Nifty
Sensex
:
:
10813.45
36737.69
107.70 (1.01%)
408.68 (1.12%)

Engineering - Industrial Equipments

Rating :
63/99

BSE: 532683 | NSE: AIAENG

1628.75
09-Jul-2020
  • Open
  • High
  • Low
  • Previous Close
  •  1658.50
  •  1658.50
  •  1619.00
  •  1645.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  40378
  •  664.07
  •  1989.95
  •  1102.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 15,510.51
  • 26.27
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 15,422.09
  • 0.55%
  • 4.19

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.47%
  • 0.70%
  • 2.36%
  • FII
  • DII
  • Others
  • 21.34%
  • 16.35%
  • 0.78%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.45
  • 7.05
  • 10.97

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.14
  • 2.47
  • 0.77

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.58
  • 3.46
  • 3.80

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.15
  • 28.51
  • 31.39

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.06
  • 4.52
  • 4.62

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.64
  • 18.23
  • 20.28

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Net Sales
856.93
887.22
-3.41%
694.09
726.44
-4.45%
696.59
740.33
-5.91%
733.29
715.23
2.53%
Expenses
672.19
695.94
-3.41%
521.23
561.21
-7.12%
542.53
592.80
-8.48%
564.65
559.65
0.89%
EBITDA
184.75
191.28
-3.41%
172.86
165.23
4.62%
154.06
147.52
4.43%
168.64
155.58
8.39%
EBIDTM
21.56%
21.56%
24.90%
22.75%
22.12%
19.93%
23.00%
21.75%
Other Income
29.21
23.61
23.72%
45.98
28.92
58.99%
28.08
48.48
-42.08%
38.61
20.16
91.52%
Interest
1.36
1.98
-31.31%
1.27
2.04
-37.75%
1.52
1.70
-10.59%
1.43
1.83
-21.86%
Depreciation
26.85
22.66
18.49%
25.19
21.59
16.67%
22.21
18.05
23.05%
23.62
16.55
42.72%
PBT
185.75
190.25
-2.37%
192.38
170.53
12.81%
158.40
176.25
-10.13%
182.20
157.37
15.78%
Tax
43.32
34.36
26.08%
36.02
41.31
-12.81%
6.41
54.74
-88.29%
42.65
52.55
-18.84%
PAT
142.42
155.89
-8.64%
156.36
129.22
21.00%
151.99
121.51
25.08%
139.55
104.81
33.15%
PATM
16.62%
17.57%
22.53%
17.79%
21.82%
16.41%
19.03%
14.65%
EPS
15.10
16.53
-8.65%
16.58
13.70
21.02%
16.12
12.89
25.06%
14.80
11.11
33.21%

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
2,980.90
3,069.50
2,445.13
2,246.01
2,098.39
2,183.64
2,080.08
1,751.31
1,416.67
1,160.66
949.70
Net Sales Growth
-2.88%
25.54%
8.87%
7.03%
-3.90%
4.98%
18.77%
23.62%
22.06%
22.21%
 
Cost Of Goods Sold
1,173.46
1,225.47
964.37
742.17
714.97
761.60
796.40
654.30
542.43
485.94
354.75
Gross Profit
1,807.44
1,844.03
1,480.77
1,503.85
1,383.43
1,422.03
1,283.68
1,097.01
874.24
674.72
594.96
GP Margin
60.63%
60.08%
60.56%
66.96%
65.93%
65.12%
61.71%
62.64%
61.71%
58.13%
62.65%
Total Expenditure
2,300.60
2,406.02
1,905.52
1,607.42
1,485.66
1,596.48
1,574.60
1,437.76
1,139.59
909.12
718.93
Power & Fuel Cost
-
336.49
252.14
241.80
211.16
226.31
175.86
176.10
149.36
112.55
89.41
% Of Sales
-
10.96%
10.31%
10.77%
10.06%
10.36%
8.45%
10.06%
10.54%
9.70%
9.41%
Employee Cost
-
126.39
113.16
106.71
102.43
98.11
88.84
80.89
64.89
52.26
43.33
% Of Sales
-
4.12%
4.63%
4.75%
4.88%
4.49%
4.27%
4.62%
4.58%
4.50%
4.56%
Manufacturing Exp.
-
409.92
316.31
316.61
280.73
312.86
266.39
290.15
215.33
173.59
126.16
% Of Sales
-
13.35%
12.94%
14.10%
13.38%
14.33%
12.81%
16.57%
15.20%
14.96%
13.28%
General & Admin Exp.
-
78.20
76.35
63.85
53.99
50.19
43.91
46.69
39.01
29.63
29.62
% Of Sales
-
2.55%
3.12%
2.84%
2.57%
2.30%
2.11%
2.67%
2.75%
2.55%
3.12%
Selling & Distn. Exp.
-
206.85
167.26
123.81
111.11
141.08
125.61
108.74
68.93
52.35
42.94
% Of Sales
-
6.74%
6.84%
5.51%
5.30%
6.46%
6.04%
6.21%
4.87%
4.51%
4.52%
Miscellaneous Exp.
-
22.70
15.94
12.48
11.27
6.33
77.61
80.89
59.65
2.81
42.94
% Of Sales
-
0.74%
0.65%
0.56%
0.54%
0.29%
3.73%
4.62%
4.21%
0.24%
3.45%
EBITDA
680.31
663.48
539.61
638.59
612.73
587.16
505.48
313.55
277.08
251.54
230.77
EBITDA Margin
22.82%
21.62%
22.07%
28.43%
29.20%
26.89%
24.30%
17.90%
19.56%
21.67%
24.30%
Other Income
141.88
120.89
121.81
104.36
101.94
84.49
33.41
21.32
13.27
24.72
32.24
Interest
5.58
11.13
10.84
8.43
8.29
7.56
9.69
9.65
8.17
4.35
3.29
Depreciation
97.87
78.85
65.58
72.48
65.52
69.75
38.14
34.48
29.44
25.40
22.71
PBT
718.73
694.40
585.01
662.04
640.86
594.34
491.05
290.73
252.74
246.51
237.00
Tax
128.40
182.96
141.39
204.83
184.06
163.41
134.22
79.11
71.53
62.92
65.91
Tax Rate
17.86%
26.35%
24.17%
30.94%
28.72%
27.49%
29.18%
27.21%
28.30%
25.52%
27.81%
PAT
590.32
510.83
443.35
456.77
456.87
430.94
324.97
210.82
180.45
183.40
170.74
PAT before Minority Interest
590.36
511.44
443.62
457.21
456.79
430.93
325.72
211.62
181.20
183.59
171.10
Minority Interest
0.04
-0.61
-0.27
-0.44
0.08
0.01
-0.75
-0.80
-0.75
-0.19
-0.36
PAT Margin
19.80%
16.64%
18.13%
20.34%
21.77%
19.73%
15.62%
12.04%
12.74%
15.80%
17.98%
PAT Growth
15.43%
15.22%
-2.94%
-0.02%
6.02%
32.61%
54.15%
16.83%
-1.61%
7.41%
 
EPS
62.60
54.17
47.01
48.44
48.45
45.70
34.46
22.36
19.14
19.45
18.11

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
3,513.71
3,009.31
2,717.25
2,322.66
2,083.61
1,738.84
1,417.80
1,235.51
1,052.12
902.08
Share Capital
18.86
18.86
18.86
18.86
18.86
18.86
18.86
18.86
18.86
18.86
Total Reserves
3,494.84
2,990.44
2,698.39
2,303.79
2,064.74
1,719.98
1,398.94
1,216.65
1,033.26
883.22
Non-Current Liabilities
111.17
82.22
79.41
85.31
88.70
113.14
125.44
27.20
26.40
19.89
Secured Loans
0.00
0.00
0.00
24.78
54.37
85.79
105.22
3.01
4.06
6.57
Unsecured Loans
15.00
0.20
0.34
0.51
0.70
0.92
1.11
4.12
4.12
1.64
Long Term Provisions
9.18
8.54
7.84
10.47
8.98
6.46
5.90
4.30
2.98
0.00
Current Liabilities
398.61
458.09
385.45
375.18
368.76
373.11
293.34
223.15
207.71
367.89
Trade Payables
173.61
157.73
137.46
98.26
119.11
132.90
112.64
98.64
130.15
22.34
Other Current Liabilities
93.31
148.09
91.43
102.49
101.83
116.11
53.23
35.58
22.57
70.25
Short Term Borrowings
112.89
122.94
115.46
125.26
9.05
3.25
52.43
38.60
10.63
0.00
Short Term Provisions
18.80
29.33
41.10
49.17
138.76
120.85
75.04
50.33
44.37
275.29
Total Liabilities
4,032.79
3,558.53
3,190.13
2,790.74
2,548.80
2,232.90
1,844.66
1,490.24
1,292.70
1,295.88
Net Block
844.65
671.11
670.00
672.21
551.44
388.65
377.17
356.07
282.33
231.54
Gross Block
1,155.10
909.18
845.18
1,027.56
847.53
614.64
562.74
512.13
410.21
334.92
Accumulated Depreciation
310.45
238.06
175.19
355.35
296.09
225.99
185.57
156.06
127.88
103.37
Non Current Assets
975.91
861.43
780.93
730.71
642.46
510.58
436.33
398.33
311.67
242.74
Capital Work in Progress
59.81
96.75
42.59
37.80
46.48
99.76
31.57
18.08
15.16
11.20
Non Current Investment
0.86
0.86
1.00
0.01
0.00
0.01
7.40
0.00
0.00
0.00
Long Term Loans & Adv.
70.60
92.70
63.90
20.63
41.48
22.01
18.55
23.70
13.78
0.00
Other Non Current Assets
0.00
0.00
3.45
0.06
3.06
0.15
1.64
0.47
0.40
0.00
Current Assets
3,056.86
2,697.10
2,409.20
2,060.04
1,906.34
1,722.31
1,408.33
1,091.91
981.04
1,053.14
Current Investments
1,143.72
1,091.00
958.62
946.43
636.96
529.09
186.70
140.26
150.13
141.46
Inventories
785.92
553.39
534.06
389.12
459.64
350.77
402.98
301.09
236.67
153.19
Sundry Debtors
706.38
600.20
494.83
430.45
393.75
431.48
340.07
371.73
354.39
213.28
Cash & Bank
216.32
264.99
247.79
124.07
186.79
219.76
279.14
149.64
152.66
209.31
Other Current Assets
204.53
50.94
46.85
3.57
229.19
191.20
199.44
129.20
87.19
335.90
Short Term Loans & Adv.
124.56
136.57
127.04
166.40
226.56
189.49
197.01
125.84
87.11
334.94
Net Current Assets
2,658.26
2,239.01
2,023.75
1,684.85
1,537.58
1,349.20
1,114.99
868.76
773.33
685.25
Total Assets
4,032.77
3,558.53
3,190.13
2,790.75
2,548.80
2,232.89
1,844.66
1,490.24
1,292.71
1,295.88

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
199.61
294.18
230.57
594.99
307.04
451.69
163.09
93.66
34.69
130.31
PBT
694.40
585.01
662.04
640.86
594.34
459.94
290.73
252.74
246.51
237.01
Adjustment
-15.04
-24.60
-26.89
47.30
58.66
34.17
29.45
50.86
20.81
-5.24
Changes in Working Capital
-299.22
-105.29
-242.65
81.08
-152.86
71.04
-89.86
-151.60
-163.70
-43.24
Cash after chg. in Working capital
380.14
455.12
392.51
769.24
500.15
565.15
230.32
152.00
103.62
188.52
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-180.53
-160.94
-161.93
-174.25
-193.11
-113.46
-67.23
-58.34
-68.93
-58.21
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
-171.44
-205.03
-16.14
-449.32
-256.75
-419.90
-107.13
-86.16
-83.43
-112.44
Net Fixed Assets
-207.84
-114.74
178.72
-171.14
-178.85
-134.31
-67.13
-102.00
-61.32
-25.59
Net Investments
-46.83
-106.45
-17.69
-307.61
-99.40
-324.22
-64.77
38.02
-9.37
-100.08
Others
83.23
16.16
-177.17
29.43
21.50
38.63
24.77
-22.18
-12.74
13.23
Cash from Financing Activity
-1.54
-158.26
-90.94
-208.39
-83.26
-91.16
73.53
-10.52
-7.91
-67.29
Net Cash Inflow / Outflow
26.64
-69.12
123.50
-62.72
-32.97
-59.37
129.49
-3.02
-56.65
-49.42
Opening Cash & Equivalents
181.16
241.60
118.09
186.79
219.76
279.14
149.64
152.66
209.30
258.73
Closing Cash & Equivalent
208.31
181.16
241.60
124.07
186.79
219.76
279.14
149.64
152.66
209.31

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.)
372.53
319.05
288.09
246.25
220.90
184.34
150.31
130.98
111.53
95.62
ROA
13.47%
13.15%
15.29%
17.11%
18.02%
15.98%
12.69%
13.02%
14.18%
14.09%
ROE
15.68%
15.49%
18.14%
20.73%
22.55%
20.64%
15.95%
15.84%
18.79%
20.44%
ROCE
20.83%
19.90%
25.00%
27.69%
29.79%
27.32%
20.99%
22.14%
25.30%
27.83%
Fixed Asset Turnover
2.98
2.82
2.48
2.32
3.09
3.67
3.42
3.21
3.27
3.05
Receivable days
77.55
80.83
72.77
69.24
66.73
65.14
70.71
89.61
85.07
73.60
Inventory Days
79.50
80.27
72.61
71.30
65.53
63.64
69.95
66.36
58.42
54.09
Payable days
24.01
27.85
25.90
27.38
26.87
31.64
27.84
38.39
29.22
20.01
Cash Conversion Cycle
133.04
133.26
119.49
113.17
105.38
97.14
112.83
117.58
114.27
107.67
Total Debt/Equity
0.04
0.04
0.05
0.08
0.05
0.07
0.11
0.04
0.02
0.01
Interest Cover
63.40
54.96
79.51
78.30
79.61
48.48
31.12
31.94
57.67
72.95

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.