| mln. INR | 2012 | 2013 | 2014 | 2015 | 2016 | 2016/2015 |
|---|---|---|---|---|---|---|
| P&L | ||||||
| Revenue | 3,730 | 3,413 | 3,660 | 3,888 | 3,920 | 0.8% |
| EBITDA | 415 | 391 | 375 | 401 | 383 | -4.5% |
| Net Income | 144 | 139 | 193 | 141 | 97 | -31.2% |
| Balance Sheet | ||||||
| Cash | 64 | 80 | 66 | 102 | ||
| Short Term Debt | 829 | 757 | 935 | 851 | ||
| Long Term Debt | 327 | 257 | 309 | 318 | ||
| Cash flow | ||||||
| Capex | 121 | 201 | ||||
| Ratios | ||||||
| Revenue growth | 16.8% | -8.5% | 7.2% | 6.2% | 0.8% | |
| EBITDA growth | 17.9% | -5.7% | -4.2% | 7.1% | -4.5% | |
| EBITDA Margin | 11.1% | 11.5% | 10.2% | 10.3% | 9.8% | -0.5% |
| Net Income Margin | 3.9% | 4.1% | 5.3% | 3.6% | 2.5% | -1.2% |
| CAPEX, % of revenue | 3.2% | 5.5% | ||||
| ROIC | 14.6% | 13.5% | 11.6% | 12.1% | ||
| ROE | 16.5% | 14.3% | 17.1% | 11.5% | ||
| Net Debt/EBITDA | 2.6x | 2.4x | 3.1x | 2.7x | 0.0x | |
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|---|---|---|---|---|
| Spectra Industries ($SPECTRA) | 16.4% | 40.2% | -10.1% | 57.1% | - |
| India Nippon Electricals ($INDNIPPON) | 13.6% | 3.2% | -2.4% | 24.8% | - |
| Amara Raja Batteries ($AMARAJABAT) | 34.3% | 25.1% | 16.1% | 22.6% | - |
| Enkei Wheels (India) ($ENKEIWHEL) | 16.9% | 1.3% | 11.7% | 21.6% | - |
| Ip Rings ($IPRINGLTD) | 4.0% | 2.4% | -0.1% | 19.5% | - |
| Median (37 companies) | 16.9% | 2.6% | 4.7% | 8.8% | -0.2% |
| Talbros Automotive Components ($TALBROAUTO) | - | -8.5% | 7.2% | 6.2% | 0.8% |
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|---|---|---|---|---|
| Ist ($ISTLTD) | - | - | - | 71.6% | - |
| Tube Investments Of India ($TUBEINVEST) | 18.4% | 24.4% | 28.3% | 30.0% | 21.4% |
| Shivam Autotech ($SHIVAMAUTO) | 24.1% | 24.1% | 20.6% | 18.7% | - |
| Amara Raja Batteries ($AMARAJABAT) | 14.9% | 15.7% | 14.2% | 17.0% | - |
| Suprajit Engineering ($SUPRAJIT) | 16.2% | 17.0% | 17.2% | 16.2% | - |
| Median (43 companies) | 10.5% | 9.7% | 10.0% | 9.9% | 10.8% |
| Talbros Automotive Components ($TALBROAUTO) | 11.1% | 11.5% | 10.2% | 10.3% | 9.8% |
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|---|---|---|---|---|
| Amtek Auto ($AMTEKAUTO) | 18.9% | - | 27.1% | 30.3% | - |
| Jbm Auto ($JBMA) | 9.8% | 8.4% | - | 14.4% | - |
| Rico Auto Industries ($RICOAUTO) | 5.8% | 10.9% | 5.7% | 14.2% | 7.4% |
| Shivam Autotech ($SHIVAMAUTO) | 11.6% | 4.1% | 4.9% | 12.5% | - |
| Amara Raja Batteries ($AMARAJABAT) | 3.7% | 2.5% | 10.9% | 9.6% | - |
| Median (26 companies) | 5.8% | 4.6% | 4.8% | 4.6% | 5.2% |
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|---|---|---|---|---|
| Amara Raja Batteries ($AMARAJABAT) | 32.1% | 34.5% | 30.3% | 35.4% | - |
| Exide Industries ($EXIDEIND) | 24.2% | 24.3% | 29.5% | 26.9% | 20.5% |
| Munjal Showa ($MUNJALSHOW) | 29.9% | 23.8% | 22.5% | 24.9% | 19.8% |
| Motherson Sumi Systems ($MOTHERSUMI) | 13.5% | 16.5% | 25.0% | 24.9% | 25.1% |
| Gabriel India ($GABRIEL) | 19.9% | 15.5% | 18.0% | 24.0% | 25.0% |
| Median (49 companies) | 16.4% | 11.9% | 14.5% | 14.6% | 15.5% |
| Talbros Automotive Components ($TALBROAUTO) | 14.6% | 13.5% | 11.6% | 12.1% | - |
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|---|---|---|---|---|
| Tube Investments Of India ($TUBEINVEST) | 17.6x | 17.8x | 17.3x | 16.4x | 0.1x |
| Amtek Auto ($AMTEKAUTO) | 4.8x | - | 5.3x | 5.8x | - |
| Remsons Industries ($REMSONSIND) | 2.8x | 4.3x | 3.6x | 5.7x | - |
| Steel Strips Wheels ($SSWL) | 5.4x | 6.3x | 6.5x | 5.6x | 4.2x |
| Ucal Fuel Systems ($UCALFUEL) | 4.3x | 5.6x | 5.7x | 3.6x | - |
| Median (41 companies) | 1.2x | 1.7x | 0.7x | 0.0x | 0.1x |
| Talbros Automotive Components ($TALBROAUTO) | 2.6x | 2.4x | 3.1x | 2.7x | 0.0x |