Nifty
Sensex
:
:
17739.85
60384.62
-24.75 (-0.14%)
-122.28 (-0.20%)

Logistics

Rating :
69/99

BSE: 500003 | NSE: AEGISCHEM

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 12,583.35
  • 30.31
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 12,815.85
  • 0.70%
  • 3.64

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.07%
  • 1.31%
  • 12.96%
  • FII
  • DII
  • Others
  • 16.4%
  • 3.10%
  • 8.16%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.52
  • -0.68
  • -13.61

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.01
  • 14.97
  • 14.08

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.68
  • 12.57
  • 53.12

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 35.58
  • 35.11
  • 36.48

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.09
  • 4.89
  • 4.33

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.19
  • 21.22
  • 19.68

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
2,086.74
1,214.10
71.88%
2,150.52
635.24
238.54%
2,235.48
678.06
229.69%
2,103.58
1,011.17
108.03%
Expenses
1,870.65
1,065.14
75.62%
1,981.89
498.03
297.95%
2,150.96
572.95
275.42%
1,960.50
910.99
115.21%
EBITDA
216.09
148.96
45.07%
168.63
137.21
22.90%
84.52
105.11
-19.59%
143.08
100.18
42.82%
EBIDTM
10.36%
12.27%
7.84%
21.60%
3.78%
15.50%
6.80%
9.91%
Other Income
19.21
8.07
138.04%
17.99
9.18
95.97%
86.14
7.99
978.10%
13.50
14.91
-9.46%
Interest
27.16
4.38
520.09%
25.41
3.55
615.77%
10.31
4.06
153.94%
9.76
4.49
117.37%
Depreciation
34.36
20.58
66.96%
33.36
18.93
76.23%
28.92
18.71
54.57%
21.14
18.16
16.41%
PBT
173.78
132.07
31.58%
127.85
123.91
3.18%
131.43
90.33
45.50%
125.68
92.44
35.96%
Tax
30.94
22.79
35.76%
26.79
22.58
18.64%
23.95
18.12
32.17%
23.56
22.46
4.90%
PAT
142.84
109.28
30.71%
101.06
101.33
-0.27%
107.48
72.21
48.84%
102.12
69.98
45.93%
PATM
6.85%
9.00%
4.70%
15.95%
4.81%
10.65%
4.85%
6.92%
EPS
3.57
2.90
23.10%
2.66
2.69
-1.12%
2.94
1.90
54.74%
2.70
1.86
45.16%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
8,576.32
4,630.98
3,843.46
7,183.25
5,615.82
4,790.96
3,930.29
2,213.22
3,916.00
5,030.87
3,981.64
Net Sales Growth
142.37%
20.49%
-46.49%
27.91%
17.22%
21.90%
77.58%
-43.48%
-22.16%
26.35%
 
Cost Of Goods Sold
7,604.87
3,882.02
3,166.34
6,471.91
5,037.97
4,354.51
3,566.93
1,873.90
3,635.21
4,803.76
3,763.26
Gross Profit
971.45
748.96
677.11
711.34
577.85
436.45
363.36
339.32
280.79
227.12
218.38
GP Margin
11.33%
16.17%
17.62%
9.90%
10.29%
9.11%
9.25%
15.33%
7.17%
4.51%
5.48%
Total Expenditure
7,964.00
4,096.63
3,455.81
6,906.70
5,247.09
4,524.96
3,726.75
2,027.88
3,772.57
4,923.22
4,081.64
Power & Fuel Cost
-
20.43
19.77
21.44
20.14
15.51
11.87
11.52
10.29
7.93
7.02
% Of Sales
-
0.44%
0.51%
0.30%
0.36%
0.32%
0.30%
0.52%
0.26%
0.16%
0.18%
Employee Cost
-
66.19
144.70
290.03
51.53
47.06
45.79
46.86
40.92
35.04
32.80
% Of Sales
-
1.43%
3.76%
4.04%
0.92%
0.98%
1.17%
2.12%
1.04%
0.70%
0.82%
Manufacturing Exp.
-
44.15
37.36
36.99
30.62
19.87
19.32
27.94
22.05
19.35
22.53
% Of Sales
-
0.95%
0.97%
0.51%
0.55%
0.41%
0.49%
1.26%
0.56%
0.38%
0.57%
General & Admin Exp.
-
44.97
45.89
51.23
72.90
61.99
56.35
44.46
36.97
31.38
24.00
% Of Sales
-
0.97%
1.19%
0.71%
1.30%
1.29%
1.43%
2.01%
0.94%
0.62%
0.60%
Selling & Distn. Exp.
-
22.09
20.34
18.77
19.30
9.65
9.98
9.83
7.65
8.41
6.50
% Of Sales
-
0.48%
0.53%
0.26%
0.34%
0.20%
0.25%
0.44%
0.20%
0.17%
0.16%
Miscellaneous Exp.
-
16.78
21.42
16.33
14.63
16.36
16.51
13.36
19.48
17.34
6.50
% Of Sales
-
0.36%
0.56%
0.23%
0.26%
0.34%
0.42%
0.60%
0.50%
0.34%
5.66%
EBITDA
612.32
534.35
387.65
276.55
368.73
266.00
203.54
185.34
143.43
107.65
-100.00
EBITDA Margin
7.14%
11.54%
10.09%
3.85%
6.57%
5.55%
5.18%
8.37%
3.66%
2.14%
-2.51%
Other Income
136.84
38.74
36.87
32.84
10.32
8.35
5.75
8.44
42.25
12.91
231.90
Interest
72.64
21.75
17.31
33.12
26.19
15.23
16.34
17.68
20.50
18.48
59.63
Depreciation
117.78
79.36
71.60
68.71
50.54
34.31
23.81
23.42
22.96
22.18
19.06
PBT
558.74
471.99
335.60
207.56
302.33
224.82
169.13
152.67
142.22
79.91
53.20
Tax
105.24
87.05
86.38
73.59
50.22
11.01
36.16
26.53
29.91
11.23
18.06
Tax Rate
18.84%
18.44%
25.74%
35.45%
16.61%
4.90%
21.38%
17.38%
21.03%
14.05%
33.95%
PAT
453.50
357.52
223.38
99.59
221.39
197.80
119.23
113.33
103.41
61.06
33.60
PAT before Minority Interest
416.85
384.94
249.22
133.97
252.11
213.80
132.97
126.14
112.31
68.68
35.15
Minority Interest
-36.65
-27.42
-25.84
-34.38
-30.72
-16.00
-13.74
-12.81
-8.90
-7.62
-1.55
PAT Margin
5.29%
7.72%
5.81%
1.39%
3.94%
4.13%
3.03%
5.12%
2.64%
1.21%
0.84%
PAT Growth
28.54%
60.05%
124.30%
-55.02%
11.93%
65.90%
5.21%
9.59%
69.36%
81.73%
 
EPS
12.92
10.19
6.36
2.84
6.31
5.64
3.40
3.23
2.95
1.74
0.96

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
2,179.80
1,936.47
1,654.61
1,391.28
1,207.28
837.19
504.50
427.35
350.17
309.62
Share Capital
35.10
35.10
33.97
33.40
33.40
33.40
33.40
33.40
33.40
33.40
Total Reserves
2,144.69
1,901.37
1,494.23
1,357.87
1,173.87
803.78
471.10
393.95
316.76
276.22
Non-Current Liabilities
529.27
490.85
363.76
78.38
93.33
148.88
153.91
168.76
145.11
154.49
Secured Loans
64.28
112.32
48.50
56.57
61.96
77.37
109.11
131.52
109.18
117.82
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.41
Long Term Provisions
14.88
12.64
13.91
11.69
10.57
9.87
7.96
5.50
5.70
4.58
Current Liabilities
1,166.99
505.61
764.40
788.85
778.66
979.02
201.47
314.16
378.30
536.22
Trade Payables
674.69
74.67
401.55
485.33
378.84
677.76
77.21
192.07
191.17
286.01
Other Current Liabilities
144.95
191.89
175.29
151.90
169.31
112.28
71.22
54.85
56.82
42.32
Short Term Borrowings
293.64
230.71
167.05
129.95
220.47
177.44
46.46
62.69
116.20
194.92
Short Term Provisions
53.71
8.34
20.51
21.66
10.05
11.55
6.58
4.54
14.11
12.96
Total Liabilities
3,958.65
3,041.95
2,873.37
2,333.32
2,148.97
1,994.33
899.13
936.71
886.19
1,005.32
Net Block
2,375.81
1,710.72
1,698.71
1,328.75
1,282.38
748.31
471.74
453.86
426.06
295.47
Gross Block
2,708.95
1,959.33
1,870.27
1,426.67
1,330.01
761.62
708.84
667.74
613.99
461.81
Accumulated Depreciation
333.14
248.60
171.56
97.93
47.63
13.32
237.10
213.88
187.93
166.33
Non Current Assets
2,775.26
2,440.21
2,021.75
1,574.95
1,522.00
1,150.95
651.78
557.15
550.05
449.79
Capital Work in Progress
252.53
487.58
220.11
120.66
125.58
312.71
73.37
33.93
35.44
82.94
Non Current Investment
0.01
0.01
0.01
0.01
0.02
0.19
0.36
2.61
10.03
10.03
Long Term Loans & Adv.
124.34
224.52
98.42
66.12
58.09
56.87
99.40
56.95
68.84
57.36
Other Non Current Assets
22.57
17.38
4.50
59.42
55.92
32.87
6.91
9.79
9.69
3.99
Current Assets
1,183.39
601.75
851.62
758.37
626.98
843.38
247.35
379.56
336.14
555.54
Current Investments
0.00
0.00
7.30
10.43
0.00
0.00
0.00
18.67
1.24
5.58
Inventories
90.64
52.39
42.11
33.80
26.00
21.77
11.53
20.37
24.88
18.54
Sundry Debtors
738.34
94.15
454.03
228.52
346.94
705.86
97.21
201.17
205.78
297.41
Cash & Bank
150.18
335.63
263.44
412.92
161.99
62.28
96.70
105.40
72.54
204.55
Other Current Assets
204.22
66.91
59.94
51.83
92.06
53.47
41.92
33.95
31.69
29.47
Short Term Loans & Adv.
69.37
52.67
24.80
20.86
25.44
38.81
20.50
17.72
14.86
15.21
Net Current Assets
16.40
96.14
87.22
-30.48
-151.68
-135.64
45.88
65.41
-42.16
19.32
Total Assets
3,958.65
3,041.96
2,873.37
2,333.32
2,148.98
1,994.33
899.13
936.71
886.19
1,005.33

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
262.87
441.55
146.31
556.30
191.46
176.96
138.42
122.34
87.93
1,774.26
PBT
471.99
335.60
207.56
302.33
224.82
169.13
152.67
142.22
79.90
53.20
Adjustment
73.16
163.36
315.90
71.37
43.58
35.16
33.85
2.91
30.11
-94.88
Changes in Working Capital
-195.15
-7.10
-308.26
244.95
-19.22
1.36
-7.65
-11.80
0.37
1,854.42
Cash after chg. in Working capital
350.01
491.86
215.20
618.65
249.18
205.65
178.87
133.32
110.38
1,812.74
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-87.13
-50.30
-68.89
-62.35
-57.72
-28.69
-40.46
-10.98
-22.45
-38.48
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
-161.94
-427.98
-151.41
-154.68
-296.17
-220.05
-63.90
14.85
-108.96
97.26
Net Fixed Assets
-243.29
-272.02
-465.57
-62.28
-176.83
-287.10
-53.09
-24.03
-25.63
-75.82
Net Investments
9.32
-0.09
0.02
-5.75
38.50
16.34
20.92
2.03
3.94
-1.85
Others
72.03
-155.87
314.14
-86.65
-157.84
50.71
-31.73
36.85
-87.27
174.93
Cash from Financing Activity
-303.56
60.79
-125.84
-143.12
184.23
46.72
-83.05
-76.65
-128.23
-1,820.00
Net Cash Inflow / Outflow
-202.63
74.35
-130.94
258.49
79.52
3.63
-8.54
60.54
-149.25
51.52
Opening Cash & Equivalents
296.83
222.47
353.41
94.92
15.40
11.78
90.35
29.81
179.07
127.55
Closing Cash & Equivalent
94.20
296.83
222.47
353.41
94.92
15.40
81.81
90.35
29.81
179.07

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
62.10
55.17
44.99
41.65
36.15
25.07
15.10
12.79
10.48
9.27
ROA
11.00%
8.43%
5.15%
11.25%
10.32%
9.19%
13.74%
12.32%
7.26%
1.77%
ROE
18.70%
14.39%
9.18%
19.40%
20.92%
19.82%
27.07%
28.89%
20.82%
11.69%
ROCE
20.09%
16.46%
13.50%
20.92%
18.22%
20.42%
25.46%
26.32%
15.96%
7.42%
Fixed Asset Turnover
1.98
2.01
4.36
4.07
4.58
5.35
3.22
6.11
9.35
9.40
Receivable days
32.81
26.03
17.34
18.70
40.10
37.29
24.60
18.97
18.25
37.67
Inventory Days
5.64
4.49
1.93
1.94
1.82
1.55
2.63
2.11
1.57
1.40
Payable days
35.23
27.45
23.39
30.18
42.86
37.22
24.58
18.67
17.74
36.70
Cash Conversion Cycle
3.22
3.07
-4.12
-9.54
-0.94
1.62
2.65
2.41
2.09
2.37
Total Debt/Equity
0.18
0.22
0.18
0.17
0.25
0.34
0.37
0.51
0.69
1.07
Interest Cover
22.70
20.39
7.27
12.54
15.76
11.35
9.63
7.94
5.32
1.89

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.