Nifty
:
11504.95
Sensex
:
38845.82
-11.15 (-0.10%)
-134.03 (-0.34%)
Nifty
Sensex
:
:
11504.95
38845.82
-11.15 (-0.10%)
-134.03 (-0.34%)

Agarwal Industrial Corporation Ltd.

Logistics

Rating :
51/99

BSE: 531921 | NSE: AGARIND

NSE BSE
99.15
18-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  102.30
  •  102.35
  •  98.05
  •  99.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  8288
  •  8.23
  •  130.30
  •  43.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 101.72
  • 3.98
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 174.92
  • 1.82%
  • 0.63

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 59.33%
  • 6.34%
  • 21.42%
  • FII
  • DII
  • Others
  • 0.04%
  • 0.00%
  • 12.87%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 30.08
  • 18.81
  • 21.39

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.77
  • 18.11
  • 7.37

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.88
  • 18.00
  • 14.50

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.16
  • 17.05
  • 16.75

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.55
  • 0.55
  • 0.55

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.73
  • 11.37
  • 9.30

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
147.45
262.03
-43.73%
0.00
0.00
0
162.33
151.55
7.11%
52.26
49.59
5.38%
Expenses
138.85
249.15
-44.27%
0.00
0.00
0
153.11
142.41
7.51%
44.08
42.54
3.62%
EBITDA
8.61
12.89
-33.20%
0.00
0.00
0
9.22
9.13
0.99%
8.18
7.06
15.86%
EBIDTM
5.84%
4.91%
0.00%
0.00%
5.68%
6.03%
15.64%
14.23%
Other Income
0.45
0.12
275.00%
0.00
0.00
0
0.36
0.18
100.00%
0.13
0.19
-31.58%
Interest
2.22
2.25
-1.33%
0.00
0.00
0
2.16
2.37
-8.86%
1.71
1.93
-11.40%
Depreciation
2.38
2.23
6.73%
0.00
0.00
0
2.36
2.17
8.76%
2.36
2.16
9.26%
PBT
4.46
8.51
-47.59%
0.00
0.00
0
5.06
4.78
5.86%
4.25
3.15
34.92%
Tax
0.46
1.97
-76.65%
0.00
0.00
0
0.20
1.39
-85.61%
0.48
0.97
-50.52%
PAT
4.00
6.54
-38.84%
0.00
0.00
0
4.86
3.39
43.36%
3.76
2.18
72.48%
PATM
2.71%
2.50%
0.00%
0.00%
2.99%
2.23%
7.20%
4.40%
EPS
3.88
6.35
-38.90%
0.00
0.00
0
4.72
3.29
43.47%
3.65
2.12
72.17%

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
-
531.47
413.96
297.10
280.98
224.48
181.89
120.77
81.52
58.19
38.32
Net Sales Growth
-
28.39%
39.33%
5.74%
25.17%
23.42%
50.61%
48.15%
40.09%
51.85%
 
Cost Of Goods Sold
-
423.23
315.56
213.98
213.43
167.47
137.97
84.36
51.12
34.00
18.36
Gross Profit
-
108.24
98.40
83.12
67.55
57.01
43.93
36.40
30.40
24.20
19.95
GP Margin
-
20.37%
23.77%
27.98%
24.04%
25.40%
24.15%
30.14%
37.29%
41.59%
52.06%
Total Expenditure
-
494.28
383.37
271.04
259.74
208.30
168.12
109.49
74.82
52.76
33.13
Power & Fuel Cost
-
2.46
2.12
1.26
0.37
0.08
0.04
0.06
0.07
0.08
0.06
% Of Sales
-
0.46%
0.51%
0.42%
0.13%
0.04%
0.02%
0.05%
0.09%
0.14%
0.16%
Employee Cost
-
3.82
4.07
3.45
3.33
2.06
1.54
1.25
0.98
0.72
0.32
% Of Sales
-
0.72%
0.98%
1.16%
1.19%
0.92%
0.85%
1.04%
1.20%
1.24%
0.84%
Manufacturing Exp.
-
55.02
51.36
45.13
35.66
33.27
26.20
21.82
20.47
16.00
13.62
% Of Sales
-
10.35%
12.41%
15.19%
12.69%
14.82%
14.40%
18.07%
25.11%
27.50%
35.54%
General & Admin Exp.
-
7.74
8.01
5.41
4.03
2.71
1.38
1.17
1.67
0.90
0.56
% Of Sales
-
1.46%
1.93%
1.82%
1.43%
1.21%
0.76%
0.97%
2.05%
1.55%
1.46%
Selling & Distn. Exp.
-
1.18
1.17
1.00
2.50
2.47
0.82
0.25
0.12
0.53
0.11
% Of Sales
-
0.22%
0.28%
0.34%
0.89%
1.10%
0.45%
0.21%
0.15%
0.91%
0.29%
Miscellaneous Exp.
-
0.82
1.09
0.82
0.42
0.24
0.16
0.58
0.38
0.53
0.11
% Of Sales
-
0.15%
0.26%
0.28%
0.15%
0.11%
0.09%
0.48%
0.47%
0.91%
0.23%
EBITDA
-
37.19
30.59
26.06
21.24
16.18
13.77
11.28
6.70
5.43
5.19
EBITDA Margin
-
7.00%
7.39%
8.77%
7.56%
7.21%
7.57%
9.34%
8.22%
9.33%
13.54%
Other Income
-
0.75
1.03
1.16
0.65
0.57
0.62
0.20
0.94
0.92
0.55
Interest
-
9.33
8.64
7.23
6.67
4.10
3.73
2.35
1.39
1.07
0.82
Depreciation
-
8.36
8.32
5.78
5.28
4.30
4.21
3.97
3.35
3.09
2.43
PBT
-
20.26
14.65
14.21
9.94
8.34
6.45
5.15
2.89
2.19
2.48
Tax
-
6.81
4.38
5.25
3.07
2.47
1.36
1.74
0.57
0.67
0.90
Tax Rate
-
33.61%
29.90%
36.95%
30.89%
29.62%
21.09%
33.79%
19.72%
30.59%
36.29%
PAT
-
13.45
10.28
8.96
6.87
5.88
5.10
3.41
2.32
1.53
1.58
PAT before Minority Interest
-
13.45
10.28
8.96
6.87
5.88
5.10
3.41
2.32
1.53
1.58
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
2.53%
2.48%
3.02%
2.45%
2.62%
2.80%
2.82%
2.85%
2.63%
4.12%
PAT Growth
-
30.84%
14.73%
30.42%
16.84%
15.29%
49.56%
46.98%
51.63%
-3.16%
 
EPS
-
13.06
9.98
8.70
6.67
5.71
4.95
3.31
2.25
1.49
1.53

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
133.53
121.91
110.88
73.17
43.20
38.32
34.12
12.77
10.45
9.36
Share Capital
10.26
10.26
10.16
8.00
5.51
5.51
5.51
4.91
4.91
4.91
Total Reserves
119.82
108.20
96.41
61.49
37.69
32.80
28.60
7.86
5.54
4.44
Non-Current Liabilities
9.55
17.00
11.14
8.98
6.36
5.18
3.70
18.96
19.59
10.27
Secured Loans
4.95
13.05
8.32
6.95
4.93
4.09
2.40
8.45
7.99
9.13
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
9.13
10.16
0.00
Long Term Provisions
0.27
0.22
0.12
0.12
0.07
0.00
0.00
0.06
0.11
0.00
Current Liabilities
84.24
99.20
79.34
64.91
45.82
38.54
26.95
24.44
4.82
7.53
Trade Payables
6.92
13.75
2.34
1.61
6.24
3.24
2.78
6.86
0.53
5.67
Other Current Liabilities
14.08
14.37
18.23
8.98
6.09
7.65
5.23
0.60
1.18
0.26
Short Term Borrowings
62.78
71.03
57.90
53.30
32.37
26.76
18.30
15.56
2.08
0.00
Short Term Provisions
0.46
0.06
0.87
1.03
1.12
0.89
0.64
1.42
1.02
1.61
Total Liabilities
227.32
238.11
201.36
147.06
95.38
82.04
64.77
56.17
34.86
27.16
Net Block
56.80
61.52
43.98
39.33
30.58
29.87
27.27
22.99
23.15
19.08
Gross Block
79.04
75.55
49.76
78.51
61.64
56.69
49.90
41.72
38.71
31.39
Accumulated Depreciation
22.24
14.03
5.78
39.18
31.06
26.82
22.64
18.73
15.56
12.31
Non Current Assets
58.41
62.88
52.91
40.06
32.09
31.13
28.22
24.20
24.09
19.08
Capital Work in Progress
0.52
0.41
8.07
0.10
0.85
0.71
0.18
0.05
0.23
0.00
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
1.09
0.95
0.85
0.63
0.67
0.54
0.77
1.16
0.71
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
168.92
175.23
148.46
107.01
63.29
50.91
36.54
31.98
10.77
8.08
Current Investments
9.38
8.59
6.37
3.02
1.62
0.10
0.00
0.00
0.00
0.00
Inventories
27.19
36.85
17.15
7.33
9.93
5.02
5.03
8.59
1.94
0.40
Sundry Debtors
113.13
112.87
105.08
76.78
40.79
27.84
17.36
12.84
6.68
5.05
Cash & Bank
3.45
5.08
5.90
11.38
4.22
7.52
5.24
8.99
0.92
1.15
Other Current Assets
15.77
1.57
0.26
0.15
6.73
10.43
8.90
1.56
1.23
1.49
Short Term Loans & Adv.
15.07
10.28
13.70
8.34
6.61
10.34
8.86
1.52
1.21
1.48
Net Current Assets
84.67
76.03
69.11
42.09
17.47
12.37
9.59
7.54
5.96
0.55
Total Assets
227.33
238.11
201.37
147.07
95.38
82.04
64.76
56.18
34.86
27.16

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
29.93
8.10
-11.64
12.70
2.33
2.61
-0.50
0.00
-2.96
4.66
PBT
20.26
14.65
14.21
9.94
8.34
6.45
5.15
2.89
2.19
2.48
Adjustment
17.00
15.83
12.09
11.48
8.40
7.78
6.29
4.71
4.08
2.71
Changes in Working Capital
-3.02
-16.78
-34.63
-4.81
-12.70
-10.38
-11.03
-7.00
-8.70
0.29
Cash after chg. in Working capital
34.24
13.71
-8.33
16.60
4.04
3.85
0.41
0.60
-2.44
5.48
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.31
-5.61
-3.31
-3.90
-1.72
-1.24
-0.91
-0.60
-0.53
0.00
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
-3.88
-19.73
-21.34
-9.27
-6.70
-7.44
-8.36
-3.00
-7.37
-4.63
Net Fixed Assets
-3.59
-18.13
20.22
-16.12
-5.09
-7.28
-8.30
-2.55
-4.76
Net Investments
0.42
-2.22
-4.56
-1.40
-1.52
-0.10
0.00
0.00
-2.33
Others
-0.71
0.62
-37.00
8.25
-0.09
-0.06
-0.06
-0.45
-0.28
Cash from Financing Activity
-27.43
10.36
27.34
-0.89
1.48
7.10
5.12
11.06
10.11
0.79
Net Cash Inflow / Outflow
-1.38
-1.27
-5.64
2.54
-2.89
2.28
-3.74
8.06
-0.22
0.82
Opening Cash & Equivalents
3.69
4.95
10.60
4.22
7.52
5.24
8.99
0.92
1.15
0.33
Closing Cash & Equivalent
2.30
3.69
4.95
11.38
4.63
7.52
5.24
8.99
0.92
1.15

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.)
126.80
115.47
104.90
86.88
78.36
69.50
61.88
29.21
23.54
20.85
ROA
5.78%
4.68%
5.14%
5.66%
6.62%
6.94%
5.64%
5.10%
4.92%
5.83%
ROE
10.82%
9.13%
10.18%
12.19%
14.41%
14.07%
14.80%
21.49%
16.80%
18.55%
ROCE
13.83%
11.58%
13.27%
14.92%
15.83%
15.60%
14.51%
11.17%
13.26%
17.87%
Fixed Asset Turnover
6.88
6.61
4.64
4.01
3.79
3.41
2.64
2.03
1.66
1.22
Receivable days
77.60
96.05
111.50
76.37
55.80
45.35
45.64
43.72
36.79
48.10
Inventory Days
21.99
23.79
15.00
11.21
12.15
10.08
20.58
23.58
7.34
3.80
Payable days
7.82
7.28
2.54
5.64
7.95
6.41
16.85
15.98
20.54
58.27
Cash Conversion Cycle
91.77
112.57
123.97
81.94
60.01
49.02
49.37
51.31
23.59
-6.38
Total Debt/Equity
0.59
0.81
0.69
0.94
0.95
0.91
0.69
2.59
1.93
0.98
Interest Cover
3.17
2.70
2.97
2.49
3.03
2.73
3.19
3.09
3.05
4.03

Annual Reports:

FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011

News Update:


  • Agarwal Indl. Corp - Quarterly Results
    26th Aug 2020, 11:14 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.