Autoline Industries Ltd

About

Autoline Industries is an India-based company engaged in manufacturing sheet metal components, assemblies and sub-assemblies.

  • Market Cap 79.8 Cr.
  • Current Price 28.2
  • High / Low 45.7 / 9.10
  • Stock P/E
  • Book Value 14.6
  • Dividend Yield 0.00 %
  • ROCE -12.9 %
  • ROE -85.2 %
  • Face Value 10.0

Pros

  • Company has reduced debt.

Cons

  • Company has low interest coverage ratio.
  • The company has delivered a poor growth of -9.00% over past five years.
  • Promoter holding is low: 32.77%
  • Company has a low return on equity of -76.03% for last 3 years.
  • Contingent liabilities of Rs.53.45 Cr.
  • Company's cost of borrowing seems high
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
89 103 118 109 122 105 116 97 83 81 55 13
94 104 113 109 120 108 107 98 86 86 59 16
Operating Profit -4 -0 5 -0 3 -4 9 -1 -3 -4 -4 -3
OPM % -5% -0% 4% -0% 2% -4% 8% -1% -3% -5% -7% -27%
Other Income 0 1 9 0 0 1 45 0 -3 0 1 0
Interest 9 9 11 8 8 9 13 8 8 8 8 7
Depreciation 6 6 5 6 5 5 5 5 5 5 5 5
Profit before tax -19 -14 -2 -13 -11 -16 36 -14 -18 -17 -17 -15
Tax % 0% 0% -5% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Net Profit -19 -14 -2 -13 -11 -16 36 -14 -18 -17 -17 -15
EPS in Rs -11.61 -6.71 -1.09 -6.30 -5.30 -7.33 13.34 -5.21 -6.76 -6.21 -6.18 -5.52
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
321 417 615 748 801 677 507 311 359 385 452 316 232
295 366 544 672 743 662 512 314 354 388 445 329 247
Operating Profit 25 51 71 76 58 16 -5 -3 6 -3 7 -13 -15
OPM % 8% 12% 12% 10% 7% 2% -1% -1% 2% -1% 2% -4% -6%
Other Income 3 1 3 23 11 5 9 16 -30 10 47 -1 -1
Interest 8 11 20 31 37 34 32 27 37 37 38 31 30
Depreciation 11 15 19 21 23 25 28 25 23 22 21 21 21
Profit before tax 9 27 36 47 9 -38 -56 -39 -84 -52 -5 -66 -67
Tax % 25% 19% 21% 16% -22% -5% -2% -0% 15% -0% -1% 0%
Net Profit 5 21 27 40 11 -40 -57 -39 -72 -52 -5 -66 -67
EPS in Rs 3.83 16.88 22.40 32.51 8.91 -32.36 -46.12 -29.50 -44.86 -24.94 -1.83 -24.37 -24.67
Dividend Payout % 26% 12% 13% 12% 11% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years:-3%
5 Years:-9%
3 Years:-4%
TTM:-47%
Compounded Profit Growth
10 Years:%
5 Years:1%
3 Years:-29%
TTM:-27%
Stock Price CAGR
10 Years:-19%
5 Years:-9%
3 Years:-29%
1 Year:22%
Return on Equity
10 Years:-17%
5 Years:-56%
3 Years:-76%
Last Year:-85%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
12 12 12 12 12 12 12 13 16 21 27 27
Reserves 198 215 234 255 266 269 147 113 58 44 78 14
Borrowings 147 181 228 245 246 266 183 198 224 250 220 114
133 147 138 168 168 121 173 175 209 182 201 276
Total Liabilities 490 555 611 681 693 669 516 499 507 497 526 432
243 263 318 287 291 296 252 223 240 221 205 187
CWIP 42 50 41 15 19 0 0 1 0 3 1 1
Investments 23 24 25 66 66 32 32 32 0 0 0 0
183 218 228 314 317 342 232 244 267 273 320 244
Total Assets 490 555 611 681 693 669 516 499 507 497 526 432

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
-7 16 28 48 41 -52 69 -16 44 -17 60 23
-48 -42 -65 -61 -32 21 7 19 -5 7 -3 -3
51 31 45 10 -5 21 -76 -3 -40 13 -58 -19
Net Cash Flow -4 5 7 -3 3 -10 -0 -0 -0 2 -2 1

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 5% 10% 13% 12% 8% 0% -7% -8% -4% -8% -4% -13%
Debtor Days 56 70 36 30 22 52 19 36 54 43 36 31
Inventory Turnover 7.59 8.63 5.56 3.53 3.23 2.68 2.16 1.46 1.62 1.66 1.93 1.43

Shareholding Pattern

Numbers in percentages

Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020
32.36 32.36 32.36 32.36 36.08 29.70 29.70 29.70 29.70 29.70 29.70 32.77
0.95 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.07 0.00 0.00 0.00 0.00 17.74 17.74 17.74 17.78 17.74 17.74 16.97
66.61 67.64 67.64 67.64 63.91 52.55 52.55 52.55 52.52 52.56 52.56 50.26

Documents