Nifty
Sensex
:
:
23501.10
77209.90
-65.90 (-0.28%)
-269.03 (-0.35%)

Engineering - Industrial Equipments

Rating :
62/99

BSE: 532683 | NSE: AIAENG

4250.30
21-Jun-2024
  • Open
  • High
  • Low
  • Previous Close
  •  4210.00
  •  4292.00
  •  4155.05
  •  4244.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  86668
  •  3673.13
  •  4630.00
  •  3100.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 39,958.35
  • 35.19
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 39,859.35
  • 0.38%
  • 6.00

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.47%
  • 0.22%
  • 2.26%
  • FII
  • DII
  • Others
  • 18.16%
  • 20.07%
  • 0.82%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.97
  • 9.85
  • 19.43

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.44
  • 13.42
  • 13.57

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.51
  • 15.63
  • 23.09

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 30.43
  • 30.17
  • 30.71

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.71
  • 4.63
  • 4.83

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.36
  • 20.73
  • 21.20

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
1,150.22
1,273.56
-9.68%
1,169.16
1,226.85
-4.70%
1,294.80
1,328.66
-2.55%
1,239.59
1,079.70
14.81%
Expenses
852.81
957.82
-10.96%
857.94
861.13
-0.37%
912.70
1,016.67
-10.23%
896.55
832.51
7.69%
EBITDA
297.41
315.74
-5.81%
311.21
365.73
-14.91%
382.10
311.99
22.47%
343.03
247.19
38.77%
EBIDTM
25.86%
24.79%
26.62%
29.81%
29.51%
23.48%
27.67%
22.89%
Other Income
76.46
63.81
19.82%
83.10
117.95
-29.55%
62.33
32.14
93.93%
59.51
20.64
188.32%
Interest
6.39
9.89
-35.39%
7.08
5.24
35.11%
7.42
3.87
91.73%
7.50
1.09
588.07%
Depreciation
24.53
23.24
5.55%
26.99
24.44
10.43%
24.51
24.56
-0.20%
24.25
20.80
16.59%
PBT
342.96
346.41
-1.00%
360.25
454.00
-20.65%
412.50
315.70
30.66%
370.80
245.93
50.77%
Tax
83.24
78.75
5.70%
81.10
101.53
-20.12%
88.41
70.79
24.89%
98.28
54.47
80.43%
PAT
259.72
267.66
-2.97%
279.15
352.47
-20.80%
324.09
244.91
32.33%
272.52
191.47
42.33%
PATM
22.58%
21.02%
23.88%
28.73%
25.03%
18.43%
21.98%
17.73%
EPS
27.62
28.43
-2.85%
29.65
37.37
-20.66%
34.25
25.95
31.98%
28.87
20.19
42.99%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
4,853.77
4,908.77
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
Net Sales Growth
-1.12%
37.63%
23.77%
-2.98%
-3.24%
25.54%
8.87%
7.03%
-3.90%
4.98%
 
Cost Of Goods Sold
2,072.66
2,065.82
1,471.09
1,142.60
1,173.47
1,225.26
964.37
742.17
714.97
761.60
796.40
Gross Profit
2,781.11
2,842.95
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
GP Margin
57.30%
57.92%
58.75%
60.35%
60.49%
60.08%
60.56%
66.96%
65.93%
65.12%
61.71%
Total Expenditure
3,520.00
3,663.40
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
Power & Fuel Cost
-
376.59
328.52
286.70
300.95
338.04
252.14
241.80
211.16
226.31
175.86
% Of Sales
-
7.67%
9.21%
9.95%
10.13%
11.01%
10.31%
10.77%
10.06%
10.36%
8.45%
Employee Cost
-
151.90
139.37
133.50
134.39
126.39
113.16
106.71
102.43
98.11
88.84
% Of Sales
-
3.09%
3.91%
4.63%
4.52%
4.12%
4.63%
4.75%
4.88%
4.49%
4.27%
Manufacturing Exp.
-
421.41
348.00
309.12
365.08
408.57
316.31
316.61
280.73
312.86
266.39
% Of Sales
-
8.58%
9.76%
10.73%
12.29%
13.31%
12.94%
14.10%
13.38%
14.33%
12.81%
General & Admin Exp.
-
95.88
70.15
62.91
74.31
78.22
76.35
63.85
53.99
50.19
43.91
% Of Sales
-
1.95%
1.97%
2.18%
2.50%
2.55%
3.12%
2.84%
2.57%
2.30%
2.11%
Selling & Distn. Exp.
-
530.97
466.00
269.40
220.21
206.85
167.26
123.81
111.11
141.08
125.61
% Of Sales
-
10.82%
13.07%
9.35%
7.41%
6.74%
6.84%
5.51%
5.30%
6.46%
6.04%
Miscellaneous Exp.
-
20.83
17.82
18.11
16.81
22.72
15.94
12.48
11.27
6.33
125.61
% Of Sales
-
0.42%
0.50%
0.63%
0.57%
0.74%
0.65%
0.56%
0.54%
0.29%
3.73%
EBITDA
1,333.75
1,245.37
725.60
659.14
684.76
663.45
539.61
638.59
612.73
587.16
505.48
EBITDA Margin
27.48%
25.37%
20.34%
22.87%
23.06%
21.61%
22.07%
28.43%
29.20%
26.89%
24.30%
Other Income
281.40
234.54
156.29
172.20
141.91
120.92
121.81
104.36
101.94
84.49
33.41
Interest
28.39
24.84
8.50
8.19
10.07
11.13
10.84
8.43
8.29
7.56
9.69
Depreciation
100.28
93.04
92.12
93.50
97.88
78.85
65.58
72.48
65.52
69.75
38.14
PBT
1,486.51
1,362.04
781.27
729.65
718.72
694.40
585.01
662.04
640.86
594.34
491.05
Tax
351.03
305.54
161.65
163.94
128.40
182.96
141.39
204.83
184.06
163.41
134.22
Tax Rate
23.61%
22.43%
20.69%
22.47%
17.87%
26.35%
24.17%
30.94%
28.72%
27.49%
29.18%
PAT
1,135.48
1,055.93
619.68
566.13
590.36
510.83
443.35
456.77
456.87
430.94
324.97
PAT before Minority Interest
1,134.06
1,056.50
619.62
565.71
590.32
511.44
443.62
457.21
456.79
430.93
325.72
Minority Interest
-1.42
-0.57
0.06
0.42
0.04
-0.61
-0.27
-0.44
0.08
0.01
-0.75
PAT Margin
23.39%
21.51%
17.37%
19.65%
19.88%
16.64%
18.13%
20.34%
21.77%
19.73%
15.62%
PAT Growth
7.47%
70.40%
9.46%
-4.10%
15.57%
15.22%
-2.94%
-0.02%
6.02%
32.61%
 
EPS
120.41
111.98
65.71
60.03
62.60
54.17
47.01
48.44
48.45
45.70
34.46

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
5,691.33
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
Share Capital
18.86
18.86
18.86
18.86
18.86
18.86
18.86
18.86
18.86
18.86
Total Reserves
5,672.46
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
Non-Current Liabilities
1,513.87
1,347.01
1,498.37
88.32
111.17
82.22
79.41
85.31
88.70
113.14
Secured Loans
0.00
1.27
0.00
0.00
0.00
0.00
0.00
24.78
54.37
85.79
Unsecured Loans
0.00
0.00
0.00
0.00
15.00
0.20
0.34
0.51
0.70
0.92
Long Term Provisions
1,471.75
1,303.62
1,445.80
11.04
9.18
8.54
7.84
10.47
8.98
6.46
Current Liabilities
1,154.19
463.90
617.22
362.65
398.56
458.09
385.45
375.18
368.76
373.11
Trade Payables
261.37
196.75
165.81
136.42
173.61
157.73
137.46
98.26
119.11
132.90
Other Current Liabilities
91.39
87.67
77.36
100.97
93.26
148.09
91.43
102.49
101.83
116.11
Short Term Borrowings
496.00
1.57
184.47
96.95
112.89
122.94
115.46
125.26
9.05
3.25
Short Term Provisions
305.43
177.91
189.58
28.31
18.80
29.33
41.10
49.17
138.76
120.85
Total Liabilities
8,368.33
6,574.35
6,368.72
4,161.51
4,032.74
3,558.53
3,190.13
2,790.74
2,548.80
2,232.90
Net Block
1,002.75
790.00
811.43
889.66
844.65
671.11
670.00
672.21
551.44
388.65
Gross Block
1,655.97
1,352.20
1,282.94
1,292.94
1,155.31
909.18
845.18
1,027.56
847.53
614.64
Accumulated Depreciation
653.22
562.20
471.51
403.29
310.66
238.06
175.19
355.35
296.09
225.99
Non Current Assets
2,776.67
2,687.72
2,728.24
1,017.33
975.94
861.43
780.93
730.71
642.46
510.58
Capital Work in Progress
107.44
210.23
160.95
32.35
59.81
96.75
42.59
37.80
46.48
99.76
Non Current Investment
0.80
0.49
257.21
0.86
0.86
0.86
1.00
0.01
0.00
0.01
Long Term Loans & Adv.
1,665.56
1,371.98
1,497.85
94.46
70.63
92.70
63.90
20.63
41.48
22.01
Other Non Current Assets
0.12
315.02
0.79
0.00
0.00
0.00
3.45
0.06
3.06
0.15
Current Assets
5,591.65
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
Current Investments
2,253.52
1,054.92
551.36
1,417.64
1,143.72
1,091.00
958.62
946.43
636.96
529.09
Inventories
1,218.02
1,226.01
754.78
778.12
785.92
553.39
534.06
389.12
459.64
350.77
Sundry Debtors
860.84
800.15
638.47
648.19
706.38
600.20
494.83
430.45
393.75
431.48
Cash & Bank
805.99
506.10
1,395.45
154.82
216.32
264.99
247.79
124.07
186.79
219.76
Other Current Assets
453.29
26.82
50.76
41.64
204.45
187.51
173.89
169.97
229.19
191.20
Short Term Loans & Adv.
414.13
272.63
249.67
103.77
124.33
136.57
127.04
166.40
226.56
189.49
Net Current Assets
4,437.47
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
Total Assets
8,368.32
6,574.34
6,368.73
4,161.50
4,032.72
3,558.53
3,190.13
2,790.75
2,548.80
2,232.89

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
867.72
-39.55
598.46
679.13
189.70
294.18
230.57
594.99
307.04
451.69
PBT
1,362.04
781.27
729.65
718.72
694.40
585.01
662.04
640.86
594.34
459.94
Adjustment
-38.03
-57.02
-6.30
-13.16
-16.08
-24.60
-26.89
47.30
58.66
34.17
Changes in Working Capital
-152.15
-600.96
59.53
122.86
-308.09
-105.29
-242.65
81.08
-152.86
71.04
Cash after chg. in Working capital
1,171.86
123.29
782.88
828.42
370.23
455.12
392.51
769.24
500.15
565.15
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-304.14
-162.84
-184.42
-149.29
-180.53
-160.94
-161.93
-174.25
-193.11
-113.46
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
-1,208.30
99.85
-351.28
-310.55
-163.84
-205.03
-16.14
-449.32
-256.75
-419.90
Net Fixed Assets
-201.06
-114.67
-117.92
-109.89
-207.84
-114.74
178.72
-171.14
-178.85
-134.31
Net Investments
-1,180.39
-235.10
641.03
-339.19
-46.83
-106.45
-17.69
-307.61
-99.40
-324.22
Others
173.15
449.62
-874.39
138.53
90.83
16.16
-177.17
29.43
21.50
38.63
Cash from Financing Activity
395.00
-267.23
66.54
-428.79
-0.13
-158.26
-90.94
-208.39
-83.26
-91.16
Net Cash Inflow / Outflow
54.42
-206.92
313.72
-60.22
25.74
-69.12
123.50
-62.72
-32.97
-59.37
Opening Cash & Equivalents
256.71
462.17
148.49
208.31
181.16
241.60
118.09
186.79
219.76
279.14
Closing Cash & Equivalent
307.48
256.71
462.17
148.49
208.31
181.16
241.60
124.07
186.79
219.76

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
603.40
504.13
449.99
392.42
372.53
319.05
288.09
246.25
220.90
184.34
ROA
14.14%
9.57%
10.74%
14.41%
13.47%
13.15%
15.29%
17.11%
18.02%
15.98%
ROE
20.23%
13.77%
14.24%
16.36%
15.68%
15.49%
18.14%
20.73%
22.55%
20.64%
ROCE
25.34%
17.19%
17.90%
19.55%
20.83%
19.90%
25.00%
27.69%
29.79%
27.32%
Fixed Asset Turnover
3.26
2.71
2.24
2.44
2.98
2.82
2.48
2.32
3.09
3.67
Receivable days
61.74
73.51
81.33
82.83
77.55
80.83
72.77
69.24
66.73
65.14
Inventory Days
90.85
101.21
96.89
95.64
79.50
80.27
72.61
71.30
65.53
63.64
Payable days
40.47
44.98
48.27
24.87
24.11
27.85
25.90
27.38
26.87
31.64
Cash Conversion Cycle
112.12
129.74
129.94
153.61
132.94
133.26
119.49
113.17
105.38
97.14
Total Debt/Equity
0.09
0.00
0.04
0.03
0.04
0.04
0.05
0.08
0.05
0.07
Interest Cover
55.84
92.91
90.14
72.38
63.40
54.96
79.51
78.30
79.61
48.48

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.