Nifty
Sensex
:
:
10710.80
36093.47
-129.85 (-1.20%)
-470.41 (-1.29%)

Logistics

Rating :
66/99

BSE: 500003 | NSE: AEGISCHEM

183.35
18-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  186.50
  •  189.60
  •  182.20
  •  186.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  66435
  •  122.92
  •  241.70
  •  170.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,207.41
  • 27.38
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,033.24
  • 0.77%
  • 4.27

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.58%
  • 2.62%
  • 18.63%
  • FII
  • DII
  • Others
  • 0.03%
  • 2.20%
  • 15.94%

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 33.80
  • 7.48
  • 12.63

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.71
  • 20.79
  • 12.62

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.80
  • 16.44
  • 22.91

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 28.02
  • 34.07
  • 42.26

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.05
  • 7.13
  • 8.02

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.39
  • 23.17
  • 27.69

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
1,955.28
1,016.85
92.29%
1,852.64
1,251.92
47.98%
1,320.46
1,442.08
-8.43%
1,425.87
1,240.93
14.90%
Expenses
1,853.27
930.42
99.19%
1,749.51
1,182.07
48.00%
1,227.87
1,370.34
-10.40%
1,337.15
1,173.08
13.99%
EBITDA
102.01
86.43
18.03%
103.13
69.85
47.64%
92.59
71.74
29.06%
88.72
67.85
30.76%
EBIDTM
5.22%
8.50%
5.57%
5.58%
7.01%
4.97%
6.22%
5.47%
Other Income
6.22
1.17
431.62%
3.66
4.00
-8.50%
1.24
1.35
-8.15%
2.12
1.39
52.52%
Interest
8.49
6.53
30.02%
7.19
3.57
101.40%
5.13
4.86
5.56%
7.34
3.44
113.37%
Depreciation
15.89
12.09
31.43%
13.08
13.31
-1.73%
12.91
9.00
43.44%
12.46
6.28
98.41%
PBT
83.85
68.98
21.56%
86.52
56.97
51.87%
75.79
59.23
27.96%
71.04
59.52
19.35%
Tax
21.53
9.81
119.47%
16.31
2.39
582.43%
10.58
2.79
279.21%
13.52
3.56
279.78%
PAT
62.32
59.17
5.32%
70.21
54.58
28.64%
65.21
56.44
15.54%
57.52
55.96
2.79%
PATM
3.19%
5.82%
3.79%
4.36%
4.94%
3.91%
4.03%
4.51%
EPS
1.71
1.55
10.32%
1.85
1.44
28.47%
1.77
1.60
10.62%
1.46
1.56
-6.41%

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
6,554.25
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
305.33
Net Sales Growth
32.36%
17.22%
21.90%
77.58%
-43.48%
-22.16%
26.35%
-10.80%
146.47%
493.16%
 
Cost Of Goods Sold
5,953.13
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
167.85
Gross Profit
601.12
577.85
436.45
363.36
339.32
280.79
227.12
218.38
198.58
160.90
137.48
GP Margin
9.17%
10.29%
9.11%
9.25%
15.33%
7.17%
4.51%
5.48%
4.45%
8.88%
45.03%
Total Expenditure
6,167.80
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
233.12
Power & Fuel Cost
-
20.14
15.51
11.87
11.52
10.29
7.93
7.02
6.67
5.99
4.66
% Of Sales
-
0.36%
0.32%
0.30%
0.52%
0.26%
0.16%
0.18%
0.15%
0.33%
1.53%
Employee Cost
-
51.53
47.06
45.79
46.86
40.92
35.04
32.80
27.33
23.21
19.71
% Of Sales
-
0.92%
0.98%
1.17%
2.12%
1.04%
0.70%
0.82%
0.61%
1.28%
6.46%
Manufacturing Exp.
-
30.62
19.87
19.32
27.94
22.05
19.35
22.53
21.60
18.89
15.01
% Of Sales
-
0.55%
0.41%
0.49%
1.26%
0.56%
0.38%
0.57%
0.48%
1.04%
4.92%
General & Admin Exp.
-
82.90
61.99
56.35
44.46
36.97
31.38
24.00
17.63
18.45
13.65
% Of Sales
-
1.48%
1.29%
1.43%
2.01%
0.94%
0.62%
0.60%
0.39%
1.02%
4.47%
Selling & Distn. Exp.
-
9.30
9.65
9.98
9.83
7.65
8.41
6.50
7.73
6.71
5.88
% Of Sales
-
0.17%
0.20%
0.25%
0.44%
0.20%
0.17%
0.16%
0.17%
0.37%
1.93%
Miscellaneous Exp.
-
14.63
16.36
16.51
13.36
19.48
17.34
225.53
121.41
6.06
5.88
% Of Sales
-
0.26%
0.34%
0.42%
0.60%
0.50%
0.34%
5.66%
2.72%
0.33%
2.08%
EBITDA
386.45
368.73
266.00
203.54
185.34
143.43
107.65
-100.00
-3.79
81.58
72.21
EBITDA Margin
5.90%
6.57%
5.55%
5.18%
8.37%
3.66%
2.14%
-2.51%
-0.08%
4.50%
23.65%
Other Income
13.24
10.32
8.35
5.75
8.44
42.25
12.91
231.90
104.26
7.27
6.96
Interest
28.15
26.19
15.23
16.34
17.68
20.50
18.48
59.63
42.12
11.37
10.49
Depreciation
54.34
50.54
34.31
23.81
23.42
22.96
22.18
19.06
17.46
16.17
14.33
PBT
317.20
302.33
224.82
169.13
152.67
142.22
79.91
53.20
40.90
61.31
54.35
Tax
61.94
50.22
11.01
36.16
26.53
29.91
11.23
18.06
18.52
14.22
11.32
Tax Rate
19.53%
16.61%
4.90%
21.38%
17.38%
21.03%
14.05%
33.95%
45.28%
23.19%
20.83%
PAT
255.26
221.39
197.80
119.23
113.33
103.41
61.06
33.60
19.68
46.69
43.03
PAT before Minority Interest
226.70
252.11
213.80
132.97
126.14
112.31
68.68
35.15
22.38
47.09
43.03
Minority Interest
-28.56
-30.72
-16.00
-13.74
-12.81
-8.90
-7.62
-1.55
-2.70
-0.40
0.00
PAT Margin
3.89%
3.94%
4.13%
3.03%
5.12%
2.64%
1.21%
0.84%
0.44%
2.58%
14.09%
PAT Growth
12.87%
11.93%
65.90%
5.21%
9.59%
69.36%
81.73%
70.73%
-57.85%
8.51%
 
Unadjusted EPS
6.79
7.55
6.40
3.98
3.39
3.10
18.28
10.06
5.89
14.90
13.74

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
1,391.28
1,207.28
837.19
504.50
427.35
350.17
309.62
291.61
278.23
184.75
Share Capital
33.40
33.40
33.40
33.40
33.40
33.40
33.40
33.40
33.40
18.77
Total Reserves
1,357.87
1,173.87
803.78
471.10
393.95
316.76
276.22
258.21
244.83
165.98
Non-Current Liabilities
78.38
93.33
148.88
153.91
168.76
145.11
154.49
119.48
126.81
148.00
Secured Loans
56.57
61.96
77.37
109.11
131.52
109.18
117.82
83.67
91.32
120.50
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.41
1.70
4.55
7.38
Long Term Provisions
11.69
10.57
9.87
7.96
5.50
5.70
4.58
3.38
1.77
0.00
Current Liabilities
788.85
778.66
979.02
201.47
314.16
378.30
536.22
2,542.40
142.66
51.59
Trade Payables
485.33
378.84
677.76
77.21
192.07
191.17
286.01
491.33
93.95
23.44
Other Current Liabilities
151.90
169.31
112.28
71.22
54.85
56.82
42.32
30.94
24.81
19.69
Short Term Borrowings
129.95
220.47
177.44
46.46
62.69
116.20
194.92
2,006.61
13.49
0.00
Short Term Provisions
21.66
10.05
11.55
6.58
4.54
14.11
12.96
13.53
10.41
8.45
Total Liabilities
2,333.32
2,148.97
1,994.33
899.13
936.71
886.19
1,005.32
2,956.93
548.44
384.34
Net Block
1,328.75
1,282.38
748.31
471.74
453.86
426.06
295.47
237.74
239.08
221.63
Gross Block
1,426.67
1,330.01
761.62
708.84
667.74
613.99
461.81
385.15
369.22
332.17
Accumulated Depreciation
97.93
47.63
13.32
237.10
213.88
187.93
166.33
147.41
130.14
110.53
Non Current Assets
1,574.95
1,522.00
1,150.95
651.78
557.15
550.05
449.79
343.98
306.47
266.13
Capital Work in Progress
120.66
125.58
312.71
73.37
33.93
35.44
82.94
62.62
43.07
40.04
Non Current Investment
0.01
0.02
0.19
0.36
2.61
10.03
10.03
10.05
1.48
4.46
Long Term Loans & Adv.
66.12
58.09
56.87
99.40
56.95
68.84
57.36
32.91
22.52
0.00
Other Non Current Assets
59.42
55.92
32.87
6.91
9.79
9.69
3.99
0.66
0.32
0.00
Current Assets
758.37
626.98
843.38
247.35
379.56
336.14
555.54
2,612.95
241.98
118.21
Current Investments
10.43
0.00
0.00
0.00
18.67
1.24
5.58
13.33
25.41
18.48
Inventories
33.80
26.00
21.77
11.53
20.37
24.88
18.54
11.99
15.90
10.43
Sundry Debtors
228.52
346.94
705.86
97.21
201.17
205.78
297.41
524.51
89.29
21.85
Cash & Bank
412.92
161.99
62.28
96.70
105.40
72.54
204.55
1,912.02
86.79
29.35
Other Current Assets
72.69
66.62
14.66
21.42
33.95
31.69
29.47
151.11
24.59
38.11
Short Term Loans & Adv.
20.86
25.44
38.81
20.50
17.72
14.86
15.21
15.82
15.83
32.51
Net Current Assets
-30.48
-151.68
-135.64
45.88
65.41
-42.16
19.32
70.55
99.32
66.62
Total Assets
2,333.32
2,148.98
1,994.33
899.13
936.71
886.19
1,005.33
2,956.93
548.45
384.34

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
556.30
191.46
176.96
138.42
122.34
87.93
1,774.26
-147.17
2.75
32.77
PBT
302.33
224.82
169.13
152.67
142.22
79.90
53.20
40.90
61.31
54.35
Adjustment
71.37
43.58
35.16
33.85
2.91
30.11
-94.88
-31.16
22.72
21.16
Changes in Working Capital
244.95
-19.22
1.36
-7.65
-11.80
0.37
1,854.42
-128.75
-62.51
-28.49
Cash after chg. in Working capital
618.65
249.18
205.65
178.87
133.32
110.38
1,812.74
-119.00
21.53
47.01
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-62.35
-57.72
-28.69
-40.46
-10.98
-22.45
-38.48
-28.16
-18.77
-14.25
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
-154.68
-296.17
-220.05
-63.90
14.85
-108.96
97.26
-1,743.33
75.97
-30.58
Net Fixed Assets
-62.28
-176.83
-287.10
-53.09
-24.03
-25.63
-75.82
-21.18
-8.70
-17.72
Net Investments
-5.75
38.50
16.34
20.92
2.03
3.94
-1.85
-25.74
-52.11
11.17
Others
-86.65
-157.84
50.71
-31.73
36.85
-87.27
174.93
-1,696.41
136.78
-24.03
Cash from Financing Activity
-143.12
184.23
46.72
-83.05
-76.65
-128.23
-1,820.00
1,932.80
-18.00
-7.21
Net Cash Inflow / Outflow
258.49
79.52
3.63
-8.54
60.54
-149.25
51.52
42.30
60.72
-5.03
Opening Cash & Equivalents
94.92
15.40
11.78
90.35
29.81
179.07
127.55
85.25
24.52
29.55
Closing Cash & Equivalent
353.41
94.92
15.40
81.81
90.35
29.81
179.07
127.55
85.25
24.52

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.)
41.65
36.15
25.07
15.10
12.79
10.48
9.27
8.73
8.33
5.91
ROA
11.25%
10.32%
9.19%
13.74%
12.32%
7.26%
1.77%
1.28%
10.10%
11.76%
ROE
19.40%
20.92%
19.82%
27.07%
28.89%
20.82%
11.69%
7.86%
20.34%
24.55%
ROCE
20.92%
18.22%
20.42%
25.46%
26.32%
15.96%
7.42%
5.92%
20.32%
22.50%
Fixed Asset Turnover
4.07
4.58
5.35
3.22
6.11
9.35
9.40
11.83
5.16
0.94
Receivable days
18.70
40.10
37.29
24.60
18.97
18.25
37.67
25.09
11.20
27.83
Inventory Days
1.94
1.82
1.55
2.63
2.11
1.57
1.40
1.14
2.65
9.83
Payable days
30.18
42.86
37.22
24.58
18.67
17.74
36.70
24.57
12.40
42.93
Cash Conversion Cycle
-9.54
-0.94
1.62
2.65
2.41
2.09
2.37
1.67
1.45
-5.27
Total Debt/Equity
0.17
0.25
0.34
0.37
0.51
0.69
1.07
7.23
0.45
0.69
Interest Cover
12.54
15.76
11.35
9.63
7.94
5.32
1.89
1.97
6.39
6.18

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.