Auto Pins (India) Ltd

₹ 209 4.76%

21 Nov - close price

autopinsindia.com BSE: 531994

About

Established in 1953, APIL has specializes in design, development and manufacture of Leaf & Parabolic Springs and Automotive Components under the brand name of SIROCCO.

Key Points

Product Portfolio:
a) Leaf Springs^[1]
b) Parabolic Springs^[2]
c) U Bolts^[3]
d) Spring Pins^[4]
e) Trailer Parts/ Suspension Kits^[5]

Website BSE

Market Cap ₹ 119 Cr.
Current Price ₹ 209
High / Low ₹ 223 / 120
Stock P/E 234
Book Value ₹ 14.7
Dividend Yield 0.00 %
ROCE 22.0 %
ROE 13.3 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Cons

Stock is trading at 14.2 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 12.2% 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

Figures in Rs. Crores

	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
	9.25	10.25	10.66	9.30	9.45	10.13	16.56	16.08	12.92	17.54	18.05	12.91	10.55
	9.01	10.03	10.50	9.09	9.20	9.77	15.80	15.49	12.29	16.78	17.45	12.52	10.16
Operating Profit	0.24	0.22	0.16	0.21	0.25	0.36	0.76	0.59	0.63	0.76	0.60	0.39	0.39
OPM %	2.59%	2.15%	1.50%	2.26%	2.65%	3.55%	4.59%	3.67%	4.88%	4.33%	3.32%	3.02%	3.70%
	0.08	0.06	0.09	0.08	0.07	0.06	0.04	0.03	0.01	0.02	0.33	0.04	0.03
Interest	0.04	0.05	0.13	0.08	0.08	0.09	0.19	0.17	0.17	0.20	0.22	0.17	0.18
Depreciation	0.14	0.14	0.02	0.12	0.13	0.13	0.13	0.12	0.14	0.14	0.16	0.15	0.15
Profit before tax	0.14	0.09	0.10	0.09	0.11	0.20	0.48	0.33	0.33	0.44	0.55	0.11	0.09
Tax %	14.29%	11.11%	-250.00%	0.00%	0.00%	0.00%	6.25%	0.00%	0.00%	0.00%	110.91%	45.45%	22.22%
	0.12	0.07	0.36	0.09	0.11	0.20	0.45	0.33	0.33	0.44	-0.07	0.07	0.07
EPS in Rs	0.21	0.12	0.63	0.16	0.19	0.35	0.79	0.58	0.58	0.77	-0.12	0.12	0.12
Raw PDF

Profit & Loss

Figures in Rs. Crores

	Jun 2013	Jun 2014	Jun 2015	Mar 2016 9m	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
	14.94	13.52	10.10	7.84	12.84	22.24	34.34	26.94	28.27	35.79	45.10	64.34	59.05
	15.01	13.42	10.23	8.57	12.32	21.59	33.74	26.29	26.95	34.96	43.53	61.76	56.91
Operating Profit	-0.07	0.10	-0.13	-0.73	0.52	0.65	0.60	0.65	1.32	0.83	1.57	2.58	2.14
OPM %	-0.47%	0.74%	-1.29%	-9.31%	4.05%	2.92%	1.75%	2.41%	4.67%	2.32%	3.48%	4.01%	3.62%
	1.42	7.31	0.52	0.54	0.02	0.14	0.41	0.41	0.26	0.31	0.25	0.40	0.42
Interest	0.07	0.02	0.01	0.03	0.10	0.13	0.15	0.13	0.14	0.27	0.44	0.77	0.77
Depreciation	1.06	1.07	0.21	0.13	0.23	0.27	0.37	0.44	0.53	0.43	0.51	0.57	0.60
Profit before tax	0.22	6.32	0.17	-0.35	0.21	0.39	0.49	0.49	0.91	0.44	0.87	1.64	1.19
Tax %	0.00%	0.00%	0.00%	5.71%	19.05%	17.95%	-26.53%	0.00%	0.00%	-45.45%	3.45%	37.20%
	0.23	6.32	0.17	-0.38	0.17	0.31	0.63	0.49	0.91	0.64	0.85	1.03	0.51
EPS in Rs	0.40	11.07	0.30	-0.67	0.30	0.54	1.10	0.86	1.59	1.12	1.49	1.80	0.89
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:	16%
5 Years:	13%
3 Years:	32%
TTM:	6%

Compounded Profit Growth
10 Years:	16%
5 Years:	10%
3 Years:	4%
TTM:	-61%

Stock Price CAGR
10 Years:	%
5 Years:	%
3 Years:	20%
1 Year:	78%

Return on Equity
10 Years:	22%
5 Years:	13%
3 Years:	12%
Last Year:	13%

Balance Sheet

Figures in Rs. Crores

	Jun 2013	Jun 2014	Jun 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
Equity Capital	5.71	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	-6.29	0.03	-2.00	-2.15	-1.97	-1.67	-1.04	-0.55	0.36	0.66	1.50	2.54	2.67
	6.65	1.86	2.28	2.14	2.06	2.31	2.32	1.92	2.58	2.46	2.57	3.90	4.78
	6.47	3.05	2.73	2.67	3.15	3.84	5.01	4.66	5.62	6.14	8.71	9.03	9.09
Total Liabilities	12.54	10.65	8.72	8.37	8.95	10.19	12.00	11.74	14.27	14.97	18.49	21.18	22.25
	5.14	4.27	1.89	2.41	2.79	3.77	4.65	4.88	4.95	5.01	5.12	5.74	5.77
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	0.00
Investments	0.03	0.03	0.03	0.03	0.04	0.04	0.04	0.03	0.03	0.03	0.02	0.04	0.04
	7.37	6.35	6.80	5.93	6.12	6.38	7.31	6.83	9.29	9.93	13.35	15.40	16.44
Total Assets	12.54	10.65	8.72	8.37	8.95	10.19	12.00	11.74	14.27	14.97	18.49	21.18	22.25

Cash Flows

Figures in Rs. Crores

	Jun 2013	Jun 2014	Jun 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	0.17	4.84	-0.53	0.53	0.84	1.38	1.65	1.34	-0.19	0.96	0.55	1.29
	-0.22	-0.20	-0.02	-0.43	-0.60	-1.24	-1.23	-0.65	-0.57	-0.35	-0.58	-1.15
	0.24	-4.79	0.43	-0.15	-0.22	-0.18	-0.23	-0.44	0.57	-0.39	-0.33	0.56
Net Cash Flow	0.19	-0.15	-0.13	-0.05	0.02	-0.04	0.19	0.25	-0.19	0.22	-0.36	0.69

Ratios

Figures in Rs. Crores

	Jun 2013	Jun 2014	Jun 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	17.10	8.37	10.84	18.16	21.04	26.75	18.60	21.81	50.61	35.59	36.50	33.02
Inventory Days	206.94	236.65	365.62	359.86	263.73	109.31	56.98	63.96	64.36	63.51	75.06	55.83
Days Payable	50.66	38.33	44.15	54.35	39.53	54.93	44.19	53.80	64.20	58.37	69.28	50.57
Cash Conversion Cycle	173.38	206.69	332.32	323.67	245.23	81.14	31.39	31.98	50.77	40.73	42.29	38.27
Working Capital Days	8.80	78.02	137.33	141.53	76.47	28.56	10.31	12.87	32.79	27.43	31.89	31.60
ROCE %	4.94%	92.76%	2.65%	-4.81%	5.39%	6.91%	9.60%	8.81%	13.35%	8.12%	14.08%	21.98%

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
	70.03%	70.03%	70.03%	70.03%	70.03%	70.03%	70.03%	70.03%	70.03%	70.03%	70.03%	70.03%
	0.03%	0.03%	0.03%	0.03%	0.03%	0.03%	0.03%	0.03%	0.03%	0.03%	0.03%	0.03%
	29.94%	29.94%	29.94%	29.94%	29.94%	29.94%	29.94%	29.94%	29.94%	29.94%	29.94%	29.94%
No. of Shareholders	1,265	1,347	1,364	1,367	1,372	1,376	1,398	1,415	1,412	1,423	1,418	1,399

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
	70.02%	70.02%	70.02%	70.02%	70.02%	70.03%	70.03%	70.03%	70.03%
	0.19%	0.19%	0.03%	0.03%	0.03%	0.03%	0.03%	0.03%	0.03%
	29.79%	29.79%	29.94%	29.94%	29.94%	29.94%	29.94%	29.94%	29.94%
No. of Shareholders	1,118	1,118	1,119	1,117	1,120	1,347	1,376	1,423	1,399

* 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

Announcements

All

Auto Pins (India) Ltd

Auto Pins (India) Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports