Automotive Stampings & Assemblies Ltd
₹ 512
-1.65%
30 Apr
- close price
About
Incorporated in 1990, Automotive Stampings and Assemblies Ltd is in the business of Stampings, Fabrication, and welding of Auto Components[1]
Key Points
- Market Cap ₹ 812 Cr.
- Current Price ₹ 512
- High / Low ₹ 656 / 374
- Stock P/E 28.2
- Book Value ₹ 22.8
- Dividend Yield 0.00 %
- ROCE 25.4 %
- ROE 128 %
- Face Value ₹ 10.0
Pros
- Company has delivered good profit growth of 24.3% CAGR over last 5 years
Cons
- Stock is trading at 22.5 times its book value
- Though the company is reporting repeated profits, it is not paying out dividend
- Tax rate seems low
* 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.
Loading peers table ...
Quarterly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 290 | 263 | 304 | 331 | 482 | 362 | 339 | 608 | 828 | 880 | 775 | 891 | |
| 297 | 266 | 303 | 356 | 470 | 372 | 339 | 592 | 796 | 830 | 727 | 832 | |
| Operating Profit | -6 | -3 | 1 | -25 | 12 | -10 | 0 | 16 | 33 | 51 | 48 | 58 |
| OPM % | -2% | -1% | 0% | -8% | 2% | -3% | 0% | 3% | 4% | 6% | 6% | 7% |
| 0 | 1 | 15 | 0 | 2 | 21 | 0 | 62 | 2 | 1 | 3 | 1 | |
| Interest | 8 | 9 | 9 | 11 | 16 | 17 | 18 | 15 | 13 | 15 | 15 | 14 |
| Depreciation | 10 | 10 | 9 | 10 | 10 | 11 | 11 | 11 | 14 | 16 | 20 | 20 |
| Profit before tax | -24 | -21 | -3 | -47 | -13 | -17 | -30 | 52 | 8 | 20 | 17 | 25 |
| Tax % | -5% | -0% | -0% | -0% | -0% | 1% | -0% | -0% | -0% | -0% | -0% | -10% |
| -23 | -21 | -3 | -47 | -13 | -17 | -30 | 52 | 8 | 20 | 17 | 28 | |
| EPS in Rs | -14.61 | -13.11 | -1.81 | -29.35 | -7.96 | -10.72 | -18.72 | 32.97 | 5.25 | 12.71 | 10.58 | 17.45 |
| Dividend Payout % | -0% | -0% | -0% | -0% | -0% | -0% | -0% | -0% | -0% | -0% | -0% | -0% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | 13% |
| 5 Years: | 21% |
| 3 Years: | 2% |
| TTM: | 15% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | 13% |
| 5 Years: | 24% |
| 3 Years: | 52% |
| TTM: | 81% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | 29% |
| 5 Years: | 74% |
| 3 Years: | 14% |
| 1 Year: | 6% |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| Last Year: | 128% |
Balance Sheet
Figures in Rs. Crores
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 |
| Reserves | 27 | 5 | 2 | -45 | -57 | -75 | -105 | -52 | -43 | -23 | -7 | 20 |
| 64 | 97 | 93 | 103 | 146 | 147 | 158 | 82 | 83 | 105 | 149 | 124 | |
| 63 | 88 | 94 | 103 | 139 | 97 | 105 | 135 | 170 | 188 | 137 | 175 | |
| Total Liabilities | 169 | 206 | 205 | 177 | 243 | 185 | 175 | 181 | 226 | 285 | 294 | 335 |
| 113 | 105 | 110 | 104 | 105 | 99 | 84 | 90 | 93 | 115 | 118 | 102 | |
| CWIP | 1 | 8 | 3 | 0 | 4 | 4 | 1 | 3 | 0 | 3 | 0 | 1 |
| Investments | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| 55 | 94 | 92 | 73 | 135 | 82 | 90 | 88 | 132 | 167 | 176 | 232 | |
| Total Assets | 169 | 206 | 205 | 177 | 243 | 185 | 175 | 181 | 226 | 285 | 294 | 335 |
Cash Flows
Figures in Rs. Crores
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 8 | -14 | 18 | 4 | -21 | 8 | 4 | 44 | 25 | 31 | -7 | 59 | |
| -3 | -7 | -7 | -3 | -6 | 11 | 3 | 91 | -14 | -12 | -16 | -6 | |
| -6 | 24 | -13 | -1 | 28 | -19 | -7 | -132 | -12 | -20 | 25 | -39 | |
| Net Cash Flow | 0 | 2 | -2 | 0 | 0 | -0 | -0 | 4 | -1 | -1 | 3 | 15 |
| Free Cash Flow | 6 | -22 | 10 | 1 | -27 | 19 | 7 | 136 | 10 | 19 | -22 | 53 |
| CFO/OP | -146% | 458% | 1,545% | -19% | -186% | -86% | 11,600% | 289% | 70% | 63% | -13% | 101% |
Ratios
Figures in Rs. Crores
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 23 | 64 | 60 | 35 | 49 | 32 | 34 | 14 | 20 | 30 | 43 | 40 |
| Inventory Days | 39 | 38 | 41 | 40 | 53 | 41 | 52 | 30 | 28 | 35 | 35 | 48 |
| Days Payable | 77 | 92 | 107 | 102 | 92 | 92 | 109 | 82 | 76 | 81 | 65 | 79 |
| Cash Conversion Cycle | -15 | 10 | -6 | -27 | 10 | -19 | -23 | -38 | -28 | -16 | 13 | 9 |
| Working Capital Days | -51 | -67 | -51 | -106 | -95 | -138 | -149 | -61 | -40 | -30 | -30 | -17 |
| ROCE % | -14% | -11% | -6% | -38% | 4% | -22% | -14% | 12% | 41% | 46% | 24% | 25% |
Insights
In beta| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Material Cost as % of Sales % |
|
||||||||||
| Direct Employee Strength Numbers |
|||||||||||
| Number of Manufacturing Facilities Units |
|||||||||||
| Sales to Anchor Customer: Tata Motors Group INR Lakhs |
|||||||||||
| Revenue Concentration - Sales to Related Parties % of Revenue |
|||||||||||
Requires Premium
Requires Premium
Extracted by Screener AI
Documents
Announcements
-
Intimation Of Amendment In Policy For Determination Of Materiality For Disclosure Of Events Or Information Of The Company
9h - ASAL amended its materiality disclosure policy and uploaded the revised policy online.
-
Outcome Of The Board Meeting In Machine Readable Format.
9h - Board approved audited FY26 results and reappointed cost and internal auditors.
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
27 Apr - Newspaper Publication of Audited Financial Results for the quarter and financial year ended March 31, 2026.
-
Announcement under Regulation 30 (LODR)-Change in Management
25 Apr - For re-appointment of Cost Auditors and Internal Auditor for FY 2026-27.
- Board Meeting Outcome for Audited Financial Results For The Quarter And Year Ended March 31, 2026 25 Apr
Annual reports
-
Financial Year 2025
from bse
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from nse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
Business Overview:[1]
ASAL, a part of Tata AutoComp Systems Ltd (TACO), is a key supplier of sheet-metal stampings, welded assemblies, and modules for Tata Motors’ passenger and commercial vehicles. As of December 2024, Tata Motors Ltd (TML) holds a 36% stake in the commercial vehicle market, while Tata Motors Passenger Vehicles Ltd (TMPVL) leads the passenger EV segment with a 65% market share and holds a 13.3% share in the overall passenger vehicle segment.