login
Current Deals

company details

GKN DRIVELINE (INDIA) LIMITED

  • www.gknautomotive.com
  • Sector: Auto Ancillary
  • CHRYSEUM SCORE: 5.50/10.00
    ×

    GKN DRIVELINE (INDIA) LIMITED

    • Sector: Auto Ancillary
    • CHRYSEUM SCORE: 5.50/10.00

    Description: GKN Driveline (India) Limited manufactures drive axle assemblies, constant velocity joints and connecting shafts for cars and light commercial vehicles.

    Evaluation is basis the latest financial year disclosures filed by the company

    Valuation

    Max Score: 3.50

    P/E of Company

    25.59

    AVG P/E of Key Peer/s

    17.38

    Valuation Score

    0.00

    The Valuation Score depicts if the company is available at a discount when compared to its listed/unlisted peers. Higher the discount, more is the score given to the company.

    Growth

    Max Score: 3.50

    Sales Growth

    8.83%

    PAT Growth

    13.96%

    ROE

    29.21%

    Growth Score

    2.50

    The Growth Score accounts for the growth in Sales and PAT on a 3 year CAGR basis and the Company’s ROE as per the latest financial year results released by the company.

    Leverage

    Max Score: 1.50

    Debt / Equity

    0.00

    AVG Industry Debt / Equity

    0.11

    Leverage Score

    1.50

    Lower the Debt/Equity, higher the score.

    Management Quality

    Max Score: 1.50

    Board Structure & Composition

    1.00

    Related Party Transactions

    1.00

    Timely Disclosure

    1.00

    Management Score

    1.50

    This score represents a consolidated view of the Company’s Management Quality, which includes Board Structure, Related Party Transactions and Timely disclosures. Each parameter is scored out of 1.

₹1820.00 0.00 (0.00%)

As on 05 Dec, 2025
L 1400.00 52 Week Range H 2190.00
Company Description : It is a subsidiary of GKN Driveline International GmbH, the world's largest supplier of driveline technologies. It manufactures drive axle assemblies, constant velocity joints and connecting shafts for cars and light commercial vehicles.
Company Overview
  • Name of Company GKN DRIVELINE (INDIA) LIMITED
  • Sector Auto Ancillary
  • ISIN INE527A01014
  • Scrip Code GKN DRIVELINE
  • CIN U74999HR1985PLC034079
  • Pan No AAACG4276B
  • Face Value 10
  • Price ₹ 1820.00
  • No. of Shares outstanding 1.28 Cr.
  • Market Cap ₹ 2,324.70 Cr
Financials
  • Revenue from operations ₹ 1,091.73 Cr.
  • EBITDA ₹ 174.99 Cr.
  • EBITDA Margin % 16.03%
  • Profit After Tax ₹ 97.16 Cr.
  • PAT Margin % 8.83%
  • EPS 76.07
  • Stock P/E 23.93
  • Book Value Per Share 260.41
  • P/B 6.99
  • Debt/Equity 0.00
Other Key Statistics
  • 52 week High/Low 2190.00/1400.00
  • Dividend Per Share 64.00
  • Dividend Yield 3.52%
  • Sales Growth - 3 years 8.58%
  • EBITDA Growth - 3 years 8.42%
  • PAT Growth - 3 years 13.96%
  • EPS Growth - 3 years 13.96%
  • ROE 29.21%
  • ROCE 37.64%
  • Cash Equivalents 65.6
All figures below are in INR Crores unless otherwise stated

Peer Comparison

Key Financials - FY25
Company Name GKN Driveline (India) Automotive Axles GNA Axles
Listing Status Unlisted Listed Listed
Revenue from Operations 1,091.73 2,077.53 1,539.74
Total Income 1,100.14 2,104.75 1,542.35
Finance Cost 2.54 2.97 11.86
Depreciation & Amortization 42.10 33.64 57.10
Total Expenses 969.79 1,894.13 1,398.11
EBITDA 174.99 247.23 213.20
PAT 97.16 155.53 107.09
No. of Shares Outstanding 1.28 1.51 4.29
EPS (in ₹) 76.07 102.92 24.94
Share Capital 12.77 15.11 42.93
Total Net Worth 332.62 981.92 899.92
Total Assets 625.06 1,356.99 1,365.13
Total Debt 0.00 0.00 100.60
Key Metrics:
CMP* 1,820.00 1,822.80 311.25
Market Cap (In Cr.) 2,324.70 2,752.43 1,335.26
Market Cap/Sales 2.11 1.31 0.87
EPS (Earnings Per Share) 76.07 102.92 24.94
BVPS (Book Value Per Share) 260.41 649.76 209.62
P/E 23.93 17.71 12.48
P/BV 6.99 2.81 1.48
EBITDA Margin 16.03% 11.90% 13.85%
ROE 29.21% 15.84% 11.90%
ROA 15.54% 11.46% 7.84%
*Market Price in ₹ as on 05 Dec, 2025

Profit Loss

FY25 FY24 FY23 FY22 FY21
Revenue from operations 1,091.73 1,051.83 984.55 852.82 664.39
Y-o-Y Revenue Growth 3.79% 6.83% 15.45% 28.36% -29.43%
Other Income 8.41 8.25 8.62 7.89 25.43
Total Income 1,100.14 1,060.08 993.17 860.71 689.82
Total Expenses (Excludes Interest and Depreciation) 925.15 900.34 844.70 723.42 569.72
Operating Profit (After deducting Depreciation) 124.48 110.20 98.50 85.10 49.47
OPM % 11.40 10.48 10.00 9.98 7.45
EBITDA 174.99 159.74 148.47 137.29 120.10
Depreciation 42.10 41.30 41.35 44.30 45.20
EBIT 132.89 118.44 107.12 92.99 74.90
Interest 2.54 2.59 2.59 4.05 3.94
EBT before Exceptional Items 130.35 115.85 104.53 88.94 70.96
Prior period/Exceptional /Extra Ordinary Items 0.00 0.00 0.00 0.00 0.00
Profit before tax/EBT 130.35 115.85 104.53 88.94 70.96
Tax 33.19 29.99 27.21 23.29 14.44
Net Profit 97.16 85.87 77.32 65.65 56.52
EPS in Rs 76.07 67.22 60.53 51.40 44.00
EPS Change % 13.15% 11.06% 17.76% 16.82% -8.66%
EBITDA Change % 9.55% 7.59% 8.14% 14.31% -13.08%
Profit growth 13.15% 11.05% 17.78% 16.15% -10.64%
ROCE 37.64% 37.11% 33.83% 28.39% 17.72%
ROE 29.21% 28.57% 26.12% 21.49% 14.21%
Debt / Equity Ratio 0.00 0.00 0.00 0.00 0.00
Sales growth 3Years 8.58% 16.55%
Sales growth 5Years 3.00% -0.48%
Dividend per share 64.00 64.00 69.00 62.00

Balance Sheet

FY25 FY24 FY23 FY22 FY21
Share Capital 12.77 12.77 12.77 12.77 12.77
Reserves 319.85 287.78 283.30 292.76 385.00
Total shareholders' funds 332.62 300.55 296.07 305.53 397.77
Borrowings 0.00 0.00 0.00
Other Liabilities 48.38 104.17 24.32 99.56 31.76
Total Liabilities 292.43 360.19 245.54 346.17 244.25
Fixed Assets 258.18 265.50 274.23 291.97 319.02
Capital WIP 18.13 10.28 9.43 2.38 12.25
Investments 0.00 0.06 0.00
Other Assets 15.99 30.60 21.36 15.52 17.17
Total Assets 625.06 660.75 541.62 651.70 642.03
Cash Equivalents 65.60 110.65 35.25 151.97 101.54
Total Current liability 272.03 341.55 225.02 324.19 219.31
Total Assets -Total Current liabilty 353.03 319.20 316.60 327.51 422.72

Cash Flow

FY25 FY24 FY23 FY22 FY21
Net Cash from / (used in) Operating Activity 107.69 113.61 93.58 131.75 71.74
Net Cash from / (used in) Investing Activity -19.91 -36.34 -40.96 -0.48 -22.58
Net Cash from / (used in) Financing Activity -132.64 -1.87 -169.46 -80.75 -108.76
Net Inc/Dec In Cash And Cash Equivalents -44.86 75.40 -116.84 50.51 -59.60

Share Holding Pattern

No. of Shares in Crs. % Holding
Promoters 1.24 97.03%
Non Promoters 0.04 2.97%

News

© 2022 Chryseum Advisors LLP. All rights reserved. LLPIN – AAD-0626

+91 98925 31672 | info@chryseum.in

For latest updates

Linkedin-in