Nifty
Sensex
:
:
17094.35
57426.92
276.25 (1.64%)
1016.96 (1.80%)

Logistics

Rating :
79/99

BSE: 531921 | NSE: AGARIND

638.50
30-Sep-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 633.90
  • 642.00
  • 625.80
  • 623.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  78622
  •  498.98
  •  730.95
  •  310.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 922.19
  • 12.84
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,018.89
  • 0.31%
  • 2.83

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.15%
  • 3.47%
  • 25.60%
  • FII
  • DII
  • Others
  • 3.48%
  • 0.00%
  • 5.30%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 29.47
  • 31.02
  • 26.63

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.10
  • 28.19
  • 18.00

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 34.01
  • 44.02
  • 35.59

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.42
  • 10.02
  • 7.73

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.30
  • 1.79
  • 1.40

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.19
  • 7.86
  • 5.53

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
580.78
407.94
42.37%
651.19
453.33
43.65%
380.51
207.99
82.95%
158.60
95.13
66.72%
Expenses
547.05
383.73
42.56%
615.32
418.14
47.16%
347.50
189.13
83.74%
145.93
85.81
70.06%
EBITDA
33.73
24.21
39.32%
35.87
35.19
1.93%
33.01
18.87
74.93%
12.67
9.32
35.94%
EBIDTM
5.81%
5.93%
5.51%
7.76%
8.67%
9.07%
7.99%
9.80%
Other Income
2.27
1.29
75.97%
1.71
0.28
510.71%
0.40
0.17
135.29%
0.34
0.02
1,600.00%
Interest
2.92
3.13
-6.71%
3.43
2.81
22.06%
2.81
2.02
39.11%
2.86
2.72
5.15%
Depreciation
5.03
4.58
9.83%
5.47
4.26
28.40%
4.80
3.59
33.70%
4.88
4.21
15.91%
PBT
28.05
17.79
57.67%
28.68
28.40
0.99%
25.79
13.42
92.18%
5.27
2.41
118.67%
Tax
4.59
2.72
68.75%
4.95
4.69
5.54%
5.19
2.77
87.36%
0.99
0.24
312.50%
PAT
23.46
15.07
55.67%
23.73
23.71
0.08%
20.61
10.65
93.52%
4.28
2.17
97.24%
PATM
4.04%
3.69%
3.64%
5.23%
5.42%
5.12%
2.70%
2.29%
EPS
16.23
12.72
27.59%
17.96
23.11
-22.28%
16.53
10.38
59.25%
3.43
2.12
61.79%

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
1,771.08
1,598.24
903.90
787.03
531.47
413.96
297.10
280.98
224.48
181.89
120.77
Net Sales Growth
52.10%
76.82%
14.85%
48.09%
28.39%
39.33%
5.74%
25.17%
23.42%
50.61%
 
Cost Of Goods Sold
1,452.27
1,300.88
723.03
648.81
423.24
315.56
213.98
213.43
167.47
137.97
84.36
Gross Profit
318.81
297.36
180.87
138.22
108.24
98.40
83.12
67.55
57.01
43.93
36.40
GP Margin
18.00%
18.61%
20.01%
17.56%
20.37%
23.77%
27.98%
24.04%
25.40%
24.15%
30.14%
Total Expenditure
1,655.80
1,492.36
832.47
740.75
494.28
383.37
271.04
259.74
208.30
168.12
109.49
Power & Fuel Cost
-
52.26
16.61
11.52
2.46
2.12
1.26
0.37
0.08
0.04
0.06
% Of Sales
-
3.27%
1.84%
1.46%
0.46%
0.51%
0.42%
0.13%
0.04%
0.02%
0.05%
Employee Cost
-
4.95
3.72
4.00
3.82
4.07
3.45
3.33
2.06
1.54
1.25
% Of Sales
-
0.31%
0.41%
0.51%
0.72%
0.98%
1.16%
1.19%
0.92%
0.85%
1.04%
Manufacturing Exp.
-
105.28
73.80
60.85
55.02
51.36
45.13
35.66
33.27
26.20
21.82
% Of Sales
-
6.59%
8.16%
7.73%
10.35%
12.41%
15.19%
12.69%
14.82%
14.40%
18.07%
General & Admin Exp.
-
9.85
8.01
9.98
7.74
8.01
5.41
4.03
2.71
1.38
1.17
% Of Sales
-
0.62%
0.89%
1.27%
1.46%
1.93%
1.82%
1.43%
1.21%
0.76%
0.97%
Selling & Distn. Exp.
-
5.05
2.31
2.34
1.18
1.17
1.00
2.50
2.47
0.82
0.25
% Of Sales
-
0.32%
0.26%
0.30%
0.22%
0.28%
0.34%
0.89%
1.10%
0.45%
0.21%
Miscellaneous Exp.
-
14.07
5.00
3.26
0.82
1.09
0.82
0.42
0.24
0.16
0.25
% Of Sales
-
0.88%
0.55%
0.41%
0.15%
0.26%
0.28%
0.15%
0.11%
0.09%
0.48%
EBITDA
115.28
105.88
71.43
46.28
37.19
30.59
26.06
21.24
16.18
13.77
11.28
EBITDA Margin
6.51%
6.62%
7.90%
5.88%
7.00%
7.39%
8.77%
7.56%
7.21%
7.57%
9.34%
Other Income
4.72
3.75
1.60
2.77
0.75
1.03
1.16
0.65
0.57
0.62
0.20
Interest
12.02
12.36
9.88
8.99
9.33
8.64
7.23
6.67
4.10
3.73
2.35
Depreciation
20.18
19.73
14.45
8.96
8.36
8.32
5.78
5.28
4.30
4.21
3.97
PBT
87.79
77.53
48.69
31.09
20.26
14.65
14.21
9.94
8.34
6.45
5.15
Tax
15.72
13.85
8.16
5.54
6.81
4.38
5.25
3.07
2.47
1.36
1.74
Tax Rate
17.91%
17.86%
16.76%
17.82%
33.61%
29.90%
36.95%
30.89%
29.62%
21.09%
33.79%
PAT
72.08
63.69
40.53
25.55
13.45
10.28
8.96
6.87
5.88
5.10
3.41
PAT before Minority Interest
72.08
63.69
40.53
25.55
13.45
10.28
8.96
6.87
5.88
5.10
3.41
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
4.07%
3.99%
4.48%
3.25%
2.53%
2.48%
3.02%
2.45%
2.62%
2.80%
2.82%
PAT Growth
39.69%
57.14%
58.63%
89.96%
30.84%
14.73%
30.42%
16.84%
15.29%
49.56%
 
EPS
49.71
43.92
27.95
17.62
9.28
7.09
6.18
4.74
4.06
3.52
2.35

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
294.56
196.10
157.51
133.53
121.91
110.88
73.17
43.20
38.32
34.12
Share Capital
13.21
10.26
10.26
10.26
10.26
10.16
8.00
5.51
5.51
5.51
Total Reserves
276.75
185.85
147.25
123.27
108.20
96.41
61.49
37.69
32.80
28.60
Non-Current Liabilities
55.43
60.22
6.58
9.55
17.00
11.14
8.98
6.36
5.18
3.70
Secured Loans
31.44
41.33
1.85
4.95
13.05
8.32
6.95
4.93
4.09
2.40
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
0.51
0.39
0.41
0.27
0.22
0.12
0.12
0.07
0.00
0.00
Current Liabilities
193.13
139.12
135.94
84.24
99.20
79.34
64.91
45.82
38.54
26.95
Trade Payables
55.16
33.59
42.50
6.92
13.75
2.34
1.61
6.24
3.24
2.78
Other Current Liabilities
31.54
21.85
9.57
14.08
14.37
18.23
8.98
6.09
7.65
5.23
Short Term Borrowings
102.78
81.13
83.86
62.78
71.03
57.90
53.30
32.37
26.76
18.30
Short Term Provisions
3.65
2.54
0.01
0.46
0.06
0.87
1.03
1.12
0.89
0.64
Total Liabilities
543.12
395.44
300.03
227.32
238.11
201.36
147.06
95.38
82.04
64.77
Net Block
218.53
159.15
101.83
56.80
61.52
43.98
39.33
30.58
29.87
27.27
Gross Block
273.13
197.58
132.02
79.04
75.55
49.76
78.51
61.64
56.69
49.90
Accumulated Depreciation
54.60
38.43
30.19
22.24
14.03
5.78
39.18
31.06
26.82
22.64
Non Current Assets
228.79
163.90
106.12
58.41
62.88
52.91
40.06
32.09
31.13
28.22
Capital Work in Progress
2.87
0.76
3.33
0.52
0.41
8.07
0.10
0.85
0.71
0.18
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.
1.62
0.57
0.96
1.09
0.95
0.85
0.63
0.67
0.54
0.77
Other Non Current Assets
5.41
3.04
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
314.33
231.54
193.90
168.92
175.23
148.46
107.01
63.29
50.91
36.54
Current Investments
12.49
6.06
6.79
9.38
8.59
6.37
3.02
1.62
0.10
0.00
Inventories
65.36
47.72
27.56
27.19
36.85
17.15
7.33
9.93
5.02
5.03
Sundry Debtors
161.21
134.86
137.89
113.13
112.87
105.08
76.78
40.79
27.84
17.36
Cash & Bank
50.07
32.31
8.38
3.45
5.08
5.90
11.38
4.22
7.52
5.24
Other Current Assets
25.21
1.02
1.41
0.37
11.85
13.96
8.49
6.73
10.43
8.90
Short Term Loans & Adv.
24.40
9.57
11.87
15.41
10.28
13.70
8.34
6.61
10.34
8.86
Net Current Assets
121.20
92.42
57.96
84.67
76.03
69.11
42.09
17.47
12.37
9.59
Total Assets
543.12
395.44
300.02
227.33
238.11
201.37
147.07
95.38
82.04
64.76

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
64.68
49.48
49.46
29.93
8.10
-11.64
12.70
2.33
2.61
-0.50
PBT
77.53
48.69
31.09
20.26
14.65
14.21
9.94
8.34
6.45
5.15
Adjustment
42.92
25.54
18.47
17.00
15.83
12.09
11.48
8.40
7.78
6.29
Changes in Working Capital
-42.59
-18.58
7.27
-3.02
-16.78
-34.63
-4.81
-12.70
-10.38
-11.03
Cash after chg. in Working capital
77.86
55.66
56.83
34.24
13.71
-8.33
16.60
4.04
3.85
0.41
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-13.18
-6.17
-7.37
-4.31
-5.61
-3.31
-3.90
-1.72
-1.24
-0.91
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
-69.65
-43.70
-53.87
-3.88
-19.73
-21.34
-9.27
-6.70
-7.44
-8.36
Net Fixed Assets
-15.20
-26.63
-2.13
-3.59
-18.13
20.22
-16.12
-5.09
-7.28
-8.30
Net Investments
-18.93
0.73
0.69
0.42
-2.22
-4.56
-1.40
-1.52
-0.10
0.00
Others
-35.52
-17.80
-52.43
-0.71
0.62
-37.00
8.25
-0.09
-0.06
-0.06
Cash from Financing Activity
19.01
21.35
6.88
-27.43
10.36
27.34
-0.89
1.48
7.10
5.12
Net Cash Inflow / Outflow
14.04
27.14
2.48
-1.38
-1.27
-5.64
2.54
-2.89
2.28
-3.74
Opening Cash & Equivalents
31.92
4.78
2.30
3.69
4.95
10.60
4.22
7.52
5.24
8.99
Closing Cash & Equivalent
46.38
31.92
4.78
2.30
3.69
4.95
11.38
4.63
7.52
5.24

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.)
219.52
191.16
153.53
130.16
115.47
104.90
86.88
78.36
69.50
61.88
ROA
13.57%
11.66%
9.69%
5.78%
4.68%
5.14%
5.66%
6.62%
6.94%
5.64%
ROE
26.21%
22.93%
17.56%
10.67%
9.13%
10.18%
12.19%
14.41%
14.07%
14.80%
ROCE
23.42%
20.41%
17.50%
13.83%
11.58%
13.27%
14.92%
15.83%
15.60%
14.51%
Fixed Asset Turnover
6.79
5.48
7.46
6.88
6.61
4.64
4.01
3.79
3.41
2.64
Receivable days
33.81
55.07
58.21
77.60
96.05
111.50
76.37
55.80
45.35
45.64
Inventory Days
12.91
15.20
12.69
21.99
23.79
15.00
11.21
12.15
10.08
20.58
Payable days
12.45
19.21
12.28
7.82
7.28
2.54
5.64
7.95
6.41
16.85
Cash Conversion Cycle
34.27
51.06
58.62
91.77
112.57
123.97
81.94
60.01
49.02
49.37
Total Debt/Equity
0.51
0.66
0.57
0.57
0.81
0.69
0.94
0.95
0.91
0.69
Interest Cover
7.27
5.93
4.46
3.17
2.70
2.97
2.49
3.03
2.73
3.19

News Update:


  • Agarwal Indl. Corp - Quarterly Results
    8th Aug 2022, 17:09 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.