AUTOMOTIVE AXLES LIMITED
AUTOAXLES · General/Diversified · NSE
₹1,804
Current Market Price
Fair Value (DCF)
₹1,518
Margin of Safety
-15.9%
Updated 2d ago
YieldIQ Score
47/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
48%
ROE
—
Debt/Equity
0.01
WACC
11.1%
Market Cap
₹2,726 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
21.3%
Return on capital employed
EV / EBITDA
11.9×
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
1.50×
Revenue per ₹ of assets
Revenue CAGR (3Y)
11.9%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,803.9
Bear case
₹919.45
MoS -96.2%
Base case
₹1,517.89
MoS -18.8%
Bull case
₹1,922.55
MoS +6.2%
Ratio Trends
AUTOAXLES · last 9 annual periods
ROE
15.8%
ROCE
24.7%
Operating Margin
—
Debt / Equity
0.02×
PE
22.1×
EV / EBITDA
13.7×
Historical Financials
AUTOAXLES · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹906 Cr | ₹1491 Cr | ₹693 Cr | ₹572 Cr | ₹2035 Cr | +22.4% |
| EBITDA | — | ₹139 Cr | ₹262 Cr | ₹262 Cr | ₹247 Cr | +15.5% |
| EBIT | ₹39.2 Cr | ₹103 Cr | ₹68.7 Cr | ₹60.0 Cr | — | +11.3% |
| PAT | ₹26.6 Cr | ₹74.4 Cr | ₹50.8 Cr | ₹44.1 Cr | ₹156 Cr | +55.6% |
| EPS (diluted) | ₹17.57 | ₹49.20 | ₹33.62 | ₹29.18 | — | +13.5% |
| CFO | ₹48.7 Cr | ₹66.2 Cr | ₹51.6 Cr | ₹260 Cr | ₹128 Cr | +27.4% |
| CapEx | — | — | — | — | ₹-26.4 Cr | — |
| FCF | — | — | — | — | ₹102 Cr | +0.0% |
| Total Assets | — | ₹1045 Cr | ₹1157 Cr | ₹1230 Cr | ₹1357 Cr | +6.7% |
| Total Debt | — | — | ₹4.2 Cr | ₹4.2 Cr | ₹15.5 Cr | +38.9% |
| Shareholders' Equity | — | — | ₹759 Cr | ₹876 Cr | ₹982 Cr | +6.6% |
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 |
|---|---|---|---|---|---|
| NRBBEARING NRBBEARING | — | — | Pending | 8.5% | — |
| TVSSRICHAK TVSSRICHAK | — | — | Pending | 1.7% | — |
| SANDHAR SANDHAR | — | — | Pending | 12.4% | — |
| WHEELS WHEELS | — | — | Pending | 11.9% | — |
| FMGOETZE FMGOETZE | — | — | Pending | 12.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for AUTOAXLES in the last 10 years.
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.