Nifty
Sensex
:
:
11274.20
38014.62
569.40 (5.32%)
1921.15 (5.32%)

Chemicals

Rating :
74/99

BSE: 524208 | NSE: AARTIIND

1623.80
20-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  1541.10
  •  1629.00
  •  1530.05
  •  1543.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  109221
  •  1733.90
  •  1899.00
  •  1100.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 14,136.95
  • 27.32
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 15,733.83
  • 0.68%
  • 5.24

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 48.97%
  • 1.92%
  • 23.50%
  • FII
  • DII
  • Others
  • 0.06%
  • 14.96%
  • 10.59%

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.43
  • 9.64
  • 14.24

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.32
  • 14.96
  • 8.54

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.24
  • 20.71
  • 16.21

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.50
  • 21.77
  • 28.89

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.53
  • 4.95
  • 5.87

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.07
  • 13.37
  • 15.97

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
1,135.49
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
885.38
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
250.11
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
22.03%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
2.47
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
31.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
43.21
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
178.37
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
36.45
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
141.92
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
12.50%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
15.94
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
4,705.51
3,806.06
3,163.46
3,006.59
2,907.96
2,632.49
2,096.25
1,673.31
1,453.00
1,301.22
Net Sales Growth
-
23.63%
20.31%
5.22%
3.39%
10.46%
25.58%
25.28%
15.16%
11.66%
 
Cost Of Goods Sold
-
2,385.58
1,900.66
1,535.63
1,573.32
1,641.77
1,503.34
1,283.25
961.39
864.94
742.50
Gross Profit
-
2,319.93
1,905.40
1,627.83
1,433.27
1,266.19
1,129.15
813.00
711.92
588.06
558.72
GP Margin
-
49.30%
50.06%
51.46%
47.67%
43.54%
42.89%
38.78%
42.55%
40.47%
42.94%
Total Expenditure
-
3,740.42
3,106.96
2,509.96
2,434.32
2,442.27
2,231.01
1,735.04
1,424.03
1,255.10
1,098.25
Power & Fuel Cost
-
301.88
290.76
220.72
200.14
186.98
167.02
62.14
131.52
99.50
98.96
% Of Sales
-
6.42%
7.64%
6.98%
6.66%
6.43%
6.34%
2.96%
7.86%
6.85%
7.61%
Employee Cost
-
242.82
190.14
152.28
120.70
93.65
78.76
56.38
42.49
37.06
32.16
% Of Sales
-
5.16%
5.00%
4.81%
4.01%
3.22%
2.99%
2.69%
2.54%
2.55%
2.47%
Manufacturing Exp.
-
560.43
486.88
411.34
358.00
327.70
293.38
173.08
179.87
152.87
132.25
% Of Sales
-
11.91%
12.79%
13.00%
11.91%
11.27%
11.14%
8.26%
10.75%
10.52%
10.16%
General & Admin Exp.
-
42.02
51.09
38.51
35.16
20.05
24.31
27.21
16.66
15.66
11.83
% Of Sales
-
0.89%
1.34%
1.22%
1.17%
0.69%
0.92%
1.30%
1.00%
1.08%
0.91%
Selling & Distn. Exp.
-
191.52
177.23
142.01
134.12
167.86
158.42
127.41
88.02
81.82
72.71
% Of Sales
-
4.07%
4.66%
4.49%
4.46%
5.77%
6.02%
6.08%
5.26%
5.63%
5.59%
Miscellaneous Exp.
-
16.17
10.20
9.47
12.88
4.26
5.77
5.57
4.09
3.25
72.71
% Of Sales
-
0.34%
0.27%
0.30%
0.43%
0.15%
0.22%
0.27%
0.24%
0.22%
0.60%
EBITDA
-
965.09
699.10
653.50
572.27
465.69
401.48
361.21
249.28
197.90
202.97
EBITDA Margin
-
20.51%
18.37%
20.66%
19.03%
16.01%
15.25%
17.23%
14.90%
13.62%
15.60%
Other Income
-
2.10
7.77
1.96
5.94
5.53
10.97
3.76
3.61
4.17
2.92
Interest
-
182.54
131.65
117.34
116.98
137.97
117.84
95.37
71.84
56.21
52.07
Depreciation
-
162.68
146.23
122.52
98.50
81.98
88.52
82.84
54.85
49.81
47.07
PBT
-
621.97
428.99
415.60
362.73
251.27
206.09
186.76
126.19
96.04
106.76
Tax
-
117.80
82.86
88.06
94.63
61.03
54.03
53.76
36.16
29.13
38.27
Tax Rate
-
18.94%
19.32%
21.19%
26.09%
23.96%
26.22%
28.79%
28.66%
30.33%
35.85%
PAT
-
491.73
332.96
315.78
256.88
191.98
151.56
132.00
88.95
66.04
68.38
PAT before Minority Interest
-
504.17
346.13
327.54
268.10
193.72
152.07
133.00
90.03
66.90
68.49
Minority Interest
-
-12.44
-13.17
-11.76
-11.22
-1.74
-0.51
-1.00
-1.08
-0.86
-0.11
PAT Margin
-
10.45%
8.75%
9.98%
8.54%
6.60%
5.76%
6.30%
5.32%
4.55%
5.26%
PAT Growth
-
47.68%
5.44%
22.93%
33.81%
26.67%
14.82%
48.40%
34.69%
-3.42%
 
Unadjusted EPS
-
60.39
40.95
38.45
30.83
23.24
18.34
15.17
13.45
10.62
10.73

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
2,630.77
1,578.43
1,362.47
1,137.30
1,016.41
870.76
756.26
590.11
508.95
454.44
Share Capital
43.33
40.65
41.06
41.66
44.30
44.30
39.56
39.56
38.36
38.36
Total Reserves
2,587.22
1,537.78
1,321.41
1,095.64
972.11
826.46
711.96
550.55
467.11
416.08
Non-Current Liabilities
1,211.05
1,085.68
752.33
654.00
827.75
607.80
408.90
333.93
327.58
485.30
Secured Loans
814.80
908.27
596.44
526.76
419.06
255.25
116.84
102.69
135.06
401.01
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.43
0.82
0.99
37.48
Long Term Provisions
0.00
0.00
0.00
0.00
305.85
260.57
220.53
174.62
141.25
0.00
Current Liabilities
1,932.14
1,586.33
1,320.40
1,123.09
1,087.80
1,187.31
1,006.58
732.53
549.06
266.24
Trade Payables
279.28
357.49
299.72
305.19
248.83
368.96
227.08
177.72
136.72
138.34
Other Current Liabilities
319.61
185.32
153.56
91.00
156.60
101.61
64.51
48.17
36.49
1.42
Short Term Borrowings
1,290.83
1,012.48
839.29
706.40
648.32
686.84
687.27
484.54
358.38
0.00
Short Term Provisions
42.42
31.04
27.83
20.50
34.05
29.90
27.72
22.10
17.47
126.48
Total Liabilities
5,857.91
4,327.46
3,499.05
2,966.48
2,937.82
2,670.13
2,175.99
1,659.82
1,394.86
1,214.58
Net Block
2,146.67
1,997.89
1,697.02
1,245.96
966.93
826.23
673.65
443.40
412.05
407.35
Gross Block
3,361.79
3,100.68
2,654.61
2,081.44
1,685.10
1,477.03
1,236.79
854.85
780.30
727.42
Accumulated Depreciation
1,215.12
1,102.79
957.59
835.48
718.17
650.80
563.14
411.45
368.25
320.07
Non Current Assets
3,280.81
2,706.52
2,181.86
1,732.49
1,740.16
1,445.29
1,156.39
834.64
694.53
470.85
Capital Work in Progress
794.57
436.23
269.52
313.01
192.97
117.44
68.69
54.42
18.45
9.14
Non Current Investment
33.14
47.22
46.96
41.26
139.20
117.24
95.42
93.57
76.42
54.36
Long Term Loans & Adv.
306.43
225.18
168.36
132.26
441.06
384.38
318.63
243.25
187.61
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
2,577.10
1,620.94
1,317.19
1,233.99
1,197.66
1,224.84
1,019.60
825.18
700.33
743.51
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
771.78
747.30
571.41
495.19
551.73
606.12
462.15
325.86
294.09
264.68
Sundry Debtors
776.04
590.75
524.67
523.40
438.98
443.20
429.01
406.98
332.53
257.01
Cash & Bank
804.20
32.10
28.50
28.99
33.71
14.85
12.42
10.56
12.86
11.61
Other Current Assets
225.08
25.99
23.91
18.49
173.24
160.66
116.02
81.78
60.83
210.21
Short Term Loans & Adv.
190.66
224.80
168.70
167.92
140.93
131.08
90.57
61.65
37.87
210.21
Net Current Assets
644.96
34.61
-3.21
110.90
109.86
37.53
13.02
92.65
151.28
477.28
Total Assets
5,857.91
4,327.46
3,499.05
2,966.48
2,937.82
2,670.13
2,175.99
1,659.82
1,394.86
1,214.57

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
736.20
334.90
470.07
573.58
339.50
315.01
229.76
120.80
60.99
191.35
PBT
621.97
429.01
415.60
362.73
251.27
206.09
186.76
126.19
96.04
106.76
Adjustment
344.12
268.02
238.81
212.25
215.30
195.50
176.67
124.05
109.56
125.43
Changes in Working Capital
-99.15
-263.31
-86.88
96.43
-68.82
-34.02
-73.68
-85.65
-114.43
-0.05
Cash after chg. in Working capital
866.94
433.72
567.53
671.41
397.75
367.58
289.75
164.60
91.16
232.14
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-130.74
-98.82
-97.46
-97.83
-58.25
-52.57
-59.99
-43.81
-30.17
-40.80
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
-797.00
-610.38
-528.86
-451.95
-297.68
-290.83
-229.42
-131.31
-82.10
-76.11
Net Fixed Assets
-612.23
-577.24
-471.36
-444.98
-291.82
-256.57
-388.52
-131.11
-66.02
-60.24
Net Investments
22.55
5.80
-5.71
7.25
-30.99
-13.65
2.47
-2.31
-3.51
0.03
Others
-207.32
-38.94
-51.79
-14.22
25.13
-20.61
156.63
2.11
-12.57
-15.90
Cash from Financing Activity
832.93
279.07
58.30
-128.44
-22.96
-21.74
0.90
11.14
22.36
-111.08
Net Cash Inflow / Outflow
772.13
3.59
-0.49
-6.81
18.86
2.43
1.23
0.63
1.25
4.17
Opening Cash & Equivalents
32.07
28.50
28.99
33.71
14.85
12.42
10.56
12.86
11.61
7.44
Closing Cash & Equivalent
804.20
32.09
28.50
28.99
33.71
14.85
12.42
10.56
12.86
11.61

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
303.49
194.08
165.85
136.50
114.66
98.29
94.98
74.58
65.89
59.21
ROA
9.84%
8.85%
10.13%
9.08%
6.91%
6.28%
6.93%
5.89%
5.13%
5.96%
ROE
23.96%
23.55%
26.21%
24.90%
20.54%
18.75%
19.83%
16.44%
13.94%
16.56%
ROCE
18.51%
17.02%
19.91%
20.65%
19.03%
18.43%
19.99%
17.56%
15.78%
18.15%
Fixed Asset Turnover
1.46
1.32
1.34
1.60
1.97
2.08
2.17
2.18
2.07
1.94
Receivable days
55.49
53.48
60.46
58.42
51.56
56.38
67.09
75.57
68.95
70.74
Inventory Days
58.92
63.23
61.53
63.55
67.67
69.06
63.24
63.36
65.35
63.65
Payable days
29.80
36.77
42.46
40.88
44.98
47.01
40.13
38.82
38.50
34.41
Cash Conversion Cycle
84.61
79.95
79.54
81.09
74.25
78.43
90.21
100.11
95.81
99.99
Total Debt/Equity
0.91
1.32
1.15
1.14
1.18
1.19
1.13
1.06
1.05
0.97
Interest Cover
4.41
4.26
4.54
4.10
2.85
2.75
2.96
2.76
2.71
3.05

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