Competent Automobiles Company Ltd

Competent Auto Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Competent Automobiles Company Ltd

₹ 330 -0.95%
29 Sep 3:41 p.m.
competent-maruti.com BSE: 531041
About

Incorporated in 1985, Competent Automobiles Ltd is an Authorized Dealer of vehicles from Maruti Suzuki India Limited for Delhi, Haryana and Himachal Pradesh area.

Key Points

Leading Vehicle distributor of Maruti India[1]
Company deals in trading and servicing Maruti Suzuki vehicles. It has 19 Maruti Suzuki showrooms and 7 NEXA showrooms (for premium vehicles of Maruti Suzuki).
It also has 6 E-outlets, and 17 workshops spread across Delhi, Haryana, and Himachal Pradesh as of FY22.[2][3]

Website BSE
  • Market Cap ₹ 203 Cr.
  • Current Price ₹ 330
  • High / Low ₹ 389 / 175
  • Stock P/E 7.88
  • Book Value ₹ 505
  • Dividend Yield 0.30 %
  • ROCE 9.82 %
  • ROE 8.10 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Stock is trading at 0.65 times its book value
  • Company is expected to give good quarter

Cons

  • The company has delivered a poor sales growth of 6.93% over past five years.
  • Company has a low return on equity of 7.27% over 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.

Peer comparison

Sector: Trading Industry: Trading

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023
117.96 289.42 443.80 354.27 188.84 326.22 378.66 351.86 362.79 395.88 517.63 455.23 478.00
109.68 276.10 429.28 335.91 178.74 310.59 363.12 338.02 350.07 381.80 498.21 438.27 461.15
Operating Profit 8.28 13.32 14.52 18.36 10.10 15.63 15.54 13.84 12.72 14.08 19.42 16.96 16.85
OPM % 7.02% 4.60% 3.27% 5.18% 5.35% 4.79% 4.10% 3.93% 3.51% 3.56% 3.75% 3.73% 3.53%
0.69 0.10 1.59 3.93 0.62 0.49 1.10 2.86 1.38 1.10 0.71 3.92 1.77
Interest 2.36 2.35 2.78 3.36 2.55 3.84 2.32 -0.45 2.97 3.81 4.78 4.95 5.28
Depreciation 3.97 4.49 5.22 10.51 4.60 6.23 5.61 8.40 4.81 5.17 6.14 3.22 5.50
Profit before tax 2.64 6.58 8.11 8.42 3.57 6.05 8.71 8.75 6.32 6.20 9.21 12.71 7.84
Tax % 26.52% 26.14% 26.14% 43.94% 32.21% 30.74% 27.10% 35.77% 25.32% 25.97% 30.73% 28.80% 26.53%
1.94 4.85 5.99 4.72 2.42 4.20 6.36 5.61 4.72 4.59 6.38 9.04 5.76
EPS in Rs 3.16 7.89 9.75 7.68 3.94 6.83 10.35 9.13 7.68 7.47 10.38 14.71 9.37
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
684 781 802 917 1,034 1,227 1,228 1,222 1,149 1,191 1,236 1,716 1,847
667 762 781 891 1,005 1,195 1,193 1,183 1,105 1,136 1,181 1,653 1,779
Operating Profit 17 19 20 26 29 32 36 39 44 54 55 64 67
OPM % 3% 2% 3% 3% 3% 3% 3% 3% 4% 5% 4% 4% 4%
1 1 1 1 1 1 82 4 32 6 5 7 8
Interest 4 5 5 5 7 9 9 10 12 11 8 17 19
Depreciation 4 4 4 6 5 5 8 9 21 24 25 19 20
Profit before tax 11 11 14 16 19 19 101 24 43 26 27 34 36
Tax % 32% 32% 33% 28% 32% 36% 19% 35% 9% 33% 28% 28%
7 8 9 12 13 12 82 16 39 17 19 25 26
EPS in Rs 11.88 12.67 14.94 18.89 20.88 19.69 133.62 25.72 63.13 28.20 31.66 40.24 41.93
Dividend Payout % 9% 8% 7% 5% 5% 5% 1% 4% 2% 4% 3% 3%
Compounded Sales Growth
10 Years: 8%
5 Years: 7%
3 Years: 14%
TTM: 30%
Compounded Profit Growth
10 Years: 12%
5 Years: 5%
3 Years: 25%
TTM: 23%
Stock Price CAGR
10 Years: 17%
5 Years: 11%
3 Years: 40%
1 Year: 83%
Return on Equity
10 Years: 8%
5 Years: 7%
3 Years: 7%
Last Year: 8%

Balance Sheet

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
6 6 6 6 6 6 6 6 6 6 6 6
Reserves 59 66 74 85 97 109 190 206 244 261 279 304
22 23 30 33 69 58 71 109 185 166 204 229
37 45 51 73 67 60 26 26 22 18 19 25
Total Liabilities 124 140 161 197 239 232 292 347 457 452 509 565
35 44 43 42 43 30 56 64 199 194 191 187
CWIP 7 6 9 12 12 1 2 6 14 17 1 1
Investments 0 0 8 12 34 34 34 35 35 35 35 58
82 90 102 133 150 166 200 242 210 205 282 318
Total Assets 124 140 161 197 239 232 292 347 457 452 509 565

Cash Flows

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
7 16 12 38 -19 40 -35 -45 66 86 6 12
-7 -12 -12 -11 -29 -7 69 -18 -46 -6 0 -52
-4 -4 1 -2 30 -21 -2 34 -24 -43 29 13
Net Cash Flow -3 -0 1 24 -18 12 32 -29 -4 38 35 -27

Ratios

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 8 9 8 9 11 8 11 18 3 14 16 9
Inventory Days 27 28 32 27 31 16 18 35 43 17 23 26
Days Payable 9 12 13 9 5 2 4 2 2 2 2 1
Cash Conversion Cycle 25 24 27 28 37 22 25 52 44 29 38 34
Working Capital Days 16 15 15 6 19 20 28 52 46 33 55 43
ROCE % 18% 18% 17% 18% 17% 16% 14% 12% 7% 8% 8% 10%

Shareholding Pattern

Numbers in percentages

5 Recently
Sep 2020Dec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023
74.92% 74.92% 74.92% 74.92% 74.92% 74.92% 74.92% 74.92% 74.92% 74.92% 74.92% 74.92%
25.08% 25.08% 25.08% 25.08% 25.08% 25.08% 25.08% 25.08% 25.08% 25.08% 25.07% 25.08%
No. of Shareholders 2,5272,5102,4322,4862,6492,6582,6642,6632,7382,8452,7732,839

Documents

Announcements

Annual reports

Credit ratings