Autoline Industries Ltd

₹ 126 -1.68%

25 Apr - close price

autolineind.com BSE: 532797 NSE : AUTOIND

About

Incorporated in 1996, Autoline Industries Ltd is in the business of manufacturing sheet metal stampings, welded assemblies and modules for the automotive industry^[1]

Key Points

Business Overview:^[1]
AIL is a medium-sized auto engineering firm which crafts sheet metal components, subassemblies, and assorted parts for top-
tier automotive OEMs, including
a) Foot Control Modules
b) Parking brakes
c) Hinges, cab stay and tilt
d) Exhaust systems
e) Tubular structures
f) Prototyping
g) Fabrications

Website BSE NSE

Market Cap ₹ 490 Cr.
Current Price ₹ 126
High / Low ₹ 165 / 61.4
Stock P/E 43.5
Book Value ₹ 17.4
Dividend Yield 0.00 %
ROCE 8.79 %
ROE 1.72 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Debtor days have improved from 54.9 to 41.6 days.

Cons

Stock is trading at 7.23 times its book value
Though the company is reporting repeated profits, it is not paying out dividend
Company has low interest coverage ratio.
Promoter holding is low: 33.4%
Company has a low return on equity of -42.0% 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

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	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
	92.05	117.78	80.31	135.49	164.21	186.36	179.67	166.57	151.40	148.95	148.46	160.54	152.82
	90.19	107.60	78.50	123.73	152.08	167.07	167.49	160.38	140.65	141.06	138.11	148.59	140.57
Operating Profit	1.86	10.18	1.81	11.76	12.13	19.29	12.18	6.19	10.75	7.89	10.35	11.95	12.25
OPM %	2.02%	8.64%	2.25%	8.68%	7.39%	10.35%	6.78%	3.72%	7.10%	5.30%	6.97%	7.44%	8.02%
	0.39	5.86	5.39	0.38	0.66	1.50	0.09	14.33	0.77	1.48	0.56	0.60	0.62
Interest	7.64	9.25	6.64	5.95	6.41	6.32	5.63	5.07	4.93	5.76	5.50	4.98	4.76
Depreciation	5.13	5.01	5.06	5.00	4.99	5.06	4.97	5.05	4.08	3.30	3.39	3.41	3.34
Profit before tax	-10.52	1.78	-4.50	1.19	1.39	9.41	1.67	10.40	2.51	0.31	2.02	4.16	4.77
Tax %	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%
	-10.52	1.78	-4.50	1.19	1.39	9.41	1.67	10.40	2.51	0.31	2.02	4.16	4.77
EPS in Rs	-3.40	0.57	-1.19	0.31	0.37	2.48	0.43	2.67	0.64	0.08	0.52	1.07	1.22
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	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
	575	573	397	362	311	359	385	452	316	284	566	647	611
	513	536	397	378	312	353	387	444	328	275	521	610	568
Operating Profit	63	37	0	-16	-1	6	-3	8	-12	9	45	37	42
OPM %	11%	6%	0%	-4%	-0%	2%	-1%	2%	-4%	3%	8%	6%	7%
	23	12	-2	42	15	-30	10	46	-1	7	8	17	3
Interest	29	34	31	31	27	37	37	37	31	32	25	21	21
Depreciation	19	20	22	26	24	23	22	21	21	20	20	17	13
Profit before tax	38	-6	-55	-32	-38	-83	-51	-4	-65	-36	8	15	11
Tax %	11%	118%	-0%	-3%	-0%	15%	0%	0%	0%	0%	0%	0%
	33	1	-55	-33	-39	-71	-51	-4	-65	-36	8	15	11
EPS in Rs	27.42	0.78	-44.93	-26.42	-29.17	-44.21	-24.44	-1.49	-24.18	-11.50	1.98	3.82	2.89
Dividend Payout %	15%	128%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Compounded Sales Growth
10 Years:	1%
5 Years:	11%
3 Years:	27%
TTM:	-11%

Compounded Profit Growth
10 Years:	8%
5 Years:	15%
3 Years:	26%
TTM:	19%

Stock Price CAGR
10 Years:	6%
5 Years:	21%
3 Years:	52%
1 Year:	74%

Return on Equity
10 Years:	-50%
5 Years:	-70%
3 Years:	-42%
Last Year:	2%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Sep 2023
Equity Capital	12	12	12	12	13	16	21	27	27	31	38	39	39
Reserves	219	220	166	132	99	43	27	61	-5	-25	5	22	29
	231	229	200	183	198	224	250	214	181	192	234	169	197
	111	116	94	115	114	148	113	135	135	140	123	123	151
Total Liabilities	573	577	472	442	424	431	412	437	338	338	400	354	416
	273	273	276	252	223	207	184	164	145	125	106	100	185
CWIP	15	19	0	0	1	0	3	1	1	1	4	4	2
Investments	97	98	64	64	68	67	74	74	74	77	76	76	0
	189	187	131	125	132	156	150	198	118	136	214	174	228
Total Assets	573	577	472	442	424	431	412	437	338	338	400	354	416

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
	-8	31	-3	23	-2	44	-9	23	17	12	-52	76
	-27	-26	28	-2	8	-4	1	4	-1	-3	4	10
	28	-8	-29	-18	-6	-40	10	-29	-16	-10	47	-86
Net Cash Flow	-7	-2	-4	3	1	-0	2	-2	0	-1	-0	-0

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	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	25	25	23	24	33	52	40	33	28	53	70	42
Inventory Days	74	77	74	69	91	84	86	70	66	79	45	37
Days Payable	70	78	75	92	127	138	71	60	90	132	56	55
Cash Conversion Cycle	29	24	22	1	-3	-3	55	44	3	-0	59	24
Working Capital Days	46	0	-19	-1	-8	-55	-46	-17	-147	-50	36	12
ROCE %	11%	5%	-5%	-12%	-8%	-4%	-8%	-4%	-12%	-5%	11%	9%

Shareholding Pattern

Numbers in percentages

8 Recently

	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
	31.64%	31.64%	31.64%	31.64%	33.39%	33.40%	33.40%	33.40%	33.40%	33.40%	33.40%	33.40%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.01%	0.22%	0.00%	0.03%	0.01%	0.00%	0.15%
	19.75%	19.75%	19.75%	19.75%	19.24%	12.31%	12.31%	12.31%	12.31%	12.31%	12.31%	12.58%
	48.61%	48.61%	48.61%	48.61%	47.36%	54.30%	54.09%	54.32%	54.28%	54.31%	54.31%	53.89%
No. of Shareholders	16,150	16,052	17,292	19,031	19,488	19,144	19,320	19,639	20,711	21,944	24,254	25,763

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	32.38%	32.36%	29.70%	29.70%	29.91%	31.64%	33.40%	33.40%
	1.25%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.15%
	0.21%	0.00%	17.74%	17.74%	24.21%	19.75%	12.31%	12.58%
	66.16%	67.64%	52.55%	52.56%	45.88%	48.61%	54.32%	53.89%
No. of Shareholders	15,533	15,221	14,887	14,467	14,865	19,031	19,639	25,763

* 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.

Autoline Industries Ltd

Autoline Industries Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings

Concalls