Nifty
Sensex
:
:
11407.15
37930.77
150.05 (1.33%)
537.29 (1.44%)

Logistics

Rating :
54/99

BSE: 531921 | NSE: AGARIND

157.55
11.30 (7.73%)
17-May-2019 | 3:40PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  147.00
  •  159.95
  •  145.05
  •  146.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  9320
  •  14.68
  •  360.00
  •  144.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 160.40
  • 15.58
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 251.00
  • 0.96%
  • 1.25

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 59.33%
  • 16.70%
  • 14.24%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 9.73%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 39.92
  • 17.88
  • 13.79

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.00
  • 17.31
  • 7.57

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.26
  • 15.05
  • 14.38

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.67
  • 17.25
  • 30.14

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.82
  • 2.59
  • 3.32

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.65
  • 11.64
  • 15.43

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
151.55
83.12
82.33%
49.59
39.41
25.83%
141.51
102.91
37.51%
0.00
148.69
-100.00%
Expenses
142.41
76.21
86.87%
42.53
33.27
27.83%
133.17
94.53
40.88%
0.00
139.19
-100.00%
EBITDA
9.13
6.91
32.13%
7.06
6.14
14.98%
8.34
8.38
-0.48%
0.00
9.49
-100.00%
EBIDTM
6.03%
8.31%
14.23%
15.58%
5.90%
8.14%
0.00%
6.39%
Other Income
0.18
1.50
-88.00%
0.19
0.21
-9.52%
0.09
0.57
-84.21%
0.00
0.91
-100.00%
Interest
2.37
2.27
4.41%
1.93
1.73
11.56%
2.32
1.97
17.77%
0.00
2.37
-100.00%
Depreciation
2.17
2.25
-3.56%
2.16
1.66
30.12%
2.16
1.68
28.57%
0.00
1.69
-100.00%
PBT
4.78
3.88
23.20%
3.15
2.96
6.42%
3.96
5.30
-25.28%
0.00
6.35
-100.00%
Tax
1.39
1.21
14.88%
0.97
0.87
11.49%
1.15
1.73
-33.53%
0.00
2.81
-100.00%
PAT
3.39
2.67
26.97%
2.19
2.09
4.78%
2.81
3.57
-21.29%
0.00
3.54
-100.00%
PATM
2.23%
3.21%
4.41%
5.31%
1.99%
3.47%
0.00%
2.38%
EPS
3.30
2.63
25.48%
2.13
2.06
3.40%
2.74
3.51
-21.94%
0.00
3.48
-100.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
413.96
297.10
280.98
224.48
181.89
120.77
81.52
58.19
38.32
Net Sales Growth
-
39.33%
5.74%
25.17%
23.42%
50.61%
48.15%
40.09%
51.85%
 
Cost Of Goods Sold
-
315.56
213.98
213.43
167.47
137.97
84.36
51.12
34.00
18.36
Gross Profit
-
98.40
83.12
67.55
57.01
43.93
36.40
30.40
24.20
19.95
GP Margin
-
23.77%
27.98%
24.04%
25.40%
24.15%
30.14%
37.29%
41.59%
52.06%
Total Expenditure
-
383.37
271.04
259.74
208.30
168.12
109.49
74.82
52.76
33.13
Power & Fuel Cost
-
2.12
1.26
0.37
0.08
0.04
0.06
0.07
0.08
0.06
% Of Sales
-
0.51%
0.42%
0.13%
0.04%
0.02%
0.05%
0.09%
0.14%
0.16%
Employee Cost
-
4.07
3.45
3.33
2.06
1.54
1.25
0.98
0.72
0.32
% Of Sales
-
0.98%
1.16%
1.19%
0.92%
0.85%
1.04%
1.20%
1.24%
0.84%
Manufacturing Exp.
-
51.36
45.13
35.66
33.27
26.20
21.82
20.47
16.00
13.62
% Of Sales
-
12.41%
15.19%
12.69%
14.82%
14.40%
18.07%
25.11%
27.50%
35.54%
General & Admin Exp.
-
8.01
5.41
4.03
2.71
1.38
1.17
1.67
0.90
0.56
% Of Sales
-
1.93%
1.82%
1.43%
1.21%
0.76%
0.97%
2.05%
1.55%
1.46%
Selling & Distn. Exp.
-
1.17
1.00
2.50
2.47
0.82
0.25
0.12
0.53
0.11
% Of Sales
-
0.28%
0.34%
0.89%
1.10%
0.45%
0.21%
0.15%
0.91%
0.29%
Miscellaneous Exp.
-
1.09
0.82
0.42
0.24
0.16
0.58
0.38
0.53
0.09
% Of Sales
-
0.26%
0.28%
0.15%
0.11%
0.09%
0.48%
0.47%
0.91%
0.23%
EBITDA
-
30.59
26.06
21.24
16.18
13.77
11.28
6.70
5.43
5.19
EBITDA Margin
-
7.39%
8.77%
7.56%
7.21%
7.57%
9.34%
8.22%
9.33%
13.54%
Other Income
-
1.03
1.16
0.65
0.57
0.62
0.20
0.94
0.92
0.55
Interest
-
8.64
7.23
6.67
4.10
3.73
2.35
1.39
1.07
0.82
Depreciation
-
8.32
5.78
5.28
4.30
4.21
3.97
3.35
3.09
2.43
PBT
-
14.65
14.21
9.94
8.34
6.45
5.15
2.89
2.19
2.48
Tax
-
4.38
5.25
3.07
2.47
1.36
1.74
0.57
0.67
0.90
Tax Rate
-
29.90%
36.95%
30.89%
29.62%
21.09%
33.79%
19.72%
30.59%
36.29%
PAT
-
10.28
8.96
6.87
5.88
5.10
3.41
2.32
1.53
1.58
PAT before Minority Interest
-
10.28
8.96
6.87
5.88
5.10
3.41
2.32
1.53
1.58
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
2.48%
3.02%
2.45%
2.62%
2.80%
2.82%
2.85%
2.63%
4.12%
PAT Growth
-
14.73%
30.42%
16.84%
15.29%
49.56%
46.98%
51.63%
-3.16%
 
Unadjusted EPS
-
10.10
10.63
8.58
10.66
9.25
7.81
5.67
3.73
3.87

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
121.91
110.88
73.17
43.20
38.32
34.12
12.77
10.45
9.36
Share Capital
10.26
10.16
8.00
5.51
5.51
5.51
4.91
4.91
4.91
Total Reserves
108.20
96.41
61.49
37.69
32.80
28.60
7.86
5.54
4.44
Non-Current Liabilities
17.00
11.14
8.98
6.36
5.18
3.70
18.96
19.59
10.27
Secured Loans
13.05
8.32
6.95
4.93
4.09
2.40
8.45
7.99
9.13
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
9.13
10.16
0.00
Long Term Provisions
0.22
0.12
0.12
0.07
0.00
0.00
0.06
0.11
0.00
Current Liabilities
99.20
79.34
64.91
45.82
38.54
26.95
24.44
4.82
7.53
Trade Payables
13.75
2.34
1.61
6.24
3.24
2.78
6.86
0.53
5.67
Other Current Liabilities
14.37
18.23
8.98
6.09
7.65
5.23
0.60
1.18
0.26
Short Term Borrowings
71.03
57.90
53.30
32.37
26.76
18.30
15.56
2.08
0.00
Short Term Provisions
0.06
0.87
1.03
1.12
0.89
0.64
1.42
1.02
1.61
Total Liabilities
238.11
201.36
147.06
95.38
82.04
64.77
56.17
34.86
27.16
Net Block
61.52
43.98
39.33
30.58
29.87
27.27
22.99
23.15
19.08
Gross Block
75.55
49.76
78.51
61.64
56.69
49.90
41.72
38.71
31.39
Accumulated Depreciation
14.03
5.78
39.18
31.06
26.82
22.64
18.73
15.56
12.31
Non Current Assets
62.88
52.91
40.06
32.09
31.13
28.22
24.20
24.09
19.08
Capital Work in Progress
0.41
8.07
0.10
0.85
0.71
0.18
0.05
0.23
0.00
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
0.95
0.85
0.63
0.67
0.54
0.77
1.16
0.71
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
175.23
148.46
107.01
63.29
50.91
36.54
31.98
10.77
8.08
Current Investments
8.59
6.37
3.02
1.62
0.10
0.00
0.00
0.00
0.00
Inventories
36.85
17.15
7.33
9.93
5.02
5.03
8.59
1.94
0.40
Sundry Debtors
112.87
105.08
76.78
40.79
27.84
17.36
12.84
6.68
5.05
Cash & Bank
5.08
5.90
11.38
4.22
7.52
5.24
8.99
0.92
1.15
Other Current Assets
11.85
0.26
0.15
0.12
10.43
8.90
1.56
1.23
1.49
Short Term Loans & Adv.
10.28
13.70
8.34
6.61
10.34
8.86
1.52
1.21
1.48
Net Current Assets
76.03
69.11
42.09
17.47
12.37
9.59
7.54
5.96
0.55
Total Assets
238.11
201.37
147.07
95.38
82.04
64.76
56.18
34.86
27.16

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
8.10
-11.64
12.70
2.33
2.61
-0.50
0.00
-2.96
4.66
PBT
14.65
14.21
9.94
8.34
6.45
5.15
2.89
2.19
2.48
Adjustment
15.83
12.09
11.48
8.40
7.78
6.29
4.71
4.08
2.71
Changes in Working Capital
-16.78
-34.63
-4.81
-12.70
-10.38
-11.03
-7.00
-8.70
0.29
Cash after chg. in Working capital
13.71
-8.33
16.60
4.04
3.85
0.41
0.60
-2.44
5.48
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.61
-3.31
-3.90
-1.72
-1.24
-0.91
-0.60
-0.53
0.00
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-19.73
-21.34
-9.27
-6.70
-7.44
-8.36
-3.00
-7.37
-4.63
Net Fixed Assets
-18.13
20.22
-16.12
-5.09
-7.28
-8.30
-2.55
-4.76
Net Investments
-2.22
-4.56
-1.40
-1.52
-0.10
0.00
0.00
-2.33
Others
0.62
-37.00
8.25
-0.09
-0.06
-0.06
-0.45
-0.28
Cash from Financing Activity
10.36
27.34
-0.89
1.48
7.10
5.12
11.06
10.11
0.79
Net Cash Inflow / Outflow
-1.27
-5.64
2.54
-2.89
2.28
-3.74
8.06
-0.22
0.82
Opening Cash & Equivalents
4.95
10.60
4.22
7.52
5.24
8.99
0.92
1.15
0.33
Closing Cash & Equivalent
3.69
4.95
11.38
4.63
7.52
5.24
8.99
0.92
1.15

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
115.47
104.90
86.88
78.36
69.50
61.88
29.21
23.54
20.85
ROA
4.68%
5.14%
5.66%
6.62%
6.94%
5.64%
5.10%
4.92%
5.83%
ROE
9.13%
10.18%
12.19%
14.41%
14.07%
14.80%
21.49%
16.80%
18.55%
ROCE
11.58%
13.27%
14.92%
15.83%
15.60%
14.51%
11.17%
13.26%
17.87%
Fixed Asset Turnover
6.61
4.64
4.01
3.79
3.41
2.64
2.03
1.66
1.22
Receivable days
96.05
111.50
76.37
55.80
45.35
45.64
43.72
36.79
48.10
Inventory Days
23.79
15.00
11.21
12.15
10.08
20.58
23.58
7.34
3.80
Payable days
7.28
2.54
5.64
7.95
6.41
16.85
15.98
20.54
58.27
Cash Conversion Cycle
112.57
123.97
81.94
60.01
49.02
49.37
51.31
23.59
-6.38
Total Debt/Equity
0.81
0.69
0.94
0.95
0.91
0.69
2.59
1.93
0.98
Interest Cover
2.70
2.97
2.49
3.03
2.73
3.19
3.09
3.05
4.03

News Update:


  • Agarwal Industrial Corporation incorporates WOS in UAE
    22nd Mar 2019, 16:26 PM

    The subsidiary is for undertaking various ship/ vessel /ocean related activities, importing, trading and re-exporting of goods and products

    Read More
  • Agarwal Indl. Corp - Quarterly Results
    14th Feb 2019, 16:22 PM

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.