Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

  • Home
  • /
  • Autoriders Intl
Join Channel
Consolidated Standalone

Autoriders Intl

₹75.8 0 | 0%

Market Cap ₹4 Cr.

Stock P/E 0.5

P/B 0.1

Current Price ₹75.8

Book Value ₹ 657.6

Face Value 10

52W High ₹75.8

Dividend Yield 0%

52W Low ₹ 30.1

Edit Ratio

Autoriders Intl Research see more...

Overview Inc. Year: 1985Industry: Travel Services

Autoriders Intl Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

Autoriders Intl 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 8 11 11 16 18 17 20 20 21 21
Other Income 0 0 -0 0 0 0 0 0 0 0
Total Income 8 11 11 16 18 17 20 20 21 21
Total Expenditure 5 7 8 11 13 13 15 14 14 15
Operating Profit 3 4 3 5 5 5 5 6 6 7
Interest 0 0 0 0 1 1 1 1 1 1
Depreciation 1 1 1 2 2 2 2 2 3 3
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 1 2 1 3 3 2 3 3 3 3
Provision for Tax 0 0 0 0 0 0 4 0 0 0
Profit After Tax 1 2 1 3 3 2 -1 3 3 3
Adjustments -0 0 -0 0 0 0 0 0 0 0
Profit After Adjustments 1 2 1 3 3 2 -1 3 3 3
Adjusted Earnings Per Share 19.6 39.6 17 55.4 59.9 44.8 -22.2 61.1 60.8 65.3

Autoriders Intl 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 36 47 54 63 60 64 66 58 20 33 70 82
Other Income 0 1 0 1 1 0 0 1 1 0 0 0
Total Income 37 48 54 64 61 64 66 59 21 33 70 82
Total Expenditure 32 41 46 55 51 56 57 48 17 24 50 58
Operating Profit 5 7 8 9 10 8 9 11 4 10 20 24
Interest 1 1 2 2 3 2 2 2 1 1 2 4
Depreciation 4 6 5 5 6 6 6 6 5 5 7 10
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 0 0 1 2 1 0 2 3 -2 3 11 12
Provision for Tax 0 -0 1 1 0 0 1 1 -0 0 4 4
Profit After Tax 0 1 0 1 1 0 1 2 -2 3 7 8
Adjustments 0 0 0 0 0 0 0 0 0 0 -0 0
Profit After Adjustments 0 1 0 1 1 0 1 2 -2 3 7 8
Adjusted Earnings Per Share 4.6 11.5 9.7 17.6 23.2 4.1 21.2 43.3 -40.9 60 138 165

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 112% 6% 2% 7%
Operating Profit CAGR 100% 22% 20% 15%
PAT CAGR 133% 52% 0% 0%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR NA% NA% NA% NA%
ROE Average 34% 13% 13% 7%
ROCE Average 28% 13% 13% 13%

Autoriders Intl 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 -29 -28 10 11 12 13 14 15 13 16 23
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 14 20 7 8 7 6 6 12 10 12 18
Other Non-Current Liabilities 0 -1 1 2 4 4 5 6 5 3 5
Total Current Liabilities 35 37 14 21 18 20 18 14 8 13 21
Total Liabilities 20 28 33 42 41 42 43 48 36 44 67
Fixed Assets 9 13 18 24 22 21 22 24 19 24 38
Other Non-Current Assets 1 2 2 3 3 3 3 6 6 8 10
Total Current Assets 10 13 13 16 16 19 17 17 10 12 18
Total Assets 20 28 33 42 41 42 43 48 36 44 67

Autoriders Intl 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 1 -1 1 1 1 2 1 1 4 1 -1
Cash Flow from Operating Activities 4 6 5 7 5 6 7 5 4 4 15
Cash Flow from Investing Activities -5 -10 -4 -12 -5 -5 -7 -7 -1 -10 -25
Cash Flow from Financing Activities -1 6 -1 5 -0 -2 0 4 -6 4 10
Net Cash Inflow / Outflow -2 3 0 0 0 -0 0 2 -3 -2 -0
Closing Cash & Cash Equivalent -1 1 1 1 2 1 1 4 1 -1 -2

Autoriders Intl 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) 4.59 11.52 9.74 17.63 23.24 4.1 21.2 43.3 -40.92 60 137.96
CEPS(Rs) 79.48 125.92 106.29 120.55 151.41 118.48 134.93 160.42 70.28 170.2 284.9
DPS(Rs) 0 0 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) -585.01 -573.49 210.26 227.88 251.13 255.23 276.56 315.33 272.13 333.88 470.61
Core EBITDA Margin(%) 11.4 13.89 13.85 13.26 15.43 11.85 13.54 16.44 16.46 28.46 27.59
EBIT Margin(%) 2.43 3.53 5.45 6.48 6.46 3.76 5.84 8.45 -5.24 13.41 17.92
Pre Tax Margin(%) 0.84 0.73 2.26 3.14 2.26 0.64 3.24 5.55 -11.61 9.09 14.84
PAT Margin (%) 0.62 1.19 0.89 1.37 1.87 0.31 1.56 3.6 -9.96 8.76 9.54
Cash Profit Margin (%) 10.73 13.04 9.69 9.38 12.2 8.84 9.91 13.33 17.11 24.86 19.71
ROA(%) 1.25 2.33 1.57 2.3 2.72 0.48 2.44 4.7 -4.82 7.42 12.26
ROE(%) 0 0 0 8.05 9.7 1.62 7.97 14.63 -13.93 19.8 34.3
ROCE(%) 0 0 36.92 15.27 13.11 8.33 13.13 14.92 -3.25 13.74 27.75
Receivable days 68.51 70.07 70.85 67.56 74.32 72.66 76.67 75.74 150.41 80.79 60.47
Inventory Days 0 0 0 0 0 0 0 0 0 0 0
Payable days 0 0 0 0 0 0 0 0 0 0 0
PER(x) 0 0 0 0 0 0 0 0 0 0 0
Price/Book(x) 0 0 0 0 0 0 0 0 0 0 0
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 0.35 0.4 0.23 0.26 0.26 0.23 0.22 0.28 0.6 0.59 0.42
EV/Core EBITDA(x) 2.82 2.6 1.64 1.8 1.55 1.79 1.54 1.53 2.68 1.96 1.47
Net Sales Growth(%) 10.68 30.36 13.54 17.25 -4.42 6.48 2.28 -11.43 -65.9 66.8 111.89
EBIT Growth(%) -28.85 89.45 75.31 39.43 -3.77 -37.12 57.62 28.01 -121.15 527.03 182
PAT Growth(%) -70.11 150.73 -15.48 81.03 31.86 -82.35 416.79 104.2 -194.51 246.58 129.93
EPS Growth(%) -70.11 150.73 -15.48 81.03 31.86 -82.35 416.79 104.2 -194.51 246.62 129.93
Debt/Equity(x) -0.48 -0.71 1.32 1.65 1.47 1.31 1.24 1.36 1.13 1.27 1.36
Current Ratio(x) 0.29 0.36 0.9 0.77 0.89 0.94 0.98 1.19 1.25 0.93 0.89
Quick Ratio(x) 0.29 0.36 0.9 0.77 0.89 0.94 0.98 1.19 1.25 0.93 0.89
Interest Cover(x) 1.53 1.26 1.71 1.94 1.54 1.21 2.25 2.92 -0.82 3.1 5.82
Total Debt/Mcap(x) 0 0 0 0 0 0 0 0 0 0 0

Autoriders Intl Shareholding Pattern

# Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Promoter 71.41 71.41 71.41 71.41 71.41 71.41 71.41 71.41 71.41 71.41
FII 0 0 0 0 0 0 0 0 0 0
DII 0 0 0 0 0 0 0 0 0 0
Public 28.59 28.59 28.59 28.59 28.59 28.59 28.59 28.59 28.59 28.59
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Stock is trading at 0.1 times its book value

Cons

  • Company has a low return on equity of 13% over the last 3 years.

* 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.

Autoriders Intl News

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares

Please Login!

Click to Login
OR
Get free Account

Error!