Nifty

:

24008.00

Sensex

:

79454.47

-265.80 (-1.09%)
-880.34 (-1.10%)

Login

Nifty
Sensex

:
:

24008.00
79454.47

-265.80 (-1.09%)
-880.34 (-1.10%)

Aeroflex Industries Ltd.

Steel & Iron Products

Rating :

N/A

BSE: 543972 | NSE: AEROFLEX

Watchlist

NSE BSE

259.87

06-Feb-2025

Open
High
Low
Previous Close

265.00
272.00
256.30
264.21

Volume
Traded Value (lacs)
52 Week High
52 Week Low

2285587
6046.45
272.00
122.50

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

2,038.74
38.83
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

2,012.57
0.19%
5.95

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

13.70
-
9.70

EBITDA CAGR (%)

10 Years
5 Years
3 Years

21.33
-
5.78

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
14.90

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-
-
-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
-

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 94.23 77.75 21.20% 96.89 73.12 32.51% 93.50 84.06 11.23% 88.28 82.91 6.48%
Expenses 75.85 63.29 19.85% 75.45 59.30 27.23% 73.26 66.40 10.33% 70.04 66.75 4.93%
EBITDA 18.38 14.47 27.02% 21.43 13.82 55.07% 20.24 17.66 14.61% 18.24 16.16 12.87%
EBIDTM 19.50% 18.60% 22.12% 18.90% 21.65% 21.01% 20.66% 19.49%
Other Income 0.27 1.31 -79.39% 0.51 1.19 -57.14% 0.80 0.36 122.22% 0.80 0.98 -18.37%
Interest 0.13 0.06 116.67% 0.09 0.07 28.57% 0.08 1.09 -92.66% 0.06 1.19 -94.96%
Depreciation 3.88 1.74 122.99% 2.44 1.59 53.46% 2.37 1.52 55.92% 2.32 1.42 63.38%
PBT 14.65 13.97 4.87% 19.23 13.35 44.04% 18.60 15.26 21.89% 16.66 14.69 13.41%
Tax 3.54 3.92 -9.69% 4.41 4.28 3.04% 5.01 3.69 35.77% 4.28 3.62 18.23%
PAT 11.11 10.06 10.44% 14.82 9.07 63.40% 13.59 11.56 17.56% 12.38 11.07 11.83%
PATM 11.79% 12.94% 15.29% 12.40% 14.53% 13.76% 14.02% 13.35%
EPS 0.86 0.78 10.26% 1.15 0.70 64.29% 1.05 0.89 17.98% 0.96 0.86 11.63%

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 91.69 77.77 17.90% 99.80 73.13 36.47% 94.99 84.08 12.98% 89.75 82.93 8.22%
Expenses 72.80 63.33 14.95% 78.10 59.31 31.68% 74.63 66.41 12.38% 71.65 67.04 6.88%
EBITDA 18.89 14.44 30.82% 21.69 13.81 57.06% 20.37 17.66 15.35% 18.10 15.89 13.91%
EBIDTM 20.60% 18.57% 21.74% 18.89% 21.44% 21.01% 20.16% 19.16%
Other Income 0.12 1.31 -90.84% 0.57 1.19 -52.10% 0.81 0.36 125.00% 1.03 0.99 4.04%
Interest 0.13 0.06 116.67% 0.09 0.07 28.57% 0.08 1.09 -92.66% 0.06 0.92 -93.48%
Depreciation 3.95 1.74 127.01% 2.51 1.59 57.86% 2.43 1.52 59.87% 2.38 1.42 67.61%
PBT 14.92 13.95 6.95% 19.67 13.35 47.34% 18.67 15.26 22.35% 16.69 14.70 13.54%
Tax 3.69 3.92 -5.87% 4.46 4.31 3.48% 5.01 3.68 36.14% 4.28 3.61 18.56%
PAT 11.23 10.03 11.96% 15.21 9.04 68.25% 13.66 11.58 17.96% 12.41 11.09 11.90%
PATM 12.25% 12.90% 15.24% 12.36% 14.38% 13.77% 13.83% 13.37%
EPS 0.87 0.78 11.54% 1.18 0.70 68.57% 1.06 0.90 17.78% 0.96 0.97 -1.03%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Net Sales 372.90 317.84 269.38 240.80 101.50 87.99 70.72 58.42 53.47 44.26 129.09 Net Sales Growth 17.32% 17.99% 11.87% 137.24% 15.35% 24.42% 21.05% 9.26% 20.81% -65.71% Cost Of Goods Sold 224.43 201.40 170.73 156.06 66.50 59.70 50.91 42.06 41.65 39.89 143.18 Gross Profit 148.47 116.44 98.65 84.73 35.01 28.29 19.81 16.36 11.81 4.36 -14.09 GP Margin 39.81% 36.63% 36.62% 35.19% 34.49% 32.15% 28.01% 28.00% 22.09% 9.85% -10.91% Total Expenditure 294.60 255.53 216.13 193.67 90.59 78.98 106.46 53.53 49.25 44.92 168.81 Power & Fuel Cost - 4.12 2.64 3.00 1.53 1.20 1.08 0.96 0.05 0.06 1.02 % Of Sales - 1.30% 0.98% 1.25% 1.51% 1.36% 1.53% 1.64% 0.09% 0.14% 0.79% Employee Cost - 26.20 23.15 17.52 6.56 5.49 5.21 3.93 3.33 3.10 3.09 % Of Sales - 8.24% 8.59% 7.28% 6.46% 6.24% 7.37% 6.73% 6.23% 7.00% 2.39% Manufacturing Exp. - 0.93 0.86 1.19 8.33 5.05 4.51 0.47 0.01 0.00 4.10 % Of Sales - 0.29% 0.32% 0.49% 8.21% 5.74% 6.38% 0.80% 0.02% 0% 3.18% General & Admin Exp. - 16.40 13.78 10.98 3.11 5.41 4.57 2.36 1.37 1.64 3.61 % Of Sales - 5.16% 5.12% 4.56% 3.06% 6.15% 6.46% 4.04% 2.56% 3.71% 2.80% Selling & Distn. Exp. - 5.06 3.76 4.20 2.17 2.05 1.86 1.71 1.55 1.37 7.65 % Of Sales - 1.59% 1.40% 1.74% 2.14% 2.33% 2.63% 2.93% 2.90% 3.10% 5.93% Miscellaneous Exp. - 1.42 1.21 0.71 2.39 0.08 38.32 2.05 1.29 -1.14 7.65 % Of Sales - 0.45% 0.45% 0.29% 2.35% 0.09% 54.19% 3.51% 2.41% -2.58% 4.78% EBITDA 78.29 62.31 53.25 47.13 10.91 9.01 -35.74 4.89 4.22 -0.66 -39.72 EBITDA Margin 20.99% 19.60% 19.77% 19.57% 10.75% 10.24% -50.54% 8.37% 7.89% -1.49% -30.77% Other Income 2.38 3.84 0.04 0.20 2.66 4.07 2.05 0.88 1.30 -0.16 0.59 Interest 0.36 2.63 3.76 6.63 16.49 17.09 16.77 0.14 0.24 8.28 11.17 Depreciation 11.01 6.26 5.22 4.18 5.46 6.76 6.97 7.75 9.06 10.46 7.27 PBT 69.14 57.27 44.31 36.51 -8.38 -10.77 -57.43 -2.12 -3.78 -19.57 -57.56 Tax 17.24 15.52 11.07 9.35 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Rate 24.93% 27.10% 26.85% 25.33% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% PAT 51.90 41.75 30.16 27.57 -8.38 -10.77 -57.43 -2.12 -3.78 -19.57 -57.56 PAT before Minority Interest 51.90 41.75 30.16 27.57 -8.38 -10.77 -57.43 -2.12 -3.78 -19.57 -57.56 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 13.92% 13.14% 11.20% 11.45% -8.26% -12.24% -81.21% -3.63% -7.07% -44.22% -44.59% PAT Growth 24.28% 38.43% 9.39% - - - - - - - EPS 4.01 3.23 2.33 2.13 -0.65 -0.83 -4.44 -0.16 -0.29 -1.51 -4.45

Description TTM Mar 24 Mar 23 Mar 22
Net Sales 376.23 317.91 269.46 240.80 Net Sales Growth 18.34% 17.98% 11.90% Cost Of Goods Sold 223.80 201.40 170.73 156.06 Gross Profit 152.43 116.50 98.73 84.74 GP Margin 40.52% 36.65% 36.64% 35.19% Total Expenditure 297.18 255.60 216.22 193.75 Power & Fuel Cost - 4.12 2.64 2.93 % Of Sales - 1.30% 0.98% 1.22% Employee Cost - 26.20 23.15 17.52 % Of Sales - 8.24% 8.59% 7.28% Manufacturing Exp. - 0.93 0.86 1.19 % Of Sales - 0.29% 0.32% 0.49% General & Admin Exp. - 16.47 13.85 11.45 % Of Sales - 5.18% 5.14% 4.75% Selling & Distn. Exp. - 5.06 3.76 4.08 % Of Sales - 1.59% 1.40% 1.69% Miscellaneous Exp. - 1.43 1.22 0.52 % Of Sales - 0.45% 0.45% 0.22% EBITDA 79.05 62.31 53.24 47.05 EBITDA Margin 21.01% 19.60% 19.76% 19.54% Other Income 2.53 3.84 0.04 0.19 Interest 0.36 2.63 3.76 6.61 Depreciation 11.27 6.26 5.22 4.18 PBT 69.95 57.25 44.30 36.45 Tax 17.44 15.52 11.07 9.36 Tax Rate 24.93% 27.11% 26.86% 25.39% PAT 52.51 41.73 30.15 27.51 PAT before Minority Interest 52.51 41.73 30.15 27.51 Minority Interest 0.00 0.00 0.00 0.00 PAT Margin 13.96% 13.13% 11.19% 11.42% PAT Growth 25.80% 38.41% 9.60% EPS 4.06 3.23 2.33 2.13

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09 Mar 08
Shareholder's Funds 293.26 114.19 86.32 -91.45 -34.02 -31.90 -28.12 -8.55 50.91 26.78 Share Capital 25.86 22.86 22.86 28.00 28.00 28.00 28.00 28.00 28.00 6.65 Total Reserves 267.39 91.32 63.45 -119.44 -62.02 -59.90 -56.12 -36.55 22.91 20.13 Non-Current Liabilities 0.78 20.95 21.98 4.88 4.88 4.88 142.17 123.95 80.29 26.92 Secured Loans 0.06 19.69 20.99 0.00 0.00 0.00 136.13 123.71 80.05 26.70 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 4.64 4.64 4.64 5.79 0.00 0.00 0.00 Current Liabilities 80.81 78.95 75.22 202.57 143.69 144.30 15.26 46.90 22.09 16.41 Trade Payables 54.92 36.63 34.18 10.84 7.16 7.99 8.00 38.99 19.78 13.85 Other Current Liabilities 24.02 29.19 15.35 1.87 0.78 0.55 1.59 1.26 0.92 2.56 Short Term Borrowings 0.00 7.06 18.14 189.86 135.75 135.75 0.00 0.00 0.00 0.00 Short Term Provisions 1.87 6.07 7.54 0.00 0.00 0.00 5.67 6.65 1.39 0.00 Total Liabilities 374.85 214.09 183.52 116.00 114.55 117.28 129.31 162.30 153.29 70.11 Net Block 82.97 56.32 46.11 64.83 68.97 76.73 85.64 96.17 25.77 6.78 Gross Block 160.80 127.99 112.57 109.72 106.96 106.97 106.82 106.89 29.22 8.89 Accumulated Depreciation 77.83 71.67 66.46 44.89 37.98 30.24 21.18 10.72 3.45 2.10 Non Current Assets 95.08 59.38 53.68 73.51 77.51 83.59 95.92 96.33 72.60 9.46 Capital Work in Progress 5.42 0.64 6.61 0.00 0.00 0.00 0.00 0.16 46.83 2.68 Non Current Investment 0.19 0.19 0.10 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 5.90 0.60 0.61 8.65 8.47 6.75 10.12 0.00 0.00 0.00 Other Non Current Assets 0.60 1.63 0.25 0.02 0.07 0.11 0.16 0.00 0.00 0.00 Current Assets 279.76 154.36 128.95 42.50 37.05 33.69 33.39 65.85 80.54 60.48 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 58.94 56.01 35.82 12.91 13.12 14.14 16.50 17.78 24.22 15.72 Sundry Debtors 94.65 66.96 52.61 14.65 13.74 13.16 11.56 35.52 27.44 19.18 Cash & Bank 105.49 6.18 8.31 2.74 0.97 0.92 0.62 4.77 10.85 21.90 Other Current Assets 20.69 0.43 0.34 0.00 9.21 5.47 4.70 7.77 18.03 3.67 Short Term Loans & Adv. 19.71 24.78 31.86 12.19 9.21 5.43 4.70 0.58 15.24 1.18 Net Current Assets 198.96 75.41 53.72 -160.07 -106.65 -110.60 18.13 18.95 58.45 44.07 Total Assets 374.84 214.09 183.52 116.01 114.56 117.28 129.31 162.30 153.29 70.11

Description Mar 24 Mar 23 Mar 22
Shareholder's Funds 293.15 114.09 86.22 Share Capital 25.86 22.86 22.86 Total Reserves 267.29 91.23 63.36 Non-Current Liabilities 0.78 20.95 21.97 Secured Loans 0.06 19.69 20.98 Unsecured Loans 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 Current Liabilities 81.04 78.93 75.24 Trade Payables 55.14 36.63 34.19 Other Current Liabilities 24.03 29.17 29.51 Short Term Borrowings 0.00 7.06 4.00 Short Term Provisions 1.87 6.07 7.54 Total Liabilities 374.97 213.97 183.43 Net Block 82.97 56.32 46.11 Gross Block 160.80 127.99 112.57 Accumulated Depreciation 77.83 71.67 66.46 Non Current Assets 94.89 59.18 53.59 Capital Work in Progress 5.42 0.64 6.61 Non Current Investment 0.00 0.00 0.00 Long Term Loans & Adv. 5.90 0.60 0.62 Other Non Current Assets 0.60 1.63 0.25 Current Assets 280.08 154.44 128.96 Current Investments 0.00 0.00 0.00 Inventories 58.94 56.01 35.82 Sundry Debtors 94.72 66.97 52.61 Cash & Bank 105.72 6.25 8.33 Other Current Assets 20.69 0.43 0.34 Short Term Loans & Adv. 19.71 24.78 31.86 Net Current Assets 199.04 75.51 53.72 Total Assets 374.97 213.97 183.44

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09 Mar 08
Cash From Operating Activity 43.91 7.26 32.22 21.16 0.14 0.93 -9.01 -7.53 -18.41 -6.86 PBT 57.27 41.23 36.92 -57.43 -2.12 -3.78 -19.57 -57.56 4.01 1.32 Adjustment -9.46 -2.20 -4.15 24.18 7.91 9.41 10.79 16.62 4.22 3.81 Changes in Working Capital -3.90 -31.76 -0.56 54.40 -5.65 -4.72 -7.80 33.81 -25.94 -11.91 Cash after chg. in Working capital 43.91 7.26 32.22 21.16 0.14 0.91 -16.57 -7.13 -17.71 -6.79 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.02 7.57 0.00 0.00 0.00 Tax Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.40 -0.70 -0.07 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 -34.90 -9.55 -13.38 -2.67 -0.08 -0.24 0.09 -32.71 -64.49 -5.09 Net Fixed Assets -37.59 -9.45 -9.46 -2.76 0.01 -0.15 0.23 -31.00 -64.48 Net Investments 0.00 -0.09 -0.10 0.00 0.00 0.00 0.00 0.00 0.00 Others 2.69 -0.01 -3.82 0.09 -0.09 -0.09 -0.14 -1.71 -0.01 Cash from Financing Activity 90.30 0.16 -13.94 -16.72 0.00 -0.40 4.77 34.17 71.85 28.40 Net Cash Inflow / Outflow 99.30 -2.13 4.89 1.77 0.06 0.30 -4.15 -6.08 -11.05 16.45 Opening Cash & Equivalents 6.18 8.31 3.42 0.97 0.92 0.62 4.77 10.85 21.90 5.45 Closing Cash & Equivalent 105.49 6.18 8.31 2.74 0.97 0.92 0.62 4.77 10.85 21.90

Description Mar 24 Mar 23 Mar 22
Cash From Operating Activity 44.08 7.22 32.06 PBT 57.25 41.23 36.86 Adjustment -9.46 -2.20 -4.14 Changes in Working Capital -3.72 -31.81 -0.66 Cash after chg. in Working capital 44.08 7.22 32.06 Interest Paid 0.00 0.00 0.00 Tax Paid 0.00 0.00 0.00 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity -34.90 -9.45 -13.38 Net Fixed Assets -37.59 -9.45 Net Investments 0.00 -0.09 Others 2.69 0.09 Cash from Financing Activity 90.30 0.16 -13.94 Net Cash Inflow / Outflow 99.47 -2.08 4.74 Opening Cash & Equivalents 6.25 8.33 3.59 Closing Cash & Equivalent 105.72 6.25 8.33

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09 Mar 08
Book Value (Rs.) 22.68 9.96 7.47 -160.63 -78.59 -75.57 -70.17 -42.39 42.52 45.34 ROA 14.18% 15.17% 16.02% -49.82% -1.83% -3.06% -13.42% -36.48% 2.49% 1.22% ROE 20.51% 30.18% 38.24% 0.00% 0.00% 0.00% 0.00% 0.00% 10.05% 3.35% ROCE 26.49% 31.68% 36.85% -40.63% -1.92% -3.34% -10.12% -37.74% 8.18% 7.95% Fixed Asset Turnover 2.20 2.24 2.21 0.69 0.57 0.52 0.43 1.90 5.14 9.07 Receivable days 92.79 81.01 65.19 69.44 80.35 80.53 186.65 88.83 86.86 86.83 Inventory Days 66.00 62.21 53.16 63.69 81.44 99.82 135.93 59.26 74.43 71.18 Payable days 82.96 75.70 86.86 46.27 49.83 57.05 154.38 63.95 68.90 70.30 Cash Conversion Cycle 75.84 67.52 31.49 86.87 111.96 123.30 168.20 84.14 92.39 87.72 Total Debt/Equity 0.00 0.40 0.46 -2.08 -3.99 -4.26 -4.84 -14.27 1.58 1.00 Interest Cover 22.77 11.97 6.57 -2.43 -13.69 -14.51 -1.36 -4.15 2.14 1.45

Description Mar 24 Mar 23 Mar 22
Book Value (Rs.) 22.67 9.95 7.46 ROA 14.17% 15.17% 15.99% ROE 20.51% 30.29% 38.19% ROCE 26.50% 31.77% 36.80% Fixed Asset Turnover 2.20 2.24 2.21 Receivable days 92.82 80.99 65.28 Inventory Days 65.99 62.19 53.00 Payable days 83.16 75.70 87.15 Cash Conversion Cycle 75.65 67.48 31.13 Total Debt/Equity 0.00 0.40 0.46 Interest Cover 22.74 11.96 6.58

Top Investors:

nippon life india trustee ltd-a/c nippon india small cap fund

invesco india manufacturing fund

ashish kacholia

bengal finance and investment pvt ltd

Annual Reports:

News Update:

Aeroflex Industries - Quarterly Results
30th Apr 2025, 18:57 PM

Read More

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.

Feedback