Adithya Automotive Applications Ltd - Stock Valuation and Financial Performance

BSE: 0 | NSE: | Auto Ancillary | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Adithya Automotive

DeciZen not available for IPO

10 Year X-Ray of Adithya Automotive:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 41.3%45.2%57%29.8%25.2%-1.7%3.7%10.4%18.8%28.7%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 105951169812554.658.796.415420098
Sales YoY Gr.--9.4%21.9%-15.4%27.9%-56.4%7.5%64.1%60%29.9%-
Adj EPS 4.45.26.23.33.3-1.10.31.42.95.20
YoY Gr.-17.1%19.8%-46.7%0%-133.4%NA380%102.8%77.7%-
BVPS (₹) 12.512.111.815.118.417.417.719.22225.90
Adj Net
Profit
4.65.46.53.53.5-1.20.31.53.15.5NAN
Cash Flow from Ops. 6.66.89.16.660.44.10.29.9-3.8-
Debt/CF from Ops. 0.80.90.60.407.20.37.40.1-0.1-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 7.5%9.8%50.5%29.9%
Adj EPS 1.9%9.6%158.6%77.7%
BVPS8.4%7.1%13.6%17.8%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
39.441.951.724.419.6-6.11.77.814.221.60
Op. Profit
Mgn %
9.71110.57.25.41.94.23.73.94.5NAN
Net Profit
Mgn %
4.45.75.63.52.8-2.10.51.622.7NAN
Debt to
Equity
0.40.50.40.200.20.10.100-
Working Cap
Days
565548704273766236330
Cash Conv.
Cycle
23520131881413150

Recent Performance Summary

Recent Performance Summary not available for IPO

Recent Performance Summary not available for IPO

Latest Financials - Adithya Automotive Applications Ltd.

Standalone Consolidated
TTM EPS (₹) 0 -
TTM Sales (₹ Cr.) 98 -
BVPS (₹.) 0 -
Reserves (₹ Cr.) 9 -
P/BV 0.00 -
PE 0.00 -
From the Market
52 Week Low / High (₹) - / -
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 0
Equity (₹ Cr.) 0
Face Value (₹) -
Industry PE 39.9

Quarterly Results

 Mar'24 YoY Gr. Rt. %Jun'24 YoY Gr. Rt. %Sep'24 YoY Gr. Rt. %Dec'24 YoY Gr. Rt. %
Sales (₹ Cr.) 751 -20.8818 6.9593 54.9653 15.8
Adj EPS (₹) 6.4 -53.75.8 -14.54.1 69.24.7 26.8
Op. Profit Mgn % 27.44 -1368 bps25.91 -632 bps23.93 1006 bps14.22 -726 bps
Net Profit Mgn % 27.19 -1928 bps22.56 -559 bps21.78 180 bps22.76 194 bps

Management X-Ray of Adithya Automotive:

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Valuation of Adithya Automotive

MRP
spaceLock icon
MOS
spaceLock icon%
DP
spaceLock icon
Base EPS
spaceLock icon
DPS
spaceLock icon
MRP: ₹ 0
DP: ₹0
Base EPS ₹:
DPS ₹:
MOS (%):
Expected EPS Growth Rate:
0%
Base 0%
50%
Expected Rate of Return:
0%
Base 0%
50%
Future PE:
0
Base 0
200
YTD 1Y 3Y 5Y 10Y Max
YTD 1Y 3Y 5Y 10Y Max
YTD 1Y 3Y 5Y 10Y Max
YTD 1Y 3Y 5Y 10Y Max

Event Update

Login/Register to view analysis.

Analyst's Notes

No data found!

Key Ratios of Adithya Automotive

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Company Name CMP(₹)
Change ₹(%)
Market Cap
Net Sales (₹ Cr.)
Latest EPS (₹)
Net Profit Margin %
Latest P/E
Latest P/BV
TVS Holdings 8,065.8 60.8 (0.8%) Small Cap 40,248 550.3 4.4 14.6 4
CIE Automotive India 387.4 0.5 (0.1%) Small Cap 8,964 21.8 9.1 17.7 2.2
Varroc Engineering 400.5 -5.2 (-1.3%) Small Cap 7,552 6.4 7.1 63.6 4
JBM Auto 587.5 -13.4 (-2.2%) Small Cap 5,009 8.1 3.8 74.3 11
Minda Corporation 475.9 -7.7 (-1.6%) Small Cap 4,651 11.5 4.9 42.2 5.3
Wheels India 617.4 -4.4 (-0.7%) Small Cap 4,607 43.7 1.4 14.2 1.8
Steel Strips Wheels 182.6 -3.2 (-1.7%) Small Cap 4,357 13.3 5 14 2
ZF Comm Vehic Contr 12,073 -683.8 (-5.4%) Small Cap 3,784 229.1 10.5 55.7 7.8
Sandhar Tech 361.4 -6.1 (-1.7%) Small Cap 3,521 22.4 3.1 16.4 2
Gabriel India 518.7 -8.5 (-1.6%) Small Cap 3,343 14.7 5.6 36 6.7
Shows rows:

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales104.8195115.8398125.3254.6158.7296.35154.20200.26
Operating Expenses 94.7484.57103.6690.94118.6253.5656.2792.78148.26191.18
Manufacturing Costs10.3710.1511.5210.375.983.136.239.2813.9317.49
Material Costs80.4069.3386.3574.4197.1540.8644.9077.08127.33165.60
Employee Cost 2.352.893.173.444.113.712.803.073.814.29
Other Costs 1.622.202.632.7211.385.862.343.363.193.80
Operating Profit 10.0710.4312.177.066.701.042.453.565.949.08
Operating Profit Margin (%) 9.6%11.0%10.5%7.2%5.3%1.9%4.2%3.7%3.9%4.5%
Other Income 0.020.0500.100.080.200.020.210.030.10
Interest 1.290.400.340.270.120.470.310.350.170.21
Depreciation 1.971.961.791.8321.581.711.641.721.79
Exceptional Items 0000000000
Profit Before Tax 6.838.1210.045.064.65-0.810.451.794.087.19
Tax 2.272.713.561.611.240.350.140.301.061.74
Profit After Tax 4.565.416.483.453.42-1.160.311.493.025.45
PAT Margin (%) 4.4%5.7%5.6%3.5%2.7%-2.1%0.5%1.5%2.0%2.7%
Adjusted EPS (₹)4.35.26.23.33.3-1.10.31.42.95.2
Dividend Payout Ratio (%)31%116%86%0%0%0%0%0%46%19%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 13.1612.6812.3815.8919.3418.2718.6120.1123.1227.24
Share Capital 7777777777
Reserves 6.165.685.388.8912.3411.2711.6113.1116.1220.24
Minority Interest0000000000
Debt5.576.3452.480.113.081.160.760.370
Long Term Debt00000.110.081.160.760.370
Short Term Debt5.576.3452.48030000
Trade Payables9.119.6611.958.935.553.259.628.666.208.49
Others Liabilities 6.693.346.983.602.232.763.482.774.812.12
Total Liabilities 34.5432.0136.3130.9127.2227.3632.8832.3034.5037.85

Fixed Assets

Gross Block20.9615.2815.7816.4417.3025.6026.9526.1627.1127.72
Accumulated Depreciation5.831.963.755.587.448.9310.7211.9013.2615.04
Net Fixed Assets15.1313.3212.0310.869.8616.6716.2314.2613.8412.68
CWIP 000.1600.540.840.980.030.030
Investments 0000000000
Inventories2.154.383.185.647.574.246.719.668.4812.44
Trade Receivables9.3713.8616.8410.402.151.193.886.422.198.80
Cash Equivalents 0.6300.233.504.650.061.030.188.211.83
Others Assets7.250.463.880.502.464.354.041.751.752.10
Total Assets 34.5432.0136.3130.9127.2227.3632.8832.3034.5037.85

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 6.646.799.106.556.010.444.080.169.88-3.80
PBT 6.838.1210.045.064.65-0.810.451.794.087.19
Adjustment 3.302.292.102.052.081.992.022.722.012.03
Changes in Working Capital -2.07-0.80.821.610.99-0.11.49-4.614.93-10.72
Tax Paid -1.43-2.81-3.86-2.17-1.71-0.640.120.26-1.14-2.30
Cash Flow From Investing Activity -0.37-0.24-0.50-0.51-2.42-7.51-0.85-0.57-1.28-0.58
Capex -0.37-0.26-0.50-0.54-2.50-7.56-0.85-0.57-1.28-0.58
Net Investments 0000000000
Others 00.0100.030.080.040000
Cash Flow From Financing Activity -6-7.17-8.38-2.77-2.442.49-2.27-0.44-0.57-2
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -3.57000-2.3401.09-0.03-0.40-0.39
Interest Paid -1.28-0.35-0.30-0.25-0.110-0.23-0.30-0.17-0.21
Dividend Paid 0-7.58-6.74000000-1.40
Others -1.140.76-1.34-2.5202.49-3.13-0.1000
Net Cash Flow 0.27-0.630.233.271.15-4.580.96-0.858.03-6.38
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)38.941.8951.724.3919.4-6.171.677.6813.9821.63
ROCE (%)41.3345.1657.0129.8325.24-1.653.6910.418.828.74
Asset Turnover Ratio3.353.714.753.144.3121.952.964.625.54
PAT to CFO Conversion(x)1.461.261.41.91.76N/A13.160.113.27-0.7
Working Capital Days
Receivable Days26343547181116201010
Inventory Days710915193934312119
Payable Days38494651273952432116

Adithya Automotive Applications Ltd Stock News

No data found.

Adithya Automotive Applications Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Adithya Automotive on 01-Jan-1970 05:30 is ₹0.00.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 01-Jan-1970 05:30 the market cap of Adithya Automotive stood at ₹0.00.
The latest P/E ratio of Adithya Automotive as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Adithya Automotive as of 01-Jan-1970 05:30 is 0.00.
The 52-week high of Adithya Automotive is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Adithya Automotive is ₹98.00 ( Cr.) .

About Adithya Automotive Applications Ltd

No data to display
You have 1 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.
Please wait your portfolio is updating...