Adroit Industries (India) Ltd - Stock Valuation and Financial Performance

BSE: 0 | NSE: | Auto Ancillary | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Adroit Industries

DeciZen not available for IPO

10 Year X-Ray of Adroit Industries:

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.

Value Creation

Value Creation Index Colour Code Guide

Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17TTM
ROCE % 16.1%13.3%12.5%17.7%12.7%15.3%14%11.3%8.2%7.9%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 22.124.616.926.423.536.834.543.243.541.742
Sales YoY Gr.-11.3%-31.4%56.5%-11.2%56.9%-6.1%25%0.7%-4.2%-
Adj EPS 1.71.61.93.83.14.75.74.93.44.67.5
YoY Gr.--9.3%24.4%93.8%-18.9%55.1%20.3%-14.6%-29.4%32.9%-
BVPS (₹) 10.411.916.3202327.632.639.241.949.150.6
Adj Net
Profit
1.81.6243.25.26.25.33.758
Cash Flow from Ops. -7.31.64.9-0.83.52.4217.1-1.517-
Debt/CF from Ops. -1.46.11.3-11.23.48.314.31.8-22.11.7-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 7.3%12.2%6.5%-4.2%
Adj EPS 11.4%8.4%-7.1%32.9%
BVPS18.8%16.4%14.7%17.2%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17TTM
Return on
Equity %
17.91413.82114.21918.913.68.41015
Op. Profit
Mgn %
22.418.124.327.126.52737.423.423.423.7NAN
Net Profit
Mgn %
86.611.91513.7141812.38.611.918.9
Debt to
Equity
10.80.40.40.50.70.80.70.70.5-
Working Cap
Days
2643424813234233234403833953990
Cash Conv.
Cycle
61991961522431571631672002000

Recent Performance Summary

Recent Performance Summary not available for IPO

Recent Performance Summary not available for IPO

Latest Financials - Adroit Industries (India) Ltd

Standalone Consolidated
TTM EPS (₹) 7.5 -
TTM Sales (₹ Cr.) 41.7 -
BVPS (₹.) 50.6 -
Reserves (₹ Cr.) 43 -
P/BV 0.00 -
PE 0.00 -
From the Market
52 Week Low / High (₹) 0.00 / 0.00
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 0
Equity (₹ Cr.) 10.5
Face Value (₹) 10
Industry PE 46

Management X-Ray of Adroit Industries:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Adroit Industries

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17
Sales22.1124.6116.8826.4123.4536.7934.5443.1843.5041.66
Operating Expenses 17.2920.4112.7719.2617.2527.2122.7733.0633.3331.79
Manufacturing Costs3.014.202.833.954.836.834.717.459.017.30
Material Costs7.557.454.046.654.0411.435.5110.4611.3511.66
Employee Cost 3.884.474.435.863.504.146.498.708.938.41
Other Costs 2.854.291.472.804.874.816.066.464.044.43
Operating Profit 4.824.204.107.166.209.5811.7810.1210.179.87
Operating Profit Margin (%) 21.8%17.1%24.3%27.1%26.4%26.0%34.1%23.4%23.4%23.7%
Other Income 0.070.560.860.750.590.680.285.362.216.05
Interest 1.281.781.161.081.381.982.513.483.541.96
Depreciation 0.820.750.710.740.841.141.351.691.842.02
Exceptional Items 00000000.0500
Profit Before Tax 2.802.233.106.084.577.148.1910.376.9911.93
Tax 1.110.781.051.991.372.222.793.052.654.05
Profit After Tax 1.691.452.044.093.204.925.417.324.347.88
PAT Margin (%) 7.6%5.9%12.1%15.5%13.7%13.4%15.6%16.9%10.0%18.9%
Adjusted EPS (₹)1.61.42.03.93.14.55.06.74.07.2
Dividend Payout Ratio (%)0%0%14%39%0%0%0%0%13%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17

Equity and Liabilities

Shareholders Fund 10.7712.2216.7920.9924.2030.1135.5242.7945.7253.60
Share Capital 5.635.635.6310.5110.5110.9110.9110.9110.9110.91
Reserves 5.146.6011.1610.4813.6819.2024.6131.8834.8142.70
Minority Interest0000000000
Debt10.529.496.498.7911.6918.1726.0228.1329.4825.81
Long Term Debt10.529.496.490.213.098.998.1310.3010.317.19
Short Term Debt0008.588.619.1917.8917.8319.1718.62
Trade Payables2.741.430.982.331.722.385.506.137.557.51
Others Liabilities 5.315.979.035.395.9010.0710.9415.0911.2610.53
Total Liabilities 29.3429.1133.2937.5043.5160.7477.9892.1494.0197.45

Fixed Assets

Gross Block14.1615.4015.5316.0219.1326.9128.9130.7534.3236.05
Accumulated Depreciation9.5610.316.627.368.209.3310.6912.3914.2916.31
Net Fixed Assets4.615.098.928.6710.9317.5718.2218.3620.0319.75
CWIP 0000000000.35
Investments 0001.491.491.491.4917.4920.5332.74
Inventories4.387.596.8310.8915.3212.0619.6123.8726.5625.21
Trade Receivables3.803.393.365.915.047.798.278.979.6210.23
Cash Equivalents 1.590.982.922.062.012.458.409.011.200.76
Others Assets14.9612.0611.278.488.7119.3721.9914.4316.078.41
Total Assets 29.3429.1133.2937.5043.5160.7477.9892.1494.0197.45

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17
Cash Flow From Operating Activity -7.341.564.88-0.803.532.381.9717.05-1.4717.03
PBT 2.802.233.106.084.577.148.1910.376.9911.93
Adjustment 1.980.670.511.372.053.164.792.574.072.16
Changes in Working Capital -11.870.231.96-6.7-1.57-6.96-9.174.34-10.17.18
Tax Paid -0.25-1.57-0.68-1.56-1.52-0.97-1.85-0.22-2.43-4.24
Cash Flow From Investing Activity -1.55-0.710.31-2.85-4.49-7.66-0.47-15.02-3.97-12.56
Capex -1.59-1.23-0.14-1.55-3.45-8.74-1-17.76-2.51-1.65
Net Investments 000-1.490000-3.04-12.07
Others 0.040.530.450.18-1.051.080.532.741.581.16
Cash Flow From Financing Activity 6.67-1.47-3.252.24-0.316.584.81-1.19-2.11-5.18
Net Proceeds from Shares 0002010000
Net Proceeds from Borrowing 7.74-1.47-30000000
Interest Paid -1.070-0.25-1.08-1.38000-3.54-1.96
Dividend Paid 000-0.28-1.58000-0.550
Others 0001.602.655.584.81-1.191.98-3.22
Net Cash Flow -2.23-0.611.94-1.41-1.271.306.310.85-7.55-0.70
PARTICULARSMar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17
Ratios
ROE (%)1712.6314.0821.6514.1718.1116.4718.699.815.87
ROCE (%)24.618.6718.9326.9518.0721.2618.8820.2513.9317.26
Asset Turnover Ratio0.960.840.540.750.580.740.530.540.490.46
PAT to CFO Conversion(x)-4.341.082.39-0.21.10.480.362.33-0.342.16
Working Capital Days
Receivable Days56537364856179687482
Inventory Days4989156122204130156172200215
Payable Days971021099118365261203220236

Adroit Industries (India) Ltd Stock News

Adroit Industries (India) Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Adroit Industries on 01-Jan-1970 05:30 is ₹0.00.
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 01-Jan-1970 05:30 the market cap of Adroit Industries stood at ₹0.00.
The latest P/E ratio of Adroit Industries as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Adroit Industries as of 01-Jan-1970 05:30 is 0.00.
The 52-week high of Adroit Industries is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Adroit Industries is ₹41.66 ( Cr.) .

About Adroit Industries (India) Ltd

Adroit Industries (India) Ltd is one of the leading manufacturers of propshafts assy and components in India. The company was established in the year 1966 in the heart of India - Madhya Pradesh (M.P.). As propshafts are mainly used in commercial vehicles, the city chosen was Indore - the commercial capital of M.P. situated near the automobile hub Pithampur, also known as 'the Detroit of India.

After gaining laurels in the home market, Adroit Industries ventured into exports in the year 1980. The powerful vision, relentless endeavors, quality products and professional services have had the company come a long way. With a consistent growth rate much above the industry average, Adroit Industries today is a 100% export oriented unit providing world-class products and services. Serving many industries the world over, most of them based at USA, Canada, Australia and UK, the company continues to grow further by responding to customer needs and changing technologies. 

Product Range:

Adroit provides a wide range of propeller shaft assemblies and components to its customers. This comprises of drive shafts and components 1000 to 1810 series, CV double cardan drive shaft assemblies for all American 4x4 pick up including Saginaw Style and Toyota. The company also manufactures GWB DIN Type 287 - 10, 587-10, 15, 20, 30 series plus mechanics 4C, 5C, 6C, 7C, 8.5C and 9C assemblies and components.

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
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.