SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

KAR Mobiles Ltd. - (Amalgamation) (590053)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 590053 NSE: Auto Ancillary | Small Cap | KAR Mobiles Share Price

BSE Share Price
Not Listed

KAR Mobiles Ltd. - (Amalgamation) (590053)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 590053 NSE: Auto Ancillary | Small Cap | KAR Mobiles Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹85 Cr.
Current Price
₹0
52-Week Low / High
₹375 / 385
TTM EPS
₹10.1
TTM Sales
₹124 Cr.
Book Value per Share
₹141.3
P/E Ratio
37.67
Industry PE
45.7
Price to Book (P/B)
2.69
Price to Sales (P/S)
0.69
EV/EBITDA
9.94
Dividend Yield
INF%
Profitability Efficiency
Return on Equity (ROE)
4.47%
Return on Capital Employed (ROCE)
8.14%
Return on Assets (ROA)
1.55%
Operating Profit Margin
8.7%
Net Profit Margin
1.15%
Gross Profit Margin
4.6%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
-2.86%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
-15.38%
Net Profit Growth (1 Year)
Slowing versus 3-year growth rate
-50.54%
Asset Quality
Promoter Holding
43.41%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹29 Cr.
Equity
₹2.2 Cr.
Face Value
₹10
All Time Low / High
₹54.10 / 483.15

KAR Mobiles . - (Amalgamation) stock performance

Key Ratios
mw4me loader

10 Year X-Ray :

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

Mar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14TTM
ROCE % 25.5%24.1%18.4%18.4%10%15.8%15.1%18.6%11.4%8.1%-

Growth Parameters

Sales 69.973.670.589.997.183.495.9119124120124
Sales YoY Gr.-5.3%-4.3%27.6%8%-14.1%15%23.9%4%-2.9%-
Adj EPS 1416.510.8168.112.31221.512.611.910.1
YoY Gr.-18.5%-35%48.7%-49.2%52%-2.8%79.5%-41.4%-5.8%-
BVPS (₹) 092.184.197.899.1106.9115.2128.5135.8139.8141.3
Adj Net
Profit
3.13.72.43.61.82.82.74.82.82.72
Cash Flow from Ops. 3.41.93.70.86.814.31.91.210.37.2-
Debt/CF from Ops. 25.12.418.92.40.610.627.234.3-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 6.2%4.3%7.8%-2.9%
Adj EPS -1.8%7.9%-0.3%-5.8%
BVPSNA7.1%6.7%3%
Share Price - - - -

Key Financial Parameters

Mar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14TTM
Return on
Equity %
18.419.111.7178.31210.817.79.68.67.2
Op. Profit
Mgn %
9.710.18.88.97.38.67.39.68.38.78.8
Net Profit
Mgn %
4.553.441.93.32.84.12.32.21.8
Debt to
Equity
0.40.50.50.70.80.30.81.111-
Working Cap
Days
16819321619416813912013414414270
Cash Conv.
Cycle
606968596561505157636

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14
Sales69.9373.6470.4589.8997.1083.3795.86118.81123.50119.97
Operating Expenses + 63.1966.2764.4283.1791.5476.1888.90107.83113.36111.39
Manufacturing Costs13.5312.7411.4214.6913.7913.4615.9119.8922.2321.61
Material Costs24.2928.4626.3837.6044.8133.1839.3952.3852.2849.33
Employee Cost 16.3816.5818.0219.0223.2021.6324.6925.1627.9728.40
Other Costs 8.998.498.6011.869.747.908.9110.4010.8812.05
Operating Profit 6.747.376.036.725.567.196.9610.9810.148.58
Operating Profit Margin (%) 9.6%10.0%8.6%7.5%5.7%8.6%7.3%9.2%8.2%7.2%
Other Income + 0.570.670.770.750.080.410.900.770.310.25
Exceptional Items 00000000.8500
Interest 0.780.840.871.362.251.171.062.203.832.96
Depreciation 1.421.421.481.581.861.982.022.723.483.80
Profit Before Tax 5.115.784.454.531.534.444.787.683.142.07
Tax 1.832.131.931.840.711.521.642.460.350.69
Profit After Tax 3.283.652.522.690.822.933.145.222.791.38
PAT Margin (%) 4.7%5.0%3.6%3.0%0.8%3.5%3.3%4.4%2.3%1.2%
Adjusted EPS (₹)14.616.311.212.03.713.114.023.312.56.2
Dividend Payout Ratio (%)27.30%24.60%26.70%33.30%54.70%34.40%35.70%36.50%36.10%40.60%

Valuation of KAR Mobiles - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14

Equity and Liabilities

Shareholders Fund + 18.1120.7420.2521.9022.1923.9425.8128.7830.4131.31
Share Capital 2.242.242.242.242.242.242.242.242.242.24
Reserves 15.8718.5018.0119.6619.9521.7023.5726.5428.1729.07
Debt +6.789.528.8014.6616.558.1916.8429.6120.0925.45
Long Term Debt6.789.528.8014.6616.558.198.5915.444.296.65
Short Term Debt0000008.2514.1715.8018.80
Minority Interest0000000000
Trade Payables13.6112.7312.3815.7812.0110.821320.7116.5615.35
Others Liabilities 12.9214.2418.8419.676.616.9812.1512.9821.9216.48
Total Liabilities 51.4157.2260.287257.3749.9467.8092.0888.9888.59

Fixed Assets

Net Fixed Assets +11.5211.5612.0313.0218.4318.7220.6133.1638.4038.11
Gross Block24.5025.7026.9729.2335.9237.7340.6655.4562.7965.48
Accumulated Depreciation12.9814.1314.9416.2217.4919.0120.0522.2924.3927.37
CWIP 00.750.411.460.392.134.420.550.490
Investments 0.030.0300000000
Inventories13.7814.6112.9816.7510.628.1811.2316.4614.4615.01
Trade Receivables14.3315.8617.0719.5121.5216.3820.3728.6726.3527.22
Cash Equivalents 0.330.300.630.800.300.404.474.290.250.24
Others Assets 11.4214.1217.1520.486.114.146.708.959.038.01
Total Assets 51.4157.2260.287257.3749.9467.8092.0888.9888.59

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14
Cash Flow From Operating Activity + 3.411.873.690.786.7714.301.851.1710.277.19
PBT 5.115.784.454.531.534.444.787.683.142.07
Adjustment 2.272.260.804.014.392.532.553.877.126.63
Changes in Working Capital -1.28-3.80.07-5.81.498.93-3.98-9.070.35-1.28
Tax Paid -2.69-2.37-1.63-1.97-0.64-1.60-1.50-1.31-0.38-0.26
Cash Flow From Investing Activity + -2.50-2.14-1.49-3.61-6.20-3.98-7.51-10.72-8.59-3.02
Capex -2.53-2.21-1.81-3.64-6.21-4-7.51-10.76-8.73-3.06
Net Investments 0-00.030000000
Others 0.030.070.300.030.010.0200.040.140.04
Cash Flow From Financing Activity + -1.010.25-1.873-1.07-10.229.739.37-5.72-4.18
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0008.060.09-2.595.876.85-2.15-3.65
Interest Paid -0.52-0.60-0.63-0.95-1.83-0.96-0.72-1.87-3.64-2.72
Dividend Paid -1.01-1.66-0.38-1.83-0.46-1.28-1.43-1.56-1.43-0.66
Others 0.522.51-0.85-2.281.13-5.396.015.951.502.85
Net Cash Flow -0.10-0.030.330.16-0.500.114.07-0.18-4.04-0.01

Financial Ratio

PARTICULARSMar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14
Ratios
ROE (%)19.7118.9212.7513.223.7212.6912.6219.129.434.47
ROCE (%)25.4524.1418.3918.3610.0415.8315.0518.6411.418.14
Asset Turnover Ratio1.621.461.31.461.61.641.731.581.461.45
PAT to CFO Conversion(x)1.040.511.460.298.264.880.590.223.685.21
Working Capital Days
Receivable Days6469.4078.8069.1072.4078.4065.807176.1075.90
Inventory Days56.6065.306656.2048.3038.9034.8040.1042.8041.80
Payable Days150.20145168.20132.10107.60120.30108.20117.50130.10118.10

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

KAR Mobiles Ltd. - (Amalgamation) FAQs

The current trading price of KAR Mobiles 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 31-Dec-1969 the market cap of KAR Mobiles stood at ₹85.14 Cr

The latest P/E ratio of KAR Mobiles as of 31-Dec-1969 is 37.67.

The latest P/B ratio of KAR Mobiles as of 31-Dec-1969 is 2.69.

The 52-week high of KAR Mobiles is ₹385.0 and the 52-week low is ₹375.3.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of KAR Mobiles is ₹124 ( Cr.) .

Data is not available for this company.

No data found

No data found

About KAR Mobiles Ltd. - (Amalgamation)

K A R Mobiles, established in 1974, is a manufacturer of quality valves for internal combustion engines. It is part of the Rane group, which has business activities in the industry segments of passenger cars, multi utility vehicles, light commercial vehicles, medium and heavy commercial vehicles, farm tractors, three-wheelers, two-wheelers and stationary engines.

The ISO 14001:2004 and TS 16949 certified company specializes in the supply of valves to manufacturers of large engines. Its manufacturing plants are located at Bangalore and Tumkur in Karnataka with an installed capacity of 8 million engine valves per annum. A technical collaboration is in place with TRW Inc, USA. The valves find application in engines from 5 HP to 4,000 HP in segments like agriculture, industry, stationery, marine, locomotives, battle tanks, farm tractors, passenger cars, light and heavy commercial vehicles and high performance cars.

Group companies:

• Rane Holdings • Rane (Madras) • Rane Engine Valve • Rane Brake Lining • Rane TRW Steering Systems • Rane NSK Steering Systems • Rane Diecast.

Clients:

• Cummins India • Mirrless Blackstone • Maruti Suzuki • Pielstick, Ruston • Mahindra & Mahindra • Wartsila Diesel.

To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through: