Nifty
Sensex
:
:
18696.10
62868.50
-116.40 (-0.62%)
-415.69 (-0.66%)

Engineering - Industrial Equipments

Rating :
67/99

BSE: 532683 | NSE: AIAENG

2761.85
02-Dec-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 2739.95
  • 2777.95
  • 2714.35
  • 2733.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  91063
  •  2507.58
  •  2821.25
  •  1475.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 26,058.83
  • 33.98
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 25,555.58
  • 0.33%
  • 5.12

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.47%
  • 0.28%
  • 2.22%
  • FII
  • DII
  • Others
  • 18.02%
  • 20.36%
  • 0.65%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.37
  • 7.84
  • 6.29

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.75
  • 6.10
  • 1.17

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.38
  • 6.93
  • 1.63

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 29.49
  • 31.73
  • 30.78

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.50
  • 4.47
  • 4.29

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.01
  • 21.03
  • 20.93

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
1,328.66
885.17
50.10%
1,079.70
739.94
45.92%
1,093.34
860.17
27.11%
848.10
698.65
21.39%
Expenses
1,016.67
723.24
40.57%
832.51
568.04
46.56%
867.41
690.94
25.54%
686.91
526.40
30.49%
EBITDA
311.99
161.93
92.67%
247.19
171.90
43.80%
225.93
169.23
33.50%
161.19
172.26
-6.43%
EBIDTM
23.48%
18.29%
22.89%
23.23%
20.66%
19.67%
19.01%
24.66%
Other Income
32.14
35.72
-10.02%
20.64
39.52
-47.77%
38.74
23.24
66.70%
42.30
49.43
-14.42%
Interest
3.87
0.81
377.78%
1.09
0.74
47.30%
-0.21
0.69
-
2.52
0.95
165.26%
Depreciation
24.56
21.75
12.92%
20.80
24.17
-13.94%
21.29
22.04
-3.40%
24.91
23.04
8.12%
PBT
315.70
175.09
80.31%
245.93
186.51
31.86%
243.59
169.75
43.50%
176.07
201.39
-12.57%
Tax
70.79
37.10
90.81%
54.47
37.42
45.56%
49.57
36.62
35.36%
37.56
41.59
-9.69%
PAT
244.91
137.99
77.48%
191.47
149.09
28.43%
194.02
133.13
45.74%
138.51
159.80
-13.32%
PATM
18.43%
15.59%
17.73%
20.15%
17.75%
15.48%
16.33%
22.87%
EPS
25.95
14.59
77.86%
20.19
15.83
27.54%
20.63
14.18
45.49%
14.65
16.87
-13.16%

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
4,349.80
3,566.55
2,881.49
2,969.97
3,069.50
2,445.13
2,246.01
2,098.39
2,183.64
2,080.08
1,751.31
Net Sales Growth
36.62%
23.77%
-2.98%
-3.24%
25.54%
8.87%
7.03%
-3.90%
4.98%
18.77%
 
Cost Of Goods Sold
1,838.90
1,471.09
1,142.60
1,173.47
1,225.26
964.37
742.17
714.97
761.60
796.40
654.30
Gross Profit
2,510.90
2,095.45
1,738.89
1,796.51
1,844.25
1,480.77
1,503.85
1,383.43
1,422.03
1,283.68
1,097.01
GP Margin
57.72%
58.75%
60.35%
60.49%
60.08%
60.56%
66.96%
65.93%
65.12%
61.71%
62.64%
Total Expenditure
3,403.50
2,840.95
2,222.35
2,285.21
2,406.05
1,905.52
1,607.42
1,485.66
1,596.48
1,574.60
1,437.76
Power & Fuel Cost
-
328.52
286.70
300.95
338.04
252.14
241.80
211.16
226.31
175.86
176.10
% Of Sales
-
9.21%
9.95%
10.13%
11.01%
10.31%
10.77%
10.06%
10.36%
8.45%
10.06%
Employee Cost
-
139.37
133.50
134.39
126.39
113.16
106.71
102.43
98.11
88.84
80.89
% Of Sales
-
3.91%
4.63%
4.52%
4.12%
4.63%
4.75%
4.88%
4.49%
4.27%
4.62%
Manufacturing Exp.
-
348.00
309.12
365.08
408.57
316.31
316.61
280.73
312.86
266.39
290.15
% Of Sales
-
9.76%
10.73%
12.29%
13.31%
12.94%
14.10%
13.38%
14.33%
12.81%
16.57%
General & Admin Exp.
-
70.15
62.91
74.31
78.22
76.35
63.85
53.99
50.19
43.91
46.69
% Of Sales
-
1.97%
2.18%
2.50%
2.55%
3.12%
2.84%
2.57%
2.30%
2.11%
2.67%
Selling & Distn. Exp.
-
466.00
269.40
220.21
206.85
167.26
123.81
111.11
141.08
125.61
108.74
% Of Sales
-
13.07%
9.35%
7.41%
6.74%
6.84%
5.51%
5.30%
6.46%
6.04%
6.21%
Miscellaneous Exp.
-
17.82
18.11
16.81
22.72
15.94
12.48
11.27
6.33
77.61
108.74
% Of Sales
-
0.50%
0.63%
0.57%
0.74%
0.65%
0.56%
0.54%
0.29%
3.73%
4.62%
EBITDA
946.30
725.60
659.14
684.76
663.45
539.61
638.59
612.73
587.16
505.48
313.55
EBITDA Margin
21.76%
20.34%
22.87%
23.06%
21.61%
22.07%
28.43%
29.20%
26.89%
24.30%
17.90%
Other Income
133.82
156.29
172.20
141.91
120.92
121.81
104.36
101.94
84.49
33.41
21.32
Interest
7.27
8.50
8.19
10.07
11.13
10.84
8.43
8.29
7.56
9.69
9.65
Depreciation
91.56
92.12
93.50
97.88
78.85
65.58
72.48
65.52
69.75
38.14
34.48
PBT
981.29
781.27
729.65
718.72
694.40
585.01
662.04
640.86
594.34
491.05
290.73
Tax
212.39
161.65
163.94
128.40
182.96
141.39
204.83
184.06
163.41
134.22
79.11
Tax Rate
21.64%
20.69%
22.47%
17.87%
26.35%
24.17%
30.94%
28.72%
27.49%
29.18%
27.21%
PAT
768.91
619.68
566.13
590.36
510.83
443.35
456.77
456.87
430.94
324.97
210.82
PAT before Minority Interest
768.04
619.62
565.71
590.32
511.44
443.62
457.21
456.79
430.93
325.72
211.62
Minority Interest
-0.87
0.06
0.42
0.04
-0.61
-0.27
-0.44
0.08
0.01
-0.75
-0.80
PAT Margin
17.68%
17.37%
19.65%
19.88%
16.64%
18.13%
20.34%
21.77%
19.73%
15.62%
12.04%
PAT Growth
32.57%
9.46%
-4.10%
15.57%
15.22%
-2.94%
-0.02%
6.02%
32.61%
54.15%
 
EPS
81.54
65.71
60.03
62.60
54.17
47.01
48.44
48.45
45.70
34.46
22.36

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
4,754.96
4,244.31
3,701.29
3,513.71
3,009.31
2,717.25
2,322.66
2,083.61
1,738.84
1,417.80
Share Capital
18.86
18.86
18.86
18.86
18.86
18.86
18.86
18.86
18.86
18.86
Total Reserves
4,736.10
4,225.45
3,682.42
3,494.84
2,990.44
2,698.39
2,303.79
2,064.74
1,719.98
1,398.94
Non-Current Liabilities
57.90
1,498.37
88.32
111.17
82.22
79.41
85.31
88.70
113.14
125.44
Secured Loans
1.27
0.00
0.00
0.00
0.00
0.00
24.78
54.37
85.79
105.22
Unsecured Loans
0.00
0.00
0.00
15.00
0.20
0.34
0.51
0.70
0.92
1.11
Long Term Provisions
14.51
1,445.80
11.04
9.18
8.54
7.84
10.47
8.98
6.46
5.90
Current Liabilities
463.90
617.22
362.65
398.56
458.09
385.45
375.18
368.76
373.11
293.34
Trade Payables
196.75
165.81
136.42
173.61
157.73
137.46
98.26
119.11
132.90
112.64
Other Current Liabilities
87.67
77.36
100.97
93.26
148.09
91.43
102.49
101.83
116.11
53.23
Short Term Borrowings
1.57
184.47
96.95
112.89
122.94
115.46
125.26
9.05
3.25
52.43
Short Term Provisions
177.91
189.58
28.31
18.80
29.33
41.10
49.17
138.76
120.85
75.04
Total Liabilities
5,285.24
6,368.72
4,161.51
4,032.74
3,558.53
3,190.13
2,790.74
2,548.80
2,232.90
1,844.66
Net Block
790.00
811.43
889.66
844.65
671.11
670.00
672.21
551.44
388.65
377.17
Gross Block
1,352.20
1,282.94
1,292.94
1,155.31
909.18
845.18
1,027.56
847.53
614.64
562.74
Accumulated Depreciation
562.20
471.51
403.29
310.66
238.06
175.19
355.35
296.09
225.99
185.57
Non Current Assets
1,398.61
2,728.24
1,017.33
975.94
861.43
780.93
730.71
642.46
510.58
436.33
Capital Work in Progress
210.23
160.95
32.35
59.81
96.75
42.59
37.80
46.48
99.76
31.57
Non Current Investment
0.49
257.21
0.86
0.86
0.86
1.00
0.01
0.00
0.01
7.40
Long Term Loans & Adv.
82.87
1,497.85
94.46
70.63
92.70
63.90
20.63
41.48
22.01
18.55
Other Non Current Assets
315.02
0.79
0.00
0.00
0.00
3.45
0.06
3.06
0.15
1.64
Current Assets
3,886.62
3,640.49
3,144.17
3,056.78
2,697.10
2,409.20
2,060.04
1,906.34
1,722.31
1,408.33
Current Investments
1,054.92
551.36
1,417.64
1,143.72
1,091.00
958.62
946.43
636.96
529.09
186.70
Inventories
1,226.01
754.78
778.12
785.92
553.39
534.06
389.12
459.64
350.77
402.98
Sundry Debtors
800.15
638.47
648.19
706.38
600.20
494.83
430.45
393.75
431.48
340.07
Cash & Bank
506.10
1,395.45
154.82
216.32
264.99
247.79
124.07
186.79
219.76
279.14
Other Current Assets
299.45
50.76
41.64
80.12
187.51
173.89
169.97
229.19
191.20
199.44
Short Term Loans & Adv.
272.63
249.67
103.77
124.33
136.57
127.04
166.40
226.56
189.49
197.01
Net Current Assets
3,422.73
3,023.27
2,781.53
2,658.23
2,239.01
2,023.75
1,684.85
1,537.58
1,349.20
1,114.99
Total Assets
5,285.23
6,368.73
4,161.50
4,032.72
3,558.53
3,190.13
2,790.75
2,548.80
2,232.89
1,844.66

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
-39.22
598.46
679.13
189.70
294.18
230.57
594.99
307.04
451.69
163.09
PBT
781.27
729.65
718.72
694.40
585.01
662.04
640.86
594.34
459.94
290.73
Adjustment
-57.02
-6.30
-13.16
-16.08
-24.60
-26.89
47.30
58.66
34.17
29.45
Changes in Working Capital
-600.96
59.53
122.86
-308.09
-105.29
-242.65
81.08
-152.86
71.04
-89.86
Cash after chg. in Working capital
123.29
782.88
828.42
370.23
455.12
392.51
769.24
500.15
565.15
230.32
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-162.51
-184.42
-149.29
-180.53
-160.94
-161.93
-174.25
-193.11
-113.46
-67.23
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
99.85
-351.28
-310.55
-163.84
-205.03
-16.14
-449.32
-256.75
-419.90
-107.13
Net Fixed Assets
-114.67
-117.92
-109.89
-207.84
-114.74
178.72
-171.14
-178.85
-134.31
-67.13
Net Investments
-235.10
641.03
-339.19
-46.83
-106.45
-17.69
-307.61
-99.40
-324.22
-64.77
Others
449.62
-874.39
138.53
90.83
16.16
-177.17
29.43
21.50
38.63
24.77
Cash from Financing Activity
-267.55
66.54
-428.79
-0.13
-158.26
-90.94
-208.39
-83.26
-91.16
73.53
Net Cash Inflow / Outflow
-206.92
313.72
-60.22
25.74
-69.12
123.50
-62.72
-32.97
-59.37
129.49
Opening Cash & Equivalents
462.17
148.49
208.31
181.16
241.60
118.09
186.79
219.76
279.14
149.64
Closing Cash & Equivalent
256.71
462.17
148.49
208.31
181.16
241.60
124.07
186.79
219.76
279.14

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.)
504.13
449.99
392.42
372.53
319.05
288.09
246.25
220.90
184.34
150.31
ROA
10.63%
10.74%
14.41%
13.47%
13.15%
15.29%
17.11%
18.02%
15.98%
12.69%
ROE
13.77%
14.24%
16.36%
15.68%
15.49%
18.14%
20.73%
22.55%
20.64%
15.95%
ROCE
17.19%
17.90%
19.55%
20.83%
19.90%
25.00%
27.69%
29.79%
27.32%
20.99%
Fixed Asset Turnover
2.71
2.24
2.44
2.98
2.82
2.48
2.32
3.09
3.67
3.42
Receivable days
73.51
81.33
82.83
77.55
80.83
72.77
69.24
66.73
65.14
70.71
Inventory Days
101.21
96.89
95.64
79.50
80.27
72.61
71.30
65.53
63.64
69.95
Payable days
44.98
48.27
24.87
24.11
27.85
25.90
27.38
26.87
31.64
27.84
Cash Conversion Cycle
129.74
129.94
153.61
132.94
133.26
119.49
113.17
105.38
97.14
112.83
Total Debt/Equity
0.00
0.04
0.03
0.04
0.04
0.05
0.08
0.05
0.07
0.11
Interest Cover
92.91
90.14
72.38
63.40
54.96
79.51
78.30
79.61
48.48
31.12

News Update:


  • AIA Engineering - Quarterly Results
    14th Nov 2022, 13:21 PM

    Read More
  • AIA Engineering enters into Supply Agreement with SAL Steel
    17th Sep 2022, 09:39 AM

    The company has entered into agreement with SAL for supply of Ferro Chrome by SAL to the company on nonexclusive basis

    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.