Gkn Driveline (India) Ltd Unlisted Shares Logo

Gkn Driveline (India) Ltd Unlisted Shares

23

₹ 1725

About Gkn Driveline (India) Ltd Unlisted Shares

Are you looking for a fundamentally strong, debt-free company with a global parentage and consistent dividend history? GKN Driveline (India) Limited is a market leader in the manufacturing and supply of driveshafts to original equipment manufacturers (OEMs) in the automobile industry. Backed by the global technology of GKN Plc (now part of Melrose Industries) , this unlisted gem combines world-class engineering with exceptional financial discipline.

Global Parentage: The GKN Legacy

  • Parent Group: GKN Plc, UK – a global leader in automotive driveline technology.

  • Global Reach: Over 50% of the 80 million new cars sold annually contain GKN technology.

  • Network: 54 production facilities across 23 countries, supplying over 90% of the world’s car manufacturers.

  • Current Ownership: Since April 2018, GKN Plc has been part of Melrose Industries Plc , a proven industrial turnaround specialist.

  • Technical Collaboration: GKN Driveline India has a technical collaboration with GKN Driveline International GmbH, Germany since 2003, ensuring continuous access to state-of-the-art technologies.

About GKN Driveline India:

  • Incorporated: July 25, 1985.

  • Core Business: Manufacturing and sale of driveshafts to automotive OEMs.

  • Technology Edge: Continuous technology import and absorption from the GKN Group, supported by global expertise in marketing, HR, application engineering, and supply chain management.

Manufacturing Footprint:

The company operates five manufacturing plants across India:

  • Haryana (2 Plants)

  • Maharashtra (1 Plant)

  • Tamil Nadu (1 Plant)

  • Gujarat (1 Plant)

Prestigious Clientele:

GKN Driveline India supplies to the who’s who of the automotive industry, including:

  • Toyota

  • Ford

  • Bajaj

  • Fiat

  • Honda

  • Suzuki

  • (Formerly Hyundai, until a pricing dispute)


Financial Performance Analysis

FY20-21 Performance (Pandemic Impact):

  • Revenue: Declined by 29.43% due to COVID-19 lockdowns. However, exports remained stable with a negligible decline of just 2% .

  • EBITDA Margin: Improved to 18% (from 14% in FY20) due to one-time benefits like the Vivad se Vishwas scheme settlement.

  • Dividend: Declared an interim dividend of ₹62 per share for FY21.

FY21-22 Performance (Strong Recovery):

Metric FY21 FY22 Analysis
Revenue Growth +24% Strong recovery post-COVID.
Gross Margin 49% 46% Slight dip due to rising material costs.
EBITDA Margin 17% 15.5% Margin pressure from high input costs.
Profit After Tax ₹56 Cr ₹65 Cr Healthy bottom-line growth.
Earnings Per Share ₹51 Strong EPS generation.
Dividend ₹62 ₹62 Consistent shareholder returns.
Cash Flow ₹131 Cr 98% of EBITDA converted to cash (excellent).
ROE 22% High return on equity.
ROCE 53% Exceptionally high return on capital employed.
Debt Zero Completely debt-free.

Historical Snapshot (FY18-20):

Particulars FY18 FY19 FY20
Turnover (₹ Cr) 1,067 1,077 941
PBT (₹ Cr) 127 50 83
Export Earnings (₹ Cr) 62 22
Dividend (₹) 146

*(Note: FY20 saw a de-growth of 12.63% due to lower market demand and loss of the Hyundai QXi model over a pricing dispute.)*

Key Investment Highlights:

  1. Global Technology Backing: Continuous technology transfer from GKN Germany ensures the company remains at the forefront of driveline innovation.

  2. Debt-Free Balance Sheet: Zero debt provides immense stability and safety during economic downturns.

  3. Exceptional Profitability: With an ROCE of 53% and ROE of 22% , the company generates outstanding returns on capital.

  4. Cash Flow Machine: Converts nearly 100% of EBITDA into cash , a hallmark of a high-quality business.

  5. Consistent Dividend Payer: History of paying high dividends (₹62-₹146 per share), rewarding shareholders generously.

  6. Market Leadership: Dominant player in the driveshaft segment with a client list featuring top global and Indian auto brands.

  7. Resilient Model: Despite COVID disruptions and the loss of a major client (Hyundai), the company has maintained profitability and a strong balance sheet.

Risks to Consider:

  • Auto Sector Cyclicality: Directly tied to the performance of the passenger vehicle industry, which is cyclical.

  • Client Concentration: While the client list is impressive, the loss of any major client (like Hyundai) can impact revenues.

  • Raw Material Prices: Margins are sensitive to fluctuations in steel and other material costs.

  • Competition: Faces competition from other auto ancillary players, though its technology edge provides a moat.

Valuation & Opportunity:

GKN Driveline India offers a rare combination of global technology, debt-free operations, exceptional cash flow, and high dividends. For investors seeking a stable, profitable, and well-managed company in the auto ancillary space, this is a compelling opportunity.

Ready to Add a Debt-Free Auto Ancillary Leader to Your Portfolio?

Buy Unlisted Shares of GKN Driveline (India) Ltd exclusively through Unlisted Network.

Invest in a company with global technology, exceptional profitability, and a 53% ROCE.

» Read More....

Fundamentals

GKN Driveline India Limited ₹ 1725 Market Cap (in cr.) ₹ 2203
Unlisted Shares Price Per Equity Share P/E Ratio 22.72
Lot Size 25 Shares P/B Ratio 40.28
52 Week High ₹ 1850 Debt to Equity 0
52 Week Low ₹ 1725 ROE (%) 217
Depository NSDL & CDSL Book Value 42.82
PAN Number AAACG4276B Face Value 10
ISIN Number INE527A01014 Total Shares 12773061
CIN U74999HR1985PLC034079
RTA MCS Share Transfer Agent

Financial

P&L Statement 2022 2023 2024 2025
Revenue 853 984 1052 1092
Cost of Material Consumed 458 539 571 576
Change in Inventory -4 2 -6 -4
Gross Margins 46.78 45.02 46.29 47.62
Employee Benefit Expenses 117 127 139 143
Other Expenses 152 176 197 210
EBITDA 130 140 151 167
OPM 15.24 14.23 14.35 15.29
Other Income 8 9 8 8.4
Finance Cost 4 3 2 2.5
D&A 44 41 41 42
EBIT 86 99 110 125
EBIT Margins 10.08 10.06 10.46 11.45
PBT 89 105 116 130
PBT Margins 10.43 10.67 11.03 11.9
Tax 23 27 30 33
PAT 66 78 86 97
NPM 7.74 7.93 8.17 8.88
EPS 51.97 61.42 67.72 76.38
Financial Ratios
2022 2023 2024 2025
Operating Profit Margin 15.24 14.23 14.35 15.29
Net Profit Margin 7.74 7.93 8.17 8.88
Earning Per Share (Diluted) 51.97 61.42 67.72 76.38
Assets 2022 2023 2024 2025
Fixed Assets 283 266 259 258
CWIP 2 9 10 18
Investments 0 0 0 0
Trade Receivables 100 94 122 136
Inventory 87 88 100 98.5
Other Assets 180 85 170 114.5
Total Assets 652 542 661 625
Liabilities 2022 2023 2024 2025
Share Capital 12.7 12.7 12.7 12.7
FV 10 10 10 10
Reserves 293 283 288 32
Borrowings 0 0 0 0
Trade Payables 182 162 193 184
Other Liabilities 164.3 84.3 167.3 396.3
Total Liabilities 652 542 661 625
Cash-Flow Statement 2022 2023 2024 2025
PBT 89 105 116 130
OPBWC 133 142 156 168
Change in Receivables -10 7 -28 -14
Change in Inventories 6 2 -11 2.4
Change in Payables 28 -20 30 3.2
Other Changes 1.9 -5 -4 -15.6
Working Capital Change 25.9 -16 -13 -24
Cash Generated From Operations 158.9 126 143 144
Tax -28 -33 -30 -36
Cash Flow From Operations 130.9 93 113 108
Purchase of PPE -13 -29 -39.8 -28.4
Sale of PPE 10 0 0.4 0.3
Cash Flow From Investment -1 -41 -36 -20
Borrowing 0 0 0 0
Dividend -79 -167 0 -131
Equity 0 0 0 0
Others From Financing -1 -1 -2 -2
Cash Flow from Financing -80 -168 -2 -133
Net Cash Generated 49.9 -116 75 -45
Cash at the Start 102 152 35 111
Cash at the End 151.9 36 110 66

Shareholding Pattern

GKN Driveline International GmbH, Germany
Others
GKN Driveline International GmbH, Germany
Others
GKN Driveline International GmbH, Germany
Others
GKN Driveline International GmbH, Germany
Others

Promoters or Management

 

Name Designation Experience Linkedin Profile
Sanjay Katyal MD 31 Yrs
unlisted-linkedin
Tushar Jain CFO 12+
unlisted-linkedin
Madan Singh Sisodia Executive Director 16 Yrs
unlisted-linkedin
Gkn Driveline (India) Ltd Unlisted Shares

    Gkn Driveline (India) Ltd Unlisted Shares