SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Brakes Auto (India) Ltd (520115)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 520115 NSE: Trading | Small Cap | Brakes Auto (India) Share Price

BSE Share Price
Not Listed

Brakes Auto (India) Ltd (520115)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 520115 NSE: Trading | Small Cap | Brakes Auto (India) Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹2 Cr.
Current Price
₹0
52-Week Low / High
₹1 / 1
TTM EPS
₹0
TTM Sales
₹0 Cr.
Book Value per Share
₹10.9
P/E Ratio
487.45
Industry PE
38.3
Price to Book (P/B)
0.09
Price to Sales (P/S)
77.99
EV/EBITDA
406.77
Dividend Yield
NAN%
Profitability Efficiency
Return on Equity (ROE)
-0.04%
Return on Capital Employed (ROCE)
-0.02%
Return on Assets (ROA)
-0.03%
Operating Profit Margin
24.9%
Net Profit Margin
-8.17%
Gross Profit Margin
24.9%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
-90%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
-50%
Net Profit Growth (1 Year)
-
-
Asset Quality
Promoter Holding
25.21%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹2 Cr.
Equity
₹21 Cr.
Face Value
₹10
All Time Low / High
₹0.76 / 40.00

Brakes Auto (India) 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'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15TTM
ROCE % 1.4%1.8%1.5%4%1.6%-1%-1.1%-0.5%-0.3%-0%-

Growth Parameters

Sales 2434.24023.937.138.822.6210.10
Sales YoY Gr.-42.4%17.1%-40.2%55%4.8%-41.8%-91%-51%-90%-
Adj EPS 0.20.20.30.7-0.1-0-0.2-0-0-00
YoY Gr.-11.8%36.8%150%-109.2%NANANANANA-
BVPS (₹) 14.214.314.615.315.215.21510.910.910.910.9
Adj Net
Profit
0.10.10.10.3-0-0-0.1-0.1-0-00
Cash Flow from Ops. -00.500.51-0.11.6-6.70.10-
Debt/CF from Ops. 00051.6-15.50000-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales -45.6%-69.4%-83.6%-90%
Adj EPS -100%NANANA
BVPS-2.9%-6.5%-10.2%0%
Share Price - - - -

Key Financial Parameters

Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15TTM
Return on
Equity %
1.21.31.33.3-0.4-0-1.2-0.5-0.2-00
Op. Profit
Mgn %
0.20.30.31.70.60.10.225.824.954.6
Net Profit
Mgn %
0.30.20.31.1-0.1-0-0.3-3.2-4.2-8.20
Debt to
Equity
0000.40.30.30000-
Working Cap
Days
46393880472144262,8237,52072,2340
Cash Conv.
Cycle
11661416-21-487932,71624,4590

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15
Sales23.9934.1639.9923.9137.0538.8222.602.0410.10
Operating Expenses + 23.9434.0739.8523.5136.8238.7822.5520.940.08
Manufacturing Costs0.030.010.0100000.010.010
Material Costs23.8733.9439.6923.2636.7338.7622.511.800.880.05
Employee Cost 0.020.030.050.080.0400.010.010.010
Other Costs 0.020.090.100.170.050.010.020.180.040.03
Operating Profit 0.050.090.140.400.220.040.040.040.060.03
Operating Profit Margin (%) 0.2%0.3%0.3%1.7%0.6%0.1%0.2%2.0%5.8%24.9%
Other Income + 0.040.030.030.040.0200000
Exceptional Items 0000000000
Interest 0000000000
Depreciation 0.010.010.040.070.120.120.120.120.120.03
Profit Before Tax 0.070.100.120.360.13-0.08-0.07-0.08-0.06-0
Tax 0.010.030.020.110.15-0.08-0-0.01-0.020
Profit After Tax 0.070.070.100.25-0.02-0-0.07-0.06-0.04-0.01
PAT Margin (%) 0.3%0.2%0.3%1.1%-0.1%-0.0%-0.3%-3.2%-4.2%-8.2%
Adjusted EPS (₹)0.20.20.30.7-0.10.0-0.2-0.0-0.00.0
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Valuation of Brakes Auto (India) - 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'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15

Equity and Liabilities

Shareholders Fund + 5.545.615.725.975.955.955.8822.8622.8222.80
Share Capital 3.923.923.923.923.923.923.9220.9720.9720.97
Reserves 1.621.701.802.062.032.031.961.901.851.84
Debt +0002.581.571.690000
Long Term Debt0002.581.571.690000
Short Term Debt0000000000
Minority Interest0000000000
Trade Payables0.261.681.613.070.8639.639.733.222.402.34
Others Liabilities 0.010.514.050.160.310.240.190.180.120.12
Total Liabilities 5.817.8011.3711.788.6947.5015.7926.2625.3425.26

Fixed Assets

Net Fixed Assets +2.742.923.924.504.394.274.154.043.923.88
Gross Block3.053.254.294.954.954.954.954.954.954.95
Accumulated Depreciation0.310.320.370.440.560.680.800.911.031.06
CWIP 000111.011.011.011.011.01
Investments 00.683.180000000
Inventories0.150.851.060.690.950.960.911.111.081.08
Trade Receivables0.901.101.503.402.1331.949.569.618.758.70
Cash Equivalents 00.020.040.050.020.040.030.230.310.32
Others Assets 2.022.221.672.130.199.290.1210.2610.2610.26
Total Assets 5.817.8011.3711.788.6947.5015.7926.2625.3425.26

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15
Cash Flow From Operating Activity + -00.460.030.510.99-0.111.58-6.710.130.01
PBT 0.070.100.120.360.13-0.08-0.07-0.08-0.06-0
Adjustment 0.010.010.040.070.120.120.120.120.120.03
Changes in Working Capital -0.090.37-0.110.110.82-0.151.54-6.750.07-0.01
Tax Paid -0.01-0.03-0.02-0.04-0.0700000
Cash Flow From Investing Activity + 0-0.88-3.54-1.56-000000
Capex 0-0.20-1.04-1.56-000000
Net Investments 0-0.68-2.500000000
Others 0000000000
Cash Flow From Financing Activity + 00.453.521.06-1.010.13-1.596.91-0.050
Net Proceeds from Shares 00.453.52000017.0500
Net Proceeds from Borrowing 0000000.15-10.1400
Interest Paid 0000000000
Dividend Paid 0000000000
Others 0001.06-1.010.13-1.740-0.050
Net Cash Flow -00.020.020.01-0.030.02-0.010.200.080.01

Financial Ratio

PARTICULARSMar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15
Ratios
ROE (%)1.221.321.84.35-0.4-0.03-1.17-0.45-0.18-0.04
ROCE (%)1.351.831.513.981.57-1.04-1.08-0.53-0.25-0.02
Asset Turnover Ratio4.165.024.172.073.621.380.710.10.040
PAT to CFO Conversion(x)-06.570.32.04N/AN/AN/AN/AN/AN/A
Working Capital Days
Receivable Days11.9010.7011.9037.4027.30160.20335.201,714.103,361.700
Inventory Days3.305.408.7013.308.10915.10180.40399.603,875.10
Payable Days3.9010.4015.1036.7019.50190.60400.101,311.401,162.300

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

Brakes Auto (India) Ltd FAQs

The current trading price of Brakes Auto (India) 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 Brakes Auto (India) stood at ₹1.95 Cr

The latest P/E ratio of Brakes Auto (India) as of 31-Dec-1969 is 487.4.

The latest P/B ratio of Brakes Auto (India) as of 31-Dec-1969 is 0.09.

The 52-week high of Brakes Auto (India) is ₹0.93 and the 52-week low is ₹0.85.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Brakes Auto (India) is ₹0.02 ( Cr.) .

Data is not available for this company.

No data found

No data found

About Brakes Auto (India) Ltd

Brakes Auto (India) Limited is one of the oldest Company established for manufacturing Automotive Brakes in India. Brakes Auto (India) Limited was incorporated on April 25, 1980 as a Private Limited Company to take over the proprietory business of Brakes Auto (India) and undertake manufacturing of automobile parts. It was subsequently converted into a Public Limited Company on November 27, 1992 in terms of special resolution passed by the company at its Extra Ordinary General Meeting. The company has been promoted by Suresh Sharma.

The company started commercial production in December 1983 with assorted installed capacity of 1500 MT of Brake Drums automobile accessories etc. The Company was sanctioned a Term Loan of Rs.752 Lakhs from Madhya Pradesh Financial Corporaiton and woking capital of Rs.4.50 lakhs from Canara Bank. The unit was in operation and earned profits upto 1985. The Company received appreciation from Central Railway for repair to one of the WDM/2 Cylinder and a total performed for the first time in India.

Product range of the company includes:

  • Brake Drums
  • Steel Hubs
  • Water Pump Assembly
  • Clutch & Gear Box Housings
  • Wheel Cylinders and Master Cylinders.
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: