Amtek Auto Peer Comparison

NSE: AMTEKAUTO | BSE: 520077

₹2.75

₹0.00 (0.00%)

As on 01-Apr-2019IST

Market cap

₹70 Cr

Revenue (TTM)

₹421 Cr

P/E Ratio

P/B Ratio

-0

Div. Yield

0 %

Edit

	Amtek Auto	Gabriel India	Sansera Eng	Asahi India Glass	ZF Commercial
Market cap (₹ Cr)	70	27,445	25,309	23,618	24,595
Revenue (₹ Cr)	421	4,994	3,753	5,175	4,210
Net Profit (₹ Cr)	-1,153.83	255.62	350.03	439.52	499.25
Net Margin (%)	-263.20	5.09	9.18	8.44	11.45
RoE (%)	--	23.29	12.48	11.70	14.23
Price to Earnings	--	92.20	72.64	53.97	49.26
Price-To-Book	-0.01	19.07	7.99	5.79	6.40

Income Statement (₹ Cr)

	Amtek Auto	Gabriel India	Sansera Eng	Asahi India Glass	ZF Commercial
Operating Revenue	4,784.74	2,076.46	1,624.43	2,913.04	2,854.14
Total Income	4,815.87	2,085.70	1,640.81	2,931.91	2,926.61
Total Expenditure	4,516.88	1,898.66	1,337.28	2,402.55	2,444.26
EBITDA	267.86	177.80	287.15	510.49	409.88
Depreciation	494.32	41.06	70.49	118.52	71.44
EBIT	-226.46	136.75	216.67	391.97	338.44
Interest	77.69	2.93	50.92	135.21	1.62
Other Income	31.13	9.24	16.38	18.87	72.48
Exceptional Items	-89.61	--	-15.67	-2.64	--
Profit before Tax	-362.63	143.05	166.46	280.39	410.91
Provision for Tax	16.50	48.07	67.14	92.12	128.74
Profit after Tax	-379.13	94.99	99.31	188.27	282.17

	Amtek Auto	Gabriel India	Sansera Eng	Asahi India Glass	ZF Commercial
Shareholder's Funds	-9,028.41	590.00	688.26	1,215.70	1,779.98
Minority Interest	77.74	--	9.14	-11.27	--
Non-Current Liabilities	700.16	174.87	343.22	1,057.42	35.14
Current Liabilities	14,098.56	335.62	619.66	1,355.24	520.42
Total Liabilities	5,918.32	1,100.49	1,660.28	3,689.47	2,335.54

	Amtek Auto	Gabriel India	Sansera Eng	Asahi India Glass	ZF Commercial
Non-Current Assets	4,065.88	528.25	1,036.03	2,487.27	571.97
Current Assets	1,781.31	572.25	624.25	1,126.60	1,763.57
Total Assets	5,918.32	1,100.49	1,660.28	3,689.47	2,335.54
Total Debt*	11,618.95	7.24	595.36	1,644.04	0.00
Net Current Assets	-12,317.25	236.62	4.59	-228.64	1,243.16
Contingent Liabilities	2,147.82	58.72	8.34	271.72	188.40

	Amtek Auto	Gabriel India	Sansera Eng	Asahi India Glass	ZF Commercial
Cash From Operating Activities	313.88	92.83	214.34	423.75	149.96
Cash Flow from Investing Activities	-180.59	-74.86	-237.61	-511.78	-428.65
Cash from Financing Activities	-106.87	-31.14	18.46	90.81	-18.29
Net Cash Inflow / Outflow	26.41	-13.17	-4.82	2.78	-296.98

	Amtek Auto	Gabriel India	Sansera Eng	Asahi India Glass	ZF Commercial
ROCE (%)	-10.57	25.78	17.99	15.66	24.86
ROE (%)	0.00	17.04	16.21	16.43	17.11
ROA (%)	-6.29	9.09	6.44	5.54	12.53
EBIT Margin (%)	6.25	9.01	18.69	18.17	16.90
Net Margin (%)	-7.87	4.55	6.05	6.42	9.64
Cash Profit Margin (%)	2.41	6.55	10.45	10.53	12.39

	Amtek Auto	Gabriel India	Sansera Eng	Asahi India Glass	ZF Commercial
Revenue Growth (%)	-0.83	13.27	19.61	10.64	10.91
EBIT Growth (%)	132.37	4.88	15.73	8.46	8.36
Net Profit Growth (%)	96.04	0.80	14.35	7.17	3.42
EPS Growth (%)	96.26	0.80	14.25	7.22	3.42
Book Value Growth (%)	-2.45	12.41	16.54	13.03	17.25

	Amtek Auto	Gabriel India	Sansera Eng	Asahi India Glass	ZF Commercial
Price / Earnings	0.00	21.96	0.00	33.44	44.80
Price / Book Value	-0.01	3.54	0.00	5.23	7.10
Dividend Yield (%)	0.00	1.03	--	0.38	0.14
EV/EBITDA	38.35	10.93	1.92	15.08	25.07
Market Cap (₹ Cr)	71.00	2,085.65	0.00	6,359.46	12,641.54

	Amtek Auto	Gabriel India	Sansera Eng	Asahi India Glass	ZF Commercial
Debt to Equity	-1.29	0.01	0.89	1.35	0.00
Short term debt to equity ratio	-0.25	--	0.44	0.27	--
Current Ratio	0.13	1.71	1.01	0.83	3.39
Quick Ratio	0.08	1.21	0.61	0.32	3.10
Interest Coverage	-3.67	49.76	4.27	3.07	237.05

	Amtek Auto	Gabriel India	Sansera Eng	Asahi India Glass	ZF Commercial
Debtors to sales (%)	13.34	13.69	16.70	9.25	22.21
Asset Turnover	0.79	1.99	1.05	0.86	1.27
Receivable days	52.50	49.52	60.03	37.09	82.00
Inventory Days	41.30	27.63	50.73	81.77	18.12
Payable days	148.86	63.71	74.65	241.94	94.60
Cash Conversion Cycle	-55.05	13.45	36.11	-123.07	5.51

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.