Nifty

:

24056.00

Sensex

:

77100.47

34.35 (0.14%)
109.25 (0.14%)

Login

Nifty
Sensex

:
:

24056.00
77100.47

34.35 (0.14%)
109.25 (0.14%)

Aether Industries Ltd.

Chemicals

Rating :

67/99

BSE: 543534 | NSE: AETHER

Watchlist

NSE BSE

1325.10

25-Jun-2026

Open
High
Low
Previous Close

1348.1
1348.1
1313.8
1357.20

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

400272
531693359.8
1370.6
726.45

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

17,585.08
80.13
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

18,021.08
N/A
7.15

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
11.88
8.81

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
14.99
5.30

PAT CAGR (%)

10 Years
5 Years
3 Years

-
16.42
6.70

P:E (Median)

8 Years
5 Years
3 Years

-
-
89.96

P:BV (Average)

8 Years
5 Years
3 Years

-
-
5.47

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
49.66

Earnings Forecasts:

(Updated: 23-06-2026)

Description 2026 2027 2028 2029
Adj EPS 17.28 22.83 29.19 36.3
P/E Ratio 76.68 58.04 45.40 36.50
Revenue 1157.05 1531.93 1953.32 2558.8
EBITDA 374.55 486.5 623.08 777.9
Net Income 234.92 302.27 383.2 480.55
ROA 7.75 8.71 9.52 10.73
P/B Ratio 7.16 6.37 5.60 4.83
ROE 9.84 11.47 12.95 14.25
FCFF -306.36 -185.35 45.09 -209.8
FCFF Yield - - - -
Net Debt 273.25 660.65 771.9 542.3
BVPS 185.16 208.1 236.82 274.27

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 237.31 214.66 10.55% 257.14 197.40 30.26% 224.72 196.44 14.40% 214.33 180.02 19.06%
Expenses 175.53 147.24 19.21% 165.41 137.66 20.16% 153.12 141.61 8.13% 145.66 136.53 6.69%
EBITDA 61.78 67.43 -8.38% 91.73 59.73 53.57% 71.60 54.84 30.56% 68.67 43.48 57.93%
EBIDTM 26.03% 31.41% 35.67% 30.26% 31.86% 27.91% 32.04% 24.15%
Other Income 9.67 5.61 72.37% 0.68 14.05 -95.16% 9.67 12.70 -23.86% 3.18 11.96 -73.41%
Interest 4.61 2.49 85.14% 2.57 3.21 -19.94% 1.81 1.89 -4.23% 3.25 2.63 23.57%
Depreciation 16.97 11.64 45.79% 15.73 10.49 49.95% 15.27 10.52 45.15% 12.82 10.15 26.31%
PBT 48.55 56.05 -13.38% 71.78 57.39 25.07% 61.50 51.79 18.75% 53.15 39.65 34.05%
Tax 10.61 13.14 -19.25% 19.82 16.54 19.83% 17.93 13.72 30.69% 13.01 9.41 38.26%
PAT 37.94 42.92 -11.60% 51.96 40.85 27.20% 43.57 38.07 14.45% 40.14 30.24 32.74%
PATM 15.99% 19.99% 20.21% 20.70% 19.39% 19.38% 18.73% 16.80%
EPS 2.86 3.23 -11.46% 3.92 3.08 27.27% 3.28 2.87 14.29% 3.03 2.28 32.89%

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 305.12 240.20 27.03% 317.12 219.68 44.36% 275.10 198.80 38.38% 256.14 180.02 42.28%
Expenses 222.44 160.55 38.55% 206.53 154.97 33.27% 187.09 145.16 28.89% 175.45 136.85 28.21%
EBITDA 82.68 79.65 3.80% 110.60 64.71 70.92% 88.01 53.63 64.11% 80.69 43.17 86.91%
EBIDTM 27.10% 33.16% 34.88% 29.46% 31.99% 26.98% 31.50% 23.98%
Other Income 11.22 5.07 121.30% 0.11 13.64 -99.19% 8.69 10.97 -20.78% 2.57 11.96 -78.51%
Interest 6.14 5.13 19.69% 3.92 3.21 22.12% 3.23 1.96 64.80% 4.80 2.63 82.51%
Depreciation 18.42 13.01 41.58% 17.27 11.06 56.15% 16.52 10.80 52.96% 14.20 10.15 39.90%
PBT 68.02 63.73 6.73% 87.17 61.39 41.99% 74.27 48.52 53.07% 61.63 39.34 56.66%
Tax 14.01 13.44 4.24% 22.70 18.00 26.11% 20.31 13.72 48.03% 14.61 9.41 55.26%
PAT 54.01 50.30 7.38% 64.48 43.39 48.61% 53.96 34.80 55.06% 47.02 29.93 57.10%
PATM 17.70% 20.94% 20.33% 19.75% 19.61% 17.50% 18.36% 16.63%
EPS 4.07 3.79 7.39% 4.86 3.27 48.62% 4.07 2.63 54.75% 3.55 2.26 57.08%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19
Net Sales 933.50 788.52 595.67 651.07 590.05 449.82 301.81 201.18 Net Sales Growth 18.39% 32.38% -8.51% 10.34% 31.17% 49.04% 50.02% Cost Of Goods Sold 455.11 386.47 297.25 296.25 269.97 223.57 146.47 102.67 Gross Profit 478.39 402.05 298.42 354.83 320.08 226.24 155.33 98.52 GP Margin 51.25% 50.99% 50.10% 54.50% 54.25% 50.30% 51.47% 48.97% Total Expenditure 639.72 563.05 464.22 464.82 421.94 337.66 230.05 153.67 Power & Fuel Cost - 41.34 41.54 56.39 52.65 27.23 18.43 13.51 % Of Sales - 5.24% 6.97% 8.66% 8.92% 6.05% 6.11% 6.72% Employee Cost - 42.52 38.61 34.46 27.05 22.11 13.38 10.95 % Of Sales - 5.39% 6.48% 5.29% 4.58% 4.92% 4.43% 5.44% Manufacturing Exp. - 49.93 46.60 41.66 41.23 43.33 30.15 13.03 % Of Sales - 6.33% 7.82% 6.40% 6.99% 9.63% 9.99% 6.48% General & Admin Exp. - 30.24 30.21 24.74 20.20 15.00 15.97 10.27 % Of Sales - 3.84% 5.07% 3.80% 3.42% 3.33% 5.29% 5.10% Selling & Distn. Exp. - 12.54 10.02 11.32 10.85 6.41 5.66 3.25 % Of Sales - 1.59% 1.68% 1.74% 1.84% 1.43% 1.88% 1.62% Miscellaneous Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0% EBITDA 293.78 225.47 131.45 186.25 168.11 112.16 71.76 47.51 EBITDA Margin 31.47% 28.59% 22.07% 28.61% 28.49% 24.93% 23.78% 23.62% Other Income 23.20 44.32 44.26 16.57 6.97 3.97 1.98 2.10 Interest 12.24 10.22 8.52 5.09 13.12 11.31 9.38 10.60 Depreciation 60.79 42.80 39.42 23.25 15.49 11.01 7.85 6.41 PBT 234.98 216.76 127.78 174.48 146.47 93.81 56.51 32.60 Tax 61.37 52.80 25.92 44.06 37.54 22.69 16.55 9.26 Tax Rate 26.12% 25.77% 22.73% 25.25% 25.63% 24.19% 29.29% 28.40% PAT 173.61 152.09 88.10 130.42 108.93 71.12 39.96 23.34 PAT before Minority Interest 173.61 152.09 88.10 130.42 108.93 71.12 39.96 23.34 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 18.60% 19.29% 14.79% 20.03% 18.46% 15.81% 13.24% 11.60% PAT Growth 14.16% 72.63% -32.45% 19.73% 53.16% 77.98% 71.21% EPS 13.08 11.46 6.64 9.83 8.21 5.36 3.01 1.76

Description TTM Mar 25 Mar 24 Mar 23 Mar 22
Net Sales 1,153.48 838.69 598.17 651.08 590.05 Net Sales Growth 37.53% 40.21% -8.13% 10.34% Cost Of Goods Sold 600.89 419.02 298.80 296.25 269.97 Gross Profit 552.59 419.67 299.38 354.83 320.08 GP Margin 47.91% 50.04% 50.05% 54.50% 54.25% Total Expenditure 791.51 597.53 465.92 464.83 421.94 Power & Fuel Cost - 41.87 41.60 56.39 52.65 % Of Sales - 4.99% 6.95% 8.66% 8.92% Employee Cost - 42.80 38.63 34.46 27.05 % Of Sales - 5.10% 6.46% 5.29% 4.58% Manufacturing Exp. - 50.41 46.63 41.66 41.23 % Of Sales - 6.01% 7.80% 6.40% 6.99% General & Admin Exp. - 30.87 30.26 24.74 20.20 % Of Sales - 3.68% 5.06% 3.80% 3.42% Selling & Distn. Exp. - 12.56 10.02 11.32 10.85 % Of Sales - 1.50% 1.68% 1.74% 1.84% Miscellaneous Exp. - 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% EBITDA 361.98 241.16 132.25 186.25 168.11 EBITDA Margin 31.38% 28.75% 22.11% 28.61% 28.49% Other Income 22.59 41.64 39.21 16.57 6.97 Interest 18.09 12.93 8.52 5.09 13.12 Depreciation 66.41 45.01 39.66 23.25 15.49 PBT 291.09 224.86 123.27 174.48 146.47 Tax 71.63 54.57 27.02 44.06 37.54 Tax Rate 24.61% 25.62% 24.67% 25.25% 25.63% PAT 219.47 158.42 82.49 130.41 108.93 PAT before Minority Interest 219.47 158.42 82.49 130.41 108.93 Minority Interest 0.00 0.00 0.00 0.00 0.00 PAT Margin 19.03% 18.89% 13.79% 20.03% 18.46% PAT Growth 38.54% 92.05% -36.75% 19.72% EPS 16.54 11.94 6.22 9.83 8.21

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19
Shareholder's Funds 2,225.17 2,068.93 1,244.61 386.89 174.33 78.28 38.55 Share Capital 132.59 132.55 124.51 112.69 10.10 8.56 8.56 Total Reserves 2,085.97 1,931.76 1,118.54 273.60 164.23 69.72 29.98 Non-Current Liabilities 64.76 47.23 41.31 140.76 116.70 104.33 79.36 Secured Loans 0.00 0.00 0.00 121.81 103.79 70.10 50.72 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 25.00 25.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 271.25 239.56 94.00 242.17 161.91 117.86 88.77 Trade Payables 114.14 93.83 81.52 69.85 47.77 38.36 22.81 Other Current Liabilities 37.22 16.54 12.48 37.72 29.54 3.43 13.83 Short Term Borrowings 119.73 129.20 0.00 133.94 83.82 75.39 50.41 Short Term Provisions 0.16 0.00 0.00 0.66 0.77 0.68 1.72 Total Liabilities 2,561.18 2,355.72 1,379.92 769.82 452.94 300.47 206.68 Net Block 988.54 742.89 646.19 257.10 216.23 129.33 106.30 Gross Block 1,138.92 852.08 717.02 304.69 248.33 150.47 119.59 Accumulated Depreciation 150.39 109.19 70.83 47.59 32.10 21.14 13.29 Non Current Assets 1,453.08 973.63 704.79 360.03 219.42 152.68 110.57 Capital Work in Progress 339.61 219.28 37.17 57.74 0.20 17.23 1.24 Non Current Investment 100.26 0.26 0.26 0.21 0.21 0.21 0.21 Long Term Loans & Adv. 24.61 10.93 21.17 44.98 2.78 5.91 2.81 Other Non Current Assets 0.06 0.27 0.00 0.00 0.00 0.00 0.00 Current Assets 1,108.10 1,382.10 675.13 409.79 233.53 147.79 96.11 Current Investments 0.00 0.00 1.00 17.01 22.09 0.01 0.01 Inventories 386.49 341.24 248.77 162.75 84.73 71.94 39.84 Sundry Debtors 264.02 229.92 258.98 163.48 108.24 62.97 48.19 Cash & Bank 239.75 555.62 102.25 18.02 5.56 3.60 1.30 Other Current Assets 217.85 43.81 4.49 2.15 12.90 9.26 6.77 Short Term Loans & Adv. 191.96 211.51 59.64 46.39 11.47 8.24 6.04 Net Current Assets 836.85 1,142.54 581.13 167.62 71.62 29.93 7.34 Total Assets 2,561.18 2,355.73 1,379.92 769.82 452.95 300.47 206.68

Description Mar 25 Mar 24 Mar 23 Mar 22
Shareholder's Funds 2,225.89 2,063.32 1,244.61 386.89 Share Capital 132.59 132.55 124.51 112.69 Total Reserves 2,086.69 1,926.15 1,118.54 273.60 Non-Current Liabilities 67.63 48.33 41.31 140.76 Secured Loans 0.00 0.00 0.00 121.81 Unsecured Loans 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 Current Liabilities 350.70 289.09 94.00 242.17 Trade Payables 127.57 103.53 81.52 69.85 Other Current Liabilities 40.45 16.93 12.48 37.72 Short Term Borrowings 182.53 168.62 0.00 133.94 Short Term Provisions 0.16 0.00 0.00 0.66 Total Liabilities 2,644.22 2,400.74 1,379.92 769.82 Net Block 1,117.25 853.48 646.19 257.10 Gross Block 1,270.11 962.91 717.02 304.69 Accumulated Depreciation 152.85 109.44 70.83 47.59 Non Current Assets 1,506.05 1,098.09 704.74 360.03 Capital Work in Progress 363.33 232.27 37.17 57.74 Non Current Investment 0.21 0.21 0.21 0.21 Long Term Loans & Adv. 25.20 11.88 21.17 44.98 Other Non Current Assets 0.06 0.27 0.00 0.00 Current Assets 1,138.17 1,302.65 675.17 409.79 Current Investments 0.00 0.00 1.00 17.01 Inventories 396.87 343.47 248.77 162.75 Sundry Debtors 288.62 232.88 258.98 163.48 Cash & Bank 239.78 555.65 102.29 18.02 Other Current Assets 212.91 44.29 4.49 2.15 Short Term Loans & Adv. 185.90 126.36 59.64 46.39 Net Current Assets 787.47 1,013.57 581.17 167.62 Total Assets 2,644.22 2,400.74 1,379.91 769.82

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Cash From Operating Activity 117.67 -1.96 -6.55 -5.44 23.20 17.70 PBT 204.89 114.02 174.48 146.47 93.81 56.51 Adjustment 17.32 13.16 20.44 27.09 22.32 17.52 Changes in Working Capital -66.53 -111.85 -169.68 -145.16 -72.92 -43.09 Cash after chg. in Working capital 155.68 15.33 25.23 28.40 43.20 30.94 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -38.02 -17.29 -31.78 -33.84 -20.00 -13.24 Other Direct Exp. Paid 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 Cash From Investing Activity -414.79 -398.87 -348.41 -150.94 -76.59 -48.01 Net Fixed Assets -407.17 -317.17 -391.76 -113.90 -80.83 Net Investments -100.00 1.00 15.96 5.08 -22.08 Others 92.38 -82.70 27.39 -42.12 26.32 Cash from Financing Activity -18.75 854.20 439.19 168.84 55.36 32.62 Net Cash Inflow / Outflow -315.87 453.37 84.23 12.45 1.96 2.30 Opening Cash & Equivalents 555.62 102.25 18.02 5.56 3.60 1.30 Closing Cash & Equivalent 239.75 555.62 102.25 18.02 5.56 3.60

Description Mar 25 Mar 24 Mar 23 Mar 22
Cash From Operating Activity 100.09 -16.46 -6.56 -5.44 PBT 212.98 109.51 174.48 146.47 Adjustment 22.24 18.47 20.44 27.09 Changes in Working Capital -97.12 -127.15 -169.69 -145.16 Cash after chg. in Working capital 138.10 0.83 25.22 28.40 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -38.02 -17.29 -31.78 -33.84 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 Cash From Investing Activity -417.89 -423.93 -348.36 -150.94 Net Fixed Assets -407.17 -317.17 -391.76 Net Investments -100.00 1.00 15.96 Others 89.28 -107.76 27.44 Cash from Financing Activity 1.92 893.76 439.20 168.84 Net Cash Inflow / Outflow -315.88 453.37 84.27 12.45 Opening Cash & Equivalents 555.65 102.29 18.02 5.56 Closing Cash & Equivalent 239.78 555.65 102.29 18.02

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Book Value (Rs.) 167.32 155.74 99.83 34.28 15.69 ROA 6.19% 4.72% 12.13% 17.82% 18.88% ROE 7.10% 5.33% 16.01% 38.86% 56.31% ROCE 9.47% 7.12% 18.74% 30.27% 33.30% Fixed Asset Turnover 0.79 0.76 1.27 2.13 2.26 Receivable days 114.26 149.57 118.42 84.01 69.40 Inventory Days 168.35 180.50 115.35 76.51 63.50 Payable days 98.21 107.65 93.25 79.52 70.31 Cash Conversion Cycle 184.41 222.41 140.52 81.01 62.60 Total Debt/Equity 0.05 0.06 0.00 0.74 1.19 Interest Cover 21.04 14.39 35.27 12.16 9.29

Description Mar 25 Mar 24 Mar 23 Mar 22
Book Value (Rs.) 167.38 155.31 99.83 34.28 ROA 6.28% 4.36% 12.13% 14.15% ROE 7.41% 5.00% 16.01% 28.20% ROCE 9.74% 6.79% 18.74% 23.75% Fixed Asset Turnover 0.75 0.71 1.27 1.94 Receivable days 113.43 149.84 118.42 101.09 Inventory Days 161.02 180.42 115.35 100.63 Payable days 100.66 113.03 93.25 94.44 Cash Conversion Cycle 173.80 217.24 140.52 107.28 Total Debt/Equity 0.08 0.08 0.00 0.74 Interest Cover 17.47 13.86 35.26 12.16

Top Investors:

sbi multicap fund

amansa holdings private limited

invesco india manufacturing fund

Annual Reports:

News Update:

Aether Industries - Quarterly Results
16th May 2026, 00:00 AM

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