Automotive Axles Limited

BSE

AUTOAXLES

Stock

Yield per half year: +1.5%
Dividend yield: 1.74%
Sector: Consumer Cyclical

Reporting Automotive Axles Limited

Capitalization

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Average for 5 years	CAGR 5
Capitalization, bln ₹		9.63	12.41								25.79	25.79	15.94	38.87
Revenue, bln ₹			13.02	15.54	19.39	9.52	9.06	14.91	23.24	22.29	20.78	20.78	18.06	18.06
Net profit, bln ₹			0.4942	0.8393	1.22	0.4113	0.2273	0.7436	1.62	1.66	1.56	1.56	1.16	47.00
EV, bln ₹					19.16				35.81			35.81	27.48	36.71
EBIT, bln ₹	0.3193	0.5698	0.7432	1.24	1.83	0.5606	0.2983	0.9826	2.21			2.21	1.18	3.85
EBITDA, bln ₹				1.72	2.32	0.9897	0.6912	1.39	2.62			2.62	1.60	2.46
OIBDA ₹						1.12	0.7245	1.63	3.17				1.66	29.71
Book value, bln ₹			3.77	4.44	5.38	5.32	5.54	6.21	7.59	8.76	9.82	9.82	7.58	12.13
FCF, bln ₹				0.204	-0.5473	1.35	0.1392	0.214	0.356	2.41	1.02	1.02	0.8278	48.93
Operating Cash Flow, bln ₹			0.9708	0.5119	1.06	1.98	0.4869	0.4329	0.5161	2.6	1.28	1.28	1.06	21.33
Operating profit, bln ₹			0.7432	1.24	1.83	0.5404	0.2606	0.9826	2.16	2.1	1.86	1.86	1.47	48.15
Operating expenses, bln ₹			10.74	13.96	17.56	8.96	8.55	13.55	21.08	20.19	18.91	18.91	16.46	17.20
CAPEX, bln ₹			0.2441	0.3079	1.52	0.6294	0.3477	0.2188	0.16	0.1899	0.2641	0.2641	0.2361	-5.35

	2016Q4	2017Q3	2017Q4	2019Q3	2019Q4	2020Q1	2020Q2	2020Q3	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Average for 5 quarters	CAGR 5
Capitalization, bln ₹	10.09		17.36																								13.72	31.17
Revenue, bln ₹																	6.93	5.32	5.84	5.41	5.2	4.92	4.95	5.31	5.6	4.89	5.13	-0.12
Net profit, bln ₹																	0.5081	0.3783	0.4509	0.3915	0.441	0.3405	0.3597	0.3958	0.4593	0.3572	0.3825	0.96
EV, bln ₹																	35.81										35.81	0.00
EBIT, bln ₹		0.2946	0.3246	0.0778	0.0569	0.0317	-0.2243								0.401	0.674	0.6865	0.4924									0.4059	-217.03
EBITDA, bln ₹									0.4588	0.1667	0.2319	0.3659	0.6228	0.5261	0.5164	0.7912	0.7902	0.609									0.6466	2.97
Book value, bln ₹								5.14	5.54		5.63		6.21		6.58		7.59		7.93		8.76		8.97		9.82		8.61	5.29
Operating Cash Flow, bln ₹						1.98		0.6132	0.4869		0.1907		0.4329		0.1581		0.5161		1.61				0.454		1.28		0.8036	51.93
Operating profit, bln ₹																	0.6737	0.4924	0.5709	0.4892	0.5466	0.4075	0.432	0.4866	0.5377	0.3936	0.4515	-0.69
Operating expenses, bln ₹																	6.26	4.83	5.27	4.92	4.65	4.52	4.51	4.82	5.06	4.5	4.68	-0.09
CAPEX, bln ₹						0.6294		0.1791	0.3477		0.1992		0.2188		0.0392		0.16		0.0921				0.1155		0.2641		0.1342	46.45

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Average for 5 years	CAGR 5
Cash, bln ₹				0.3505	0.23	0.3974	0.66	0.387	0.442	0.1118	0.1296	0.0857	0.0857	0.2312	-26.03
Short-Term Investments ₹					0.0016	0.0234	0.0658	0.1206	0.2266	0.9903	2.71	3.68	3.68	1.55	98.11
Long-Term Investments ₹	0.0052													0.0052	0.00
Accounts Receivable ₹				2.32	3.51	3.75	1.23	2.82	3.89	4.99	3.64	4.38	4.38	3.94	9.21
Total Current Assets ₹				3.95	5.73	6.44	4.09	6.37	7.55	8.81	9.7	11.09	11.09	8.70	11.73
Net assets, bln ₹				1.52	1.34	2.24	2.79	2.77	2.61	2.51	2.32	2.06	2.06	2.45	-5.75
Assets, bln ₹				5.64	7.34	9.33	7.28	9.47	10.45	11.57	12.3	13.57	13.57	11.47	7.46
Short-Term Debt ₹	0.9202	0.6246	0.2884								0.0417		0.0417	0.4687	-53.86
Long-Term Debt ₹	0.0946	0.0147				0.659	0.1875	0.1458	0.1721	0.2178	0.1672	0.1407	0.1407	0.1687	-0.71
Liabilities, bln ₹				1.87	2.9	3.95	1.97	3.93	4.24	3.97	3.54	3.75	3.75	3.89	-0.93
Net debt, bln ₹						0.3326		-0.1525		0.0175	-0.2671		-0.2671	-0.0174	-194.66
Debt, bln ₹	1.01	0.6393				0.659	0.2949	0.2345			0.0625		0.0625	0.3780	-37.19
Interest Income ₹			0.0522	0.0054	0.0285	0.026	0.0407	0.0306	0.0162	0.0186				0.0264	-6.48
Interest Expense, bln ₹						0.004	0.0179	0.0295	0.0225	0.0292	0.0265	0.0297	0.0297	0.0275	0.14
Net interest income, bln ₹				-0.0001	0.0228	0.0201	0.0385	0.0251	0.005	-0.0292			0.0186	0.0119	-207.75
Cost of production, bln ₹				10.05	11.63	14.23	6.84	6.62	11.12	17.48	16.64	15.44	15.44	13.46	18.46
Inventory ₹				0.988	1.37	1.84	1.56	2.01	1.99	2.31	2.72	2.5	2.5	2.31	4.46

	2020Q3	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Average for 5 quarters	CAGR 5
Cash, bln ₹	1.16	0.7288		0.6147		0.742		0.6667		0.1118		0.3445		0.1296		0.2475		0.0857		0.1838	-5.18
Short-Term Investments ₹	0.0136	0.1391		0.191		0.1744		0.009		0.6687		1.69		2.71		2.88		3.68		2.33	40.64
Accounts Receivable ₹	0.9556	2.82		1.89		3.89		3.73		5		3.91		3.73		3.56		4.5		4.14	-2.09
Total Current Assets ₹	4.1	6.32		5.18		7.55		7.16		8.81		8.9		9.7		9.69		11.09		9.64	4.71
Net assets, bln ₹	2.8	2.77		2.76		2.61		2.57		2.51		2.4		2.32		2.27		2.06		2.31	-3.87
Assets, bln ₹	7.34	9.44		8.31		10.45		10		11.57		11.55		12.3		12.25		13.57		12.25	3.24
Short-Term Debt ₹		0.0417												0.0417						0.0417	0.00
Long-Term Debt ₹	0.1667	0.1458		0.125		0.1042		0.0833		0.2178		0.1916		0.1672		0.2619		0.1407		0.1958	-8.37
Liabilities, bln ₹	2.2	3.9		2.68		4.24		3.41		3.97		3.61		3.54		3.28		3.75		3.63	-1.13
Net debt, bln ₹										0.0175				-0.2671						-0.1248	-490.68
Debt, bln ₹		0.2345												0.0625						0.1485	-48.37
Interest Income ₹			0.0068	0.0063	0.0054	0.0063	0.0075	0.0075	0.0081	0.0062	0.006	0.0056								0.0067	-5.68
Interest Expense, bln ₹										0.0062	0.006	0.0056	0.006	0.0053	0.0084	0.0082	0.0068	0.0063	0.0039	0.0067	-14.23
Net interest income, bln ₹				-0.0063	-0.0054	0.0234	-0.0075	-0.0075	-0.0081	-0.0062	-0.006	-0.0056	-0.006							-0.0064	-5.83
Cost of production, bln ₹										5.03	3.78	4.18	3.84	4.51	3.5	3.49	3.79	3.97	3.32	3.61	-1.05
Inventory ₹	1.49	2.01		1.93		1.99		2.21		2.31		2.49		2.72		2.66		2.5		2.54	1.59

Share

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Average for 5 years	CAGR 5
EPS		32.15	55.54	80.43	27.22	15.04	49.2	107.22	109.95	102.92	102.92	76.87	46.91
Share price		1438.4	1375.65	834.95	1026.45	1573.75	1976.8	2147.75	1778.45	1707	1707	1836.75	1.64
Number of shares, mln	15.1	15.11		15.11	15.11	15.11	15.11	15.11	15.11	15.11	15.11	15.11	0.00
FCF/share				-36.21	89.24	9.21	14.16	23.56	159.58	67.39	67.39	54.78	48.89

	2016Q4	2017Q4	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q3	2025Q1	2025Q2	2025Q3	Average for 5 quarters	CAGR 5
EPS			20.12	19.94	33.54	33.62	25.03	29.84	25.9	29.18	23.8	30.39			27.82	0.37
Share price			1596.04	1966.83	1977.25	2313.22	2323.39	2191.09	2263.56			1686.35	1787.4	1731.7	1932.02	-4.60
Number of shares, mln	15.1	15.11													15.11	0.03

	Average for 5 quarters	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	Average for 5 years	CAGR 5
ROE, %				13.12	18.89	22.57	7.73	4.1	12.66	21.34	18.97	15.84	15.84	18.15	14.58	31.04
ROA, %				8.77	11.43	13.02	5.65	2.4	7.46	14.01	13.51	11.46	11.46	8.48	9.77	36.71
ROIC, %	5.5	7.92					7.54	5.12						17.01	6.52	-1.77
ROS, %				3.8	5.4	6.27	4.32	2.51	4.99	6.97	7.45	7.49	7.49	5.19	5.88	24.44
ROCE, %			16.87	19.74	27.87	33.97	10.54	5.38	15.16	29.11		22.51	22.51	14.24	16.54	16.39
EBIT margin							5.89	3.29	6.59	9.51		10.64	10.64	9.31	7.18	12.56
EBITDA margin					11.04	11.96	10.4	7.63	9.31	11.29		12.63	12.63	14.77	10.25	3.96
Net margin				3.8	5.4	6.27	4.32	2.51	4.99	6.97	7.45	7.49	7.49	5.19	5.88	24.44
Operational efficiency, %				5.71	7.97	9.43	5.68	2.88	6.59	9.3	9.42	8.97	8.97	10.61	7.43	25.51
FCF yield, %												3.95	3.95	2.13	3.95	0.00

	2017Q1	2017Q3	2019Q3	2020Q1	2020Q3	2021Q1	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	2025Q3	Industry average	Average for 5 quarters	CAGR 5
ROE, %					1.17	4.79	1.8		6.25		4.58		9.46		11.62		8.21		4.01		4.68			18.15	7.60	-13.13
ROA, %					0.8199	2.81	1.22		3.72		3.01		8.79		7.81		3.7		2.94		3.38			8.48	5.32	-17.40
ROS, %														7.11	7.72	7.23	8.48	6.91	7.27	7.46	8.21	7.3	7.49	5.19	7.55	0.60
ROCE, %	6.9	7.47	1.46	0.595							6.09		9.69									25.23	22.51	14.24	12.82	106.81
EBIT margin														9.26								10.15	10.64	9.31	10.02	4.74
EBITDA margin							7.51	9.77	11.28	10.52	10.88	12.06	11.4	11.45								12.05	12.63	14.77	11.92	0.93
Net margin													7.33	7.11	7.72	7.23	8.48	6.91	7.27	7.46	8.21	7.3		5.19	7.43	1.10
Operational efficiency, %														9.26	9.77	9.04	10.52	8.27	8.73	9.17	9.61	8.04	8.97	10.61	8.90	0.54

Coefficients

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	Average for 5 years	CAGR 5
P/E			27.7	25.11	15.49	13.45	72.92	34.39	22.09	16.84	16.58	16.58	100.65	32.56	-25.64
P/BV			2.85	3.3	3.5	1.04	2.99	4.12	4.71	3.19	2.63	2.63	8.21	3.53	-2.53
P/S			0.8869	0.9531	0.971	0.5813	1.83	1.72	1.54	1.25	1.24	1.24	5.55	1.52	-7.49
P/FCF									95.81	14.14	25.33	25.33	-129.79	45.09	-35.82
E/P			0.0361	0.0398					0.0475	0.0487	0.0603	0.0603	0.02	0.0465	10.81
EV/EBIT									16.2	16.2	16.2	16.2	48.60	16.20	0.00
EV/EBITDA					8.26				13.65			13.65	17.58	10.96	28.55
EV/S									1.54	1.64	1.72	1.72	4.27	1.63	3.75
EV/FCF									100.58	14.85	35.17	35.17	-14.46	50.20	-29.55
Debt/EBITDA					0.2842	0.298	0.3393		0.1071	0.0238	0.0238	0.0238	1.38	0.1584	-39.68
Netdebt/Ebitda					0.1434		-0.2206		0.0067	-0.1018	-0.1018	-0.1018	0.99	-0.0548	-193.38
Debt/Ratio	0.1932	0.1227				0.0405	0.0247		0.0243	0.0051	0.0046	0.0046	0.15	0.0198	-35.28
Debt/Equity	0.3449	0.2114				0.0554	0.0423		0.1118	0.0071	0.382	0.382	1.17	0.1197	47.13
Debt/Net Income	5.58	3.2				0.7169	1.03		0.1732	0.0376	0.0402	0.0402	2.40	0.3996	-43.80
PEG											8.66	8.66	124.29	8.66	0.00
Beta									0.2242	1.2	-0.3291	-0.3291	0.98	0.3650	-213.65
Altman Index									92.46	0.2772	-0.4952	-0.4952	10.83	30.75	-117.50

	2016Q4	2017Q4	2021Q1	2021Q3	2022Q1	2022Q3	2023Q1	2023Q3	2024Q1	2024Q3	2025Q1	2025Q2	2025Q3	Industry average	Average for 5 quarters	CAGR 5
P/E		77.82	62.41	51.13	33.85	42.64	44.22	34.65	31.37	22.89	14.17			100.65	29.46	-20.36
P/BV		4.4	2.99	3.34	4.12	4.47	4.71	4.19	3.19	3.19	2.47			8.21	3.55	-12.11
P/S		4.25	3.89	2.55	1.99	2.86	3.07	2.6	2.53	1.79	1.12			5.55	2.22	-18.26
P/FCF												14.14	25.33	-129.79	19.73	33.84
E/P	0.0104	0.0128										0.0487	0.0603	0.02	0.0330	55.17
EV/EBIT												16.2	16.2	48.60	16.20	0.00
EV/EBITDA							13.65							17.58	13.65	0.00
EV/S												1.64	1.72	4.27	1.68	2.41
EV/FCF												14.85	35.17	-14.46	25.01	53.89
Debt/EBITDA												0.0238	0.0238	1.38	0.0238	0.00
Netdebt/Ebitda							0.0221					-0.1018	-0.1018	0.99	-0.0605	-266.39
Debt/Ratio									0.0051			0.0051	0.0046	0.15	0.0049	-3.38
Debt/Equity									0.0071			0.4039	0.382	1.17	0.2643	277.52
Debt/Net Income									0.1417			0.0376	0.0402	2.40	0.0732	-34.29
PEG												-3.13	8.66	124.29	2.77	-266.34
Beta											0.997	0.8554	-0.3291	0.98	0.5078	-169.11
Altman Index											-0.0795	-0.0795	-0.4952	10.83	-0.2181	83.99

	Industry average	Average for 5 quarters	CAGR 5

Dividends

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	Average for 5 years	CAGR 5
Dividend payout, bln	0.0182	0.0834	0.1211	0.204	0.3854	0.0121	0.2266	0.4836	0.4836		0.4836		0.3183	4.64
Dividend		8	13.5	19.5	6.8	4.5	15	32	32	30.5	30.5		22.80	46.63
Dividend yield, %		0.9741	0.968	1.92	1.03	0.3633	0.9558	0.6742	1.58	1.74	1.74	0.53	1.06	36.79
Dividends / profit, %		16.88	14.43	16.78	93.68	5.31	9.19	13.98	29.1	31.09	31.09	25.48	17.73	42.40
Dividend coverage ratio						3.32	3.28	3.35	3.44	3.22	3.22	10.53	3.32	-0.61

	2015Q3	2016Q3	2017Q3	2018Q3	2019Q3	2020Q1	2020Q3	2021Q1	2021Q3	2022Q1	2022Q3	2023Q1	2023Q3	2024Q3	2025Q1	2025Q2	2025Q3	Industry average	Average for 5 quarters	CAGR 5
Dividend payout, bln						0.3854	0.0121	0.0121	0.068	0.0684	0.2259	0.2266	0.4836	0.4836	0.4836				0.3807	16.44
Dividend	1	5.5	8	13.5	19.5	6	0.8		4.5		15		32						11.66	39.77
Dividend yield, %	0.1459	0.8346	1.04	1.04	2.22	0.8494	0.1274		0.3436		0.7626		1.46					0.53	0.7086	11.44
Dividends / profit, %						670.07	20.08	4.55	67.06	17.6	74.95	44.59	107.25	134.43	105.29			25.48	93.30	7.03
Dividend coverage ratio														0.7439	0.9497	3.44	3.22	10.53	2.09	44.24

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual Quarterly

	2020	2021	2022	2023	2024	2025	LTM	CAGR 5
CAPEX/Revenue, %	6.61	3.84	1.47	0.6886	0.8519	1.27	1.27	-19.85
Staff, people				988	988			0.00

	2024Q3	2025Q1	CAGR 5
CAPEX/Revenue, %	2.33	4.72	42.33

	CAGR 5