AUTOMOTIVE AXLES LIMITED
AUTOAXLES · General/Diversified · NSE
₹1,679
Current Market Price
Fair Value (DCF)
₹1,874
Discount to FV
+11.6%
Updated just now
YieldIQ Score
61/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
68%
ROE
15.0%
Debt/Equity
0.01
WACC
11.1%
Market Cap
₹2,537 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
23.1%
Return on capital employed
EV / EBITDA
8.4×
Enterprise multiple
Debt / EBITDA
0.1×
Leverage vs earnings
Interest Coverage
82.3×
EBIT covers interest
Current Ratio
3.10×
Short-term liquidity
Asset Turnover
1.60×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-1.2%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,679
Bear case
Discount -47.3%
Base case
Discount +10.4%
Bull case
Discount +28.7%
Ratio Trends
AUTOAXLES · last 10 annual periods
ROE
15.0%
ROCE
23.1%
Operating Margin
—
Debt / Equity
0.01×
PE
22.1×
EV / EBITDA
13.7×
Historical Financials
AUTOAXLES · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1452 Cr | ₹2257 Cr | ₹2177 Cr | ₹2078 Cr | ₹2178 Cr | +10.7% |
| EBITDA | ₹139 Cr | ₹262 Cr | ₹262 Cr | ₹247 Cr | ₹257 Cr | +16.7% |
| EBIT | ₹103 Cr | ₹221 Cr | ₹226 Cr | — | — | +21.8% |
| PAT | ₹74.4 Cr | ₹162 Cr | ₹166 Cr | ₹156 Cr | ₹164 Cr | +21.9% |
| EPS (diluted) | ₹49.20 | ₹107.22 | ₹109.95 | — | — | +22.3% |
| CFO | ₹43.3 Cr | ₹51.6 Cr | ₹260 Cr | ₹128 Cr | ₹173 Cr | +41.3% |
| CapEx | ₹-21.9 Cr | ₹-16.0 Cr | ₹-19.0 Cr | ₹-26.4 Cr | ₹-73.3 Cr | — |
| FCF | ₹21.4 Cr | ₹35.6 Cr | ₹241 Cr | ₹102 Cr | ₹99.2 Cr | +46.7% |
| Total Assets | ₹1045 Cr | ₹1157 Cr | ₹1230 Cr | ₹1357 Cr | ₹1520 Cr | +9.8% |
| Total Debt | ₹23.5 Cr | ₹28.1 Cr | ₹21.8 Cr | ₹15.5 Cr | ₹14.1 Cr | -12.0% |
| Shareholders' Equity | ₹621 Cr | ₹759 Cr | ₹876 Cr | ₹982 Cr | ₹1099 Cr | +15.3% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
AUTOAXLES vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
RML RML | — | — | Pending | 5.6% | — |
 DIVGIITTS DIVGIITTS | — | — | Pending | 4.1% | — |
FMGOETZE FMGOETZE | — | — | Pending | 11.9% | 12.6× |
 TVSSRICHAK TVSSRICHAK | — | — | Pending | 1.7% | — |
CARRARO CARRARO | — | — | Pending | 23.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
11 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹114.00/sh
Last payout
2025-08-05
₹30.50
Peak payout
₹32.00
Trailing yield
1.82%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. AUTOMOTIVE AXLES LIMITED (AUTOAXLES.NS) trades at 1679.00 vs a model fair value of 1873.63, a gap of 11.6%. Piotroski F-score: 6/9. Moat ...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of AUTOAXLES →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for AUTOAXLES →
Compare
Head-to-head with peers
Compare AUTOAXLES side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse AUTOAXLESNow →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.