GNA Axles Ltd

GNA Axles Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

GNA Axles Ltd

₹ 406 4.32%
14 Jan 3:23 p.m.
gnagroup.com BSE: 540124 NSE: GNA
About

GNA Axles is engaged in the Business of manufactures auto components for the four-wheeler industry, primary product being Rear Axles, Shafts, Spindles & other Automobiles Components for sale in domestic and foreign market.

Key Points

Product Portfolio
The company is engaged in manufacturing forged and machined automotive transmission components such as spindles, drive shafts, and axles. [1]

Website BSE NSE
  • Market Cap ₹ 1,741 Cr.
  • Current Price ₹ 406
  • High / Low ₹ 504 / 357
  • Stock P/E 17.7
  • Book Value ₹ 198
  • Dividend Yield 0.50 %
  • ROCE 15.1 %
  • ROE 13.2 %
  • Face Value ₹ 10.0
Edit ratios

Pros

Cons

  • Company might be capitalizing the interest cost
  • Dividend payout has been low at 10.2% of profits 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

Part of BSE SmallCap BSE Consumer Discretionary BSE Allcap

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024
301 300 375 420 404 384 374 404 357 371 400 388 375
263 261 325 360 341 324 315 349 310 335 345 335 323
Operating Profit 38 40 51 60 63 59 59 55 47 36 55 53 52
OPM % 13% 13% 13% 14% 16% 15% 16% 14% 13% 10% 14% 14% 14%
0 0 0 0 0 0 1 1 0 0 1 1 1
Interest 3 2 3 3 3 2 3 3 2 3 4 2 4
Depreciation 13 13 12 13 12 12 12 15 13 13 14 14 15
Profit before tax 23 25 36 45 48 45 45 37 32 20 38 38 35
Tax % 28% 26% 26% 25% 26% 25% 26% 26% 30% 18% 26% 24% 27%
17 18 27 33 36 34 33 28 22 17 28 29 25
EPS in Rs 3.89 4.22 6.30 7.78 8.34 7.93 7.72 6.43 5.23 3.90 6.47 6.65 5.91
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
509 513 670 928 909 890 1,270 1,583 1,506 1,533
426 433 567 783 784 746 1,090 1,350 1,309 1,337
Operating Profit 82 80 103 145 124 144 181 233 197 196
OPM % 16% 16% 15% 16% 14% 16% 14% 15% 13% 13%
0 3 3 0 1 2 1 1 2 2
Interest 16 13 7 8 14 9 11 11 12 12
Depreciation 27 24 25 35 42 41 50 49 53 56
Profit before tax 39 47 74 103 70 96 121 175 135 130
Tax % 34% 37% 31% 36% 24% 26% 26% 25% 26%
26 30 51 66 53 71 89 130 100 98
EPS in Rs 8.56 6.89 11.86 15.35 12.29 16.46 20.69 30.35 23.28 22.93
Dividend Payout % 0% 0% 8% 9% 0% 15% 12% 10% 9%
Compounded Sales Growth
10 Years: %
5 Years: 10%
3 Years: 19%
TTM: 1%
Compounded Profit Growth
10 Years: %
5 Years: 9%
3 Years: 12%
TTM: -16%
Stock Price CAGR
10 Years: %
5 Years: 20%
3 Years: 12%
1 Year: -21%
Return on Equity
10 Years: %
5 Years: 15%
3 Years: 16%
Last Year: 13%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 15 21 21 21 21 21 21 21 43 43
Reserves 123 275 320 380 425 496 574 693 759 806
139 117 142 170 194 197 222 203 213 229
170 163 199 211 180 245 225 253 204 292
Total Liabilities 447 577 682 782 821 960 1,042 1,171 1,219 1,370
147 132 191 229 244 295 291 306 344 337
CWIP 0 3 0 16 61 0 0 12 8 44
Investments 0 0 0 0 0 0 0 0 0 0
299 443 492 538 515 665 751 853 866 989
Total Assets 447 577 682 782 821 960 1,042 1,171 1,219 1,370

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
74 -90 60 72 119 33 41 105 98
-16 -8 -78 -88 -123 -28 -46 -66 -86
-58 98 19 16 4 -5 4 -39 -13
Net Cash Flow -0 -0 0 -0 -0 0 -0 0 -0

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 116 130 128 123 119 180 136 129 138
Inventory Days 105 126 132 96 90 100 82 75 84
Days Payable 177 174 157 113 102 150 88 89 77
Cash Conversion Cycle 44 82 103 107 106 130 130 115 145
Working Capital Days 67 103 121 109 106 146 135 125 146
ROCE % 17% 18% 21% 14% 15% 17% 21% 15%

Shareholding Pattern

Numbers in percentages

4 Recently
Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024
67.88% 67.94% 67.96% 68.08% 68.09% 68.15% 68.15% 68.15% 68.16% 68.16% 67.81% 67.89%
0.60% 0.45% 0.18% 0.02% 2.17% 1.05% 1.12% 0.37% 0.20% 0.28% 0.61% 0.48%
8.77% 9.78% 10.63% 11.19% 11.91% 11.32% 10.83% 10.95% 11.01% 11.23% 11.77% 12.42%
22.75% 21.82% 21.22% 20.69% 17.83% 19.48% 19.90% 20.54% 20.63% 20.32% 19.82% 19.21%
No. of Shareholders 40,39538,62738,60535,95231,47836,17045,72849,42450,80550,10048,62047,945

* 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

Annual reports

DRHP

Credit ratings