Auto Pins (India) Ltd
Established in 1953, APIL has specializes in design, development and manufacture of Leaf & Parabolic Springs and Automotive Components under the brand name of SIROCCO.
- Market Cap ₹ 96.5 Cr.
- Current Price ₹ 169
- High / Low ₹ 186 / 45.0
- Stock P/E 62.2
- Book Value ₹ 13.8
- Dividend Yield 0.00 %
- ROCE 14.1 %
- ROE 12.5 %
- Face Value ₹ 10.0
Pros
- Company is expected to give good quarter
Cons
- Stock is trading at 12.3 times its book value
- Though the company is reporting repeated profits, it is not paying out dividend
- Company has a low return on equity of 12.9% 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: Auto Ancillaries Industry: Auto Ancillaries
Quarterly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
Jun 2012 | Jun 2013 | Jun 2014 | Jun 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
16.86 | 14.94 | 13.52 | 10.10 | 7.84 | 12.84 | 22.24 | 34.34 | 26.94 | 28.27 | 35.79 | 45.10 | 63.10 | |
16.35 | 15.01 | 13.42 | 10.23 | 8.57 | 12.32 | 21.59 | 33.74 | 26.29 | 26.95 | 34.96 | 43.53 | 60.36 | |
Operating Profit | 0.51 | -0.07 | 0.10 | -0.13 | -0.73 | 0.52 | 0.65 | 0.60 | 0.65 | 1.32 | 0.83 | 1.57 | 2.74 |
OPM % | 3.02% | -0.47% | 0.74% | -1.29% | -9.31% | 4.05% | 2.92% | 1.75% | 2.41% | 4.67% | 2.32% | 3.48% | 4.34% |
4.97 | 1.42 | 7.31 | 0.52 | 0.54 | 0.02 | 0.14 | 0.41 | 0.41 | 0.26 | 0.31 | 0.25 | 0.10 | |
Interest | 0.08 | 0.07 | 0.02 | 0.01 | 0.03 | 0.10 | 0.13 | 0.15 | 0.13 | 0.14 | 0.27 | 0.44 | 0.73 |
Depreciation | 1.05 | 1.06 | 1.07 | 0.21 | 0.13 | 0.23 | 0.27 | 0.37 | 0.44 | 0.53 | 0.43 | 0.51 | 0.53 |
Profit before tax | 4.35 | 0.22 | 6.32 | 0.17 | -0.35 | 0.21 | 0.39 | 0.49 | 0.49 | 0.91 | 0.44 | 0.87 | 1.58 |
Tax % | 0.00% | 0.00% | 0.00% | 0.00% | -5.71% | 19.05% | 17.95% | -26.53% | 0.00% | 0.00% | -45.45% | 3.45% | |
4.35 | 0.23 | 6.32 | 0.17 | -0.38 | 0.17 | 0.31 | 0.63 | 0.49 | 0.91 | 0.64 | 0.85 | 1.55 | |
EPS in Rs | 7.62 | 0.40 | 11.07 | 0.30 | -0.67 | 0.30 | 0.54 | 1.10 | 0.86 | 1.59 | 1.12 | 1.49 | 2.72 |
Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | 10% |
5 Years: | 15% |
3 Years: | 19% |
TTM: | 60% |
Compounded Profit Growth | |
---|---|
10 Years: | -15% |
5 Years: | 30% |
3 Years: | 20% |
TTM: | 104% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | % |
1 Year: | 112% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | 13% |
3 Years: | 13% |
Last Year: | 13% |
Balance Sheet
Figures in Rs. Crores
Jun 2012 | Jun 2013 | Jun 2014 | Jun 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 5.71 | 5.71 | 5.71 | 5.71 | 5.71 | 5.71 | 5.71 | 5.71 | 5.71 | 5.71 | 5.71 | 5.71 | 5.71 |
Reserves | -6.52 | -6.29 | 0.03 | -2.00 | -2.15 | -1.97 | -1.67 | -1.04 | -0.55 | 0.36 | 0.66 | 1.50 | 2.16 |
6.49 | 6.65 | 1.86 | 2.28 | 2.14 | 2.06 | 2.31 | 2.32 | 1.92 | 2.58 | 2.46 | 2.57 | 4.15 | |
7.94 | 6.47 | 3.05 | 2.73 | 2.67 | 3.15 | 3.84 | 5.01 | 4.66 | 5.62 | 6.14 | 8.71 | 8.84 | |
Total Liabilities | 13.62 | 12.54 | 10.65 | 8.72 | 8.37 | 8.95 | 10.19 | 12.00 | 11.74 | 14.27 | 14.97 | 18.49 | 20.86 |
5.98 | 5.14 | 4.27 | 1.89 | 2.41 | 2.79 | 3.77 | 4.65 | 4.88 | 4.95 | 5.01 | 5.12 | 5.68 | |
CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Investments | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 |
7.61 | 7.37 | 6.35 | 6.80 | 5.93 | 6.12 | 6.38 | 7.31 | 6.83 | 9.29 | 9.93 | 13.35 | 15.16 | |
Total Assets | 13.62 | 12.54 | 10.65 | 8.72 | 8.37 | 8.95 | 10.19 | 12.00 | 11.74 | 14.27 | 14.97 | 18.49 | 20.86 |
Cash Flows
Figures in Rs. Crores
Jun 2012 | Jun 2013 | Jun 2014 | Jun 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
4.92 | 0.17 | 4.84 | -0.53 | 0.53 | 0.84 | 1.38 | 1.65 | 1.34 | -0.19 | 0.96 | 0.55 | |
-0.30 | -0.22 | -0.20 | -0.02 | -0.43 | -0.60 | -1.24 | -1.23 | -0.65 | -0.57 | -0.35 | -0.58 | |
-4.56 | 0.24 | -4.79 | 0.43 | -0.15 | -0.22 | -0.18 | -0.23 | -0.44 | 0.57 | -0.39 | -0.33 | |
Net Cash Flow | 0.06 | 0.19 | -0.15 | -0.13 | -0.05 | 0.02 | -0.04 | 0.19 | 0.25 | -0.19 | 0.22 | -0.36 |
Ratios
Figures in Rs. Crores
Jun 2012 | Jun 2013 | Jun 2014 | Jun 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 26.63 | 17.10 | 8.37 | 10.84 | 18.16 | 21.04 | 26.75 | 18.60 | 21.81 | 50.61 | 35.59 | 36.50 |
Inventory Days | 172.09 | 206.94 | 236.65 | 365.62 | 359.86 | 263.73 | 109.31 | 56.98 | 63.96 | 64.36 | 63.51 | 75.06 |
Days Payable | 48.99 | 50.66 | 38.33 | 44.15 | 54.35 | 39.53 | 54.93 | 44.19 | 53.80 | 64.20 | 58.37 | 69.28 |
Cash Conversion Cycle | 149.72 | 173.38 | 206.69 | 332.32 | 323.67 | 245.23 | 81.14 | 31.39 | 31.98 | 50.77 | 40.73 | 42.29 |
Working Capital Days | -14.72 | 8.80 | 78.02 | 137.33 | 141.53 | 76.47 | 28.56 | 10.31 | 12.87 | 32.79 | 27.43 | 31.89 |
ROCE % | 79.68% | 4.94% | 92.76% | 2.65% | -4.81% | 5.39% | 6.91% | 9.60% | 8.81% | 13.35% | 8.12% | 14.08% |
Documents
Announcements
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 21 Mar
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
14 Feb - Submission of Newspaper publication with respect to Unaudited Standalone financial results for the quarter ended 31st December 2023
- 31.12.2023 (Unaudited Standalone Financial Result For The Third Quarter And Nine Months Ended 31.12.2023). 13 Feb
- Board Meeting Outcome for OUTCOME OF BOARD MEETING PURSUANT TO REGULATION 30 OF SEBI(LODR)REGULATION,2015 13 Feb
- Board Meeting Intimation for Intimation Of Meeting Of The Board Pursuant To Regulation 29(1) (A) Of SEBI (LODR) Regulation,2015 For Approval Of Unaudited Standalone Financial Results For The Third Quarter Ended On 31St December 2023. 5 Feb
Annual reports
-
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 bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
-
Financial Year 2009
from bse
Product Portfolio:
a) Leaf Springs[1]
b) Parabolic Springs[2]
c) U Bolts[3]
d) Spring Pins[4]
e) Trailer Parts/ Suspension Kits[5]