Amara Raja Energy

₹1207.6 13.3 | 1.1%

WEBSITE BSE:500008 NSE : ARE&M 26 Dec, 16:01

Market Cap ₹22102 Cr.

Stock P/E 23.7

P/B 3.1

Current Price ₹1207.6

Book Value ₹ 395.4

Face Value 1

52W High ₹1774.9

Dividend Yield 0.82%

52W Low ₹ 737.7

Edit Ratio

Amara Raja Energy Research see more...

Overview Inc. Year: 1985Industry: Batteries

Amara Raja Batteries Ltd is an primarily India based manufacturer of lead-acid storage batteries for industrial and automotive packages inside the Indian battery enterprise. The Company's Industrial battery division is the dealer to telecom service carriers, telecom device producers, UPS sector (original device producers (OEM) and alternative), Indian railways and to the power, oil and gas, among different enterprise segments. Its commercial battery manufacturers include PowerStack, Amaron Volt, Amaron Sleek, Amaron Brute, Amaron Solar and Amaron Quanta. The Company's Automotive battery division manufactures automotive batteries below the brands, AMARON and PowerZone, which can be disbursed through its pan-India sales and provider retail network. The Company supplies automotive batteries below OE relationships to various agencies. Its commercial and automotive batteries are exported to nations inside the Indian Ocean Rim.

Amara Raja Energy Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Amara Raja Energy Quarterly Results

#(Fig in Cr.)	Mar 2017	Jun 2017	Sep 2017	Dec 2017	Mar 2018	Jun 2018
Net Sales	1512	1671	1428	1553	1581	1779
Other Income	15	14	12	17	24	14
Total Income	1527	1685	1440	1570	1604	1792
Total Expenditure	1328	1478	1189	1312	1370	1558
Operating Profit	199	207	250	258	234	234
Interest	2	1	1	1	1	1
Depreciation	50	54	58	59	59	63
Exceptional Income / Expenses	0	0	0	0	0	0
Profit Before Tax	148	151	191	198	174	170
Provision for Tax	49	51	64	64	64	57
Profit After Tax	99	100	127	134	110	113
Adjustments	-99	-100	-127	-134	-110	-113
Profit After Adjustments	0	0	0	0	0	0
Adjusted Earnings Per Share	5.8	5.8	7.4	7.9	6.4	6.6

Amara Raja Energy Profit & Loss

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
Net Sales	3437	4211	4618	5317	6059	6793	6839	7150	8696	10390	11260	6341
Other Income	49	42	46	50	66	48	55	88	80	91	102	67
Total Income	3485	4254	4664	5367	6126	6841	6895	7238	8775	10481	11362	6406
Total Expenditure	2879	3510	3795	4468	5176	5842	5741	6035	7675	8956	9639	5429
Operating Profit	606	744	869	899	950	999	1154	1203	1101	1525	1723	976
Interest	1	0	6	6	5	7	12	11	15	30	33	4
Depreciation	65	134	141	191	230	261	301	319	396	450	479	239
Exceptional Income / Expenses	-4	0	0	0	0	0	0	0	0	-48	0	0
Profit Before Tax	537	610	723	702	714	730	841	873	690	997	1211	733
Provision for Tax	169	199	231	224	243	247	180	227	179	266	305	249
Profit After Tax	367	411	492	478	471	483	661	647	511	731	906	484
Adjustments	0	0	0	0	0	0	0	0	0	0	0	-484
Profit After Adjustments	367	411	492	478	471	483	661	647	511	731	906	0
Adjusted Earnings Per Share	21.5	24.1	28.8	28	27.6	28.3	38.7	37.9	29.9	42.8	49.5	28.3

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	8%	16%	11%	13%
Operating Profit CAGR	13%	13%	12%	11%
PAT CAGR	24%	12%	13%	9%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	57%	26%	11%	4%
ROE Average	15%	14%	15%	19%
ROCE Average	19%	18%	20%	27%

Amara Raja Energy Balance Sheet

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Shareholder's Funds	1363	1700	2116	2593	2937	3335	3656	4210	4551	6006	6769
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	76	74	72	69	58	47	34	23	17	80	26
Other Non-Current Liabilities	67	81	125	163	180	211	209	234	281	364	382
Total Current Liabilities	478	716	638	760	993	902	1102	1329	1527	1474	1658
Total Liabilities	1984	2571	2951	3585	4169	4496	5001	5797	6376	7937	8834
Fixed Assets	623	944	1352	1492	1703	1813	1829	2455	2492	3688	3550
Other Non-Current Assets	218	173	191	334	313	479	948	521	1060	922	1735
Total Current Assets	1143	1454	1408	1759	2152	2204	2223	2821	2824	3307	3549
Total Assets	1984	2571	2951	3585	4169	4496	5001	5797	6376	7937	8834

Amara Raja Energy Cash Flow

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Opening Cash & Cash Equivalents	409	48	75	78	101	49	50	33	97	34	89
Cash Flow from Operating Activities	279	395	555	553	322	541	1177	802	633	956	1314
Cash Flow from Investing Activities	-345	-289	-394	-535	-244	-463	-850	-635	-482	-789	-1072
Cash Flow from Financing Activities	-53	-75	-164	-2	-138	-92	-364	-122	-213	-112	-242
Net Cash Inflow / Outflow	-119	31	-3	16	-61	-13	-37	46	-62	55	-0
Closing Cash & Cash Equivalent	293	75	78	101	49	50	33	97	34	89	89

Amara Raja Energy Ratios

#	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Earnings Per Share (Rs)	21.51	24.05	28.78	28.01	27.59	28.31	38.69	37.87	29.93	42.78	49.5
CEPS(Rs)	25.29	31.9	37.02	39.21	41.08	43.6	56.3	56.56	53.1	69.15	75.66
DPS(Rs)	3.23	3.61	4.25	4.25	4.15	7.08	11	11	4.5	6.1	9.9
Book NAV/Share(Rs)	79.78	99.5	123.88	151.82	171.98	195.28	214.03	246.5	266.47	312.24	369.87
Core EBITDA Margin(%)	14.52	15.13	15.87	14.2	14.17	14	16.06	15.59	11.37	13.29	13.92
EBIT Margin(%)	14	13.16	14.05	11.84	11.54	10.85	12.47	12.36	7.85	9.51	10.68
Pre Tax Margin(%)	13.99	13.15	13.94	11.74	11.46	10.75	12.29	12.21	7.68	9.24	10.4
PAT Margin (%)	9.58	8.86	9.48	8	7.56	7.12	9.66	9.05	5.69	6.77	7.78
Cash Profit Margin (%)	11.26	11.75	12.2	11.2	11.26	10.96	14.06	13.51	10.1	10.95	11.89
ROA(%)	19.58	18.04	17.81	14.64	12.16	11.16	13.92	11.98	8.4	10.21	10.8
ROE(%)	30.34	26.83	25.77	20.32	17.04	15.42	18.91	16.45	11.67	14.79	14.97
ROCE(%)	41.4	37.85	36.72	29.16	25.39	23.06	24.04	22.24	15.99	19.2	19.23
Receivable days	39.64	39.63	40.35	35.47	39.61	41.67	37.49	36.34	32.11	28.47	29.89
Inventory Days	29.86	29.64	35.9	43.28	54.66	56.72	58.81	65.88	65.88	59.82	55.51
Payable days	21.11	25.55	38.26	40.16	44.81	43.33	46.18	52.36	46.3	40.81	38.72
PER(x)	18.29	34.57	30.56	31.73	28.9	25.4	12.36	22.54	17.91	13.54	15.37
Price/Book(x)	4.93	8.36	7.1	5.86	4.64	3.68	2.23	3.46	2.01	1.86	2.06
Dividend Yield(%)	0.82	0.43	0.48	0.48	0.52	0.98	2.3	1.29	0.84	1.05	1.3
EV/Net Sales(x)	1.9	3.34	3.24	2.84	2.24	1.81	1.19	2.02	1.05	0.95	1.23
EV/Core EBITDA(x)	10.75	18.89	17.2	16.78	14.29	12.28	7.05	12	8.29	6.5	8.05
Net Sales Growth(%)	16.15	22.54	9.65	15.15	13.95	12.11	0.68	4.54	21.63	19.48	8.38
EBIT Growth(%)	27.32	13.53	19.35	-2.77	1.59	2.51	15.67	3.63	-20.25	45.64	21.19
PAT Growth(%)	28.16	11.82	19.66	-2.67	-1.5	2.58	36.68	-2.12	-20.96	42.93	23.97
EPS Growth(%)	28.16	11.82	19.67	-2.67	-1.5	2.58	36.68	-2.12	-20.96	42.93	15.71
Debt/Equity(x)	0.06	0.04	0.04	0.03	0.02	0.02	0.01	0.01	0.01	0.02	0.01
Current Ratio(x)	2.39	2.03	2.21	2.32	2.17	2.44	2.02	2.12	1.85	2.24	2.14
Quick Ratio(x)	1.69	1.45	1.26	1.24	1.11	1.27	0.98	1.04	0.67	1.07	1.05
Interest Cover(x)	748.45	2531.55	131.68	122.7	142.15	106.09	69.96	83.94	46.68	34.68	37.51
Total Debt/Mcap(x)	0.01	0.01	0	0	0	0	0.01	0	0	0.01	0

Amara Raja Energy Shareholding Pattern

#	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
Promoter	28.06	28.06	28.06	28.06	28.06	28.06	28.06	32.86	32.86	32.86
FII	18.34	18.47	35.48	36.19	35.22	24.64	24	24.45	23.84	22.34
DII	10.83	10.02	9.25	9.21	10.48	16.81	17.92	15.35	14.55	15.36
Public	42.77	43.45	27.2	26.54	26.25	30.48	30.01	27.33	28.75	29.44
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
Promoter	4.79	4.79	4.79	4.79	4.79	4.79	4.79	6.01	6.01	6.01
FII	3.13	3.15	6.06	6.18	6.02	4.21	4.1	4.48	4.36	4.09
DII	1.85	1.71	1.58	1.57	1.79	2.87	3.06	2.81	2.66	2.81
Public	7.31	7.42	4.65	4.53	4.48	5.21	5.13	5	5.26	5.39
Others	0	0	0	0	0	0	0	0	0	0
Total	17.08	17.08	17.08	17.08	17.08	17.08	17.08	18.3	18.3	18.3

Pros

Debtor days have improved from 40.81 to 38.72days.
Company has reduced debt.
Company is almost debt free.

Cons

Promoter holding is low: 32.86%.
Company has a low return on equity of 14% over the last 3 years.
Stock is trading at 3.1 times its book value.

* 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.

Amara Raja Energy News

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Amara Raja Energy

Add Watchlist

Amara Raja Energy Research see more...

Overview Inc. Year: 1985Industry: Batteries

Amara Raja Energy Share Price

Alert Data

Quarterly Price

Peer Comparison

Amara Raja Energy Quarterly Results

Amara Raja Energy Profit & Loss

Growth Rates

Amara Raja Energy Balance Sheet

Amara Raja Energy Cash Flow

Amara Raja Energy Ratios

Amara Raja Energy Shareholding Pattern

Amara Raja Energy News

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!