Ppap Automotive Ltd

PPAP
Auto Ancillaries
โ‚น 236.71
Price
โ‚น 334.37
Market Cap
Small Cap
47.77
P/E Ratio

๐Ÿ“Š Score Snapshot

6.08 / 25
Performance
25 / 25
Valuation
5.0 / 20
Growth
7.0 / 30
Profitability
43.09 / 100
Risky

๐Ÿข Company Overview

โณ Loading company overview...

๐Ÿค– CARL Insights

โณ Loading CARL insights...

๐Ÿ“ˆ Net Profit (Yearly)

๐Ÿ“Š Sales (Yearly)

๐Ÿ“‰ Quarterly Sales Trend

๐Ÿ“‰ Quarterly Net Profit

๐Ÿ“ˆ Yearly Ratios

Metric Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018
Adj Cash EBITDA 55.56 42.53 27.29 23.00 30.09 47.58 76.39 102.29
Adj Cash EBITDA Margin 10.16 8.26 5.41 5.48 10.00 12.42 18.86 25.83
Adj Cash EBITDA To EBITDA 0.93 1.02 0.71 0.62 0.88 0.94 0.97 1.15
Adj Cash EPS 2.13 -8.45 -12.00 - -1.35 10.67 22.67 37.46
Adj Cash PAT 3.00 -11.79 -16.86 - -1.99 14.74 32.00 52.13
Adj Cash PAT To PAT 0.43 0.92 2.88 - -0.99 0.83 0.94 1.33
Adj Cash PE 80.20 - - - - 12.68 13.00 15.30
Adj EPS 4.96 -9.16 -4.14 - 1.51 12.81 24.10 28.17
Adj EV To Cash EBITDA 6.65 9.43 12.00 15.28 9.44 3.37 5.07 7.63
Adj EV To EBITDA 6.21 9.65 8.55 9.50 8.33 3.17 4.94 8.74
Adj Number Of Shares 1.41 1.40 1.40 1.41 1.40 1.40 1.40 1.40
Adj PE 34.37 - - - 132.77 10.59 12.23 20.36
Adj Peg - - - - - - - 0.50
Bvps 204.26 202.14 210.71 215.60 218.57 216.43 210.71 192.86
Cash Conversion Cycle 41.00 66.00 63.00 60.00 62.00 56.00 60.00 51.00
Cash ROCE 2.52 3.75 -6.08 - -7.21 5.66 5.71 10.97
Cash Roic 2.33 3.31 -6.31 - -7.76 5.67 5.40 10.34
Cash Revenue 547.00 515.00 504.00 420.00 301.00 383.00 405.00 396.00
Cash Revenue To Revenue 0.99 0.98 0.99 1.00 0.93 1.07 1.00 0.99
Dio 70.00 88.00 97.00 88.00 92.00 96.00 82.00 61.00
Dpo 77.00 73.00 81.00 76.00 98.00 81.00 73.00 60.00
Dso 48.00 51.00 46.00 48.00 68.00 41.00 52.00 51.00
Dividend Yield 1.46 0.60 0.95 0.73 0.50 2.18 1.55 0.79
EV 369.60 400.85 327.40 351.34 284.14 160.29 387.51 780.24
EV To EBITDA 6.21 9.68 8.58 9.50 8.34 3.15 4.94 8.76
EV To Fcff 39.15 28.17 - - - 9.01 23.19 26.47
Fcfe 5.05 -0.33 1.86 - -37.61 11.35 9.43 6.40
Fcfe Margin 0.92 -0.06 0.37 - -12.50 2.96 2.33 1.62
Fcfe To Adj PAT 0.72 0.03 -0.32 - -18.71 0.64 0.28 0.16
Fcff 9.44 14.23 -27.70 - -26.02 17.79 16.71 29.48
Fcff Margin 1.73 2.76 -5.50 - -8.64 4.64 4.13 7.44
Fcff To NOPAT 0.53 1.46 -3.85 - -6.50 0.91 0.47 0.76
Market Cap 240.60 283.85 218.40 288.34 280.14 192.29 412.51 800.24
PB 0.84 1.00 0.74 0.95 0.92 0.63 1.40 2.96
PE 34.33 - - - 133.40 10.57 12.23 20.36
Peg - - - - - - - 0.50
PS 0.43 0.54 0.43 0.68 0.87 0.54 1.02 2.01
ROCE 4.38 2.74 2.03 - 1.58 6.24 11.75 14.21
ROE 2.45 -4.43 -1.96 - 0.66 5.93 12.04 15.44
Roic 4.42 2.26 1.64 - 1.19 6.26 11.43 13.68
Share Price 170.64 202.75 156.00 204.50 200.10 137.35 294.65 571.60

๐Ÿ“Š Quarterly Results

Metric Mar 2025 Dec 2024 Sep 2024 Jun 2024 Mar 2024 Dec 2023 Sep 2023 Jun 2023 Mar 2023 Dec 2022 Sep 2022 Jun 2022 Mar 2022 Dec 2021
Sales 147.22 139.25 144.86 122.68 135.70 122.36 148.40 116.45 132.27 127.12 128.50 123.22 122.62 114.61
Interest 4.37 4.25 4.04 3.77 3.89 3.60 3.45 3.74 3.37 3.32 2.96 2.47 2.00 1.85
Expenses - 132.22 125.26 128.58 110.86 124.38 113.74 136.35 110.18 123.91 120.60 118.04 112.23 111.91 103.63
Other Income - 0.85 0.83 0.31 0.67 0.22 0.12 0.49 1.68 0.49 0.44 0.31 0.55 0.30 0.35
Depreciation 8.50 8.65 8.69 8.61 8.59 8.71 8.63 8.22 8.08 7.71 7.70 7.63 7.33 7.66
Profit Before Tax 2.98 1.92 3.86 0.11 -0.94 -3.57 0.46 -4.01 -2.60 -4.07 0.11 1.44 1.68 1.82
Tax % 18.79 15.62 25.91 9.09 -768.09 25.21 -17.39 31.42 12.31 9.83 627.27 59.72 48.81 37.36
Net Profit - 2.42 1.62 2.86 0.10 -8.16 -2.67 0.54 -2.75 -2.28 -3.67 -0.58 0.58 0.86 1.14
Profit For PE 2.00 2.00 3.00 - -8.00 -3.00 1.00 -3.00 -2.00 -4.00 -1.00 1.00 1.00 1.00
Profit For EPS 2.00 2.00 3.00 - -8.00 -3.00 1.00 -3.00 -2.00 -4.00 -1.00 1.00 1.00 1.00
EPS In Rs 1.72 1.15 2.03 0.07 -5.83 -1.91 0.39 -1.96 -1.63 -2.62 -0.41 0.41 0.61 0.81
PAT Margin % 1.64 1.16 1.97 0.08 -6.01 -2.18 0.36 -2.36 -1.72 -2.89 -0.45 0.47 0.70 0.99
PBT Margin 2.02 1.38 2.66 0.09 -0.69 -2.92 0.31 -3.44 -1.97 -3.20 0.09 1.17 1.37 1.59
Tax 0.56 0.30 1.00 0.01 7.22 -0.90 -0.08 -1.26 -0.32 -0.40 0.69 0.86 0.82 0.68
Yoy Profit Growth % 130.00 161.00 430.00 104.00 -258.00 27.00 193.00 -574.00 -365.00 -422.00 -135.00 113.00 -88.00 -84.00
Adj Ebit 7.35 6.17 7.90 3.88 2.95 0.03 3.91 -0.27 0.77 -0.75 3.07 3.91 3.68 3.67
Adj EBITDA 15.85 14.82 16.59 12.49 11.54 8.74 12.54 7.95 8.85 6.96 10.77 11.54 11.01 11.33
Adj EBITDA Margin 10.77 10.64 11.45 10.18 8.50 7.14 8.45 6.83 6.69 5.48 8.38 9.37 8.98 9.89
Adj Ebit Margin 4.99 4.43 5.45 3.16 2.17 0.02 2.63 -0.23 0.58 -0.59 2.39 3.17 3.00 3.20
Adj PAT 2.42 1.62 2.86 0.10 -8.16 -2.67 0.54 -2.75 -2.28 -3.67 -0.58 0.58 0.86 1.14
Adj PAT Margin 1.64 1.16 1.97 0.08 -6.01 -2.18 0.36 -2.36 -1.72 -2.89 -0.45 0.47 0.70 0.99
Ebit 7.35 6.17 7.90 3.88 2.95 0.03 3.91 -0.27 0.77 -0.75 3.07 3.91 3.68 3.67
EBITDA 15.85 14.82 16.59 12.49 11.54 8.74 12.54 7.95 8.85 6.96 10.77 11.54 11.01 11.33
EBITDA Margin 10.77 10.64 11.45 10.18 8.50 7.14 8.45 6.83 6.69 5.48 8.38 9.37 8.98 9.89
Ebit Margin 4.99 4.43 5.45 3.16 2.17 0.02 2.63 -0.23 0.58 -0.59 2.39 3.17 3.00 3.20
NOPAT 5.28 4.51 5.62 2.92 23.70 -0.07 4.01 -1.34 0.25 -1.07 -14.55 1.35 1.73 2.08
NOPAT Margin 3.59 3.24 3.88 2.38 17.46 -0.06 2.70 -1.15 0.19 -0.84 -11.32 1.10 1.41 1.81
Operating Profit 6.50 5.34 7.59 3.21 2.73 -0.09 3.42 -1.95 0.28 -1.19 2.76 3.36 3.38 3.32
Operating Profit Margin 4.42 3.83 5.24 2.62 2.01 -0.07 2.30 -1.67 0.21 -0.94 2.15 2.73 2.76 2.90

๐Ÿ’ฐ Profit & Loss

Metric Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018 Mar 2017 Mar 2016
Sales 554.00 523.00 511.00 422.00 322.00 359.00 404.00 398.00 343.00 319.00
Interest 16.00 15.00 12.00 7.00 4.00 3.00 4.00 5.00 6.00 8.00
Expenses - 497.00 483.00 474.00 386.00 290.00 309.00 327.00 313.00 277.00 265.00
Other Income - 2.56 1.53 1.29 1.00 2.09 0.58 1.39 4.29 4.81 0.91
Exceptional Items - 0.13 0.12 - 0.01 -0.32 - 0.19 0.16 0.05
Depreciation 34.00 34.00 31.00 29.00 26.00 26.00 26.00 26.00 24.00 25.00
Profit Before Tax 9.00 -8.00 -5.00 - 3.00 22.00 49.00 59.00 41.00 22.00
Tax % 22.22 -62.50 -20.00 - 33.33 18.18 30.61 33.90 31.71 36.36
Net Profit - 7.00 -13.00 -6.00 -1.00 2.00 18.00 34.00 39.00 28.00 14.00
Exceptional Items At - 0.13 0.12 -0.01 - -0.22 - 0.13 0.11 0.03
Profit For PE 7.00 -13.17 -6.06 -0.78 2.10 18.42 33.74 39.18 27.85 14.00
Profit For EPS 7.00 -13.04 -5.94 -0.79 2.10 18.20 33.74 39.31 27.96 14.03
EPS In Rs 4.97 -9.31 -4.24 -0.56 1.50 13.00 24.10 28.08 19.97 10.02
Dividend Payout % 50.00 -13.00 -35.00 -266.00 67.00 23.00 19.00 16.00 15.00 20.00
PAT Margin % 1.26 -2.49 -1.17 -0.24 0.62 5.01 8.42 9.80 8.16 4.39
PBT Margin 1.62 -1.53 -0.98 - 0.93 6.13 12.13 14.82 11.95 6.90
Tax 2.00 5.00 1.00 1.00 1.00 4.00 15.00 20.00 13.00 8.00
Adj Ebit 25.56 7.53 7.29 8.00 8.09 24.58 52.39 63.29 46.81 29.91
Adj EBITDA 59.56 41.53 38.29 37.00 34.09 50.58 78.39 89.29 70.81 54.91
Adj EBITDA Margin 10.75 7.94 7.49 8.77 10.59 14.09 19.40 22.43 20.64 17.21
Adj Ebit Margin 4.61 1.44 1.43 1.90 2.51 6.85 12.97 15.90 13.65 9.38
Adj PAT 7.00 -12.79 -5.86 - 2.01 17.74 34.00 39.13 28.11 14.03
Adj PAT Margin 1.26 -2.45 -1.15 - 0.62 4.94 8.42 9.83 8.20 4.40
Ebit 25.56 7.40 7.17 8.00 8.08 24.90 52.39 63.10 46.65 29.86
EBITDA 59.56 41.40 38.17 37.00 34.08 50.90 78.39 89.10 70.65 54.86
EBITDA Margin 10.75 7.92 7.47 8.77 10.58 14.18 19.40 22.39 20.60 17.20
Ebit Margin 4.61 1.41 1.40 1.90 2.51 6.94 12.97 15.85 13.60 9.36
NOPAT 17.89 9.75 7.20 - 4.00 19.64 35.39 39.00 28.68 18.46
NOPAT Margin 3.23 1.86 1.41 - 1.24 5.47 8.76 9.80 8.36 5.79
Operating Profit 23.00 6.00 6.00 7.00 6.00 24.00 51.00 59.00 42.00 29.00
Operating Profit Margin 4.15 1.15 1.17 1.66 1.86 6.69 12.62 14.82 12.24 9.09

๐Ÿฆ Balance Sheet

Metric Mar 2025 Sep 2024 Mar 2024 Sep 2023 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018
Accumulated Depreciation - - 214.02 - 182.18 152.39 125.12 98.77 73.82 49.29
Advance From Customers - - 22.00 - 14.00 12.00 8.00 8.00 16.00 2.00
Average Capital Employed 454.00 447.50 446.00 - 430.00 385.50 341.50 322.50 309.50 294.50
Average Invested Capital 405.00 434.50 430.50 - 439.00 389.50 335.50 313.50 309.50 285.00
Average Total Assets 561.50 561.00 551.50 - 524.00 471.50 424.50 410.50 400.50 369.50
Average Total Equity 285.50 288.50 289.00 - 299.50 305.00 304.50 299.00 282.50 253.50
Cwip 24.00 24.00 17.00 16.00 11.00 21.00 20.00 8.00 2.00 12.00
Capital Employed 463.00 444.00 445.00 451.00 447.00 413.00 358.00 325.00 320.00 299.00
Cash Equivalents 2.00 1.00 2.00 2.00 1.00 1.00 2.00 6.00 1.00 1.00
Fixed Assets 319.00 307.00 313.00 316.00 319.00 284.00 244.00 230.00 237.00 211.00
Gross Block - - 527.02 - 500.98 436.69 369.00 328.99 311.04 260.29
Inventory 61.00 76.00 69.00 68.00 76.00 56.00 45.00 50.00 45.00 32.00
Invested Capital 414.00 398.00 396.00 471.00 465.00 413.00 366.00 305.00 322.00 297.00
Investments 44.00 41.00 43.00 43.00 42.00 46.00 46.00 48.00 49.00 49.00
Lease Liabilities 9.00 5.00 3.00 1.00 1.00 2.00 - - - -
Loans N Advances 4.00 4.00 5.00 - 5.00 8.00 5.00 5.00 5.00 7.00
Long Term Borrowings 62.00 57.00 74.00 80.00 80.00 79.00 45.00 12.00 13.00 16.00
Net Debt 129.00 118.00 117.00 113.00 109.00 63.00 4.00 -32.00 -25.00 -20.00
Net Working Capital 71.00 67.00 66.00 139.00 135.00 108.00 102.00 67.00 83.00 74.00
Other Asset Items 42.00 39.00 33.00 37.00 30.00 27.00 21.00 18.00 19.00 19.00
Other Borrowings - - - - - - - - 8.00 12.00
Other Liability Items 38.00 63.00 31.00 44.00 24.00 26.00 29.00 31.00 39.00 53.00
Reserves 274.00 270.00 269.00 279.00 281.00 290.00 292.00 289.00 281.00 256.00
Share Capital 14.00 14.00 14.00 14.00 14.00 14.00 14.00 14.00 14.00 14.00
Short Term Borrowings 104.00 97.00 86.00 77.00 71.00 29.00 8.00 10.00 4.00 1.00
Short Term Loans And Advances - - 1.00 - - - 1.00 - - -
Total Assets 568.00 573.00 555.00 549.00 548.00 500.00 443.00 406.00 415.00 386.00
Total Borrowings 175.00 160.00 162.00 158.00 152.00 110.00 52.00 22.00 25.00 30.00
Total Equity 288.00 284.00 283.00 293.00 295.00 304.00 306.00 303.00 295.00 270.00
Total Equity And Liabilities 568.00 573.00 555.00 549.00 548.00 500.00 443.00 406.00 415.00 386.00
Total Liabilities 280.00 289.00 272.00 256.00 253.00 196.00 137.00 103.00 120.00 116.00
Trade Payables 67.00 66.00 57.00 54.00 63.00 49.00 48.00 42.00 40.00 32.00
Trade Receivables 73.00 81.00 73.00 132.00 130.00 112.00 120.00 80.00 114.00 110.00

๐Ÿ’ต Cash Flows

Metric Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018
Cash From Financing Activity - -9.00 28.00 49.00 21.00 -6.00 -17.00 -33.00
Cash From Investing Activity - -30.00 -58.00 -71.00 -49.00 -27.00 -43.00 -45.00
Cash From Operating Activity - 41.00 30.00 21.00 26.00 36.00 59.00 78.00
Cash Paid For Investment In Subsidaries And Associates - - - - - - - -
Cash Paid For Loan Advances - - - - - - - -
Cash Paid For Purchase Of Fixed Assets -39.14 -25.20 -22.47 -69.21 -40.10 -18.14 -26.45 -42.09
Cash Paid For Purchase Of Investments -3.53 -1.46 -3.15 -2.73 - - - -
Cash Paid For Repayment Of Borrowings -37.22 -6.84 -0.08 - -9.91 -10.71 -8.44 -23.21
Cash Paid Towards Cwip - -5.70 -32.63 -0.65 -12.28 -7.95 -17.71 -8.65
Cash Received From Borrowings 43.72 14.82 42.70 56.92 0.31 6.17 2.55 -
Cash Received From Issue Of Shares 0.09 - - - 32.55 - - -
Cash Received From Sale Of Fixed Assets 0.69 0.38 0.20 0.81 0.36 1.24 1.48 2.22
Cash Received From Sale Of Investments 4.50 0.13 0.14 0.04 0.01 - - 2.70
Change In Inventory 8.00 7.00 -20.00 -11.00 5.00 -5.00 -13.00 -9.00
Change In Other Working Capital Items - 1.00 - - - - - -
Change In Payables -5.00 1.00 17.00 -1.00 12.00 -22.00 10.00 24.00
Change In Receivables -7.00 -8.00 -7.00 -2.00 -21.00 24.00 1.00 -2.00
Change In Working Capital -4.00 1.00 -11.00 -14.00 -4.00 -3.00 -2.00 13.00
Direct Taxes Paid -2.00 -2.00 -2.00 -4.00 -1.00 -12.00 -17.00 -22.00
Dividends Paid -3.17 -0.70 -3.50 -1.40 - - -7.59 -6.32
Interest Paid -18.05 -15.15 -10.25 -5.67 - -0.16 -3.17 -3.57
Interest Received - 1.85 0.16 0.83 0.36 0.22 0.15 -
Investment Income 3.21 - - - - - - 0.29
Net Cash Flow - 1.00 - -1.00 -2.00 3.00 -1.00 -1.00
Other Cash Financing Items Paid -2.61 -1.61 -0.76 -0.39 -2.38 -0.91 - -
Other Cash Investing Items Paid -1.13 - 0.02 - 2.78 -2.83 -0.60 0.11
Profit From Operations 58.00 41.00 44.00 38.00 32.00 51.00 78.00 87.00

๐Ÿงพ Shareholding Pattern

Nse Code Date Promoters Fii Dii Public Others
Ppap 2025-03-31 - 5.67 0.00 29.73 0.00
Ppap 2024-12-31 - 5.67 0.00 29.73 0.00
Ppap 2024-09-30 - 5.76 0.00 29.64 0.00
Ppap 2024-06-30 - 5.67 0.00 29.73 0.00
๐Ÿ’ฌ
Stock Chat