Autoline Industries Ltd

₹ 128 2.23%

16 Jul - 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 ₹ 499 Cr.
Current Price ₹ 128
High / Low ₹ 165 / 71.2
Stock P/E 26.6
Book Value ₹ 31.9
Dividend Yield 0.00 %
ROCE 15.0 %
ROE 20.2 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Company has delivered good profit growth of 19.0% CAGR over last 5 years
Company's working capital requirements have reduced from 20.5 days to 12.9 days

Cons

Stock is trading at 4.01 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 12.6% 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

	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
	117.78	80.31	135.49	164.21	186.36	179.67	166.57	151.40	148.95	148.46	160.54	152.82	188.92
	107.60	78.50	123.73	152.08	167.07	167.49	160.38	140.65	141.06	138.11	148.59	140.57	171.81
Operating Profit	10.18	1.81	11.76	12.13	19.29	12.18	6.19	10.75	7.89	10.35	11.95	12.25	17.11
OPM %	8.64%	2.25%	8.68%	7.39%	10.35%	6.78%	3.72%	7.10%	5.30%	6.97%	7.44%	8.02%	9.06%
	5.86	5.39	0.38	0.66	1.50	0.09	14.33	0.77	1.48	0.56	0.60	0.62	1.15
Interest	9.25	6.64	5.95	6.41	6.32	5.63	5.07	4.93	5.76	5.50	4.98	4.76	7.07
Depreciation	5.01	5.06	5.00	4.99	5.06	4.97	5.05	4.08	3.30	3.39	3.41	3.34	3.36
Profit before tax	1.78	-4.50	1.19	1.39	9.41	1.67	10.40	2.51	0.31	2.02	4.16	4.77	7.83
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%
	1.78	-4.50	1.19	1.39	9.41	1.67	10.40	2.51	0.31	2.02	4.16	4.77	7.83
EPS in Rs	0.57	-1.19	0.31	0.37	2.48	0.43	2.67	0.64	0.08	0.52	1.07	1.22	2.01
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	573	397	362	311	359	385	452	316	284	566	647	651
	536	397	378	312	353	387	444	328	275	521	610	599
Operating Profit	37	0	-16	-1	6	-3	8	-12	9	45	37	52
OPM %	6%	0%	-4%	-0%	2%	-1%	2%	-4%	3%	8%	6%	8%
	12	-2	42	15	-30	10	46	-1	7	8	17	3
Interest	34	31	31	27	37	37	37	31	32	25	21	22
Depreciation	20	22	26	24	23	22	21	21	20	20	17	14
Profit before tax	-6	-55	-32	-38	-83	-51	-4	-65	-36	8	15	19
Tax %	118%	-0%	-3%	-0%	15%	0%	0%	0%	0%	0%	0%	0%
	1	-55	-33	-39	-71	-51	-4	-65	-36	8	15	19
EPS in Rs	0.78	-44.93	-26.42	-29.17	-44.21	-24.44	-1.49	-24.18	-11.50	1.98	3.82	4.82
Dividend Payout %	128%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Compounded Sales Growth
10 Years:	5%
5 Years:	8%
3 Years:	32%
TTM:	1%

Compounded Profit Growth
10 Years:	9%
5 Years:	19%
3 Years:	35%
TTM:	1987%

Stock Price CAGR
10 Years:	4%
5 Years:	22%
3 Years:	39%
1 Year:	80%

Return on Equity
10 Years:	-48%
5 Years:	-34%
3 Years:	13%
Last Year:	20%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Equity Capital	12	12	12	13	16	21	27	27	31	38	39	39
Reserves	220	166	132	99	43	27	61	-5	-25	5	22	85
	229	200	183	198	224	250	214	181	192	234	169	193
	116	94	115	114	148	113	135	135	140	123	123	178
Total Liabilities	577	472	442	424	431	412	437	338	338	400	354	495
	273	276	252	223	207	184	164	145	125	106	100	222
CWIP	19	0	0	1	0	3	1	1	1	4	4	2
Investments	98	64	64	68	67	74	74	74	77	76	76	0
	187	131	125	132	156	150	198	118	136	214	174	272
Total Assets	577	472	442	424	431	412	437	338	338	400	354	495

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	31	-3	23	-2	44	-9	23	17	12	-52	76	15
	-26	28	-2	8	-4	1	4	-1	-3	4	10	-46
	-8	-29	-18	-6	-40	10	-29	-16	-10	47	-86	31
Net Cash Flow	-2	-4	3	1	-0	2	-2	0	-1	-0	-0	0

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	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	25	23	24	33	52	40	33	28	53	70	42	64
Inventory Days	77	74	69	91	84	86	70	66	79	45	37	41
Days Payable	78	75	92	127	138	71	60	90	132	56	55	62
Cash Conversion Cycle	24	22	1	-3	-3	55	44	3	-0	59	24	43
Working Capital Days	0	-19	-1	-8	-55	-46	-17	-147	-50	36	12	13
ROCE %	5%	-5%	-12%	-8%	-4%	-8%	-4%	-12%	-5%	11%	9%	15%

Shareholding Pattern

Numbers in percentages

	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