Atul Auto Ltd

Atul Auto Ltd

₹ 558 -1.53%
21 Feb - close price
About

Atul Auto manufactures and sales Auto Rickshaws in domestic and overseas market.

Key Points

3 Wheeler portfolio
8 Brands: Shakti –cargo (diesel), Elite – e-rikshaw (passenger + cargo + delivery van)(Electric), Gemini – passenger+cargo (petrol + CNG + LPG) + cargo (petrol), Gem – passenger (diesel + CNG + petrol + LPG) + cargo (diesel + petrol + CNG), Auto Rik - Passenger(CNG+LPG), Auto Rik+ - Passenger, Atul Smart - Cargo(CNG), Atul mobili - passenger, Atul Energie - Cargo [1]

Atul's diesel engines are supplied by Greaves cotton whereas they makes their own engine for petrol and alternative fuel vehicles.

  • Market Cap 1,553 Cr.
  • Current Price 558
  • High / Low 693 / 306
  • Stock P/E 263
  • Book Value 145
  • Dividend Yield 0.00 %
  • ROCE 4.43 %
  • ROE 0.94 %
  • Face Value 5.00

Pros

Cons

  • Stock is trading at 3.84 times its book value
  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of -1.59% over past five years.
  • Company has a low return on equity of -3.43% over last 3 years.
  • Promoter holding has decreased over last 3 years: -9.97%

* 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

Consolidated Figures in Rs. Crores / View Standalone

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
101.71 91.17 32.18 85.56 102.84 94.84 106.69 123.05 133.11 150.27 59.65 153.17 154.33
98.91 96.62 38.39 89.00 108.70 95.48 105.07 116.24 119.52 136.03 63.90 135.97 140.62
Operating Profit 2.80 -5.45 -6.21 -3.44 -5.86 -0.64 1.62 6.81 13.59 14.24 -4.25 17.20 13.71
OPM % 2.75% -5.98% -19.30% -4.02% -5.70% -0.67% 1.52% 5.53% 10.21% 9.48% -7.12% 11.23% 8.88%
0.41 0.39 0.25 0.50 0.41 0.14 0.40 0.67 0.40 0.03 0.39 0.14 0.74
Interest 0.24 0.17 0.44 1.55 2.92 3.38 3.13 3.92 5.07 4.36 3.88 2.96 3.20
Depreciation 1.66 1.61 1.76 1.72 3.19 3.09 3.07 3.47 4.53 4.43 4.50 4.57 4.57
Profit before tax 1.31 -6.84 -8.16 -6.21 -11.56 -6.97 -4.18 0.09 4.39 5.48 -12.24 9.81 6.68
Tax % 23.66% 22.81% 21.20% 27.38% 23.79% 17.79% 12.68% 233.33% 18.91% 39.05% 23.12% 27.32% 33.08%
1.25 -5.15 -6.21 -4.19 -8.81 -5.73 -3.65 -0.12 3.56 3.34 -9.41 7.13 4.47
EPS in Rs 0.57 -2.35 -2.83 -1.91 -4.01 -2.61 -1.66 -0.01 1.75 1.61 -3.47 2.74 1.83
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2006 Mar 2007 Mar 2008 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
129 122 80 531 475 556 667 625 296 315 513 517
125 119 82 455 416 483 585 554 304 332 477 477
Operating Profit 4 3 -1 76 60 73 81 71 -8 -16 36 41
OPM % 3% 2% -2% 14% 13% 13% 12% 11% -3% -5% 7% 8%
12 17 16 1 2 3 7 3 2 1 2 1
Interest 3 6 9 1 1 0 1 1 1 8 16 14
Depreciation 2 3 3 5 5 5 6 6 7 10 16 18
Profit before tax 11 11 3 72 56 69 82 67 -13 -33 6 10
Tax % 36% 37% 53% 34% 34% 33% 35% 22% 22% 23% 46%
7 7 1 47 37 48 55 54 -8 -25 3 6
EPS in Rs 21.60 16.73 21.82 25.09 24.43 -3.73 -11.37 1.68 2.71
Dividend Payout % 10% 12% 45% 25% 25% 24% 16% 6% 0% 0% 0%
Compounded Sales Growth
10 Years: %
5 Years: -2%
3 Years: -6%
TTM: 13%
Compounded Profit Growth
10 Years: %
5 Years: -43%
3 Years: -62%
TTM: 201%
Stock Price CAGR
10 Years: 15%
5 Years: 13%
3 Years: 45%
1 Year: 55%
Return on Equity
10 Years: %
5 Years: 5%
3 Years: -3%
Last Year: 1%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2006 Mar 2007 Mar 2008 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 6 6 6 11 11 11 11 11 11 11 12 14
Reserves 23 27 28 142 173 210 251 297 289 266 336 390
Preference Capital 0 0 0 0 0 0 0 0 0 32 34
54 83 87 0 0 0 0 1 16 156 137 136
32 32 27 67 61 80 95 72 72 113 124 110
Total Liabilities 114 148 147 221 245 301 357 380 388 545 609 650
29 36 34 85 87 87 94 93 90 199 258 252
CWIP 2 1 10 3 3 5 37 117 150 60 1 1
Investments 0 0 0 0 23 60 26 18 31 0 17 18
82 111 103 133 131 149 200 152 117 285 332 379
Total Assets 114 148 147 221 245 301 357 380 388 545 609 650

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2006 Mar 2007 Mar 2008 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
3 -4 1 11 71 26 35 57 52 -169 -18
-12 -7 -10 -10 -29 -39 -28 -58 -60 4 -24
9 12 9 -14 -14 -11 -15 -7 14 164 39
Net Cash Flow 1 1 0 -13 28 -24 -7 -8 6 -1 -2

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2006 Mar 2007 Mar 2008 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 26 25 18 52 36 51 55 46 29 23 19
Inventory Days 34 76 113 33 38 42 42 39 78 80 66
Days Payable 45 39 42 34 38 45 43 32 71 63 47
Cash Conversion Cycle 15 62 89 51 37 48 54 53 36 39 38
Working Capital Days 173 270 396 37 24 35 40 38 12 95 81
ROCE % 16% 9% 32% 34% 34% 24% -4% -6% 4%

Shareholding Pattern

Numbers in percentages

Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
52.70% 52.70% 52.70% 52.70% 52.70% 52.70% 52.70% 52.70% 49.49% 46.46% 42.74% 42.74%
1.36% 0.00% 0.03% 0.19% 0.13% 0.01% 0.48% 0.66% 0.44% 0.43% 0.46% 0.49%
5.91% 2.40% 0.59% 0.47% 0.20% 0.20% 0.20% 0.70% 1.23% 0.76% 0.41% 0.41%
40.03% 44.90% 46.68% 46.64% 46.97% 47.09% 46.62% 45.95% 48.86% 52.35% 56.40% 56.39%
No. of Shareholders 35,24742,05642,10742,26543,52545,60343,62139,92140,81944,43346,84949,414

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Concalls