BSE: 531147 | NSE: ALICON | Castings/Forgings | Small Cap
Past 10 year's financial track record analysis by Moneyworks4me indicates that Alicon Castalloy Ltd is a average quality company.
The key valuation ratios of Alicon Castalloy Ltd's currently when compared to its past seem to suggest it is in the Fair zone.
The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Alicon Castalloy Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.
| Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % ⓘ | 19.8% | 17.5% | 16.6% | 18.2% | 19.5% | 10.2% | 4.5% | 6.6% | 11.7% | 12.9% | - |
| Value Creation Index ⓘ | 0.4 | 0.3 | 0.2 | 0.3 | 0.4 | -0.3 | -0.7 | -0.5 | -0.2 | -0.1 | - |
Growth Parameters ⓘGrowth Parameters Colour Code Guide ⓘ | |||||||||||
| Sales ⓘ | 639 | 683 | 711 | 929 | 1,081 | 856 | 732 | 957 | 1,259 | 1,392 | 1,504 |
| Sales YoY Gr. | - | 6.8% | 4.2% | 30.6% | 16.4% | -20.8% | -14.5% | 30.8% | 31.4% | 10.6% | - |
| Adj EPS ⓘ | 18.8 | 17.3 | 19 | 26.6 | 36.8 | 12.2 | -5.4 | 5.8 | 27.6 | 28.5 | 34 |
| YoY Gr. | - | -8.1% | 9.8% | 39.9% | 38.4% | -66.8% | -143.9% | NA | 377.8% | 3.2% | - |
| BVPS (₹) ⓘ | 122.2 | 123.6 | 132.4 | 178.9 | 214.2 | 221.2 | 218.5 | 266.7 | 292 | 313.4 | 335.9 |
| Adj Net Profit ⓘ | 20.7 | 21.2 | 23.3 | 35.5 | 50.2 | 16.8 | -7.5 | 9.3 | 44.4 | 45.8 | 55 |
| Cash Flow from Ops. ⓘ | 41.1 | 64.4 | 27.1 | 39.3 | 91.4 | 55 | 97 | 77.4 | 89.1 | 142 | - |
| Debt/CF from Ops. ⓘ | 3.7 | 2.6 | 8.5 | 6.3 | 3.1 | 6 | 3.4 | 3.1 | 3.1 | 1.9 | - |
CAGR Colour Code Guide ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | 9% | 5.2% | 23.9% | 10.6% | ||||
| Adj EPS ⓘ | 4.7% | -5% | NA | 3.2% | ||||
| BVPSⓘ | 11% | 7.9% | 12.8% | 7.3% | ||||
| Share Price | 11.9% | 22.3% | 7% | 19.8% | ||||
Performance Ratio Colour Code Guide ⓘ
| Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity % ⓘ | 16.6 | 14.8 | 14.6 | 16.8 | 17.8 | 5.4 | -2.4 | 2.5 | 9.9 | 9.3 | 10.5 |
| Op. Profit Mgn % ⓘ | 10.9 | 10.8 | 11.4 | 11.1 | 12.9 | 11.9 | 9.9 | 9.4 | 11.2 | 12.3 | 12.9 |
| Net Profit Mgn % ⓘ | 3.2 | 3.1 | 3.3 | 3.8 | 4.6 | 2 | -1 | 1 | 3.5 | 3.3 | 3.7 |
| Debt to Equity ⓘ | 1.1 | 1.1 | 1.4 | 1 | 1 | 1.1 | 1.1 | 0.6 | 0.6 | 0.5 | 0.2 |
| Working Cap Days ⓘ | 102 | 112 | 117 | 135 | 151 | 194 | 225 | 186 | 158 | 158 | 72 |
| Cash Conv. Cycle ⓘ | 37 | 33 | 34 | 60 | 83 | 111 | 137 | 121 | 114 | 122 | 17 |
Return on Equity has increased versus last 3 years average to 10.50%
Sales growth is growing at healthy rate in last 3 years 23.91%
Debt to equity has declined versus last 3 years average to 0.54
Sales growth is good in last 4 quarters at 17.97%
Net Profit has been subdued in last 3 years 0.00%
| Standalone | Consolidated | |
|---|---|---|
| TTM EPS (₹) | 34 | 45 |
| TTM Sales (₹ Cr.) | 1,504 | 1,728 |
| BVPS (₹.) ⓘ | 335.9 | 363.1 |
| Reserves (₹ Cr.) ⓘ | 538 | 582 |
| P/BV ⓘ | 3.06 | 2.83 |
| PE ⓘ | 30.24 | 22.83 |
| From the Market | |
|---|---|
| 52 Week Low / High (₹) | 779.75 / 1543.15 |
| All Time Low / High (₹) | 1.50 / 1543.15 |
| Market Cap (₹ Cr.) | 1,670 |
| Equity (₹ Cr.) | 8.1 |
| Face Value (₹) | 5 |
| Industry PE ⓘ | 31.2 |
| Pledged * | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 639 | 683 | 711 | 929 | 1,081 | 856 | 732 | 957 | 1,259 | 1,392 |
| Operating Expenses ⓘ | 569 | 609 | 630 | 826 | 942 | 754 | 660 | 867 | 1,119 | 1,222 |
| Manufacturing Costs | 124 | 118 | 128 | 175 | 193 | 147 | 158 | 191 | 256 | 275 |
| Material Costs | 334 | 371 | 366 | 468 | 566 | 457 | 351 | 518 | 661 | 696 |
| Employee Cost | 79 | 83 | 100 | 131 | 136 | 114 | 107 | 111 | 136 | 168 |
| Other Costs ⓘ | 33 | 37 | 37 | 51 | 47 | 36 | 44 | 47 | 67 | 82 |
| Operating Profit ⓘ | 70 | 74 | 81 | 103 | 139 | 102 | 72 | 90 | 140 | 171 |
| Operating Profit Margin (%) | 10.9% | 10.8% | 11.4% | 11.1% | 12.9% | 11.9% | 9.9% | 9.4% | 11.1% | 12.3% |
| Other Income ⓘ | 2 | 3 | 4 | 9 | 3 | 3 | 3 | 3 | 3 | 3 |
| Interest ⓘ | 19 | 22 | 25 | 29 | 34 | 38 | 35 | 29 | 30 | 38 |
| Depreciation ⓘ | 23 | 24 | 25 | 30 | 35 | 41 | 46 | 50 | 61 | 74 |
| Exceptional Items ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax ⓘ | 30 | 32 | 34 | 53 | 73 | 25 | -6 | 14 | 52 | 61 |
| Tax ⓘ | 9 | 10 | 11 | 17 | 23 | 8 | 2 | 4 | 8 | 15 |
| Profit After Tax | 21 | 22 | 23 | 36 | 50 | 17 | -7 | 9 | 44 | 46 |
| PAT Margin (%) | 3.2% | 3.2% | 3.3% | 3.9% | 4.6% | 2.0% | -1.0% | 1.0% | 3.5% | 3.3% |
| Adjusted EPS (₹) | 18.8 | 17.9 | 19.0 | 27.1 | 36.8 | 12.2 | -5.4 | 5.7 | 27.5 | 28.4 |
| Dividend Payout Ratio (%) | 16% | 21% | 22% | 23% | 19% | 10% | 0% | 39% | 23% | 26% |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | ||||||||||
| Shareholders Fund | 134 | 151 | 162 | 239 | 292 | 305 | 304 | 430 | 470 | 505 |
| Share Capital ⓘ | 6 | 6 | 6 | 7 | 7 | 7 | 7 | 8 | 8 | 8 |
| Reserves ⓘ | 129 | 145 | 156 | 232 | 285 | 298 | 297 | 422 | 462 | 497 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debt | 137 | 151 | 209 | 219 | 256 | 307 | 294 | 196 | 223 | 213 |
| Long Term Debt | 37 | 49 | 71 | 69 | 70 | 122 | 153 | 115 | 109 | 121 |
| Short Term Debt | 100 | 101 | 138 | 151 | 186 | 185 | 142 | 81 | 115 | 92 |
| Trade Payables | 106 | 119 | 118 | 174 | 168 | 126 | 140 | 198 | 184 | 222 |
| Others Liabilities ⓘ | 73 | 69 | 70 | 111 | 108 | 102 | 117 | 111 | 139 | 183 |
| Total Liabilities ⓘ | 450 | 490 | 559 | 744 | 824 | 840 | 855 | 935 | 1,017 | 1,123 |
Fixed Assets | ||||||||||
| Gross Block | 321 | 399 | 447 | 511 | 589 | 666 | 702 | 774 | 781 | 908 |
| Accumulated Depreciation | 151 | 174 | 198 | 228 | 263 | 307 | 348 | 397 | 384 | 458 |
| Net Fixed Assetsⓘ | 170 | 224 | 249 | 283 | 326 | 359 | 354 | 377 | 398 | 450 |
| CWIP ⓘ | 25 | 2 | 11 | 5 | 13 | 13 | 18 | 18 | 25 | 22 |
| Investmentsⓘ | 11 | 11 | 13 | 14 | 14 | 14 | 11 | 11 | 14 | 14 |
| Inventories | 50 | 45 | 58 | 82 | 111 | 95 | 115 | 116 | 137 | 117 |
| Trade Receivables | 147 | 155 | 168 | 296 | 310 | 298 | 296 | 358 | 398 | 464 |
| Cash Equivalents | 10 | 11 | 10 | 11 | 8 | 8 | 14 | 6 | 6 | 2 |
| Others Assetsⓘ | 37 | 42 | 49 | 53 | 42 | 53 | 46 | 48 | 39 | 53 |
| Total Assets ⓘ | 450 | 490 | 559 | 744 | 824 | 840 | 855 | 935 | 1,017 | 1,123 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash Flow From Operating Activity ⓘ | 41 | 64 | 27 | 39 | 91 | 55 | 97 | 77 | 89 | 142 |
| PBT ⓘ | 30 | 32 | 34 | 53 | 73 | 25 | -6 | 14 | 52 | 61 |
| Adjustment ⓘ | 40 | 45 | 54 | 75 | 64 | 68 | 78 | 70 | 86 | 131 |
| Changes in Working Capital ⓘ | -33 | -3 | -54 | -76 | -31 | -27 | 25 | -3 | -43 | -29 |
| Tax Paid ⓘ | 5 | -9 | -7 | -12 | -14 | -10 | -1 | -4 | -6 | -21 |
| Cash Flow From Investing Activity ⓘ | -82 | -55 | -57 | -56 | -84 | -59 | -44 | -71 | -88 | -89 |
| Capex | -87 | -56 | -58 | -58 | -86 | -61 | -46 | -73 | -68 | -74 |
| Net Investments | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | -3 | 0 |
| Others ⓘ | 5 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | -18 | -16 |
| Cash Flow From Financing Activityⓘ | 42 | -10 | 28 | 17 | -7 | 3 | -46 | -10 | -1 | -56 |
| Net Proceeds from Shares ⓘ | 1 | 0 | 0 | 1 | 0 | 0 | 1 | 110 | 0 | 0 |
| Net Proceeds from Borrowing ⓘ | 35 | 15 | 22 | -3 | 1 | 52 | 26 | -38 | -6 | 12 |
| Interest Paid ⓘ | -17 | -22 | -25 | -28 | -33 | -38 | -34 | -29 | -30 | -38 |
| Dividend Paid ⓘ | -3 | -3 | -5 | -8 | -8 | -9 | 0 | 0 | -4 | -10 |
| Others ⓘ | 27 | 1 | 36 | 55 | 33 | -3 | -39 | -53 | 39 | -20 |
| Net Cash Flow ⓘ | 1 | 0 | -1 | 0 | 0 | -1 | 7 | -4 | 0 | -4 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | 16.68 | 15.3 | 14.86 | 18.03 | 18.89 | 5.64 | -2.45 | 2.5 | 9.83 | 9.4 |
| ROCE (%) | 19.77 | 17.51 | 16.55 | 18.17 | 19.47 | 10.23 | 4.53 | 6.61 | 11.69 | 12.94 |
| Asset Turnover Ratio | 1.88 | 1.66 | 1.53 | 1.46 | 1.38 | 1.03 | 0.86 | 1.07 | 1.29 | 1.3 |
| PAT to CFO Conversion(x) | 1.95 | 2.91 | 1.17 | 1.08 | 1.82 | 3.24 | N/A | 8.56 | 2.02 | 3.09 | Working Capital Days |
| Receivable Days | 65 | 71 | 73 | 89 | 102 | 130 | 148 | 125 | 110 | 113 |
| Inventory Days | 20 | 22 | 23 | 27 | 33 | 44 | 53 | 44 | 37 | 33 |
| Payable Days | 83 | 100 | 110 | 100 | 91 | 103 | 125 | 83 | 57 | 44 |
Enkei Castalloy Limited, incorporated in 1990, is a joint venture between Rai and Associates of India and Enkei Corporation, Japan. The company is a leading manufacturer of aluminium alloy gravity and low pressure die castings for major automotive manufacturers in India and exports to USA and Europe.
With technical expertise from Enkei Japan, it has developed leadership in establishing one of the most advanced manufacturing systems in India for aluminum die cast products. Enkei Castalloy Limited currently leads the Indian market in manufacturing cylinder heads for two wheelers and alloy wheels for 2 wheelers as well as 4 wheelers. Enkei has the distinction of being a single source supplier of many critical engine parts to some of India’s largest OEMs.
Enkei Corporation was founded on 5th October 1950, in Hamamatsu, Japan as a manufacturer of die cast aluminum engine parts for motorcycles.
Establishing strong mechanisms to control quality, cost and delivery, Enkei Castalloy Ltd. not only supplies its products to India but also is foraying into international markets. Enkei currently supplies its products to various Tier I / Tier II suppliers of global OEMs in Europe and USA. Enkei’s customers include Maruti Udyog Limited, Honda Siel Cars Limited, Tata Motors, Hyundai Motors, Mahindra & Mahindra, Bajaj Auto Limited, Hero Honda Motor Industries, Honda Scooter and Motorcycle Company, Suzuki Motors India Limited, Yamaha India and many more. International customers include Trelleborg, Behr Group, ZF Group, and GWK Group.
The main plant is located at Shikrapur, Pune with 1500 employees while the second plant has recently come up at Gurgaon in north India. Plans for the third plant are under finalization which is expected to come up at Pantnagar, Uttaranchal. Its annual capacity through the existing facilities is 15000 MT of aluminum castings that include 1,500,000 wheels per annum. State of the art m/c are used with robust processes.
The client list of the company include names like Honda, Yamaha, Bajaj, Tata, Eicher, Sona, Greaves, Faiveley, etc.
Die designing and tool manufacturing is done through its sister concern – Silicon Meadows. More than 100 engineers are dedicated in 3D modeling and design service starting from concept through specification, tool design and validation. Its design and processes enable it to manufacture critical parts such as intake manifolds having a wall thickness of 2mm or components having lengths of 1200mm. it had deployed 60 nos. CNC machines (VMCs and HMCs) of makes like Brother, Argo, Hartford, Makino, Aries, Mazak etc. it has the capability to offer fully machined components with diameter tolerance of +/- 10 microns and angular tolerance of +/- 0.1 degree. Run out are controlled within 0.03mm.
Product range of the ciompany includes:
Awards/Achievements
The company's plants are TS 16949 certified.
Future plans
In continuation of its growth pursuit, Enkei is aggressively targeting international customers and has a vision to achieve sales of Rs 10,000 million by 2009-10.
MoneyWorks4Me rating and ranking of funds for SIP is available to subscribers only. Moneyworks4Me is not a rating and ranking agency, however it is required that users have a way of selecting funds and building a Portfolio. The method used by it are described below to enable users to understand the logic behind the rating and ranking Subscriber will find more details on this in the various content made available from time to time. In case you need more please write to besafe@moneyworks4Me.com
MoneyWorks4Me rates and ranks mutual funds based on the following data-driven system:
Funds ranking in screeners: Performance Consistency and Quality are two parameters used for ranking funds for SIP. The ranking as follows GG, GO, GR, OG, OO, OR, RG, RO and RR.
With the same color-coded funds, the one with the higher Average 3-year rolling returns (over 5 to 10 years), the number that appears in the Performance tag, ranks higher.
Here is the summary:
The third tag Upside Potential is not relevant for SIP. It is relevant for lumpsum investments in Mutual Funds.
Make an informed decision for Stocks
Invest using an intelligent system with powerful data-driven tools that help you identify opportunities and make informed buy-hold-sell decisions
Buy quality Stocks when they are available at reasonable prices and supported by an upward price trend and Sell when they are Overvalued using the Decizen Rating System. Covers 3500+ stocks
Limited to the first 10 users today!
Practical Stock Investing Hand Book
By - Raymond Moses
Founder of MoneyWorks4Me | Consultant | Trainer | Author | TEDx Speaker
Register & Get Instant Access!Don't miss out! First 10 users today get it FREE
With this 4 hrs Masterclass, you’ll be able to:
Download APP
