Autoriders International Ltd - Stock Valuation and Financial Performance

BSE: 512277 | NSE: | Travel Services | Small Cap

Autoriders Intl Share Price

282.25 0.00 0.00%
as on 31-Dec'24 16:59

DeciZen - make an informed investing decision on Autoriders Intl

M-Cap below 100cr DeciZen not available

Is Autoriders International Ltd an attractive stock to invest in?

1. Is Autoriders International Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Autoriders International Ltd is a average quality company.

2. Is Autoriders International Ltd undervalued or overvalued?

The key valuation ratios of Autoriders International Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Autoriders International Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Autoriders International Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Autoriders Intl:

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.
Autoriders International Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 36.9%15.3%13.1%8.3%13.1%14.9%-3.3%13.7%27.8%24.2%-
Value Creation
Index
1.60.1-0.1-0.4-0.10.1-1.20.01.00.7-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 53.86360.264.165.658.119.833.17082.685
Sales YoY Gr.-17.3%-4.4%6.5%2.3%-11.4%-65.9%66.8%111.9%18%-
Adj EPS 16.421.117.716.11931.7-47.560135.5190.9129.9
YoY Gr.-28.6%-16%-9.1%17.9%66.9%-250%NA125.9%40.9%-
BVPS (₹) 210.3227.9251.1255.2276.6315.3272.1333.9470.6661.4783.9
Adj Net
Profit
0.810.90.80.91.6-2.32.96.69.48
Cash Flow from Ops. 5.17.15.36.36.75.44.4417.220-
Debt/CF from Ops. 2.72.63.42.62.53.93.55.21.81.4-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 4.9%4.7%61%18%
Adj EPS 31.4%58.7%NA40.9%
BVPS13.6%19.1%34.5%40.6%
Share Price 30.3% 69.7% 141.4% 711.3%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
-99.67.46.47.110.7-16.219.833.733.718
Op. Profit
Mgn %
14.813.715.613.413.816.716.728.927.928.826.2
Net Profit
Mgn %
1.51.61.41.21.42.7-11.78.99.511.38.9
Debt to
Equity
1.31.71.51.31.21.41.11.31.40.9-
Working Cap
Days
93889999102111276163999139
Cash Conv.
Cycle
-852122242630753821220

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 60.95%

Debt to equity has declined versus last 3 years average to 0.88

Return on Equity has declined versus last 3 years average to 18.00%

Net Profit has been subdued in last 3 years 0.00%

Sales growth is not so good in last 4 quarters at 2.81%

Latest Financials - Autoriders International Ltd.

Standalone Consolidated
TTM EPS (₹) 129.9 -
TTM Sales (₹ Cr.) 84.7 -
BVPS (₹.) 783.9 -
Reserves (₹ Cr.) 45 -
P/BV 0.36 -
PE 2.17 -
From the Market
52 Week Low / High (₹) 36.52 / 282.25
All Time Low / High (₹) 11.50 / 282.25
Market Cap (₹ Cr.) 16.4
Equity (₹ Cr.) 0.6
Face Value (₹) 10
Industry PE 52

Quarterly Results

 Mar'24 YoY Gr. Rt. %Jun'24 YoY Gr. Rt. %Sep'24 YoY Gr. Rt. %Dec'24 YoY Gr. Rt. %
Sales (₹ Cr.) 9.3 -17.46.4 165.75.5 -3313.4 29
Adj EPS (₹) -0 -1200.1 N/A0.1 4000.1 33.3
Op. Profit Mgn % 0.94 -717 bps17.33 4098 bps19.36 172 bps13.88 250 bps
Net Profit Mgn % -1.45 -888 bps12.84 2842 bps13.50 -138 bps8.97 -31 bps

Management X-Ray of Autoriders Intl:

Shareholding Pattern

JavaScript chart by amCharts 3.21.5
JavaScript chart by amCharts 3.21.5Promoters:60.33%Institutions:0%Non-Institutions:39.67%

Promoter's Holding & Share Pledging

JavaScript chart by amCharts 3.21.5Sep22Dec22Mar23Jun23Sep23Dec23Mar24Jun24Sep24Dec240%20%40%60%80%
Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Valuation of Autoriders Intl

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 Autoriders Intl

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
Transcorp Intl. 23 -1.1 (-4.4%) Small Cap 2,138 0.6 0 39.5 1.4
Thomas Cook (India) 125.1 0.3 (0.2%) Small Cap 1,990 2.4 4.6 53 3.1
TBO Tek 1,200.1 -1 (-0.1%) Small Cap 1,393 20 14.9 59.9 11.6
Le Travenues Techno 132.2 -1.4 (-1.1%) Small Cap 653 1.4 7.7 96.3 8.7
Easy Trip Planners 11 -0.7 (-5.9%) Small Cap 482 0.2 35.6 45.5 4.3
Yatra Online 70.7 0.4 (0.5%) Small Cap 297 0.9 -6 77 1.6
Intl Travel House 401.8 3.1 (0.8%) Small Cap 217 32.1 9.7 12.5 2
Autoriders Intl 282.3 0 (0%) Small Cap 82.6 129.9 11.3 2.2 0.4
Mahasagar Travels 6.9 0 (0%) Small Cap 43.8 -0.4 1 - -7.5
Growington Ventures 3 -0.1 (-3%) Small Cap 30.3 0.2 5.6 18 2.2
Shows rows:

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales53.7563.0260.2464.1465.6158.1119.8133.0570.0382.60
Operating Expenses 46.3154.6650.8656.3656.5748.4216.5023.5050.4958.90
Manufacturing Costs34.0335.7831.5836.5036.9829.827.5213.1631.5335.49
Material Costs0000000000
Employee Cost 5.136.327.277.197.777.312.923.186.608.32
Other Costs 7.1412.561212.6811.8211.286.067.1612.3615.09
Operating Profit 7.458.369.387.789.039.693.319.5519.5423.70
Operating Profit Margin (%) 13.9%13.3%15.6%12.1%13.8%16.7%16.7%28.9%27.9%28.7%
Other Income 0.210.770.830.290.431.031.080.350.350.42
Interest 1.712.112.552.051.731.711.281.452.182.84
Depreciation 4.735.046.285.615.575.745.455.407.2010.19
Exceptional Items 0000000000
Profit Before Tax 1.221.981.380.422.163.28-2.343.0510.5111.09
Tax 0.741.110.240.221.121.15-0.330.113.751.65
Profit After Tax 0.480.861.140.201.042.12-2.012.946.769.44
PAT Margin (%) 0.9%1.4%1.9%0.3%1.6%3.7%-10.1%8.9%9.7%11.4%
Adjusted EPS (₹)9.717.623.24.121.243.3-40.960.0138.0192.7
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 10.3111.1712.3112.5113.5615.4613.3416.3623.0632.41
Share Capital 0.250.250.250.490.490.490.490.490.490.49
Reserves 10.0610.9212.0612.0213.0714.9712.8515.8722.5731.92
Minority Interest0000000000
Debt6.7911.3310.058.5010.3316.379.5313.8621.0316.75
Long Term Debt6.718.347.205.766.4012.379.5312.1318.3816.75
Short Term Debt0.072.992.852.733.94401.732.650
Trade Payables4.987.415.497.636.314.552.043.106.685.20
Others Liabilities 10.7412.5613.4913.8412.6111.2010.6610.3515.8516.70
Total Liabilities 32.8142.4741.3442.4842.8247.5835.5743.6766.6271.06

Fixed Assets

Gross Block28.6137.9128.4032.0335.0336.6528.4833.6553.5766.73
Accumulated Depreciation10.7714.345.9811.3312.8612.199.109.4315.1122.14
Net Fixed Assets17.8323.5722.4220.7022.1724.4619.3824.2238.4644.59
CWIP 000000004.741.25
Investments 0.010.010.010.010.010.010.010.010.010.01
Inventories0000000000
Trade Receivables10.3612.9711.8014.3513.6810.805.799.0614.4113.99
Cash Equivalents 1.282.232.472.492.695.123.711.862.584.30
Others Assets3.323.694.644.944.277.196.678.526.426.92
Total Assets 32.8142.4741.3442.4842.8247.5835.5743.6766.6271.06

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 5.127.145.346.306.655.364.364.0217.1520.04
PBT 1.221.981.380.592.163.28-2.343.0610.5111.09
Adjustment 7.627.858.818.707.556.966.436.859.2712.88
Changes in Working Capital -2.91-1.66-2.73-1.05-2.61-3.791.81-4.76-1.89-1.31
Tax Paid 0.891.060.380.251.260.60-0.280.31-0.74-2.62
Cash Flow From Investing Activity -4.43-11.78-4.81-4.82-6.98-7.20-1.12-10.47-24.85-13.90
Capex -4.72-11.02-4.74-4.73-6.89-7.210.08-10.16-19.73-11.07
Net Investments 000-0.16-0.16-0.08-1.341.17-0.08-1.20
Others 0.30-0.76-0.060.070.070.090.13-1.48-5.04-1.63
Cash Flow From Financing Activity -0.544.83-0.35-1.620.374.19-5.984.037.42-2.96
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0000000000
Interest Paid 00000000-2.16-2.82
Dividend Paid 000000000-0.02
Others -0.544.83-0.35-1.620.374.19-5.984.039.58-0.12
Net Cash Flow 0.160.190.18-0.140.042.35-2.75-2.42-0.283.18
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)08.059.71.627.9714.63-13.9319.834.334.04
ROCE (%)36.9215.2713.118.3313.1314.92-3.2513.7427.7524.18
Asset Turnover Ratio1.761.671.451.571.561.30.480.851.281.21
PAT to CFO Conversion(x)10.678.34.6831.56.392.53N/A1.372.542.12
Working Capital Days
Receivable Days716874737776150816062
Inventory Days0000000000
Payable Days0000000000

Autoriders International Ltd Stock News

Autoriders International Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Autoriders Intl on 31-Dec-2024 16:59 is ₹282.2.
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 31-Dec-2024 16:59 the market cap of Autoriders Intl stood at ₹16.37.
The latest P/E ratio of Autoriders Intl as of 31-Dec-2024 16:59 is 2.17.
The latest P/B ratio of Autoriders Intl as of 31-Dec-2024 16:59 is 0.36.
The 52-week high of Autoriders Intl is ₹282.2 and the 52-week low is ₹36.52.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Autoriders Intl is ₹84.74 ( Cr.) .

About Autoriders International Ltd

Autoriders International is a part of the Autoriders Group, established in 1994 and operates under its brand name as 'Autoriders Rent-A-Car' with a commitment to serve its customers with impeccable standards of sales and services by putting the customer first in every area of its operations.

The company’s fleet includes cars of all shapes and sizes ranging from the Indica, Indigo, Ikon, Innova, Lancer, Corolla, Camry to the Mercedes to help its customers to pick the car that best matches according to their needs.

Business area of the company

The company rents cars on Chauffeur drive as well as self drive. The long distance car rental with a driver is the most preferred way to discover this charming country. If its customers want to be on their own, they could avail of the self drive scheme or the company trained, uniformed, professional chauffeur would only be glad to take its customers around.

The company’s chauffeur is continuously trained to maintain the highest standards. The reliable, courteous and cheerful chauffeur knows the roads well and is adept with the local languages and customs.

Read More Read Less
You have 2 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...