Autoline Industries Ltd

₹ 116 0.20%

11 Dec 3:53 p.m.

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 ₹ 450 Cr.
Current Price ₹ 116
High / Low ₹ 165 / 99.8
Stock P/E 22.0
Book Value ₹ 37.3
Dividend Yield 0.00 %
ROCE 11.1 %
ROE 15.1 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Company has delivered good profit growth of 18.3% CAGR over last 5 years

Cons

Stock is trading at 3.09 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%
Tax rate seems low
Company has a low return on equity of 8.94% 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

Consolidated Figures in Rs. Crores / View Standalone

	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
	135.49	164.61	188.02	179.89	167.71	153.40	148.74	149.39	161.57	153.77	189.42	151.13	156.36
	123.70	151.81	168.33	167.39	161.02	140.38	142.09	138.87	149.26	141.27	174.13	135.25	141.04
Operating Profit	11.79	12.80	19.69	12.50	6.69	13.02	6.65	10.52	12.31	12.50	15.29	15.88	15.32
OPM %	8.70%	7.78%	10.47%	6.95%	3.99%	8.49%	4.47%	7.04%	7.62%	8.13%	8.07%	10.51%	9.80%
	0.19	0.46	1.32	-0.07	13.88	0.62	-3.12	-0.05	-0.11	0.10	2.54	0.74	1.15
Interest	5.98	6.41	6.65	5.74	5.20	5.07	5.97	5.70	5.18	4.94	7.22	7.25	7.26
Depreciation	5.00	4.99	5.08	4.97	5.07	4.09	3.50	3.46	3.49	3.42	3.45	4.08	4.31
Profit before tax	1.00	1.86	9.28	1.72	10.30	4.48	-5.94	1.31	3.53	4.24	7.16	5.29	4.90
Tax %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.51%	3.82%	6.23%	1.18%	1.12%	0.00%	0.00%
	1.00	1.86	9.28	1.72	10.30	4.48	-5.97	1.26	3.31	4.19	7.08	5.29	4.90
EPS in Rs	0.31	0.51	2.47	0.46	2.66	1.17	-1.44	0.36	0.90	1.10	1.85	1.38	1.26
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
	801	677	507	311	359	385	452	316	285	568	650	654	651
	743	655	512	312	354	388	445	329	276	522	611	603	592
Operating Profit	58	22	-5	-1	6	-3	7	-13	9	46	39	51	59
OPM %	7%	3%	-1%	-0%	2%	-1%	2%	-4%	3%	8%	6%	8%	9%
	11	-1	9	14	-30	10	46	-1	2	7	12	2	5
Interest	37	34	32	27	37	37	38	31	32	26	22	23	27
Depreciation	23	25	28	25	23	22	21	21	20	20	18	14	15
Profit before tax	9	-38	-56	-39	-84	-52	-5	-66	-42	8	11	16	22
Tax %	-22%	5%	2%	0%	-15%	0%	1%	0%	0%	0%	0%	2%
	11	-40	-57	-39	-72	-52	-5	-66	-42	8	11	16	21
EPS in Rs	8.91	-32.36	-46.12	-29.50	-44.86	-24.94	-1.83	-24.43	-13.53	2.03	2.85	4.21	5.59
Dividend Payout %	11%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Compounded Sales Growth
10 Years:	0%
5 Years:	8%
3 Years:	32%
TTM:	6%

Compounded Profit Growth
10 Years:	9%
5 Years:	18%
3 Years:	33%
TTM:	144%

Stock Price CAGR
10 Years:	5%
5 Years:	35%
3 Years:	23%
1 Year:	-13%

Return on Equity
10 Years:	-37%
5 Years:	-27%
3 Years:	9%
Last Year:	15%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
Equity Capital	12	12	12	13	16	21	27	27	31	38	39	39	39
Reserves	266	269	148	113	58	45	80	14	-9	23	36	97	107
	246	266	183	198	224	250	220	187	197	237	173	194	209
	168	121	172	175	209	181	199	203	207	190	191	245	304
Total Liabilities	693	669	516	499	507	497	526	432	426	487	439	575	658
	291	296	252	223	240	221	205	187	169	150	141	187	224
CWIP	19	0	0	1	0	3	1	1	1	4	11	15	25
Investments	66	32	32	32	0	0	0	0	0	0	0	0	0
	317	342	232	244	267	273	320	244	256	333	287	373	410
Total Assets	693	669	516	499	507	497	526	432	426	487	439	575	658

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	41	-52	69	-16	44	-17	19	23	7	-53	76	19
	-32	21	7	19	-5	7	4	-3	-0	5	2	-55
	-5	21	-76	-3	-40	13	-25	-19	-7	47	-79	35
Net Cash Flow	3	-10	-0	-0	-0	2	-2	1	-1	-0	0	0

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	22	52	19	36	54	43	36	31	57	71	42	64
Inventory Days	119	143	154	266	238	237	196	241	295	148	122	129
Days Payable	65	53	68	128	139	73	60	82	133	56	56	63
Cash Conversion Cycle	76	142	105	174	153	208	171	190	219	163	109	129
Working Capital Days	46	91	74	121	54	66	41	-18	95	110	72	66
ROCE %	7%	0%	-7%	-6%	-4%	-7%	-3%	-9%	-4%	9%	7%	11%

Shareholding Pattern

Numbers in percentages

	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
	31.64%	31.64%	33.39%	33.40%	33.40%	33.40%	33.40%	33.40%	33.40%	33.40%	33.40%	33.40%
	0.00%	0.00%	0.00%	0.01%	0.22%	0.00%	0.03%	0.01%	0.00%	0.15%	0.06%	0.04%
	19.75%	19.75%	19.24%	12.31%	12.31%	12.31%	12.31%	12.31%	12.31%	12.58%	12.31%	12.31%
	48.61%	48.61%	47.36%	54.30%	54.09%	54.32%	54.28%	54.31%	54.31%	53.89%	54.26%	54.27%
No. of Shareholders	17,292	19,031	19,488	19,144	19,320	19,639	20,711	21,944	24,254	25,763	26,561	31,611

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
	32.38%	32.36%	29.70%	29.70%	29.91%	31.64%	33.40%	33.40%	33.40%
	1.25%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.15%	0.04%
	0.21%	0.00%	17.74%	17.74%	24.21%	19.75%	12.31%	12.58%	12.31%
	66.16%	67.64%	52.55%	52.56%	45.88%	48.61%	54.32%	53.89%	54.27%
No. of Shareholders	15,533	15,221	14,887	14,467	14,865	19,031	19,639	25,763	31,611

* 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