Axtel Inds.

₹558.7 -21.3 | 3.7%

WEBSITE BSE:523850 NSE : AXTEL INDUS. 10 May, 16:01

Market Cap ₹902 Cr.

Stock P/E 28.1

P/B 8

Current Price ₹558.7

Book Value ₹ 70

Face Value 10

52W High ₹850.3

Dividend Yield 1.07%

52W Low ₹ 256.8

Edit Ratio

Axtel Inds. Research see more...

Overview Inc. Year: 1991Industry: Engineering - Industrial Equipments

Axtel Industries Ltd is engaged in production of meals processing plants and machineries. The Company supplies process engineering system and turnkey systems to the meals and pharmaceutical industries. It offers method system under numerous categories, inclusive of solids handling, storgae and discharge, sieving and straining/cleansing and grading, blending, size reduction and mixing, and specialized procedure gadget. Its solids dealing with merchandise include sack tip stations, bulk loaders, belt conveyors, screw feeder and conveyors, screw feeder with critical valves, twin tunnel diverter valves, z-bucket elevators, cyclones, reverse jet filters, and horizontal reverse jet bin filters. Its storage and discharge merchandise encompass technique tanks, outside storage silos, intermediate bulk packing containers, table feeders, knife gate valves, butterfly valves and big bag handling structures. Its size reduction merchandise encompass hammer mills, nibblers, cone generators, shredders and roller mills.

Axtel Inds. Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Axtel Inds. Quarterly Results

#(Fig in Cr.)	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Net Sales	38	55	30	42	40	67	48	69	54	52
Other Income	0	0	0	1	0	2	1	1	1	1
Total Income	38	56	31	43	41	70	49	71	55	53
Total Expenditure	35	46	31	36	37	54	41	53	41	44
Operating Profit	4	10	0	7	4	15	8	18	13	8
Interest	0	0	0	0	0	0	0	0	0	0
Depreciation	1	1	1	1	1	1	0	1	1	1
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	3	9	-1	6	3	14	7	17	12	7
Provision for Tax	1	2	-0	1	1	3	2	5	3	2
Profit After Tax	2	7	-1	5	2	11	5	12	10	5
Adjustments	-0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	2	7	-1	5	2	11	5	12	10	5
Adjusted Earnings Per Share	1.2	4.2	-0.4	2.9	1.4	6.9	3.3	7.4	5.9	3.3

Axtel 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	60	48	40	67	76	82	111	100	153	144	180	223
Other Income	0	0	0	0	1	1	3	4	3	3	4	4
Total Income	61	48	40	67	77	82	114	104	157	147	184	228
Total Expenditure	54	39	42	57	65	71	91	85	125	127	157	179
Operating Profit	7	9	-2	11	12	11	23	18	32	20	26	47
Interest	1	2	2	1	1	1	0	1	1	0	1	0
Depreciation	1	3	4	3	3	2	3	3	3	3	2	3
Exceptional Income / Expenses	0	0	0	0	0	0	-1	0	0	2	0	0
Profit Before Tax	5	4	-8	6	8	8	18	15	29	19	23	43
Provision for Tax	2	1	-0	1	1	2	5	4	8	5	6	12
Profit After Tax	3	3	-8	5	7	6	13	11	21	14	17	32
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	3	3	-8	5	7	6	13	11	21	14	17	32
Adjusted Earnings Per Share	3.4	2.8	-4.7	3	4.2	3.7	8	6.7	13.2	8.6	10.7	19.9

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	25%	22%	17%	12%
Operating Profit CAGR	30%	13%	19%	14%
PAT CAGR	21%	16%	23%	19%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	114%	24%	35%	55%
ROE Average	20%	24%	24%	15%
ROCE Average	27%	32%	32%	21%

Axtel 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	26	29	26	30	37	43	52	55	71	81	96
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	8	8	5	2	0	1	1	1	0	0	0
Other Non-Current Liabilities	3	4	3	3	4	3	4	4	4	4	2
Total Current Liabilities	25	25	35	26	26	39	35	47	39	51	86
Total Liabilities	62	67	69	61	66	87	91	106	115	135	184
Fixed Assets	17	24	21	19	17	17	16	16	16	14	13
Other Non-Current Assets	5	3	3	4	8	19	20	8	4	5	9
Total Current Assets	40	39	44	39	42	51	56	83	95	116	162
Total Assets	62	67	69	61	66	87	91	106	115	135	184

Axtel 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	5	1	2	6	1	7	4	5	4	8	6
Cash Flow from Operating Activities	1	8	7	-1	15	12	9	12	25	-11	30
Cash Flow from Investing Activities	-11	-8	-1	-1	-4	-13	-2	-11	-8	14	-20
Cash Flow from Financing Activities	6	-0	-1	-4	-6	-1	-6	-2	-13	-5	-5
Net Cash Inflow / Outflow	-3	0	5	-5	5	-3	1	-1	4	-2	5
Closing Cash & Cash Equivalent	1	2	6	1	7	4	5	4	8	6	12

Axtel 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)	3.38	2.76	-4.67	2.97	4.23	3.67	8.02	6.74	13.18	8.56	10.71
CEPS(Rs)	4.76	5.56	-2.26	5.11	5.96	5.15	9.75	8.4	14.79	10.32	12.2
DPS(Rs)	0	0	0	0	0	1.5	1.5	2.5	6	2	3
Book NAV/Share(Rs)	24.21	26.98	15.84	18.63	22.82	26.63	32.23	34.05	44.18	50.03	59.52
Core EBITDA Margin(%)	10.09	16.77	-5.28	13.84	12.87	12.16	17.95	14.4	18.71	11.83	12.65
EBIT Margin(%)	8.54	11.9	-13.69	9.51	10.93	10.1	16.86	15.62	19.29	13.4	13.35
Pre Tax Margin(%)	7.48	7.8	-18.16	7.67	10.03	9.5	16.43	14.92	18.82	13.07	12.74
PAT Margin (%)	5.05	5.18	-17.35	6.44	8.24	7.14	11.7	10.93	13.88	9.61	9.6
Cash Profit Margin (%)	7.1	10.43	-8.41	11.06	11.6	10.02	14.23	13.62	15.57	11.58	10.94
ROA(%)	6.13	4.29	-11.13	7.37	10.73	7.76	14.54	11.04	19.23	11.03	10.83
ROE(%)	15.01	10.8	-28.69	17.24	20.42	14.85	27.26	20.34	33.7	18.18	19.55
ROCE(%)	16.05	14.77	-14.27	18.11	22.1	18.84	37.17	26.85	43.91	25.19	27.11
Receivable days	81.48	118.97	128.55	76.56	79.5	83.56	65.16	57.31	37.98	83.59	108.86
Inventory Days	53.78	63.24	120.42	77.21	57.04	66.13	65.19	96.04	63.4	74.99	82.7
Payable days	74.92	160.25	201.62	122.11	99.98	138.16	110.91	119.12	81.82	120.3	135.81
PER(x)	2.35	2.28	0	4.95	19.51	25.46	15.8	13.96	23.83	31.25	22.43
Price/Book(x)	0.33	0.23	0.72	0.79	3.62	3.51	3.93	2.76	7.11	5.35	4.04
Dividend Yield(%)	0	0	0	0	0	1.6	1.18	2.66	1.91	0.75	1.25
EV/Net Sales(x)	0.36	0.44	0.62	0.49	1.73	1.85	1.81	1.56	3.26	2.96	2.09
EV/Core EBITDA(x)	3.04	2.34	-11.93	3.14	11.09	14	8.86	8.52	15.53	21.14	14.23
Net Sales Growth(%)	1.69	-20.29	-17.05	68.12	13.39	7.09	35.89	-10.02	53.93	-6.13	25.11
EBIT Growth(%)	6.01	10.96	-193.76	219.23	27.86	-7.46	122.58	-16.63	90.01	-34.76	24.6
PAT Growth(%)	12.06	-18.22	-372.79	163.68	42.43	-13.25	118.45	-15.96	95.53	-35.04	25.09
EPS Growth(%)	12.06	-18.22	-268.86	163.68	42.43	-13.25	118.45	-15.96	95.53	-35.04	25.08
Debt/Equity(x)	0.62	0.62	0.49	0.34	0.13	0.1	0.02	0.14	0.01	0.01	0
Current Ratio(x)	1.59	1.53	1.27	1.54	1.62	1.29	1.6	1.77	2.42	2.3	1.89
Quick Ratio(x)	1.28	1.11	0.76	1	1.14	0.84	0.98	1.11	1.85	1.57	1.37
Interest Cover(x)	8.07	2.9	-3.06	5.17	12.15	16.65	38.84	22.09	41.27	40.37	22.02
Total Debt/Mcap(x)	1.88	2.66	0.68	0.43	0.04	0.03	0.01	0.05	0	0	0

Axtel Inds. Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	49.95	49.95	49.95	49.95	49.95	49.95	49.95	49.95	49.95	49.95
FII	0.19	0.19	0.19	0.09	0.06	0	0	0	0	0.02
DII	0	0	0	0	0	0	0	0	0	0.25
Public	49.86	49.86	49.86	49.96	49.99	50.05	50.05	50.05	50.05	49.78
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	0.81	0.81	0.81	0.81	0.81	0.81	0.81	0.81	0.81	0.81
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	0.81	0.81	0.81	0.81	0.81	0.81	0.81	0.81	0.81	0.8
Others	0	0	0	0	0	0	0	0	0	0
Total	1.62	1.62	1.62	1.62	1.62	1.62	1.62	1.62	1.62	1.62

Pros

Company has delivered good profit growth of 23% CAGR over last 5 years
Company has a good return on equity (ROE) track record: 3 Years ROE 24%
Company is almost debt free.

Cons

Promoter holding is low: 49.95%.
Debtor days have increased from 120.3 to 135.81days.
Stock is trading at 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.

Axtel Inds. News

IPO

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

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

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

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

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

Axtel Inds.

Add Watchlist

Axtel Inds. Research see more...

Overview Inc. Year: 1991Industry: Engineering - Industrial Equipments

Axtel Inds. Share Price

Alert Data

Quarterly Price

Peer Comparison

Axtel Inds. Quarterly Results

Axtel Inds. Profit & Loss

Growth Rates

Axtel Inds. Balance Sheet

Axtel Inds. Cash Flow

Axtel Inds. Ratios

Axtel Inds. Shareholding Pattern

Axtel Inds. News

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!