Brakes Auto (India) Ltd - Stock Valuation and Financial Performance

Name: Brakes Auto (India)
Brand: Brakes Auto (India)

BSE: 520115 | NSE: | Trading | Small Cap

Place order

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Brakes Auto (India)

Based on:

Data

M-Cap below 100cr DeciZen not available

Brakes Auto (India) stock performance -

PE Chart Key Ratios

P/E Ratio (SA):

487.45

Market Cap:

2 Cr.

52-wk low:

0.9

52-wk high:

0.9

Is an attractive stock to invest in?

1. Is a good quality company?

Data is not available for this company.

2. Is undervalued or overvalued?

No data found

3. Is a good buy now?

No data found

10 Year X-Ray of Brakes Auto (India):

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Standalone Basis ^P Consolidated Basis

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Value Creation ⓘ

Value Creation Index Colour Code Guide ⓘ

	Mar'06	Mar'07	Mar'08	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13	Mar'14	Mar'15	TTM
ROCE % ⓘ	1.2%	1.3%	1.3%	2.8%	-0.3%	-0%	-1%	-0.5%	-0.2%	-0%	-
Growth Parameters ⓘ Growth Parameters Colour Code Guide ⓘ
Sales ⓘ	24	34.2	40	23.9	37.1	38.8	22.6	2	1	0.1	0
Sales YoY Gr.	-	42.4%	17.1%	-40.2%	55%	4.8%	-41.8%	-91%	-51%	-90%	-
Adj EPS ⓘ	0.2	0.2	0.3	0.7	-0.1	0	-0.2	-0	-0	0	0
YoY Gr.	-	11.8%	36.8%	150%	-109.2%	NA	NA	NA	NA	NA	-
BVPS (₹) ⓘ	14.2	14.3	14.6	15.3	15.2	15.2	15	10.9	10.9	10.9	10.9
Adj Net Profit ⓘ	0.1	0.1	0.1	0.3	0	0	-0.1	-0.1	0	0	0
Cash Flow from Ops. ⓘ	0	0.5	0	0.5	1	-0.1	1.6	-6.7	0.1	0	-
Debt/CF from Ops. ⓘ	0	0	0	5	1.6	-15.5	0	0	0	0	-

CAGR ⓘ

CAGR Colour Code Guide ⓘ

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

Key Financial Parameters ⓘ

Performance Ratio Colour Code Guide ⓘ

	Mar'06	Mar'07	Mar'08	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13	Mar'14	Mar'15	TTM
Return on Equity % ⓘ	1.2	1.3	1.3	3.3	-0.4	-0	-1.2	-0.5	-0.2	-0	0
Op. Profit Mgn % ⓘ	0.2	0.3	0.3	1.7	0.6	0.1	0.2	2	5.8	24.9	54.6
Net Profit Mgn % ⓘ	0.3	0.2	0.3	1.1	-0.1	0	-0.3	-3.2	-4.2	-8.2	0
Debt to Equity ⓘ	0	0	0	0.4	0.3	0.3	0	0	0	0	-
Working Cap Days ⓘ	46	39	38	80	47	214	426	2,823	7,520	72,234	0
Cash Conv. Cycle ⓘ	11	6	6	14	16	-21	-48	793	2,716	24,459	0

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to %

Sales growth has been subdued in last 3 years %

Sales growth is not so good in last 4 quarters at %

Latest Financials - Brakes Auto (India) Ltd.

	Standalone	Consolidated
TTM EPS (₹)	0	-
TTM Sales (₹ Cr.)	0	-
BVPS (₹.) ⓘ	10.9	-
Reserves (₹ Cr.) ⓘ	2	-
P/BV ⓘ	0.09	-
PE ⓘ	487.45	-

From the Market
52 Week Low / High (₹)	0.85 / 0.93
All Time Low / High (₹)	0.76 / 40.00
Market Cap (₹ Cr.)	2
Equity (₹ Cr.)	21
Face Value (₹)	10
Industry PE ⓘ	75.8

Management X-Ray of Brakes Auto (India):

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged ^*

0.00

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

Valuation of Brakes Auto (India)

Analyst's Notes

This is a premium feature, Please click here to check our solutions.

Key Ratios of Brakes Auto (India)

Standalone Basis Consolidated Basis

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'06	Mar'07	Mar'08	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13	Mar'14	Mar'15
Sales	23.99	34.16	39.99	23.91	37.05	38.82	22.60	2.04	1	0.10
Operating Expenses ⓘ	23.94	34.07	39.85	23.51	36.82	38.78	22.55	2	0.94	0.08
Manufacturing Costs	0.03	0.01	0.01	0	0	0	0	0.01	0.01	0
Material Costs	23.87	33.94	39.69	23.26	36.73	38.76	22.51	1.80	0.88	0.05
Employee Cost	0.02	0.03	0.05	0.08	0.04	0	0.01	0.01	0.01	0
Other Costs ⓘ	0.02	0.09	0.10	0.17	0.05	0.01	0.02	0.18	0.04	0.03
Operating Profit ⓘ	0.05	0.09	0.14	0.40	0.22	0.04	0.04	0.04	0.06	0.03
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 ⓘ	0.04	0.03	0.03	0.04	0.02	0	0	0	0	0
Interest ⓘ	0	0	0	0	0	0	0	0	0	0
Depreciation ⓘ	0.01	0.01	0.04	0.07	0.12	0.12	0.12	0.12	0.12	0.03
Exceptional Items ⓘ	0	0	0	0	0	0	0	0	0	0
Profit Before Tax ⓘ	0.07	0.10	0.12	0.36	0.13	-0.08	-0.07	-0.08	-0.06	0
Tax ⓘ	0.01	0.03	0.02	0.11	0.15	-0.08	0	-0.01	-0.02	0
Profit After Tax	0.07	0.07	0.10	0.25	-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 (₹)	0.2	0.2	0.3	0.7	-0.1	0.0	-0.2	0.0	0.0	0.0
Dividend Payout Ratio (%)	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Balance Sheet

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'06	Mar'07	Mar'08	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13	Mar'14	Mar'15
Equity and Liabilities
Shareholders Fund	5.54	5.61	5.72	5.97	5.95	5.95	5.88	22.86	22.82	22.80
Share Capital ⓘ	3.92	3.92	3.92	3.92	3.92	3.92	3.92	20.97	20.97	20.97
Reserves ⓘ	1.62	1.70	1.80	2.06	2.03	2.03	1.96	1.90	1.85	1.84
Minority Interest	0	0	0	0	0	0	0	0	0	0
Debt	0	0	0	2.58	1.57	1.69	0	0	0	0
Long Term Debt	0	0	0	2.58	1.57	1.69	0	0	0	0
Short Term Debt	0	0	0	0	0	0	0	0	0	0
Trade Payables	0.26	1.68	1.61	3.07	0.86	39.63	9.73	3.22	2.40	2.34
Others Liabilities ⓘ	0.01	0.51	4.05	0.16	0.31	0.24	0.19	0.18	0.12	0.12
Total Liabilities ⓘ	5.81	7.80	11.37	11.78	8.69	47.50	15.79	26.26	25.34	25.26
Fixed Assets
Gross Block	3.05	3.25	4.29	4.95	4.95	4.95	4.95	4.95	4.95	4.95
Accumulated Depreciation	0.31	0.32	0.37	0.44	0.56	0.68	0.80	0.91	1.03	1.06
Net Fixed Assetsⓘ	2.74	2.92	3.92	4.50	4.39	4.27	4.15	4.04	3.92	3.88
CWIP ⓘ	0	0	0	1	1	1.01	1.01	1.01	1.01	1.01
Investmentsⓘ	0	0.68	3.18	0	0	0	0	0	0	0
Inventories	0.15	0.85	1.06	0.69	0.95	0.96	0.91	1.11	1.08	1.08
Trade Receivables	0.90	1.10	1.50	3.40	2.13	31.94	9.56	9.61	8.75	8.70
Cash Equivalents	0	0.02	0.04	0.05	0.02	0.04	0.03	0.23	0.31	0.32
Others Assetsⓘ	2.02	2.22	1.67	2.13	0.19	9.29	0.12	10.26	10.26	10.26
Total Assets ⓘ	5.81	7.80	11.37	11.78	8.69	47.50	15.79	26.26	25.34	25.26

Cash Flow

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'06	Mar'07	Mar'08	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13	Mar'14	Mar'15
Cash Flow From Operating Activity ⓘ	0	0.46	0.03	0.51	0.99	-0.11	1.58	-6.71	0.13	0.01
PBT ⓘ	0.07	0.10	0.12	0.36	0.13	-0.08	-0.07	-0.08	-0.06	0
Adjustment ⓘ	0.01	0.01	0.04	0.07	0.12	0.12	0.12	0.12	0.12	0.03
Changes in Working Capital ⓘ	-0.09	0.37	-0.11	0.11	0.82	-0.15	1.54	-6.75	0.07	-0.01
Tax Paid ⓘ	-0.01	-0.03	-0.02	-0.04	-0.07	0	0	0	0	0
Cash Flow From Investing Activity ⓘ	0	-0.88	-3.54	-1.56	0	0	0	0	0	0
Capex	0	-0.20	-1.04	-1.56	0	0	0	0	0	0
Net Investments	0	-0.68	-2.50	0	0	0	0	0	0	0
Others ⓘ	0	0	0	0	0	0	0	0	0	0
Cash Flow From Financing Activityⓘ	0	0.45	3.52	1.06	-1.01	0.13	-1.59	6.91	-0.05	0
Net Proceeds from Shares ⓘ	0	0.45	3.52	0	0	0	0	17.05	0	0
Net Proceeds from Borrowing ⓘ	0	0	0	0	0	0	0.15	-10.14	0	0
Interest Paid ⓘ	0	0	0	0	0	0	0	0	0	0
Dividend Paid ⓘ	0	0	0	0	0	0	0	0	0	0
Others ⓘ	0	0	0	1.06	-1.01	0.13	-1.74	0	-0.05	0
Net Cash Flow ⓘ	0	0.02	0.02	0.01	-0.03	0.02	-0.01	0.20	0.08	0.01

Finance Ratio

Standalone Basis Consolidated Basis

PARTICULARS	Mar'06	Mar'07	Mar'08	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13	Mar'14	Mar'15
Ratios
ROE (%)	1.22	1.32	1.8	4.35	-0.4	-0.03	-1.17	-0.45	-0.18	-0.04
ROCE (%)	1.35	1.83	1.51	3.98	1.57	-1.04	-1.08	-0.53	-0.25	-0.02
Asset Turnover Ratio	4.16	5.02	4.17	2.07	3.62	1.38	0.71	0.1	0.04	0
PAT to CFO Conversion(x)	0	6.57	0.3	2.04	N/A	N/A	N/A	N/A	N/A	N/A
Working Capital Days
Receivable Days	12	11	12	37	27	160	335	1,714	3,362	0
Inventory Days	3	5	9	13	8	9	15	180	400	3,875
Payable Days	4	10	15	37	20	191	400	1,311	1,162	0

Brakes Auto (India) Ltd Stock News

Brakes Auto (India) Ltd FAQs

What is the share price of Brakes Auto (India)?

Company share prices are keep on changing according to the market conditions. The closing price of Brakes Auto (India) on 01-Jan-1970 05:30 is ₹0.00.

What is the market cap of Brakes Auto (India)?

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 Brakes Auto (India) stood at ₹1.95.

What is the P/E ratio of Brakes Auto (India)?

The latest P/E ratio of Brakes Auto (India) as of 01-Jan-1970 05:30 is 487.4.

What is the P/B ratio of Brakes Auto (India)?

The latest P/B ratio of Brakes Auto (India) as of 01-Jan-1970 05:30 is 0.09.

What is the 52-week high and low of Brakes Auto (India)?

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

What is the TTM revenue of Brakes Auto (India)?

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

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: