.57	6.84	1.57	1.15	0.62

Autoline Inds Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	31.64	31.64	33.39	33.39	33.39	33.39	33.39	33.39	33.39	33.39
FII	0	0	0	0.01	0.22	0	0.03	0.01	0	0.15
DII	19.75	19.75	19.24	12.31	19.24	19.24	19.24	19.24	19.24	19.52
Public	48.61	48.61	47.36	54.29	47.14	47.36	47.34	47.36	47.36	46.93
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	1.2	1.2	1.3	1.3	1.3	1.3	1.3	1.3	1.3	1.3
FII	0	0	0	0	0.01	0	0	0	0	0.01
DII	0.75	0.75	0.75	0.48	0.75	0.75	0.75	0.75	0.75	0.76
Public	1.85	1.85	1.85	2.12	1.84	1.85	1.84	1.85	1.85	1.83
Others	0	0	0	0	0	0	0	0	0	0
Total	3.8	3.8	3.9	3.9	3.9	3.9	3.9	3.9	3.9	3.9

Pros

Debtor days have improved from 50.43 to 42.75days.

Cons

Promoter holding is low: 33.39%.
Company has a low return on equity of -36% over the last 3 years.
Stock is trading at 5.6 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.