Nifty
Sensex
:
:
14677.80
48732.55
-18.70 (-0.13%)
41.75 (0.09%)

Logistics

Rating :
56/99

BSE: 500003 | NSE: AEGISCHEM

325.25
14-May-2021
  • Open
  • High
  • Low
  • Previous Close
  •  335.00
  •  335.15
  •  322.55
  •  335.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  485826
  •  1599.50
  •  344.00
  •  165.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 11,197.43
  • 58.30
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 11,215.35
  • 0.52%
  • 6.10

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.74%
  • 2.10%
  • 20.20%
  • FII
  • DII
  • Others
  • 14.78%
  • 1.71%
  • 3.47%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.77
  • 26.55
  • 14.45

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.98
  • 8.33
  • 0.78

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.87
  • -2.55
  • -20.45

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 34.01
  • 46.59
  • 41.93

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.65
  • 6.83
  • 4.97

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.98
  • 25.24
  • 21.98

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
1,545.53
2,168.63
-28.73%
650.36
1,817.69
-64.22%
636.40
1,955.28
-67.45%
1,241.65
1,852.64
-32.98%
Expenses
1,427.68
2,059.02
-30.66%
548.10
1,845.80
-70.31%
569.05
1,853.27
-69.29%
1,148.61
1,749.51
-34.35%
EBITDA
117.85
109.61
7.52%
102.26
-28.11
-
67.35
102.01
-33.98%
93.04
103.13
-9.78%
EBIDTM
7.63%
5.05%
15.72%
-1.55%
10.58%
5.22%
7.49%
5.57%
Other Income
10.36
4.60
125.22%
6.64
2.55
160.39%
4.96
6.22
-20.26%
19.47
3.66
431.97%
Interest
4.09
9.41
-56.54%
4.07
7.36
-44.70%
4.66
8.49
-45.11%
7.86
7.19
9.32%
Depreciation
17.90
17.19
4.13%
17.99
16.95
6.14%
17.55
15.89
10.45%
18.68
13.08
42.81%
PBT
106.22
87.61
21.24%
86.84
-49.87
-
50.10
83.85
-40.25%
85.97
86.52
-0.64%
Tax
28.01
28.38
-1.30%
22.65
-15.71
-
13.26
21.53
-38.41%
39.39
16.31
141.51%
PAT
78.21
59.23
32.04%
64.19
-34.16
-
36.84
62.32
-40.89%
46.58
70.21
-33.66%
PATM
5.06%
2.73%
9.87%
-1.88%
5.79%
3.19%
3.75%
3.79%
EPS
2.06
1.47
40.14%
1.65
-1.22
-
0.88
1.71
-48.54%
1.00
1.85
-45.95%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
4,073.94
7,183.25
5,615.82
4,790.96
3,930.29
2,213.22
3,916.00
5,030.87
3,981.64
4,463.83
1,811.11
Net Sales Growth
-47.73%
27.91%
17.22%
21.90%
77.58%
-43.48%
-22.16%
26.35%
-10.80%
146.47%
 
Cost Of Goods Sold
3,388.44
6,471.91
5,037.97
4,354.51
3,566.93
1,873.90
3,635.21
4,803.76
3,763.26
4,265.25
1,650.21
Gross Profit
685.50
711.34
577.85
436.45
363.36
339.32
280.79
227.12
218.38
198.58
160.90
GP Margin
16.83%
9.90%
10.29%
9.11%
9.25%
15.33%
7.17%
4.51%
5.48%
4.45%
8.88%
Total Expenditure
3,693.44
6,906.70
5,247.09
4,524.96
3,726.75
2,027.88
3,772.57
4,923.22
4,081.64
4,467.62
1,729.53
Power & Fuel Cost
-
21.44
20.14
15.51
11.87
11.52
10.29
7.93
7.02
6.67
5.99
% Of Sales
-
0.30%
0.36%
0.32%
0.30%
0.52%
0.26%
0.16%
0.18%
0.15%
0.33%
Employee Cost
-
290.03
51.53
47.06
45.79
46.86
40.92
35.04
32.80
27.33
23.21
% Of Sales
-
4.04%
0.92%
0.98%
1.17%
2.12%
1.04%
0.70%
0.82%
0.61%
1.28%
Manufacturing Exp.
-
36.99
30.62
19.87
19.32
27.94
22.05
19.35
22.53
21.60
18.89
% Of Sales
-
0.51%
0.55%
0.41%
0.49%
1.26%
0.56%
0.38%
0.57%
0.48%
1.04%
General & Admin Exp.
-
51.23
72.90
61.99
56.35
44.46
36.97
31.38
24.00
17.63
18.45
% Of Sales
-
0.71%
1.30%
1.29%
1.43%
2.01%
0.94%
0.62%
0.60%
0.39%
1.02%
Selling & Distn. Exp.
-
18.77
19.30
9.65
9.98
9.83
7.65
8.41
6.50
7.73
6.71
% Of Sales
-
0.26%
0.34%
0.20%
0.25%
0.44%
0.20%
0.17%
0.16%
0.17%
0.37%
Miscellaneous Exp.
-
16.33
14.63
16.36
16.51
13.36
19.48
17.34
225.53
121.41
6.71
% Of Sales
-
0.23%
0.26%
0.34%
0.42%
0.60%
0.50%
0.34%
5.66%
2.72%
0.33%
EBITDA
380.50
276.55
368.73
266.00
203.54
185.34
143.43
107.65
-100.00
-3.79
81.58
EBITDA Margin
9.34%
3.85%
6.57%
5.55%
5.18%
8.37%
3.66%
2.14%
-2.51%
-0.08%
4.50%
Other Income
41.43
32.84
10.32
8.35
5.75
8.44
42.25
12.91
231.90
104.26
7.27
Interest
20.68
33.12
26.19
15.23
16.34
17.68
20.50
18.48
59.63
42.12
11.37
Depreciation
72.12
68.71
50.54
34.31
23.81
23.42
22.96
22.18
19.06
17.46
16.17
PBT
329.13
207.56
302.33
224.82
169.13
152.67
142.22
79.91
53.20
40.90
61.31
Tax
103.31
73.59
50.22
11.01
36.16
26.53
29.91
11.23
18.06
18.52
14.22
Tax Rate
31.39%
35.45%
16.61%
4.90%
21.38%
17.38%
21.03%
14.05%
33.95%
45.28%
23.19%
PAT
225.82
99.59
221.39
197.80
119.23
113.33
103.41
61.06
33.60
19.68
46.69
PAT before Minority Interest
192.06
133.97
252.11
213.80
132.97
126.14
112.31
68.68
35.15
22.38
47.09
Minority Interest
-33.76
-34.38
-30.72
-16.00
-13.74
-12.81
-8.90
-7.62
-1.55
-2.70
-0.40
PAT Margin
5.54%
1.39%
3.94%
4.13%
3.03%
5.12%
2.64%
1.21%
0.84%
0.44%
2.58%
PAT Growth
43.29%
-55.02%
11.93%
65.90%
5.21%
9.59%
69.36%
81.73%
70.73%
-57.85%
 
EPS
6.43
2.84
6.31
5.64
3.40
3.23
2.95
1.74
0.96
0.56
1.33

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
1,654.61
1,391.28
1,207.28
837.19
504.50
427.35
350.17
309.62
291.61
278.23
Share Capital
33.97
33.40
33.40
33.40
33.40
33.40
33.40
33.40
33.40
33.40
Total Reserves
1,494.23
1,357.87
1,173.87
803.78
471.10
393.95
316.76
276.22
258.21
244.83
Non-Current Liabilities
363.76
78.38
93.33
148.88
153.91
168.76
145.11
154.49
119.48
126.81
Secured Loans
48.50
56.57
61.96
77.37
109.11
131.52
109.18
117.82
83.67
91.32
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.41
1.70
4.55
Long Term Provisions
13.91
11.69
10.57
9.87
7.96
5.50
5.70
4.58
3.38
1.77
Current Liabilities
764.40
788.85
778.66
979.02
201.47
314.16
378.30
536.22
2,542.40
142.66
Trade Payables
401.55
485.33
378.84
677.76
77.21
192.07
191.17
286.01
491.33
93.95
Other Current Liabilities
175.29
151.90
169.31
112.28
71.22
54.85
56.82
42.32
30.94
24.81
Short Term Borrowings
167.05
129.95
220.47
177.44
46.46
62.69
116.20
194.92
2,006.61
13.49
Short Term Provisions
20.51
21.66
10.05
11.55
6.58
4.54
14.11
12.96
13.53
10.41
Total Liabilities
2,873.37
2,333.32
2,148.97
1,994.33
899.13
936.71
886.19
1,005.32
2,956.93
548.44
Net Block
1,698.71
1,328.75
1,282.38
748.31
471.74
453.86
426.06
295.47
237.74
239.08
Gross Block
1,870.27
1,426.67
1,330.01
761.62
708.84
667.74
613.99
461.81
385.15
369.22
Accumulated Depreciation
171.56
97.93
47.63
13.32
237.10
213.88
187.93
166.33
147.41
130.14
Non Current Assets
1,973.47
1,574.95
1,522.00
1,150.95
651.78
557.15
550.05
449.79
343.98
306.47
Capital Work in Progress
220.11
120.66
125.58
312.71
73.37
33.93
35.44
82.94
62.62
43.07
Non Current Investment
0.01
0.01
0.02
0.19
0.36
2.61
10.03
10.03
10.05
1.48
Long Term Loans & Adv.
50.13
66.12
58.09
56.87
99.40
56.95
68.84
57.36
32.91
22.52
Other Non Current Assets
4.50
59.42
55.92
32.87
6.91
9.79
9.69
3.99
0.66
0.32
Current Assets
899.91
758.37
626.98
843.38
247.35
379.56
336.14
555.54
2,612.95
241.98
Current Investments
7.30
10.43
0.00
0.00
0.00
18.67
1.24
5.58
13.33
25.41
Inventories
42.11
33.80
26.00
21.77
11.53
20.37
24.88
18.54
11.99
15.90
Sundry Debtors
454.03
228.52
346.94
705.86
97.21
201.17
205.78
297.41
524.51
89.29
Cash & Bank
263.44
412.92
161.99
62.28
96.70
105.40
72.54
204.55
1,912.02
86.79
Other Current Assets
133.03
51.83
66.62
14.66
41.92
33.95
31.69
29.47
151.11
24.59
Short Term Loans & Adv.
69.22
20.86
25.44
38.81
20.50
17.72
14.86
15.21
15.82
15.83
Net Current Assets
135.51
-30.48
-151.68
-135.64
45.88
65.41
-42.16
19.32
70.55
99.32
Total Assets
2,873.38
2,333.32
2,148.98
1,994.33
899.13
936.71
886.19
1,005.33
2,956.93
548.45

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
146.31
556.30
191.46
176.96
138.42
122.34
87.93
1,774.26
-147.17
2.75
PBT
207.56
302.33
224.82
169.13
152.67
142.22
79.90
53.20
40.90
61.31
Adjustment
315.90
71.37
43.58
35.16
33.85
2.91
30.11
-94.88
-31.16
22.72
Changes in Working Capital
-308.26
244.95
-19.22
1.36
-7.65
-11.80
0.37
1,854.42
-128.75
-62.51
Cash after chg. in Working capital
215.20
618.65
249.18
205.65
178.87
133.32
110.38
1,812.74
-119.00
21.53
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-68.89
-62.35
-57.72
-28.69
-40.46
-10.98
-22.45
-38.48
-28.16
-18.77
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
-151.41
-154.68
-296.17
-220.05
-63.90
14.85
-108.96
97.26
-1,743.33
75.97
Net Fixed Assets
-465.57
-62.28
-176.83
-287.10
-53.09
-24.03
-25.63
-75.82
-21.18
-8.70
Net Investments
0.02
-5.75
38.50
16.34
20.92
2.03
3.94
-1.85
-25.74
-52.11
Others
314.14
-86.65
-157.84
50.71
-31.73
36.85
-87.27
174.93
-1,696.41
136.78
Cash from Financing Activity
-125.84
-143.12
184.23
46.72
-83.05
-76.65
-128.23
-1,820.00
1,932.80
-18.00
Net Cash Inflow / Outflow
-130.94
258.49
79.52
3.63
-8.54
60.54
-149.25
51.52
42.30
60.72
Opening Cash & Equivalents
353.41
94.92
15.40
11.78
90.35
29.81
179.07
127.55
85.25
24.52
Closing Cash & Equivalent
222.47
353.41
94.92
15.40
81.81
90.35
29.81
179.07
127.55
85.25

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
44.99
41.65
36.15
25.07
15.10
12.79
10.48
9.27
8.73
8.33
ROA
5.15%
11.25%
10.32%
9.19%
13.74%
12.32%
7.26%
1.77%
1.28%
10.10%
ROE
9.18%
19.40%
20.92%
19.82%
27.07%
28.89%
20.82%
11.69%
7.86%
20.34%
ROCE
13.50%
20.92%
18.22%
20.42%
25.46%
26.32%
15.96%
7.42%
5.92%
20.32%
Fixed Asset Turnover
4.36
4.07
4.58
5.35
3.22
6.11
9.35
9.40
11.83
5.16
Receivable days
17.34
18.70
40.10
37.29
24.60
18.97
18.25
37.67
25.09
11.20
Inventory Days
1.93
1.94
1.82
1.55
2.63
2.11
1.57
1.40
1.14
2.65
Payable days
23.39
30.18
42.86
37.22
24.58
18.67
17.74
36.70
24.57
12.40
Cash Conversion Cycle
-4.12
-9.54
-0.94
1.62
2.65
2.41
2.09
2.37
1.67
1.45
Total Debt/Equity
0.18
0.17
0.25
0.34
0.37
0.51
0.69
1.07
7.23
0.45
Interest Cover
7.27
12.54
15.76
11.35
9.63
7.94
5.32
1.89
1.97
6.39

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.