Nifty

:

24471.70

Sensex

:

78154.25

-112.10 (-0.46%)
-388.19 (-0.49%)

Login

Nifty
Sensex

:
:

24471.70
78154.25

-112.10 (-0.46%)
-388.19 (-0.49%)

Aether Industries Ltd.

Chemicals

Rating :

69/99

BSE: 543534 | NSE: AETHER

Watchlist

NSE BSE

1634.20

11-Aug-2026

Open
High
Low
Previous Close

1597.5
1645
1596
1597.50

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

214948
348688294.6
1645
726.45

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

21,695.03
92.24
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

22,131.03
N/A
8.60

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

-
-
87.74

P:BV (Average)

8 Years
5 Years
3 Years

-
-
5.51

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
48.88

Earnings Forecasts:

(Updated: 08-08-2026)

Description 2026 2027 2028 2029
Adj EPS 82 4 29.03 17.28
P/E Ratio 19.93 408.55 56.29 94.57
Revenue 61.32 47.69 39.52 1157.05
EBITDA 1522.4 1928.94 2369.66 374.55
Net Income 477.36 611.19 724.78 234.92
ROA 297.01 382.17 459.92 7.75
P/B Ratio 2.47 2.12 3.01 8.83
ROE 6.61 5.82 5.09 9.84
FCFF 11.26 12.82 13.7 -306.36
FCFF Yield -185.35 45.09 -209.8 -1.67
Net Debt -1.01 0.25 -1.14 273.25
BVPS 660.65 771.9 542.3 185.16

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Jun 26 Jun 25 Var% Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var%
Net Sales 256.51 214.83 19.40% 237.31 214.66 10.55% 257.14 197.40 30.26% 224.72 196.44 14.40%
Expenses 176.77 145.66 21.36% 175.53 147.24 19.21% 165.41 137.66 20.16% 153.12 141.61 8.13%
EBITDA 79.74 69.16 15.30% 61.78 67.43 -8.38% 91.73 59.73 53.57% 71.60 54.84 30.56%
EBIDTM 31.09% 32.20% 26.03% 31.41% 35.67% 30.26% 31.86% 27.91%
Other Income 9.86 2.69 266.54% 9.67 5.61 72.37% 0.68 14.05 -95.16% 9.67 12.70 -23.86%
Interest 3.54 3.25 8.92% 4.61 2.49 85.14% 2.57 3.21 -19.94% 1.81 1.89 -4.23%
Depreciation 20.17 12.82 57.33% 16.97 11.64 45.79% 15.73 10.49 49.95% 15.27 10.52 45.15%
PBT 65.89 53.15 23.97% 48.55 56.05 -13.38% 71.78 57.39 25.07% 61.50 51.79 18.75%
Tax 17.58 13.01 35.13% 10.61 13.14 -19.25% 19.82 16.54 19.83% 17.93 13.72 30.69%
PAT 48.31 40.14 20.35% 37.94 42.92 -11.60% 51.96 40.85 27.20% 43.57 38.07 14.45%
PATM 18.84% 18.69% 15.99% 19.99% 20.21% 20.70% 19.39% 19.38%
EPS 3.64 3.03 20.13% 2.86 3.23 -11.46% 3.92 3.08 27.27% 3.28 2.87 14.29%

Description Jun 26 Jun 25 Var% Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var%
Net Sales 326.56 256.63 27.25% 305.12 240.20 27.03% 317.12 219.68 44.36% 275.10 198.80 38.38%
Expenses 223.79 175.45 27.55% 222.44 160.55 38.55% 206.53 154.97 33.27% 187.09 145.16 28.89%
EBITDA 102.76 81.18 26.58% 82.68 79.65 3.80% 110.60 64.71 70.92% 88.01 53.63 64.11%
EBIDTM 31.47% 31.63% 27.10% 33.16% 34.88% 29.46% 31.99% 26.98%
Other Income 7.69 2.08 269.71% 11.22 5.07 121.30% 0.11 13.64 -99.19% 8.69 10.97 -20.78%
Interest 5.58 4.80 16.25% 6.14 5.13 19.69% 3.92 3.21 22.12% 3.23 1.96 64.80%
Depreciation 21.42 14.20 50.85% 18.42 13.01 41.58% 17.27 11.06 56.15% 16.52 10.80 52.96%
PBT 83.45 61.63 35.40% 68.02 63.73 6.73% 87.17 61.39 41.99% 74.27 48.52 53.07%
Tax 20.70 14.61 41.68% 14.01 13.44 4.24% 22.70 18.00 26.11% 20.31 13.72 48.03%
PAT 62.75 47.02 33.45% 54.01 50.30 7.38% 64.48 43.39 48.61% 53.96 34.80 55.06%
PATM 19.22% 18.32% 17.70% 20.94% 20.33% 19.75% 19.61% 17.50%
EPS 4.73 3.55 33.24% 4.07 3.79 7.39% 4.86 3.27 48.62% 4.07 2.63 54.75%

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 975.68 788.52 595.67 651.07 590.05 449.82 301.81 201.18 Net Sales Growth 18.50% 32.38% -8.51% 10.34% 31.17% 49.04% 50.02% Cost Of Goods Sold 469.06 386.47 297.25 296.25 269.97 223.57 146.47 102.67 Gross Profit 506.62 402.05 298.42 354.83 320.08 226.24 155.33 98.52 GP Margin 51.92% 50.99% 50.10% 54.50% 54.25% 50.30% 51.47% 48.97% Total Expenditure 670.83 563.05 464.22 464.82 421.94 337.66 230.05 153.67 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 304.85 225.47 131.45 186.25 168.11 112.16 71.76 47.51 EBITDA Margin 31.24% 28.59% 22.07% 28.61% 28.49% 24.93% 23.78% 23.62% Other Income 29.88 44.32 44.26 16.57 6.97 3.97 1.98 2.10 Interest 12.53 10.22 8.52 5.09 13.12 11.31 9.38 10.60 Depreciation 68.14 42.80 39.42 23.25 15.49 11.01 7.85 6.41 PBT 247.72 216.76 127.78 174.48 146.47 93.81 56.51 32.60 Tax 65.94 52.80 25.92 44.06 37.54 22.69 16.55 9.26 Tax Rate 26.62% 25.77% 22.73% 25.25% 25.63% 24.19% 29.29% 28.40% PAT 181.78 152.09 88.10 130.42 108.93 71.12 39.96 23.34 PAT before Minority Interest 181.78 152.09 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 18.63% 19.29% 14.79% 20.03% 18.46% 15.81% 13.24% 11.60% PAT Growth 12.22% 72.63% -32.45% 19.73% 53.16% 77.98% 71.21% EPS 13.70 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 1,223.90 838.69 598.17 651.08 590.05 Net Sales Growth 33.71% 40.21% -8.13% 10.34% Cost Of Goods Sold 631.09 419.02 298.80 296.25 269.97 Gross Profit 592.81 419.67 299.38 354.83 320.08 GP Margin 48.44% 50.04% 50.05% 54.50% 54.25% Total Expenditure 839.85 597.53 465.92 464.83 421.94 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 384.05 241.16 132.25 186.25 168.11 EBITDA Margin 31.38% 28.75% 22.11% 28.61% 28.49% Other Income 27.71 41.64 39.21 16.57 6.97 Interest 18.87 12.93 8.52 5.09 13.12 Depreciation 73.63 45.01 39.66 23.25 15.49 PBT 312.91 224.86 123.27 174.48 146.47 Tax 77.72 54.57 27.02 44.06 37.54 Tax Rate 24.84% 25.62% 24.67% 25.25% 25.63% PAT 235.20 158.42 82.49 130.41 108.93 PAT before Minority Interest 235.20 158.42 82.49 130.41 108.93 Minority Interest 0.00 0.00 0.00 0.00 0.00 PAT Margin 19.22% 18.89% 13.79% 20.03% 18.46% PAT Growth 34.01% 92.05% -36.75% 19.72% EPS 17.72 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
1st Aug 2026, 00:00 AM

Read More
Aether Industries, Dow India collaborate on Research Program to develop manufacturing technologies for silicones
31st Jul 2026, 15:28 PM

This program will facilitate in creating a substantial opportunity for indigenous technology development and manufacturing
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