| mln. INR | 2011 | 2012 | 2013 | 2014 | 2015 | 2015/2014 |
|---|---|---|---|---|---|---|
| P&L | ||||||
| Revenue | 797 | 828 | 848 | 847 | 1,013 | 19.5% |
| EBITDA | 125 | 98 | 53 | 97 | 128 | 32.0% |
| Net Income | 47 | 6 | -42 | -28 | -5 | |
| Balance Sheet | ||||||
| Cash | 16 | 15 | 4 | |||
| Short Term Debt | 78 | 228 | 236 | |||
| Long Term Debt | 237 | 183 | 124 | |||
| Cash flow | ||||||
| Capex | 110 | 117 | ||||
| Ratios | ||||||
| Revenue growth | -29.4% | 4.0% | 2.4% | -0.1% | 19.5% | |
| EBITDA growth | -8.0% | -21.8% | -45.2% | 81.5% | 32.0% | |
| EBITDA Margin | 15.7% | 11.8% | 6.3% | 11.5% | 12.7% | 1.2% |
| Net Income Margin | 5.9% | 0.7% | -4.9% | -3.3% | -0.5% | 2.8% |
| CAPEX, % of revenue | 13.9% | 14.1% | 0.0% | |||
| ROIC | 9.6% | 4.8% | -1.3% | 0.0% | ||
| ROE | 9.9% | 1.2% | -9.0% | 0.0% | ||
| Net Debt/EBITDA | 2.4x | 4.1x | 6.7x | 0.0x | 0.0x | 0.0x |
| Top 5 | FY2011 | FY2012 | FY2013 | FY2014 | FY2015 |
|---|---|---|---|---|---|
| Exide Industries ($EXIDEIND) | 11.5% | 19.7% | 30.6% | 14.8% | |
| Motherson Sumi Systems ($MOTHERSUMI) | 79.1% | 71.3% | 20.2% | 14.0% | |
| Fiem Industries ($FIEMIND) | -54.4% | 25.2% | 13.4% | 18.7% | |
| Suprajit Engineering ($SUPRAJIT) | -53.1% | 22.2% | 9.4% | 17.9% | |
| Amara Raja Batteries ($AMARAJABAT) | -66.9% | 34.3% | 25.1% | 16.1% | |
| Median (35 companies) | -35.4% | 17.2% | 2.7% | 5.0% | 7.2% |
| Ip Rings ($IPRINGLTD) | 4.0% | 2.4% | -0.1% | 19.5% | |
| Top 5 | FY2011 | FY2012 | FY2013 | FY2014 | FY2015 |
|---|---|---|---|---|---|
| Tube Investments Of India ($TUBEINVEST) | 33.7% | 18.4% | 24.4% | 28.3% | 30.0% |
| Shivam Autotech ($SHIVAMAUTO) | 23.2% | 24.1% | 24.1% | 20.6% | 18.7% |
| Amtek Auto ($AMTEKAUTO) | 25.1% | 20.7% | 14.8% | ||
| Triton Valves ($TRITONV) | 12.3% | 9.8% | 11.3% | 11.3% | 14.2% |
| Sona Koyo Steering Systems ($SONASTEER) | 13.0% | 13.2% | 11.3% | 12.2% | 13.9% |
| Median (28 companies) | 10.8% | 10.8% | 9.9% | 10.1% | 10.1% |
| Ip Rings ($IPRINGLTD) | 15.7% | 11.8% | 6.3% | 11.5% | 12.7% |
| Top 5 | FY2011 | FY2012 | FY2013 | FY2014 | FY2015 |
|---|---|---|---|---|---|
| Amtek Auto ($AMTEKAUTO) | 18.9% | 27.1% | 30.3% | ||
| Amara Raja Batteries ($AMARAJABAT) | 2.9% | 3.7% | 2.5% | 10.9% | |
| Subros ($SUBROS) | 11.6% | 16.6% | 10.7% | 9.3% | 7.9% |
| Lumax Auto Technologies ($LUMAXTECH) | 3.7% | 5.1% | 7.3% | 7.8% | 3.8% |
| Sona Koyo Steering Systems ($SONASTEER) | 5.9% | 9.8% | 6.6% | 7.1% | 5.3% |
| Median (25 companies) | 7.6% | 5.6% | 4.6% | 4.9% | 3.8% |
| Top 5 | FY2011 | FY2012 | FY2013 | FY2014 | FY2015 |
|---|---|---|---|---|---|
| Amara Raja Batteries ($AMARAJABAT) | 30.5% | 32.1% | 34.5% | 30.3% | |
| Exide Industries ($EXIDEIND) | 34.2% | 24.2% | 24.3% | 29.5% | 26.9% |
| Suprajit Engineering ($SUPRAJIT) | 32.4% | 31.8% | 28.0% | 26.1% | |
| Motherson Sumi Systems ($MOTHERSUMI) | 23.7% | 13.5% | 16.5% | 25.0% | 24.9% |
| Munjal Showa ($MUNJALSHOW) | 18.8% | 29.9% | 23.8% | 22.5% | 24.9% |
| Median (48 companies) | 16.5% | 16.4% | 12.7% | 13.6% | 12.3% |
| Ip Rings ($IPRINGLTD) | 9.6% | 4.8% | -1.3% | ||
| Top 5 | FY2011 | FY2012 | FY2013 | FY2014 | FY2015 |
|---|---|---|---|---|---|
| Tube Investments Of India ($TUBEINVEST) | 8.1x | 17.6x | 17.8x | 17.3x | 16.4x |
| Autoline Industries ($AUTOIND) | 3.1x | 3.2x | 4.0x | 12.0x | |
| Reil Electricals India ($REILELEC) | -0.1x | -0.0x | 1.5x | 9.1x | |
| Steel Strips Wheels ($SSWL) | 4.6x | 5.4x | 6.3x | 6.5x | 5.6x |
| Automotive Stampings & Assemblies ($ASAL) | 1.8x | 1.1x | 3.9x | 6.3x | |
| Median (44 companies) | 2.1x | 1.2x | 1.8x | 0.8x | 0.7x |
| Ip Rings ($IPRINGLTD) | 2.4x | 4.1x | 6.7x | 0.0x | 0.0x |