Nifty
Sensex
:
:
10600.05
35199.80
-56.15 (-0.53%)
-274.71 (-0.77%)

Engineering - Industrial Equipments

Rating :
67/99

BSE: 532683 | NSE: AIAENG

1593.40
-47.65 (-2.90%)
21-Nov-2018 | 3:56PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  1635.00
  •  1635.00
  •  1571.70
  •  1641.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  187203
  •  2982.89
  •  1880.00
  •  1320.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 15,460.05
  • 31.27
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 15,318.36
  • 0.49%
  • 4.75

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.47%
  • 2.48%
  • 2.31%
  • FII
  • DII
  • Others
  • 0.03%
  • 13.54%
  • 23.17%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.10
  • 3.29
  • 5.23

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.04
  • 1.32
  • -2.51

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.84
  • 6.41
  • -1.00

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.74
  • 25.36
  • 28.80

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.75
  • 4.46
  • 4.64

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.94
  • 16.16
  • 18.09

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
740.61
559.15
32.45%
715.23
591.52
20.91%
743.85
668.20
11.32%
572.16
607.50
-5.82%
Expenses
592.80
446.75
32.69%
559.65
461.67
21.22%
577.27
508.20
13.59%
445.30
434.68
2.44%
EBITDA
147.81
112.40
31.50%
155.58
129.85
19.82%
166.58
160.00
4.11%
126.87
172.82
-26.59%
EBIDTM
19.96%
20.10%
21.75%
21.95%
22.39%
23.95%
22.17%
28.45%
Other Income
48.20
21.69
122.22%
20.16
18.50
8.97%
49.51
24.87
99.08%
32.12
22.29
44.10%
Interest
1.70
1.58
7.59%
1.83
1.40
30.71%
2.85
1.43
99.30%
1.09
0.86
26.74%
Depreciation
18.05
15.96
13.10%
16.55
17.76
-6.81%
13.98
20.93
-33.21%
17.89
17.01
5.17%
PBT
176.25
116.55
51.22%
157.37
129.19
21.81%
199.25
162.52
22.60%
140.01
177.25
-21.01%
Tax
54.74
29.91
83.02%
52.55
40.49
29.79%
47.50
47.26
0.51%
23.48
56.77
-58.64%
PAT
121.51
86.65
40.23%
104.81
88.70
18.16%
151.75
115.26
31.66%
116.53
120.48
-3.28%
PATM
16.41%
15.50%
14.65%
14.99%
20.40%
17.25%
20.37%
19.83%
EPS
12.83
9.17
39.91%
11.14
9.38
18.76%
16.14
12.21
32.19%
12.31
12.76
-3.53%

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
Mar 09
Net Sales
2,771.85
2,445.13
2,246.01
2,098.39
2,183.64
2,080.08
1,751.31
1,416.67
1,160.66
949.70
1,023.29
Net Sales Growth
14.24%
8.87%
7.03%
-3.90%
4.98%
18.77%
23.62%
22.06%
22.21%
-7.19%
 
Cost Of Goods Sold
1,113.80
964.37
742.17
714.97
761.60
796.40
654.30
542.43
485.94
354.75
404.68
Gross Profit
1,658.05
1,480.77
1,503.85
1,383.43
1,422.03
1,283.68
1,097.01
874.24
674.72
594.96
618.61
GP Margin
59.82%
60.56%
66.96%
65.93%
65.12%
61.71%
62.64%
61.71%
58.13%
62.65%
60.45%
Total Expenditure
2,175.02
1,905.52
1,607.42
1,485.66
1,596.48
1,574.60
1,437.76
1,139.59
909.12
718.93
774.34
Power & Fuel Cost
-
252.14
241.80
211.16
226.31
175.86
176.10
149.36
112.55
89.41
85.77
% Of Sales
-
10.31%
10.77%
10.06%
10.36%
8.45%
10.06%
10.54%
9.70%
9.41%
8.38%
Employee Cost
-
113.16
106.71
102.43
98.11
88.84
80.89
64.89
52.26
43.33
41.06
% Of Sales
-
4.63%
4.75%
4.88%
4.49%
4.27%
4.62%
4.58%
4.50%
4.56%
4.01%
Manufacturing Exp.
-
334.23
316.61
280.73
312.86
266.39
290.15
215.33
173.59
126.16
145.36
% Of Sales
-
13.67%
14.10%
13.38%
14.33%
12.81%
16.57%
15.20%
14.96%
13.28%
14.21%
General & Admin Exp.
-
76.35
63.85
53.99
50.19
43.91
46.69
39.01
29.63
29.62
30.66
% Of Sales
-
3.12%
2.84%
2.57%
2.30%
2.11%
2.67%
2.75%
2.55%
3.12%
3.00%
Selling & Distn. Exp.
-
149.34
123.81
111.11
141.08
125.61
108.74
68.93
52.35
42.94
43.46
% Of Sales
-
6.11%
5.51%
5.30%
6.46%
6.04%
6.21%
4.87%
4.51%
4.52%
4.25%
Miscellaneous Exp.
-
15.94
12.48
11.27
6.33
77.61
80.89
59.65
2.81
32.74
43.46
% Of Sales
-
0.65%
0.56%
0.54%
0.29%
3.73%
4.62%
4.21%
0.24%
3.45%
2.28%
EBITDA
596.84
539.61
638.59
612.73
587.16
505.48
313.55
277.08
251.54
230.77
248.95
EBITDA Margin
21.53%
22.07%
28.43%
29.20%
26.89%
24.30%
17.90%
19.56%
21.67%
24.30%
24.33%
Other Income
149.99
121.81
104.36
101.94
84.49
33.41
21.32
13.27
24.72
32.24
24.93
Interest
7.47
10.84
8.43
8.29
7.56
9.69
9.65
8.17
4.35
3.29
4.30
Depreciation
66.47
65.58
72.48
65.52
69.75
38.14
34.48
29.44
25.40
22.71
20.25
PBT
672.88
585.01
662.04
640.86
594.34
491.05
290.73
252.74
246.51
237.00
249.33
Tax
178.27
141.39
204.83
184.06
163.41
134.22
79.11
71.53
62.92
65.91
75.18
Tax Rate
26.49%
24.17%
30.94%
28.72%
27.49%
29.18%
27.21%
28.30%
25.52%
27.81%
30.15%
PAT
494.60
443.35
456.77
456.87
430.94
324.97
210.82
180.45
183.40
170.74
173.46
PAT before Minority Interest
494.42
443.62
457.21
456.79
430.93
325.72
211.62
181.20
183.59
171.10
174.15
Minority Interest
-0.18
-0.27
-0.44
0.08
0.01
-0.75
-0.80
-0.75
-0.19
-0.36
-0.69
PAT Margin
17.84%
18.13%
20.34%
21.77%
19.73%
15.62%
12.04%
12.74%
15.80%
17.98%
16.95%
PAT Growth
20.31%
-2.94%
-0.02%
6.02%
32.61%
54.15%
16.83%
-1.61%
7.41%
-1.57%
 
Unadjusted EPS
52.42
47.00
48.43
48.44
45.69
34.45
22.35
19.13
19.46
18.10
18.39

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
Mar 09
Shareholder's Funds
3,009.31
2,717.25
2,322.66
2,083.61
1,738.84
1,417.80
1,235.51
1,052.12
902.08
772.57
Share Capital
18.86
18.86
18.86
18.86
18.86
18.86
18.86
18.86
18.86
18.80
Total Reserves
2,990.44
2,698.39
2,303.79
2,064.74
1,719.98
1,398.94
1,216.65
1,033.26
883.22
753.70
Non-Current Liabilities
1,085.87
79.41
85.31
88.70
113.14
125.44
27.20
26.40
19.89
54.10
Secured Loans
0.00
0.00
24.78
54.37
85.79
105.22
3.01
4.06
6.57
42.46
Unsecured Loans
0.20
0.34
0.51
0.70
0.92
1.11
4.12
4.12
1.64
1.69
Long Term Provisions
1,012.19
7.84
10.47
8.98
6.46
5.90
4.30
2.98
0.00
0.00
Current Liabilities
608.31
385.45
375.18
368.76
373.11
293.34
223.15
207.71
367.89
300.45
Trade Payables
163.33
137.46
98.26
119.11
132.90
112.64
98.64
130.15
22.34
52.14
Other Current Liabilities
142.49
91.43
102.49
101.83
116.11
53.23
35.58
22.57
70.25
24.32
Short Term Borrowings
122.94
115.46
125.26
9.05
3.25
52.43
38.60
10.63
0.00
0.00
Short Term Provisions
179.56
41.10
49.17
138.76
120.85
75.04
50.33
44.37
275.29
224.00
Total Liabilities
4,712.40
3,190.13
2,790.74
2,548.80
2,232.90
1,844.66
1,490.24
1,292.70
1,295.88
1,132.82
Net Block
671.11
670.00
672.21
551.44
388.65
377.17
356.07
282.33
231.54
231.61
Gross Block
909.18
845.18
1,027.56
847.53
614.64
562.74
512.13
410.21
334.92
312.69
Accumulated Depreciation
238.07
175.19
355.35
296.09
225.99
185.57
156.06
127.88
103.37
81.09
Non Current Assets
1,865.08
780.93
730.71
642.46
510.58
436.33
398.33
311.67
242.74
238.29
Capital Work in Progress
96.75
42.59
37.80
46.48
99.76
31.57
18.08
15.16
11.20
6.68
Non Current Investment
0.86
1.00
0.01
0.00
0.01
7.40
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
1,093.02
63.90
20.63
41.48
22.01
18.55
23.70
13.78
0.00
0.00
Other Non Current Assets
3.33
3.45
0.06
3.06
0.15
1.64
0.47
0.40
0.00
0.00
Current Assets
2,847.32
2,409.20
2,060.04
1,906.34
1,722.31
1,408.33
1,091.91
981.04
1,053.14
894.53
Current Investments
1,091.00
958.62
946.43
636.96
529.09
186.70
140.26
150.13
141.46
41.38
Inventories
553.39
534.06
389.12
459.64
350.77
402.98
301.09
236.67
153.19
139.26
Sundry Debtors
600.20
494.83
430.45
393.75
431.48
340.07
371.73
354.39
213.28
184.68
Cash & Bank
264.99
247.79
124.07
186.79
219.76
279.14
149.64
152.66
209.31
258.73
Other Current Assets
337.74
46.85
3.57
2.63
191.20
199.44
129.20
87.19
335.90
270.48
Short Term Loans & Adv.
286.80
127.04
166.40
226.56
189.49
197.01
125.84
87.11
334.94
267.01
Net Current Assets
2,239.01
2,023.75
1,684.85
1,537.58
1,349.20
1,114.99
868.76
773.33
685.25
594.08
Total Assets
4,712.40
3,190.13
2,790.75
2,548.80
2,232.89
1,844.66
1,490.24
1,292.71
1,295.88
1,132.82

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
Mar 09
Cash From Operating Activity
294.18
230.57
594.99
307.04
451.69
163.09
93.66
34.69
130.31
194.98
PBT
585.01
662.04
640.86
594.34
459.94
290.73
252.74
246.51
237.01
249.33
Adjustment
-24.60
-26.89
47.30
58.66
34.17
29.45
50.86
20.81
-5.24
21.26
Changes in Working Capital
-105.29
-242.65
81.08
-152.86
71.04
-89.86
-151.60
-163.70
-43.24
-9.32
Cash after chg. in Working capital
455.12
392.51
769.24
500.15
565.15
230.32
152.00
103.62
188.52
261.27
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-160.94
-161.93
-174.25
-193.11
-113.46
-67.23
-58.34
-68.93
-58.21
-66.29
Other Direct Exp. Paid
0.00
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
0.00
Cash From Investing Activity
-205.03
-16.14
-449.32
-256.75
-419.90
-107.13
-86.16
-83.43
-112.44
24.23
Net Fixed Assets
-114.74
178.72
-171.14
-178.85
-134.31
-67.13
-102.00
-61.32
-25.59
-62.71
Net Investments
-106.45
-17.69
-307.61
-99.40
-324.22
-64.77
38.02
-9.37
-100.08
60.17
Others
16.16
-177.17
29.43
21.50
38.63
24.77
-22.18
-12.74
13.23
26.77
Cash from Financing Activity
-158.26
-90.94
-208.39
-83.26
-91.16
73.53
-10.52
-7.91
-67.29
12.94
Net Cash Inflow / Outflow
-69.12
123.50
-62.72
-32.97
-59.37
129.49
-3.02
-56.65
-49.42
232.15
Opening Cash & Equivalents
241.60
118.09
186.79
219.76
279.14
149.64
152.66
209.30
258.73
26.58
Closing Cash & Equivalent
181.16
241.60
124.07
186.79
219.76
279.14
149.64
152.66
209.31
258.73

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
319.05
288.09
246.25
220.90
184.34
150.31
130.98
111.53
95.62
82.18
ROA
11.23%
15.29%
17.11%
18.02%
15.98%
12.69%
13.02%
14.18%
14.09%
17.64%
ROE
15.49%
18.14%
20.73%
22.55%
20.64%
15.95%
15.84%
18.79%
20.44%
25.20%
ROCE
19.89%
25.00%
27.69%
29.79%
27.32%
20.99%
22.14%
25.30%
27.83%
35.23%
Fixed Asset Turnover
2.81
2.48
2.32
3.09
3.67
3.42
3.21
3.27
3.05
3.87
Receivable days
81.02
72.77
69.24
66.73
65.14
70.71
89.61
85.07
73.60
60.43
Inventory Days
80.46
72.61
71.30
65.53
63.64
69.95
66.36
58.42
54.09
46.27
Payable days
28.38
25.90
27.38
26.87
31.64
27.84
38.39
29.22
20.01
22.64
Cash Conversion Cycle
133.10
119.49
113.17
105.38
97.14
112.83
117.58
114.27
107.67
84.06
Total Debt/Equity
0.04
0.05
0.08
0.05
0.07
0.11
0.04
0.02
0.01
0.06
Interest Cover
54.96
79.51
78.30
79.61
48.48
31.12
31.94
57.67
72.95
58.97

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.