Automotive Axles Ltd
NSE:AUTOAXLES

Watchlist Manager
Automotive Axles Ltd Logo
Automotive Axles Ltd
NSE:AUTOAXLES
Watchlist
Price: 1 822.8 INR 0.3% Market Closed
Market Cap: 27.5B INR
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+7%
5Y
+277%
10Y
+111%
Operating Income
+
3Y
+14%
5Y
-
10Y
+295%
Net Income
+
3Y
+32%
5Y
-
10Y
+500%

Earnings Waterfall
Automotive Axles Ltd

Revenue
20.4B INR
Cost of Revenue
-14.2B INR
Gross Profit
6.2B INR
Operating Expenses
-4.4B INR
Operating Income
1.8B INR
Other Expenses
-242m INR
Net Income
1.6B INR

Income Statement
Automotive Axles Ltd

Rotate your device to view
Income Statement
Currency: INR
Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
10
9
9
11
13
17
21
26
33
47
56
67
76
74
75
74
72
70
64
59
56
52
47
42
34
28
36
37
46
59
66
0
0
0
88
0
0
0
82
0
0
0
71
0
0
0
0
0
52
0
0
0
3
0
0
0
0
0
0
0
0
0
0
0
16
0
0
0
25
0
0
0
20
0
0
0
23
0
0
0
21
0
0
0
0
0
0
Revenue
2 289
N/A
2 517
+10%
2 574
+2%
2 689
+4%
2 817
+5%
3 315
+18%
3 547
+7%
3 812
+7%
3 928
+3%
4 250
+8%
4 618
+9%
5 054
+9%
5 628
+11%
5 881
+4%
6 117
+4%
6 459
+6%
6 984
+8%
7 771
+11%
7 519
-3%
6 258
-17%
4 719
-25%
3 088
-35%
2 672
-13%
3 538
+32%
4 679
+32%
5 982
+28%
6 697
+12%
7 112
+6%
8 190
+15%
8 967
+9%
10 125
+13%
11 229
+11%
11 403
+2%
10 482
-8%
9 406
-10%
8 467
-10%
7 144
-16%
6 938
-3%
6 425
-7%
5 774
-10%
5 893
+2%
6 157
+4%
6 769
+10%
7 489
+11%
8 294
+11%
8 763
+6%
9 681
+10%
10 300
+6%
10 860
+5%
11 819
+9%
11 627
-2%
12 123
+4%
13 020
+7%
12 984
0%
13 949
+7%
14 860
+7%
15 535
+5%
17 004
+9%
18 492
+9%
19 270
+4%
19 390
+1%
18 837
-3%
15 854
-16%
12 643
-20%
9 520
-25%
5 724
-40%
5 415
-5%
6 488
+20%
9 056
+40%
11 217
+24%
12 615
+12%
13 639
+8%
14 906
+9%
17 358
+16%
19 016
+10%
21 830
+15%
23 237
+6%
23 554
+1%
24 651
+5%
23 507
-5%
22 292
-5%
21 897
-2%
21 000
-4%
20 894
-1%
20 775
-1%
20 744
0%
20 415
-2%
Gross Profit
Cost of Revenue
(1 507)
(1 652)
(1 606)
(1 773)
(1 842)
(2 186)
(2 342)
(2 486)
(2 573)
(2 805)
(3 060)
(3 400)
(3 819)
(3 991)
(4 178)
(4 384)
(4 817)
(5 387)
(5 606)
(4 361)
(3 213)
(2 084)
(1 935)
(2 473)
(3 288)
(4 203)
(5 014)
(5 022)
(5 843)
(6 388)
(7 710)
(8 102)
(8 219)
(7 542)
(7 140)
(6 032)
(5 082)
(4 979)
(4 882)
(4 048)
(4 110)
(4 245)
(5 044)
(5 200)
(5 823)
(6 175)
(6 889)
(7 376)
(8 281)
(8 644)
(8 488)
(8 918)
(10 049)
(9 478)
(10 093)
(10 596)
(11 626)
(11 882)
(12 839)
(13 347)
(14 233)
(13 025)
(10 974)
(8 722)
(6 845)
(3 831)
(3 642)
(4 402)
(6 622)
(7 838)
(8 905)
(9 677)
(11 122)
(12 408)
(13 555)
(15 634)
(17 475)
(16 894)
(17 695)
(16 823)
(16 642)
(15 593)
(14 904)
(14 856)
(15 442)
(14 571)
(14 187)
Gross Profit
782
N/A
865
+11%
969
+12%
916
-5%
975
+6%
1 129
+16%
1 205
+7%
1 326
+10%
1 355
+2%
1 445
+7%
1 558
+8%
1 655
+6%
1 808
+9%
1 890
+5%
1 939
+3%
2 075
+7%
2 167
+4%
2 384
+10%
1 913
-20%
1 897
-1%
1 506
-21%
1 004
-33%
737
-27%
1 065
+44%
1 391
+31%
1 779
+28%
1 683
-5%
2 090
+24%
2 347
+12%
2 579
+10%
2 414
-6%
3 127
+30%
3 184
+2%
2 939
-8%
2 267
-23%
2 435
+7%
2 063
-15%
1 960
-5%
1 543
-21%
1 726
+12%
1 783
+3%
1 912
+7%
1 726
-10%
2 289
+33%
2 472
+8%
2 588
+5%
2 792
+8%
2 924
+5%
2 579
-12%
3 176
+23%
3 139
-1%
3 205
+2%
2 970
-7%
3 507
+18%
3 856
+10%
4 264
+11%
3 909
-8%
5 123
+31%
5 652
+10%
5 923
+5%
5 158
-13%
5 812
+13%
4 879
-16%
3 921
-20%
2 675
-32%
1 893
-29%
1 773
-6%
2 086
+18%
2 434
+17%
3 380
+39%
3 710
+10%
3 962
+7%
3 784
-4%
4 951
+31%
5 461
+10%
6 196
+13%
5 762
-7%
6 660
+16%
6 956
+4%
6 684
-4%
5 650
-15%
6 304
+12%
6 096
-3%
6 038
-1%
5 333
-12%
6 173
+16%
6 229
+1%
Operating Income
Operating Expenses
(422)
(472)
(606)
(519)
(522)
(628)
(645)
(700)
(743)
(794)
(858)
(892)
(960)
(1 028)
(1 102)
(1 173)
(1 263)
(1 372)
(960)
(1 238)
(1 059)
(837)
(588)
(796)
(950)
(1 146)
(1 012)
(1 378)
(1 540)
(1 713)
(1 479)
(2 083)
(2 131)
(2 056)
(1 516)
(1 898)
(1 772)
(1 706)
(1 287)
(1 533)
(1 555)
(1 663)
(1 451)
(1 958)
(2 136)
(2 219)
(2 332)
(2 442)
(2 009)
(2 571)
(2 520)
(2 557)
(2 227)
(2 749)
(2 950)
(3 183)
(2 671)
(3 634)
(3 993)
(4 151)
(3 328)
(4 023)
(3 479)
(2 907)
(2 114)
(1 951)
(1 906)
(2 113)
(2 135)
(2 784)
(2 981)
(3 140)
(2 802)
(3 629)
(3 874)
(4 191)
(3 601)
(4 419)
(4 546)
(4 458)
(3 551)
(4 290)
(4 221)
(4 165)
(3 467)
(4 324)
(4 415)
Selling, General & Administrative
(104)
0
(507)
(112)
(115)
(155)
(536)
(184)
(199)
(216)
(721)
(235)
(249)
(260)
(932)
(283)
(297)
(316)
(752)
(308)
(281)
(253)
(403)
(271)
(311)
(364)
(801)
(423)
(463)
(491)
(1 205)
(559)
(576)
(581)
(1 198)
(570)
(554)
(536)
(967)
(503)
(518)
(567)
(1 136)
(651)
(701)
(711)
(752)
(786)
(1 590)
(819)
(814)
(815)
(1 805)
(823)
(858)
(939)
(2 203)
(1 095)
(1 178)
(1 210)
(2 822)
(1 223)
(1 137)
(997)
(1 709)
(767)
(744)
(817)
(1 748)
(963)
(1 019)
(1 054)
(2 392)
(1 199)
(1 237)
(1 278)
(3 128)
(1 282)
(1 316)
(1 335)
(3 125)
(1 340)
(1 352)
(1 355)
(3 065)
(1 402)
(1 432)
Depreciation & Amortization
(96)
(99)
(100)
(101)
(103)
(105)
(109)
(111)
(118)
(126)
(137)
(150)
(156)
(165)
(171)
(178)
(190)
(199)
(209)
(210)
(205)
(199)
(185)
(186)
(193)
(201)
(210)
(213)
(217)
(226)
(234)
(244)
(255)
(261)
(274)
(289)
(286)
(286)
(285)
(279)
(289)
(295)
(295)
(298)
(321)
(328)
(345)
(383)
(394)
(408)
(415)
(400)
(394)
(397)
(398)
(416)
(432)
(458)
(483)
(481)
(462)
(431)
(400)
(376)
(372)
(365)
(365)
(366)
(360)
(356)
(350)
(351)
(364)
(385)
(402)
(413)
(414)
(405)
(391)
(377)
(364)
(350)
(340)
(338)
(336)
(341)
(349)
Other Operating Expenses
(223)
(374)
0
(306)
(304)
(368)
0
(406)
(427)
(452)
0
(507)
(556)
(604)
0
(712)
(776)
(857)
0
(720)
(574)
(385)
0
(338)
(446)
(582)
0
(742)
(860)
(996)
(40)
(1 280)
(1 300)
(1 214)
(45)
(1 040)
(932)
(884)
(35)
(751)
(749)
(802)
(21)
(1 009)
(1 113)
(1 180)
(1 235)
(1 273)
(25)
(1 344)
(1 291)
(1 343)
(28)
(1 529)
(1 693)
(1 828)
(35)
(2 082)
(2 332)
(2 460)
(44)
(2 370)
(1 942)
(1 534)
(33)
(818)
(798)
(930)
(28)
(1 465)
(1 611)
(1 734)
(45)
(2 046)
(2 235)
(2 500)
(59)
(2 732)
(2 838)
(2 746)
(62)
(2 599)
(2 529)
(2 472)
(66)
(2 580)
(2 634)
Operating Income
360
N/A
393
+9%
362
-8%
397
+10%
453
+14%
500
+10%
560
+12%
625
+12%
611
-2%
652
+7%
700
+7%
763
+9%
848
+11%
862
+2%
836
-3%
902
+8%
904
+0%
1 012
+12%
953
-6%
659
-31%
447
-32%
167
-63%
149
-11%
269
+80%
441
+64%
633
+43%
671
+6%
712
+6%
807
+13%
866
+7%
936
+8%
1 044
+11%
1 053
+1%
883
-16%
751
-15%
537
-29%
291
-46%
253
-13%
256
+1%
192
-25%
228
+19%
249
+9%
274
+10%
331
+21%
336
+1%
369
+10%
459
+24%
482
+5%
570
+18%
605
+6%
619
+2%
648
+5%
743
+15%
758
+2%
907
+20%
1 081
+19%
1 238
+15%
1 488
+20%
1 660
+12%
1 772
+7%
1 829
+3%
1 789
-2%
1 401
-22%
1 014
-28%
560
-45%
(58)
N/A
(133)
-130%
(27)
+79%
299
N/A
596
+99%
729
+22%
823
+13%
983
+19%
1 321
+34%
1 587
+20%
2 005
+26%
2 161
+8%
2 241
+4%
2 411
+8%
2 226
-8%
2 099
-6%
2 014
-4%
1 875
-7%
1 873
0%
1 866
0%
1 850
-1%
1 814
-2%
Pre-Tax Income
Interest Income Expense
(10)
(9)
(9)
(11)
(13)
(17)
(21)
(44)
(40)
(70)
(56)
(58)
(71)
(54)
(67)
(67)
(72)
(70)
(106)
(59)
(56)
(52)
(51)
(42)
(34)
(28)
(35)
(37)
(46)
(59)
(68)
(79)
(92)
(97)
(87)
(88)
(84)
(81)
(79)
(78)
(70)
(66)
(23)
(79)
(83)
(79)
(73)
(62)
(52)
(42)
(30)
(20)
5
(10)
(6)
(6)
28
(6)
(7)
(7)
26
(7)
(8)
(14)
41
(23)
(27)
(27)
31
(29)
(27)
(25)
16
(26)
(27)
(29)
19
(28)
(26)
(24)
131
(29)
(32)
(32)
217
(25)
(20)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(3)
(3)
(3)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(20)
(20)
(20)
(20)
(38)
(38)
(38)
(38)
0
0
0
0
0
0
0
1
0
0
0
0
0
0
0
(3)
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2
0
0
0
0
0
0
0
1
0
0
0
0
0
0
0
(12)
0
0
0
0
0
0
0
(1)
0
0
0
0
0
(11)
0
0
0
3
0
0
0
3
0
0
0
2
0
0
0
8
0
0
0
3
0
0
0
0
0
0
0
1
0
0
0
1
0
0
0
1
0
0
Total Other Income
0
0
5
0
0
0
11
0
0
0
5
0
0
0
50
3
5
7
6
10
8
30
29
38
42
24
21
32
28
23
4
33
48
50
14
20
7
9
8
17
24
27
8
55
50
48
15
17
8
3
6
12
(1)
29
38
37
9
42
35
34
(3)
34
46
57
11
86
85
84
8
59
50
50
1
43
44
41
(1)
61
87
116
(1)
199
221
239
24
300
328
Pre-Tax Income
350
N/A
383
+10%
357
-7%
386
+8%
440
+14%
484
+10%
550
+14%
581
+6%
572
-2%
582
+2%
648
+11%
705
+9%
777
+10%
809
+4%
819
+1%
838
+2%
837
0%
949
+13%
854
-10%
606
-29%
396
-35%
142
-64%
127
-11%
265
+108%
449
+70%
629
+40%
659
+5%
707
+7%
789
+12%
831
+5%
871
+5%
998
+15%
1 009
+1%
836
-17%
666
-20%
469
-30%
214
-54%
181
-15%
186
+3%
131
-30%
183
+39%
210
+15%
259
+24%
307
+18%
303
-1%
339
+12%
402
+19%
437
+9%
515
+18%
567
+10%
595
+5%
640
+8%
750
+17%
776
+4%
938
+21%
1 112
+19%
1 278
+15%
1 525
+19%
1 688
+11%
1 799
+7%
1 853
+3%
1 796
-3%
1 419
-21%
1 038
-27%
600
-42%
(33)
N/A
(113)
-248%
(8)
+93%
302
N/A
627
+108%
752
+20%
847
+13%
1 001
+18%
1 339
+34%
1 605
+20%
2 016
+26%
2 181
+8%
2 274
+4%
2 472
+9%
2 319
-6%
2 230
-4%
2 184
-2%
2 065
-5%
2 079
+1%
2 106
+1%
2 124
+1%
2 121
0%
Net Income
Tax Provision
(126)
(139)
(131)
(143)
(154)
(161)
(181)
(189)
(185)
(192)
(215)
(234)
(263)
(276)
(283)
(291)
(290)
(328)
(296)
(194)
(128)
(41)
(30)
(104)
(152)
(214)
(218)
(233)
(267)
(277)
(296)
(322)
(326)
(270)
(216)
(156)
(68)
(58)
(59)
(36)
(54)
(61)
(77)
(98)
(104)
(118)
(140)
(149)
(168)
(186)
(196)
(216)
(256)
(264)
(318)
(377)
(439)
(524)
(571)
(600)
(638)
(624)
(463)
(342)
(146)
9
46
28
(74)
(114)
(197)
(226)
(257)
(347)
(413)
(516)
(561)
(580)
(628)
(590)
(568)
(560)
(532)
(542)
(551)
(552)
(549)
Income from Continuing Operations
224
244
226
243
285
323
369
392
387
390
433
471
514
532
536
547
547
621
558
412
268
101
97
160
297
416
441
474
522
554
576
675
684
566
450
314
146
124
127
95
129
149
182
209
200
221
262
289
348
381
399
424
494
512
620
735
839
1 000
1 116
1 199
1 216
1 172
956
696
453
(23)
(67)
19
227
513
555
621
744
992
1 192
1 501
1 620
1 694
1 844
1 729
1 662
1 624
1 533
1 537
1 555
1 572
1 572
Net Income (Common)
224
N/A
244
+9%
226
-7%
243
+8%
285
+17%
323
+13%
369
+14%
392
+6%
387
-1%
390
+1%
433
+11%
471
+9%
514
+9%
532
+4%
536
+1%
547
+2%
547
+0%
621
+13%
558
-10%
412
-26%
268
-35%
101
-62%
97
-4%
160
+65%
297
+85%
416
+40%
441
+6%
474
+7%
522
+10%
554
+6%
576
+4%
675
+17%
684
+1%
566
-17%
450
-20%
314
-30%
146
-53%
124
-15%
127
+3%
95
-25%
129
+35%
149
+15%
182
+22%
209
+15%
200
-4%
221
+11%
262
+19%
289
+10%
348
+21%
381
+9%
399
+5%
424
+6%
494
+16%
512
+4%
620
+21%
735
+19%
839
+14%
1 000
+19%
1 116
+12%
1 199
+7%
1 216
+1%
1 172
-4%
914
-22%
653
-28%
411
-37%
(65)
N/A
(67)
-3%
19
N/A
227
+1 082%
513
+126%
555
+8%
621
+12%
744
+20%
992
+33%
1 192
+20%
1 501
+26%
1 620
+8%
1 694
+5%
1 844
+9%
1 729
-6%
1 662
-4%
1 624
-2%
1 533
-6%
1 537
+0%
1 555
+1%
1 572
+1%
1 572
0%
EPS (Diluted)
14.84
N/A
15.95
+7%
15.06
-6%
16.1
+7%
18.89
+17%
21.36
+13%
24.6
+15%
25.97
+6%
25.64
-1%
25.79
+1%
28.86
+12%
31.21
+8%
34.02
+9%
35.25
+4%
35.73
+1%
36.21
+1%
35.75
-1%
41.09
+15%
37.2
-9%
26.26
-29%
18.48
-30%
6.71
-64%
6.46
-4%
10.62
+64%
19.39
+83%
27.51
+42%
29.4
+7%
31.37
+7%
34.55
+10%
36.66
+6%
38.4
+5%
44.71
+16%
45.27
+1%
37.46
-17%
30
-20%
20.75
-31%
9.67
-53%
8.17
-16%
8.46
+4%
6.29
-26%
8.51
+35%
9.83
+16%
12.13
+23%
13.81
+14%
13.21
-4%
14.63
+11%
17.34
+19%
19.1
+10%
23.2
+21%
25.2
+9%
26.41
+5%
28.07
+6%
32.93
+17%
33.91
+3%
41.05
+21%
48.05
+17%
55.93
+16%
66.25
+18%
73.93
+12%
79.39
+7%
81.06
+2%
77.59
-4%
60.5
-22%
43.27
-28%
27.4
-37%
-4.31
N/A
-4.46
-3%
1.28
N/A
15.13
+1 082%
34
+125%
36.72
+8%
41.1
+12%
49.6
+21%
65.68
+32%
78.92
+20%
99.37
+26%
107.22
+8%
112.14
+5%
122.04
+9%
114.37
-6%
109.95
-4%
107.45
-2%
101.41
-6%
101.74
+0%
102.92
+1%
104.03
+1%
104.02
0%

See Also

Summary
AUTOAXLES intrinsic value, competitors valuation, and company profile.
DCF Valuation
AUTOAXLES stock valuation using Discount Cash Flow valuation method.
Relative Valuation
AUTOAXLES stock valuation using valuation multiples.
Wall Street Estimates
AUTOAXLES price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
AUTOAXLES stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 301,400+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.