Nifty
Sensex
:
:
15920.60
53161.78
-319.70 (-1.97%)
-1046.75 (-1.93%)

Engineering - Industrial Equipments

Rating :
51/99

BSE: 532683 | NSE: AIAENG

1774.75
18-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  1809.60
  •  1838.85
  •  1761.15
  •  1800.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  58308
  •  1036.15
  •  2222.00
  •  1475.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 16,747.05
  • 30.20
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 15,536.08
  • 0.51%
  • 3.69

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.47%
  • 0.27%
  • 2.16%
  • FII
  • DII
  • Others
  • 18.08%
  • 20.58%
  • 0.44%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.36
  • 5.11
  • -2.08

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.05
  • 0.64
  • -0.13

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.11
  • 4.39
  • 3.49

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 28.63
  • 30.98
  • 29.93

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.49
  • 4.48
  • 4.24

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.30
  • 20.38
  • 20.17

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
848.10
698.65
21.39%
885.17
742.32
19.24%
739.94
580.35
27.50%
860.17
856.93
0.38%
Expenses
686.91
526.40
30.49%
723.24
552.05
31.01%
568.04
456.86
24.34%
690.94
672.19
2.79%
EBITDA
161.19
172.26
-6.43%
161.93
190.27
-14.89%
171.90
123.48
39.21%
169.23
184.75
-8.40%
EBIDTM
19.01%
24.66%
18.29%
25.63%
23.23%
21.28%
19.67%
21.56%
Other Income
42.30
49.43
-14.42%
35.72
24.77
44.21%
39.52
74.76
-47.14%
23.24
29.21
-20.44%
Interest
2.52
0.95
165.26%
0.81
1.25
-35.20%
0.74
1.41
-47.52%
0.69
1.36
-49.26%
Depreciation
24.91
23.04
8.12%
21.75
23.32
-6.73%
24.17
25.11
-3.74%
22.04
26.85
-17.91%
PBT
176.07
201.39
-12.57%
175.09
186.79
-6.26%
186.51
171.72
8.61%
169.75
185.75
-8.61%
Tax
37.56
41.59
-9.69%
37.10
43.34
-14.40%
37.42
42.39
-11.72%
36.62
43.32
-15.47%
PAT
138.51
159.80
-13.32%
137.99
143.44
-3.80%
149.09
129.33
15.28%
133.13
142.42
-6.52%
PATM
16.33%
22.87%
15.59%
19.32%
20.15%
22.29%
15.48%
16.62%
EPS
14.65
16.87
-13.16%
14.59
15.26
-4.39%
15.83
13.71
15.46%
14.18
15.02
-5.59%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
3,333.38
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
1,416.67
Net Sales Growth
15.81%
-2.98%
-3.24%
25.54%
8.87%
7.03%
-3.90%
4.98%
18.77%
23.62%
 
Cost Of Goods Sold
1,401.26
1,142.60
1,173.47
1,225.26
964.37
742.17
714.97
761.60
796.40
654.30
542.43
Gross Profit
1,932.12
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
874.24
GP Margin
57.96%
60.35%
60.49%
60.08%
60.56%
66.96%
65.93%
65.12%
61.71%
62.64%
61.71%
Total Expenditure
2,669.13
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
1,139.59
Power & Fuel Cost
-
286.70
300.95
338.04
252.14
241.80
211.16
226.31
175.86
176.10
149.36
% Of Sales
-
9.95%
10.13%
11.01%
10.31%
10.77%
10.06%
10.36%
8.45%
10.06%
10.54%
Employee Cost
-
133.50
134.39
126.39
113.16
106.71
102.43
98.11
88.84
80.89
64.89
% Of Sales
-
4.63%
4.52%
4.12%
4.63%
4.75%
4.88%
4.49%
4.27%
4.62%
4.58%
Manufacturing Exp.
-
309.12
365.08
408.57
316.31
316.61
280.73
312.86
266.39
290.15
215.33
% Of Sales
-
10.73%
12.29%
13.31%
12.94%
14.10%
13.38%
14.33%
12.81%
16.57%
15.20%
General & Admin Exp.
-
62.91
74.31
78.22
76.35
63.85
53.99
50.19
43.91
46.69
39.01
% Of Sales
-
2.18%
2.50%
2.55%
3.12%
2.84%
2.57%
2.30%
2.11%
2.67%
2.75%
Selling & Distn. Exp.
-
269.40
220.21
206.85
167.26
123.81
111.11
141.08
125.61
108.74
68.93
% Of Sales
-
9.35%
7.41%
6.74%
6.84%
5.51%
5.30%
6.46%
6.04%
6.21%
4.87%
Miscellaneous Exp.
-
18.11
16.81
22.72
15.94
12.48
11.27
6.33
77.61
80.89
68.93
% Of Sales
-
0.63%
0.57%
0.74%
0.65%
0.56%
0.54%
0.29%
3.73%
4.62%
4.21%
EBITDA
664.25
659.14
684.76
663.45
539.61
638.59
612.73
587.16
505.48
313.55
277.08
EBITDA Margin
19.93%
22.87%
23.06%
21.61%
22.07%
28.43%
29.20%
26.89%
24.30%
17.90%
19.56%
Other Income
140.78
172.20
141.91
120.92
121.81
104.36
101.94
84.49
33.41
21.32
13.27
Interest
4.76
8.19
10.07
11.13
10.84
8.43
8.29
7.56
9.69
9.65
8.17
Depreciation
92.87
93.50
97.88
78.85
65.58
72.48
65.52
69.75
38.14
34.48
29.44
PBT
707.42
729.65
718.72
694.40
585.01
662.04
640.86
594.34
491.05
290.73
252.74
Tax
148.70
163.94
128.40
182.96
141.39
204.83
184.06
163.41
134.22
79.11
71.53
Tax Rate
21.02%
22.47%
17.87%
26.35%
24.17%
30.94%
28.72%
27.49%
29.18%
27.21%
28.30%
PAT
558.72
566.13
590.36
510.83
443.35
456.77
456.87
430.94
324.97
210.82
180.45
PAT before Minority Interest
558.82
565.71
590.32
511.44
443.62
457.21
456.79
430.93
325.72
211.62
181.20
Minority Interest
0.10
0.42
0.04
-0.61
-0.27
-0.44
0.08
0.01
-0.75
-0.80
-0.75
PAT Margin
16.76%
19.65%
19.88%
16.64%
18.13%
20.34%
21.77%
19.73%
15.62%
12.04%
12.74%
PAT Growth
-2.83%
-4.10%
15.57%
15.22%
-2.94%
-0.02%
6.02%
32.61%
54.15%
16.83%
 
EPS
59.25
60.03
62.60
54.17
47.01
48.44
48.45
45.70
34.46
22.36
19.14

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
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
1,235.51
Share Capital
18.86
18.86
18.86
18.86
18.86
18.86
18.86
18.86
18.86
18.86
Total Reserves
4,225.45
3,682.42
3,494.84
2,990.44
2,698.39
2,303.79
2,064.74
1,719.98
1,398.94
1,216.65
Non-Current Liabilities
60.27
88.32
111.17
82.22
79.41
85.31
88.70
113.14
125.44
27.20
Secured Loans
0.00
0.00
0.00
0.00
0.00
24.78
54.37
85.79
105.22
3.01
Unsecured Loans
0.00
0.00
15.00
0.20
0.34
0.51
0.70
0.92
1.11
4.12
Long Term Provisions
7.70
11.04
9.18
8.54
7.84
10.47
8.98
6.46
5.90
4.30
Current Liabilities
444.59
362.65
398.56
458.09
385.45
375.18
368.76
373.11
293.34
223.15
Trade Payables
165.81
136.42
173.61
157.73
137.46
98.26
119.11
132.90
112.64
98.64
Other Current Liabilities
77.36
100.97
93.26
148.09
91.43
102.49
101.83
116.11
53.23
35.58
Short Term Borrowings
184.47
96.95
112.89
122.94
115.46
125.26
9.05
3.25
52.43
38.60
Short Term Provisions
16.95
28.31
18.80
29.33
41.10
49.17
138.76
120.85
75.04
50.33
Total Liabilities
4,757.99
4,161.51
4,032.74
3,558.53
3,190.13
2,790.74
2,548.80
2,232.90
1,844.66
1,490.24
Net Block
811.43
889.66
844.65
671.11
670.00
672.21
551.44
388.65
377.17
356.07
Gross Block
1,282.94
1,292.94
1,155.31
909.18
845.18
1,027.56
847.53
614.64
562.74
512.13
Accumulated Depreciation
471.51
403.29
310.66
238.06
175.19
355.35
296.09
225.99
185.57
156.06
Non Current Assets
1,298.80
1,017.33
975.94
861.43
780.93
730.71
642.46
510.58
436.33
398.33
Capital Work in Progress
160.95
32.35
59.81
96.75
42.59
37.80
46.48
99.76
31.57
18.08
Non Current Investment
257.21
0.86
0.86
0.86
1.00
0.01
0.00
0.01
7.40
0.00
Long Term Loans & Adv.
68.42
94.46
70.63
92.70
63.90
20.63
41.48
22.01
18.55
23.70
Other Non Current Assets
0.79
0.00
0.00
0.00
3.45
0.06
3.06
0.15
1.64
0.47
Current Assets
3,459.19
3,144.17
3,056.78
2,697.10
2,409.20
2,060.04
1,906.34
1,722.31
1,408.33
1,091.91
Current Investments
551.36
1,417.64
1,143.72
1,091.00
958.62
946.43
636.96
529.09
186.70
140.26
Inventories
754.78
778.12
785.92
553.39
534.06
389.12
459.64
350.77
402.98
301.09
Sundry Debtors
638.47
648.19
706.38
600.20
494.83
430.45
393.75
431.48
340.07
371.73
Cash & Bank
1,395.45
154.82
216.32
264.99
247.79
124.07
186.79
219.76
279.14
149.64
Other Current Assets
119.14
41.64
80.12
50.94
173.89
169.97
229.19
191.20
199.44
129.20
Short Term Loans & Adv.
68.38
103.77
124.33
136.57
127.04
166.40
226.56
189.49
197.01
125.84
Net Current Assets
3,014.60
2,781.53
2,658.23
2,239.01
2,023.75
1,684.85
1,537.58
1,349.20
1,114.99
868.76
Total Assets
4,757.99
4,161.50
4,032.72
3,558.53
3,190.13
2,790.75
2,548.80
2,232.89
1,844.66
1,490.24

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
598.46
679.13
189.70
294.18
230.57
594.99
307.04
451.69
163.09
93.66
PBT
729.65
718.72
694.40
585.01
662.04
640.86
594.34
459.94
290.73
252.74
Adjustment
-6.30
-13.16
-16.08
-24.60
-26.89
47.30
58.66
34.17
29.45
50.86
Changes in Working Capital
59.53
122.86
-308.09
-105.29
-242.65
81.08
-152.86
71.04
-89.86
-151.60
Cash after chg. in Working capital
782.88
828.42
370.23
455.12
392.51
769.24
500.15
565.15
230.32
152.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-184.42
-149.29
-180.53
-160.94
-161.93
-174.25
-193.11
-113.46
-67.23
-58.34
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
-351.28
-310.55
-163.84
-205.03
-16.14
-449.32
-256.75
-419.90
-107.13
-86.16
Net Fixed Assets
-117.92
-109.89
-207.84
-114.74
178.72
-171.14
-178.85
-134.31
-67.13
-102.00
Net Investments
641.03
-339.19
-46.83
-106.45
-17.69
-307.61
-99.40
-324.22
-64.77
38.02
Others
-874.39
138.53
90.83
16.16
-177.17
29.43
21.50
38.63
24.77
-22.18
Cash from Financing Activity
66.54
-428.79
-0.13
-158.26
-90.94
-208.39
-83.26
-91.16
73.53
-10.52
Net Cash Inflow / Outflow
313.72
-60.22
25.74
-69.12
123.50
-62.72
-32.97
-59.37
129.49
-3.02
Opening Cash & Equivalents
148.49
208.31
181.16
241.60
118.09
186.79
219.76
279.14
149.64
152.66
Closing Cash & Equivalent
462.17
148.49
208.31
181.16
241.60
124.07
186.79
219.76
279.14
149.64

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
449.99
392.42
372.53
319.05
288.09
246.25
220.90
184.34
150.31
130.98
ROA
12.68%
14.41%
13.47%
13.15%
15.29%
17.11%
18.02%
15.98%
12.69%
13.02%
ROE
14.24%
16.36%
15.68%
15.49%
18.14%
20.73%
22.55%
20.64%
15.95%
15.84%
ROCE
17.90%
19.55%
20.83%
19.90%
25.00%
27.69%
29.79%
27.32%
20.99%
22.14%
Fixed Asset Turnover
2.24
2.44
2.98
2.82
2.48
2.32
3.09
3.67
3.42
3.21
Receivable days
81.33
82.83
77.55
80.83
72.77
69.24
66.73
65.14
70.71
89.61
Inventory Days
96.89
95.64
79.50
80.27
72.61
71.30
65.53
63.64
69.95
66.36
Payable days
48.27
24.87
24.11
27.85
25.90
27.38
26.87
31.64
27.84
38.39
Cash Conversion Cycle
129.94
153.61
132.94
133.26
119.49
113.17
105.38
97.14
112.83
117.58
Total Debt/Equity
0.04
0.03
0.04
0.04
0.05
0.08
0.05
0.07
0.11
0.04
Interest Cover
90.14
72.38
63.40
54.96
79.51
78.30
79.61
48.48
31.12
31.94

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.