SAL AUTOMOTIVE LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 510.6 INR | +1.93% |
|
+0.07% | -13.44% |
| 05-29 | Sal Automotive Limited Proposes Dividend for the Financial Year Ended 31St March, 2024 | CI |
| 05-29 | Sal Automotive Limited Reports Earnings Results for the Fourth Quarter Ended March 31, 2024 | CI |
Valuation
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 301.9 | 574.1 | 219.6 | 395.4 | 474.6 | 589.8 |
| Enterprise Value (EV) 1 | 314.6 | 583.1 | 246.5 | 463.2 | 752.1 | 974.4 |
| P/E ratio | 8.86 x | 16.5 x | 17.5 x | 47.1 x | -20.4 x | 12.6 x |
| Yield | 3.57% | 1.88% | 3.82% | 2.12% | - | 1.63% |
| Capitalization / Revenue | 0.27 x | 0.44 x | 0.26 x | 0.42 x | 0.32 x | 0.19 x |
| EV / Revenue | 0.28 x | 0.45 x | 0.29 x | 0.49 x | 0.5 x | 0.32 x |
| EV / EBITDA | 6.28 x | 10.6 x | -30.3 x | 33.1 x | -51.9 x | 9.79 x |
| EV / FCF | -5.42 x | 41.1 x | 15.3 x | -153 x | -6 x | -4.18 x |
| FCF Yield | -18.5% | 2.43% | 6.54% | -0.66% | -16.7% | -23.9% |
| Price to Book | 0.97 x | 1.72 x | 0.66 x | 1.18 x | 1.56 x | 1.69 x |
| Nbr of stocks (in thousands) | 2,398 | 2,398 | 2,398 | 2,398 | 2,398 | 2,398 |
| Reference price 2 | 125.9 | 239.4 | 91.60 | 164.9 | 198.0 | 246.0 |
| Announcement Date | 18-05-11 | 19-08-11 | 20-09-01 | 21-08-23 | 22-08-30 | 23-08-17 |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 1,137 | 1,306 | 854.7 | 945.5 | 1,506 | 3,038 |
| EBITDA 1 | 50.09 | 55.2 | -8.145 | 13.98 | -14.48 | 99.5 |
| EBIT 1 | 42.4 | 43.58 | -20.35 | 1.22 | -32.47 | 73.43 |
| Operating Margin | 3.73% | 3.34% | -2.38% | 0.13% | -2.16% | 2.42% |
| Earnings before Tax (EBT) 1 | 49.62 | 48.25 | 18.38 | 8.522 | -29.99 | 61.98 |
| Net income 1 | 34.06 | 34.74 | 12.52 | 8.393 | -23.26 | 46.99 |
| Net margin | 3% | 2.66% | 1.46% | 0.89% | -1.54% | 1.55% |
| EPS 2 | 14.21 | 14.49 | 5.221 | 3.500 | -9.700 | 19.60 |
| Free Cash Flow 1 | -58.07 | 14.17 | 16.11 | -3.036 | -125.3 | -233.3 |
| FCF margin | -5.11% | 1.08% | 1.89% | -0.32% | -8.32% | -7.68% |
| FCF Conversion (EBITDA) | - | 25.68% | - | - | - | - |
| FCF Conversion (Net income) | - | 40.8% | 128.7% | - | - | - |
| Dividend per Share 2 | 4.500 | 4.500 | 3.500 | 3.500 | - | 4.000 |
| Announcement Date | 18-05-11 | 19-08-11 | 20-09-01 | 21-08-23 | 22-08-30 | 23-08-17 |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 12.7 | 8.98 | 26.9 | 67.8 | 277 | 385 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 0.2543 x | 0.1626 x | -3.298 x | 4.851 x | -19.17 x | 3.865 x |
| Free Cash Flow 1 | -58.1 | 14.2 | 16.1 | -3.04 | -125 | -233 |
| ROE (net income / shareholders' equity) | 11.3% | 10.7% | 3.75% | 2.51% | -7.28% | 14.4% |
| ROA (Net income/ Total Assets) | 4.37% | 4.04% | -1.95% | 0.11% | -2.22% | 3.9% |
| Assets 1 | 779 | 860.6 | -643.3 | 7,844 | 1,048 | 1,205 |
| Book Value Per Share 2 | 130.0 | 139.0 | 139.0 | 140.0 | 127.0 | 146.0 |
| Cash Flow per Share 2 | 3.550 | 0.6200 | 1.050 | 2.870 | 0.4300 | 0.7200 |
| Capex 1 | 41 | 16.1 | 14.6 | 16.8 | 150 | 112 |
| Capex / Sales | 3.61% | 1.24% | 1.71% | 1.78% | 9.98% | 3.7% |
| Announcement Date | 18-05-11 | 19-08-11 | 20-09-01 | 21-08-23 | 22-08-30 | 23-08-17 |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -13.44% | 14.67M | |
| +7.16% | 8.09B | |
| -6.28% | 4.85B | |
| +15.12% | 3.17B | |
| +2.15% | 2.6B | |
| -22.33% | 2.54B | |
| +47.77% | 2.04B | |
| -14.11% | 2.02B | |
| +38.69% | 1.66B | |
| +11.76% | 1.61B |
- Stock Market
- Equities
- SALAUTO Stock
- Financials Sal Automotive Limited
