Atul Auto

₹571.5 0.2 | 0%

WEBSITE BSE:531795 NSE : ATUL AUTO 26 Dec, 16:01

Market Cap ₹1586 Cr.

Stock P/E 224.3

P/B 3.8

Current Price ₹571.5

Book Value ₹ 149.4

Face Value 5

52W High ₹840

Dividend Yield 0%

52W Low ₹ 471

Edit Ratio

Atul Auto Research see more...

Atul Auto Limited: Strong Industry Dynamics Should Stem Growth

Overview Inc. Year: 1986Industry: Automobile Two & Three Wheelers

Atul Auto Ltd is a manufacturer of three-wheeled industrial automobiles in Gujarat. The Company is a three-wheeler manufacturer of auto rickshaws, pick-up vehicles and chassis of passenger vehicles. It offers a variety of diesel and compressed natural fuel (CNG) 3-wheeler products in each the front and rear engine platform for passenger and cargo transportation. Its manufacturers encompass ATUL SHAKTI, which consist of Pickup Van Standard, Delivery Van Carrier and Pickup Van Highdeck; ATUL GEM, which include GEM Cargo / Cargo XL, GEM Paxx, Delivery Van, GEM Paxx-CNG and GEM XL HD; ATUL SMART, which include 3+1 Passenger Carriers and Pickup Van Highdeck, and ATUL GEMINI, Gemini-Dz, Gemini-Petrol, Gemini-CNG and Gemini-LPG. Its product portfolio consists of about 45 models catering to passenger and items provider segments. The Company serves quite a number of consumer base in the cargo and passenger segments, with a payload potential of over 0.35 tons and over 0.50 tons.

Atul Auto Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Atul Auto Quarterly Results

#(Fig in Cr.)	Dec 2016	Mar 2017	Jun 2017	Sep 2017	Dec 2017	Mar 2018	Jun 2018
Net Sales	150	116	130	160	129	151	137
Other Income	1	0	1	1	0	1	2
Total Income	151	117	131	160	129	152	140
Total Expenditure	132	106	118	133	113	133	122
Operating Profit	20	11	13	27	16	19	17
Interest	0	0	0	0	0	0	0
Depreciation	1	1	1	1	1	1	1
Exceptional Income / Expenses	0	0	0	0	0	0	0
Profit Before Tax	18	9	11	26	15	18	16
Provision for Tax	6	3	3	9	5	6	5
Profit After Tax	12	6	8	17	10	12	10
Adjustments	-12	-6	-8	-17	-10	-12	-10
Profit After Adjustments	0	0	0	0	0	0	0
Adjusted Earnings Per Share	5.5	2.9	3.6	7.7	4.4	5.3	4.7

Atul Auto 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	430	493	531	475	556	667	625	296	294	475	480	577
Other Income	3	6	2	2	3	7	3	2	2	3	5	4
Total Income	433	499	533	478	559	674	628	298	296	478	485	581
Total Expenditure	385	435	455	416	483	585	554	304	315	452	450	501
Operating Profit	48	63	77	62	75	88	74	-6	-19	26	35	79
Interest	0	1	1	1	0	1	1	1	4	6	2	0
Depreciation	5	5	5	5	5	6	6	7	9	14	15	4
Exceptional Income / Expenses	0	2	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	43	59	72	56	69	82	67	-13	-32	6	18	75
Provision for Tax	13	19	24	19	23	29	15	-3	-8	2	4	25
Profit After Tax	30	41	47	37	46	53	52	-10	-25	4	13	49
Adjustments	0	0	0	0	0	0	0	0	0	0	0	-49
Profit After Adjustments	30	41	47	37	46	53	52	-10	-25	4	13	0
Adjusted Earnings Per Share	13.6	18.5	21.6	16.9	21	24.2	23.9	-4.6	-11.3	1.8	4.9	22.1

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	1%	17%	-6%	1%
Operating Profit CAGR	35%	0%	-17%	-3%
PAT CAGR	225%	0%	-25%	-8%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	-2%	44%	18%	-0%
ROE Average	4%	-1%	2%	17%
ROCE Average	5%	-0%	4%	26%

Atul Auto 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	94	121	155	184	219	259	303	293	269	331	401
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	0	0	0	0	0	0	0	15	64	21	0
Other Non-Current Liabilities	7	6	5	6	5	5	4	1	-1	0	5
Total Current Liabilities	43	51	61	55	74	89	68	71	79	83	63
Total Liabilities	145	177	222	245	299	353	376	381	411	436	469
Fixed Assets	53	79	85	86	86	93	93	90	196	234	229
Other Non-Current Assets	7	10	9	15	23	71	148	183	127	80	97
Total Current Assets	85	88	128	144	191	189	135	108	89	122	143
Total Assets	145	177	222	245	299	353	376	381	411	436	469

Atul Auto 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	37	45	26	13	41	16	9	1	7	5	3
Cash Flow from Operating Activities	24	28	11	71	26	35	57	52	-19	12	13
Cash Flow from Investing Activities	-11	-36	-10	-29	-39	-28	-58	-60	-44	-20	-25
Cash Flow from Financing Activities	-13	-11	-14	-14	-11	-15	-7	14	61	6	20
Net Cash Inflow / Outflow	1	-19	-13	28	-24	-7	-8	6	-2	-2	7
Closing Cash & Cash Equivalent	37	26	13	41	16	9	1	7	5	3	11

Atul Auto 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)	13.58	18.49	21.6	16.88	21.05	24.21	23.88	-4.65	-11.34	1.84	4.85
CEPS(Rs)	15.95	20.86	23.9	19.29	23.45	26.74	26.8	-1.66	-7.08	7.54	10.35
DPS(Rs)	3.75	5	5.25	4.25	5.25	4	1.5	0	0	0	0
Book NAV/Share(Rs)	42.95	55.07	70.35	83.97	99.98	117.87	138.22	133.65	122.51	138.29	144.52
Core EBITDA Margin(%)	9.45	10.67	12.73	11.19	12.74	12.22	11.4	-2.58	-7.33	4.87	6.27
EBIT Margin(%)	8.97	11.13	12.14	10.66	12.27	12.42	10.88	-4.16	-9.7	2.59	4.05
Pre Tax Margin(%)	8.9	11.02	12.01	10.55	12.2	12.29	10.72	-4.46	-11.06	1.26	3.71
PAT Margin (%)	6.2	7.54	7.96	6.96	8.11	7.97	8.38	-3.45	-8.46	0.93	2.8
Cash Profit Margin (%)	7.29	8.51	8.8	7.96	9.04	8.8	9.4	-1.23	-5.29	3.79	5.98
ROA(%)	22.27	25.2	23.76	15.87	16.96	16.27	14.37	-2.7	-6.28	1.04	2.98
ROE(%)	35.4	37.73	34.45	21.88	22.89	22.23	18.65	-3.42	-8.85	1.47	3.68
ROCE(%)	51.07	55.53	52.46	33.45	34.61	34.65	24.23	-4.03	-8.67	3.44	5.07
Receivable days	7.68	15.35	33.25	42.38	40.2	48.87	52.06	62.47	27.3	18.73	28.51
Inventory Days	17.59	16.75	18.61	24.35	26.37	28.33	30.78	61.15	62.67	39.88	40.59
Payable days	27.89	26.42	29.72	37.98	38.66	39.89	39.55	65.28	66.69	42.35	41.2
PER(x)	13.24	30.04	24.04	27.56	20.98	14.21	5.92	0	0	169.63	98.16
Price/Book(x)	4.19	10.09	7.38	5.54	4.42	2.92	1.02	1.34	1.32	2.26	3.3
Dividend Yield(%)	2.09	0.9	1.01	0.91	1.19	1.16	1.06	0	0	0	0
EV/Net Sales(x)	0.81	2.42	2.12	2.06	1.71	1.11	0.49	1.35	1.46	1.64	2.73
EV/Core EBITDA(x)	7.23	18.82	14.57	15.79	12.66	8.35	4.14	-69.31	-22.44	30.02	37.74
Net Sales Growth(%)	18.22	14.57	7.76	-10.49	16.97	19.93	-6.21	-52.68	-0.7	61.56	1.2
EBIT Growth(%)	14.54	38.87	20.82	-21.62	23.25	18.55	-17.81	-118.1	-131.25	143.21	58.16
PAT Growth(%)	14.95	36.17	16.83	-21.84	24.68	15	-1.37	-119.47	-143.82	117.69	206.14
EPS Growth(%)	14.95	36.17	16.83	-21.84	24.68	15.02	-1.37	-119.47	-143.83	116.25	163.35
Debt/Equity(x)	0	0	0	0	0	0	0	0.05	0.3	0.11	0
Current Ratio(x)	1.96	1.73	2.09	2.63	2.56	2.11	1.98	1.51	1.12	1.46	2.29
Quick Ratio(x)	1.42	1.21	1.52	1.97	1.94	1.47	1.27	0.8	0.49	0.81	1.45
Interest Cover(x)	124.53	101.1	92.57	97.77	165.65	96.29	66.08	-14	-7.12	1.94	11.87
Total Debt/Mcap(x)	0	0	0	0	0	0	0	0.04	0.23	0.05	0

Atul Auto Shareholding Pattern

#	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
Promoter	52.7	52.7	52.7	49.48	46.46	42.73	42.73	42.73	42.73	42.73
FII	0.01	0.48	0.66	0.44	0.43	0.45	0.49	0.47	0.58	0.57
DII	0.2	0.2	0.7	1.23	0.76	0.41	0.41	0.41	0.41	0.31
Public	47.09	46.62	45.94	48.85	52.36	56.41	56.37	56.39	56.27	56.38
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	1.16	1.16	1.16	1.18	1.21	1.19	1.19	1.19	1.19	1.19
FII	0	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.02	0.02
DII	0	0	0.02	0.03	0.02	0.01	0.01	0.01	0.01	0.01
Public	1.03	1.02	1.01	1.17	1.36	1.57	1.56	1.56	1.56	1.56
Others	0	0	0	0	0	0	0	0	0	0
Total	2.19	2.19	2.19	2.39	2.61	2.78	2.78	2.78	2.78	2.78

Pros

Debtor days have improved from 42.35 to 41.2days.
Company has reduced debt.
Company is almost debt free.

Cons

Promoter holding is low: 42.73%.
Company has a low return on equity of -1% over the last 3 years.
Stock is trading at 3.8 times its book value.
The company has delivered a poor profit growth of -24% over past five 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.

Atul Auto 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

Atul Auto

Add Watchlist

Atul Auto Research see more...

Overview Inc. Year: 1986Industry: Automobile Two & Three Wheelers

Atul Auto Share Price

Alert Data

Quarterly Price

Peer Comparison

Atul Auto Quarterly Results

Atul Auto Profit & Loss

Growth Rates

Atul Auto Balance Sheet

Atul Auto Cash Flow

Atul Auto Ratios

Atul Auto Shareholding Pattern

Atul Auto News

IPO

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

Please Login!

Error!