Auto Ancillary · Founded 1993 · www.gnaaxles.in · BSE 540124 · NSE GNA · ISIN INE934S01014
No Notes Added Yet
Business
GNA Axles Ltd. is an Indian manufacturer of automotive driveline components. Its core business involves the production of rear axles shafts, spindles, and other forged components for commercial vehicles (trucks, buses), tractors, and off-highway vehicles. The company operates as an OEM (Original Equipment Manufacturer) supplier, providing these critical components directly to major automotive manufacturers both in India and internationally. It makes money by manufacturing and selling these precision-engineered parts based on customer specifications and order volumes.
Revenue Mix
GNA Axles primarily operates in a single major segment: the manufacturing and sale of automotive components. While specific revenue contribution percentages by product line are not publicly detailed, its main product categories include:
Rear Axle Shafts
Spindles
Other Forged Components
The company has a significant presence in both the domestic Indian market and international export markets (Europe, North America, etc.), supplying to various global OEMs. The revenue mix is thus split between domestic and export sales, with demand largely driven by the production volumes of its OEM clients across different vehicle types (CVs, tractors, off-highway).
Industry
GNA Axles operates within the highly competitive and cyclical Auto Ancillary industry in India. This industry is characterized by strong linkages to the fortunes of the broader automotive sector. GNA Axles has carved a niche for itself as a specialized manufacturer of critical driveline components, particularly rear axle shafts, which require high precision and quality standards. Its positioning is that of a quality-focused supplier with strong relationships with leading OEMs, both domestically and globally, allowing it to compete based on product reliability, technological capabilities, and manufacturing excellence rather than just cost.
MOAT
GNA Axles exhibits several competitive advantages:
Specialized Manufacturing Expertise: High-precision manufacturing processes for critical components like axle shafts are complex and require significant technical know-how, specialized machinery, and stringent quality control, creating high barriers to entry.
Long-standing OEM Relationships: Established relationships with major domestic and international automotive OEMs provide stable order books and recurring business, as OEMs typically prefer proven and reliable suppliers for critical parts.
Quality & Certifications: Adherence to global quality standards and certifications is crucial in the auto industry, distinguishing reliable suppliers and making it difficult for new entrants to gain traction.
Export Orientation: A strong export presence diversifies revenue streams and reduces dependence on the cyclical domestic market, leveraging global demand for specialized components.
Growth Drivers
Growth in Commercial Vehicle (CV) & Tractor Segments: Increased infrastructure spending, agricultural growth, and logistics demand in India and globally drive demand for CVs and tractors, directly boosting GNA's order books.
Increasing Content per Vehicle: The trend towards higher-grade, more durable, and technologically advanced components in newer vehicle models could increase the value of parts supplied by GNA per vehicle.
Export Market Expansion: Continued penetration into new geographies and deeper relationships with existing international OEM clients can provide significant growth opportunities.
New Product Development: Introduction of new components for emerging vehicle segments or enhanced versions of existing products can open new revenue streams.
Aftermarket Demand: Gradual growth in the aftermarket segment for replacement parts.
Risks
Automotive Industry Cyclicality: The auto ancillary sector is highly susceptible to downturns in the automotive industry due to economic slowdowns, changes in consumer demand, or regulatory shifts.
Raw Material Price Volatility: Fluctuations in the prices of key raw materials like steel and other metals can impact manufacturing costs and margins, which may not always be fully passed on to customers.
Customer Concentration: While diversified, a significant portion of revenue may still come from a few large OEM clients, making the company susceptible to their performance or changes in their sourcing strategies.
Global Economic Slowdown & Geopolitical Risks: Adverse global economic conditions or trade protectionism can impact export demand.
Technological Disruption: While less direct for core components, long-term shifts towards new propulsion technologies (e.g., EVs) could eventually impact demand for traditional driveline components, though this is a longer-term concern.
Management & Ownership
GNA Axles is promoted and largely managed by the Singh family, with Mr. Jasvinder Singh and his family holding significant stakes and executive positions. The promoters have extensive experience in the auto components industry, providing continuity and strategic direction. The ownership structure typically includes a substantial promoter holding, alongside institutional investors (domestic and foreign) and public shareholders, reflecting confidence in the company's long-term prospects.
Outlook
GNA Axles maintains a solid position in the specialized automotive component manufacturing space, supported by its technical expertise, established OEM relationships, and a diversified customer base across domestic and international markets. The company is poised to benefit from structural growth drivers in the CV and tractor segments, both in India and globally, and its focus on critical components provides some resilience. However, the outlook is inherently linked to the cyclical nature of the automotive industry and prone to risks from raw material price volatility, global economic slowdowns, and intense competition. Its ability to manage input costs, deepen OEM ties, and adapt to evolving vehicle technologies will be crucial for sustained performance.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 357 | 371 | 400 | 388 | 375 | 378 | 344 | 348 | 375 | 411 |
| Other Income | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 0 |
| Total Income | 357 | 372 | 400 | 388 | 376 | 378 | 345 | 348 | 376 | 411 |
| Total Expenditure | 310 | 335 | 345 | 335 | 323 | 327 | 294 | 287 | 306 | 354 |
| Operating Profit | 47 | 36 | 55 | 54 | 53 | 51 | 51 | 62 | 70 | 58 |
| Interest | 2 | 3 | 4 | 2 | 4 | 3 | 4 | 3 | 4 | 3 |
| Depreciation | 13 | 13 | 14 | 14 | 15 | 14 | 16 | 16 | 19 | 19 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 32 | 20 | 38 | 37 | 35 | 34 | 31 | 42 | 47 | 37 |
| Provision for Tax | 10 | 4 | 10 | 9 | 9 | 9 | 8 | 11 | 15 | 6 |
| Profit After Tax | 22 | 17 | 28 | 29 | 25 | 25 | 23 | 31 | 32 | 31 |
| Adjustments | 0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 |
| Profit After Adjustments | 22 | 17 | 28 | 29 | 25 | 25 | 23 | 31 | 32 | 31 |
| Adjusted Earnings Per Share | 5.2 | 3.9 | 12.9 | 6.6 | 5.9 | 5.9 | 5.4 | 7.3 | 7.4 | 7.2 |
| #(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 | 509 | 513 | 670 | 935 | 909 | 890 | 1270 | 1583 | 1506 | 1540 | 1478 | 1478 |
| Other Income | 0 | 3 | 3 | 0 | 1 | 2 | 1 | 1 | 2 | 3 | 3 | 2 |
| Total Income | 509 | 516 | 673 | 935 | 910 | 891 | 1271 | 1584 | 1509 | 1542 | 1481 | 1480 |
| Total Expenditure | 426 | 433 | 567 | 790 | 785 | 746 | 1090 | 1350 | 1309 | 1329 | 1240 | 1241 |
| Operating Profit | 83 | 83 | 106 | 145 | 126 | 145 | 182 | 234 | 200 | 213 | 241 | 241 |
| Interest | 16 | 13 | 7 | 8 | 14 | 9 | 11 | 11 | 12 | 12 | 13 | 14 |
| Depreciation | 27 | 24 | 25 | 35 | 42 | 41 | 50 | 49 | 53 | 57 | 70 | 70 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 39 | 47 | 74 | 103 | 70 | 96 | 121 | 175 | 135 | 144 | 158 | 157 |
| Provision for Tax | 13 | 17 | 23 | 37 | 17 | 25 | 32 | 44 | 35 | 37 | 41 | 40 |
| Profit After Tax | 26 | 30 | 51 | 66 | 53 | 71 | 89 | 130 | 100 | 107 | 117 | 117 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 26 | 30 | 51 | 66 | 53 | 71 | 89 | 130 | 100 | 107 | 117 | 117 |
| Adjusted Earnings Per Share | 8.5 | 6.9 | 11.8 | 15.3 | 12.3 | 16.5 | 20.7 | 30.3 | 23.3 | 24.9 | 27.2 | 27.3 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -4% | -2% | 11% | 11% |
| Operating Profit CAGR | 13% | 1% | 11% | 11% |
| PAT CAGR | 9% | -3% | 11% | 16% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 17% | -3% | 10% | NA% |
| ROE Average | 12% | 13% | 15% | 15% |
| ROCE Average | 14% | 15% | 16% | 17% |
| #(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 | 138 | 297 | 341 | 402 | 447 | 518 | 595 | 715 | 801 | 900 | 1004 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 42 | 26 | 25 | 74 | 105 | 76 | 47 | 30 | 29 | 101 | 96 |
| Other Non-Current Liabilities | 4 | 2 | 2 | 3 | 1 | 0 | -1 | -2 | -3 | -3 | -4 |
| Total Current Liabilities | 262 | 252 | 314 | 304 | 268 | 365 | 399 | 426 | 388 | 365 | 420 |
| Total Liabilities | 447 | 577 | 682 | 782 | 821 | 960 | 1041 | 1168 | 1215 | 1362 | 1516 |
| Fixed Assets | 147 | 132 | 191 | 229 | 244 | 295 | 291 | 306 | 344 | 406 | 459 |
| Other Non-Current Assets | 18 | 49 | 28 | 50 | 81 | 21 | 36 | 43 | 30 | 47 | 59 |
| Total Current Assets | 281 | 396 | 463 | 504 | 495 | 644 | 714 | 820 | 841 | 909 | 998 |
| Total Assets | 447 | 577 | 682 | 782 | 821 | 960 | 1041 | 1168 | 1215 | 1362 | 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 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 |
| Cash Flow from Operating Activities | 74 | -90 | 60 | 72 | 119 | 33 | 41 | 105 | 98 | 92 | 214 |
| Cash Flow from Investing Activities | -16 | -8 | -78 | -88 | -123 | -28 | -46 | -66 | -86 | -111 | -155 |
| Cash Flow from Financing Activities | -58 | 98 | 19 | 16 | 4 | -5 | 4 | -39 | -13 | 26 | -66 |
| Net Cash Inflow / Outflow | -0 | -0 | 0 | -0 | -0 | 0 | -0 | 0 | -0 | 7 | -7 |
| Closing Cash & Cash Equivalent | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 1 |
| # | 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) | 8.55 | 6.89 | 11.85 | 15.34 | 12.28 | 16.45 | 20.68 | 30.33 | 23.28 | 24.95 | 27.24 |
| CEPS(Rs) | 17.51 | 12.46 | 17.62 | 23.43 | 22.15 | 25.94 | 32.25 | 41.63 | 35.71 | 38.25 | 43.56 |
| DPS(Rs) | 0 | 0 | 2 | 2.75 | 0 | 5 | 5 | 3 | 2 | 3 | 3 |
| Book NAV/Share(Rs) | 45.59 | 69.15 | 79.51 | 93.55 | 104.08 | 120.56 | 138.64 | 166.44 | 186.69 | 209.62 | 233.89 |
| Core EBITDA Margin(%) | 15.34 | 14.86 | 15.2 | 15.51 | 13.69 | 16.17 | 14.24 | 14.7 | 13.1 | 13.68 | 16.09 |
| EBIT Margin(%) | 10.35 | 10.97 | 11.97 | 11.84 | 9.18 | 11.76 | 10.37 | 11.72 | 9.72 | 10.14 | 11.56 |
| Pre Tax Margin(%) | 7.32 | 8.66 | 10.92 | 10.98 | 7.68 | 10.8 | 9.49 | 11.03 | 8.95 | 9.37 | 10.66 |
| PAT Margin (%) | 4.83 | 5.46 | 7.51 | 7.04 | 5.8 | 7.94 | 6.99 | 8.23 | 6.64 | 6.96 | 7.91 |
| Cash Profit Margin (%) | 9.89 | 9.89 | 11.17 | 10.76 | 10.46 | 12.52 | 10.9 | 11.29 | 10.18 | 10.66 | 12.65 |
| ROA(%) | 5.81 | 5.78 | 8.08 | 8.99 | 6.58 | 7.93 | 8.87 | 11.79 | 8.39 | 8.31 | 8.13 |
| ROE(%) | 18.75 | 13.59 | 15.94 | 17.72 | 12.43 | 14.65 | 15.95 | 19.88 | 13.19 | 12.59 | 12.28 |
| ROCE(%) | 20.07 | 17.19 | 18.06 | 20.99 | 13.77 | 15.44 | 17.21 | 21.39 | 15.14 | 14.36 | 14.36 |
| Receivable days | 110.24 | 116.1 | 112.52 | 106.97 | 122.21 | 150.62 | 131.04 | 119.35 | 137.18 | 143.37 | 154.21 |
| Inventory Days | 62.14 | 67.99 | 71.09 | 61.42 | 61.44 | 61.07 | 48.93 | 43.38 | 46.75 | 46.37 | 54.49 |
| Payable days | 208.92 | 209.28 | 174.17 | 132.81 | 130.88 | 149.3 | 108.47 | 84.72 | 86.56 | 75.7 | 107.79 |
| PER(x) | 0 | 15.84 | 18.32 | 10.72 | 5.7 | 10.34 | 11.78 | 12.99 | 16.36 | 13.67 | 13.11 |
| Price/Book(x) | 0 | 1.58 | 2.73 | 1.76 | 0.67 | 1.41 | 1.76 | 2.37 | 2.04 | 1.63 | 1.53 |
| Dividend Yield(%) | 0 | 0 | 0.46 | 0.84 | 0 | 1.47 | 1.03 | 0.76 | 0.53 | 0.88 | 0.84 |
| EV/Net Sales(x) | 0.3 | 1 | 1.56 | 0.94 | 0.52 | 1.02 | 0.99 | 1.18 | 1.21 | 1.1 | 1.16 |
| EV/Core EBITDA(x) | 1.85 | 6.16 | 9.9 | 6.02 | 3.76 | 6.25 | 6.96 | 7.98 | 9.09 | 7.93 | 7.11 |
| Net Sales Growth(%) | 0 | 0.96 | 30.53 | 39.49 | -2.76 | -2.14 | 42.82 | 24.59 | -4.84 | 2.22 | -3.98 |
| EBIT Growth(%) | 0 | 6.86 | 36.56 | 36.54 | -24.67 | 25.4 | 25.99 | 40.82 | -21.15 | 6.67 | 9.48 |
| PAT Growth(%) | 0 | 14.06 | 71.98 | 29.47 | -19.92 | 33.94 | 25.68 | 46.7 | -23.23 | 7.13 | 9.2 |
| EPS Growth(%) | 0 | -19.42 | 71.98 | 29.47 | -19.92 | 33.94 | 25.68 | 46.7 | -23.23 | 7.13 | 9.2 |
| Debt/Equity(x) | 1 | 0.4 | 0.42 | 0.42 | 0.43 | 0.38 | 0.37 | 0.28 | 0.27 | 0.29 | 0.22 |
| Current Ratio(x) | 1.07 | 1.57 | 1.47 | 1.66 | 1.85 | 1.76 | 1.79 | 1.93 | 2.17 | 2.49 | 2.37 |
| Quick Ratio(x) | 0.72 | 1.14 | 0.99 | 1.13 | 1.31 | 1.35 | 1.32 | 1.48 | 1.66 | 1.96 | 1.78 |
| Interest Cover(x) | 3.41 | 4.74 | 11.43 | 13.66 | 6.13 | 12.24 | 11.73 | 16.92 | 12.67 | 13.16 | 12.9 |
| Total Debt/Mcap(x) | 0 | 0.25 | 0.15 | 0.24 | 0.64 | 0.27 | 0.21 | 0.12 | 0.13 | 0.18 | 0.14 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 68.15 | 68.16 | 68.16 | 67.81 | 67.89 | 68.83 | 68.95 | 68.95 | 68.58 | 68.43 |
| FII | 0.37 | 0.2 | 0.28 | 0.61 | 0.48 | 0.41 | 0.55 | 0.32 | 0.35 | 1.27 |
| DII | 10.95 | 11.01 | 11.23 | 11.77 | 12.42 | 11.31 | 11.32 | 11.38 | 11.42 | 11 |
| Public | 20.53 | 20.63 | 20.32 | 19.82 | 19.2 | 19.45 | 19.17 | 19.35 | 19.64 | 19.29 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 2.93 | 2.93 | 2.93 | 2.91 | 2.91 | 2.95 | 2.96 | 2.96 | 2.94 | 2.94 |
| FII | 0.02 | 0.01 | 0.01 | 0.03 | 0.02 | 0.02 | 0.02 | 0.01 | 0.02 | 0.05 |
| DII | 0.47 | 0.47 | 0.48 | 0.51 | 0.53 | 0.49 | 0.49 | 0.49 | 0.49 | 0.47 |
| Public | 0.88 | 0.89 | 0.87 | 0.85 | 0.82 | 0.83 | 0.82 | 0.83 | 0.84 | 0.83 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 4.29 | 4.29 | 4.29 | 4.29 | 4.29 | 4.29 | 4.29 | 4.29 | 4.29 | 4.29 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -4% | -2% | +11% | +11% |
| Operating Profit CAGR | +13% | +1% | +11% | +11% |
| PAT CAGR | +9% | -3% | +11% | +16% |
| Share Price CAGR | +17% | -3% | +10% | — |
| ROE Average | +12% | +13% | +15% | +15% |
| ROCE Average | +14% | +15% | +16% | +17% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 68.15 | 68.16 | 68.16 | 67.81 | 67.89 | 68.83 | 68.95 | 68.95 | 68.58 | 68.43 |
| FII | 0.37 | 0.2 | 0.28 | 0.61 | 0.48 | 0.41 | 0.55 | 0.32 | 0.35 | 1.27 |
| DII | 10.95 | 11.01 | 11.23 | 11.77 | 12.42 | 11.31 | 11.32 | 11.38 | 11.42 | 11 |
| Public | 31.85 | 31.84 | 31.84 | 32.19 | 32.11 | 31.17 | 31.05 | 31.05 | 31.42 | 31.57 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 2.93 | 2.93 | 2.93 | 2.91 | 2.91 | 2.95 | 2.96 | 2.96 | 2.94 | 2.94 |
| FII | 0.02 | 0.01 | 0.01 | 0.03 | 0.02 | 0.02 | 0.02 | 0.01 | 0.02 | 0.05 |
| DII | 0.47 | 0.47 | 0.48 | 0.51 | 0.53 | 0.49 | 0.49 | 0.49 | 0.49 | 0.47 |
| Public | 1.37 | 1.37 | 1.37 | 1.38 | 1.38 | 1.34 | 1.33 | 1.33 | 1.35 | 1.36 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 4.29 | 4.29 | 4.29 | 4.29 | 4.29 | 4.29 | 4.29 | 4.29 | 4.29 | 4.29 |
* 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.