AUTOMOTIVE STAMPINGS & AS
ASAL · General/Diversified · NSE
₹482
Current Market Price
Fair Value (DCF)
₹108
Margin of Safety
-77.6%
Updated 1d ago
YieldIQ Score
15/100
Piotroski F-Score
4/9
Economic Moat
None
Confidence
15%
ROE
—
Debt/Equity
7.18
WACC
11.1%
Market Cap
₹765 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
48.4%
Return on capital employed
EV / EBITDA
18.0×
Enterprise multiple
Debt / EBITDA
3.1×
Leverage vs earnings
Interest Coverage
2.2×
EBIT covers interest
Current Ratio
0.74×
Short-term liquidity
Asset Turnover
2.63×
Revenue per ₹ of assets
Revenue CAGR (3Y)
8.5%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹482.4
Bear case
₹55.83
MoS -764.1%
Base case
₹108.01
MoS -346.6%
Bull case
₹177.29
MoS -172.1%
Ratio Trends
ASAL · last 4 annual periods
ROE
192.1%
ROCE
32.3%
Operating Margin
—
Debt / Equity
17.02×
PE
55.9×
EV / EBITDA
16.5×
Historical Financials
ASAL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹339 Cr | ₹608 Cr | ₹210 Cr | ₹232 Cr | ₹775 Cr | +23.0% |
| EBITDA | — | ₹77.1 Cr | ₹33.1 Cr | ₹49.8 Cr | ₹50.8 Cr | -9.9% |
| EBIT | ₹-11.4 Cr | ₹75.3 Cr | ₹7.3 Cr | ₹11.9 Cr | — | — |
| PAT | ₹-29.7 Cr | ₹60.3 Cr | ₹3.4 Cr | ₹7.6 Cr | ₹16.8 Cr | — |
| EPS (diluted) | ₹-18.72 | ₹38.02 | ₹2.13 | ₹4.80 | — | — |
| CFO | ₹4.2 Cr | ₹43.8 Cr | ₹25.0 Cr | ₹31.1 Cr | ₹-6.7 Cr | — |
| CapEx | — | — | — | — | ₹-16.5 Cr | — |
| FCF | — | — | — | — | ₹-23.3 Cr | — |
| Total Assets | — | ₹181 Cr | ₹226 Cr | ₹285 Cr | ₹294 Cr | +12.9% |
| Total Debt | — | — | ₹46.0 Cr | ₹46.0 Cr | ₹149 Cr | +34.1% |
| Shareholders' Equity | — | — | ₹-27.3 Cr | ₹-7.4 Cr | ₹8.7 Cr | — |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
ASAL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| HINDCOMPOS HINDCOMPOS | — | — | Pending | 3.2% | — |
| MENONBE MENONBE | — | — | Pending | 15.7% | — |
| MUNJALAU MUNJALAU | — | — | Pending | 8.5% | — |
| MUNJALSHOW MUNJALSHOW | — | — | Pending | 4.3% | — |
| TOLINS TOLINS | — | — | Pending | 11.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for ASAL in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of ASAL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for ASAL →
Compare
Head-to-head with peers
Compare ASAL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse ASALNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.