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 ₹ 34.0 Cr.
- Current Price ₹ 59.5
- High / Low ₹ 88.0 / 45.0
- Stock P/E 40.0
- Book Value ₹ 12.6
- 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 4.71 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
16.86 | 14.94 | 13.52 | 10.10 | 7.84 | 12.84 | 22.24 | 34.34 | 26.94 | 28.27 | 35.79 | 45.44 | |
16.35 | 15.01 | 13.42 | 10.23 | 8.57 | 12.32 | 21.59 | 33.74 | 26.29 | 26.95 | 34.96 | 43.87 | |
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 |
OPM % | 3.02% | -0.47% | 0.74% | -1.29% | -9.31% | 4.05% | 2.92% | 1.75% | 2.41% | 4.67% | 2.32% | 3.46% |
4.97 | 1.42 | 7.31 | 0.52 | 0.54 | 0.02 | 0.14 | 0.41 | 0.41 | 0.26 | 0.31 | 0.25 | |
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 |
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 |
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 |
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% |
Net Profit | 4.35 | 0.23 | 6.32 | 0.17 | -0.38 | 0.17 | 0.31 | 0.63 | 0.49 | 0.91 | 0.64 | 0.85 |
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 |
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: | 27% |
Compounded Profit Growth | |
---|---|
10 Years: | -15% |
5 Years: | 30% |
3 Years: | 20% |
TTM: | 33% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | 19% |
1 Year: | -22% |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
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 |
6.49 | 6.65 | 1.86 | 2.28 | 2.14 | 2.06 | 2.31 | 2.32 | 1.92 | 2.58 | 2.46 | 2.58 | |
7.94 | 6.47 | 3.05 | 2.73 | 2.67 | 3.15 | 3.84 | 5.01 | 4.66 | 5.62 | 6.14 | 8.70 | |
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 |
5.98 | 5.14 | 4.27 | 1.89 | 2.41 | 2.79 | 3.77 | 4.65 | 4.88 | 4.95 | 5.01 | 5.12 | |
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 |
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 |
7.61 | 7.37 | 6.35 | 6.80 | 5.93 | 6.12 | 6.38 | 7.31 | 6.83 | 9.29 | 9.93 | 13.35 | |
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 |
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 | ||
-0.30 | -0.22 | -0.20 | -0.02 | -0.43 | -0.60 | -1.24 | -1.23 | -0.65 | -0.57 | -0.35 | ||
-4.56 | 0.24 | -4.79 | 0.43 | -0.15 | -0.22 | -0.18 | -0.23 | -0.44 | 0.57 | -0.39 | ||
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 |
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 | 36.23 |
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 | 42.02 |
Working Capital Days | -14.72 | 8.80 | 78.02 | 137.33 | 141.53 | 76.47 | 28.56 | 10.31 | 8.13 | 32.79 | 27.43 | 31.65 |
ROCE % | 79.68% | 4.94% | 92.76% | 2.65% | -4.81% | 5.39% | 6.91% | 9.60% | 8.81% | 13.35% | 8.12% | 14.07% |
Documents
Announcements
- Compliance Pursuant To Regulation 23(9) Of SEBI (Listing Obligations And Disclosures Requirements) Regulations 2015 For The Half Yearly Disclosure On Related Party Transactions As On 31St March, 2023 1 Jun
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
1 Jun - B) of SEBI (LODR) Regulations, 2015, Please find the enclosed copies of Audited Standalone Financial Results of the Company for the Fourth Quarter and Year …
- AUDITED STANDALONE FINANCIAL RESULTS OF THE COMPANY FOR THE FOURTH QUARTER AND YEAR ENDED 31ST MARCH, 2023 1 Jun
- Board Meeting Outcome for Outcome Of The Meeting Of The Board Of AUTO PINS (INDIA) LIMITED Held On Tuesday, 30Th May, 2023 At 4:00 P.M. Concluded At 5:00 P.M. For Audited Standalone Financial Results For The 4Th Qtr And Financial Year Ended 31.03.23. 1 Jun
- Board Meeting Intimation for Intimation Of Meeting Of The Board Pursuant To Regulation 29 (1) (A) Of SEBI (Listing Obligation And Disclosure Requirement) Regulation, 2015 5 May
Annual reports
-
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
Product Portfolio:
a) Leaf Springs[1]
b) Parabolic Springs[2]
c) U Bolts[3]
d) Spring Pins[4]
e) Trailer Parts/ Suspension Kits[5]