Nifty
Sensex
:
:
12968.95
44149.72
-18.05 (-0.14%)
-110.02 (-0.25%)

Engineering - Industrial Equipments

Rating :
62/99

BSE: 532683 | NSE: AIAENG

1856.35
27-Nov-2020
  • Open
  • High
  • Low
  • Previous Close
  •  1900.00
  •  1945.75
  •  1828.50
  •  1914.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  56834
  •  1062.78
  •  1989.95
  •  1102.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 17,600.65
  • 30.83
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 17,557.78
  • 1.45%
  • 4.45

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.47%
  • 0.19%
  • 2.12%
  • FII
  • DII
  • Others
  • 20.49%
  • 18.03%
  • 0.70%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.85
  • 7.19
  • 6.70

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.53
  • 2.25
  • 4.88

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.40
  • 5.26
  • 10.02

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 26.21
  • 28.82
  • 31.14

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.15
  • 4.54
  • 4.56

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.13
  • 18.78
  • 20.52

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
742.32
696.59
6.56%
580.35
733.27
-20.85%
856.93
887.99
-3.50%
694.09
726.44
-4.45%
Expenses
552.05
542.53
1.75%
456.86
564.65
-19.09%
672.19
695.98
-3.42%
521.23
561.21
-7.12%
EBITDA
190.27
154.06
23.50%
123.48
168.62
-26.77%
184.75
192.02
-3.79%
172.86
165.23
4.62%
EBIDTM
25.63%
22.12%
21.28%
23.00%
14.01%
14.01%
24.90%
22.75%
Other Income
24.77
28.08
-11.79%
74.76
38.64
93.48%
29.21
22.87
27.72%
45.98
28.92
58.99%
Interest
1.25
1.52
-17.76%
1.41
1.43
-1.40%
1.36
1.98
-31.31%
1.27
2.04
-37.75%
Depreciation
23.32
22.21
5.00%
25.11
23.62
6.31%
26.85
22.66
18.49%
25.19
21.59
16.67%
PBT
186.79
158.40
17.92%
171.72
182.20
-5.75%
185.75
190.25
-2.37%
192.38
170.53
12.81%
Tax
43.34
6.41
576.13%
42.39
42.66
-0.63%
43.32
34.36
26.08%
36.02
41.31
-12.81%
PAT
143.44
151.99
-5.63%
129.33
139.55
-7.32%
142.42
155.89
-8.64%
156.36
129.22
21.00%
PATM
19.32%
21.82%
22.29%
19.03%
7.11%
7.11%
22.53%
17.79%
EPS
15.21
16.12
-5.65%
13.71
14.80
-7.36%
15.10
16.53
-8.65%
16.58
13.70
21.02%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
2,873.69
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
1,160.66
Net Sales Growth
-5.60%
-3.24%
25.54%
8.87%
7.03%
-3.90%
4.98%
18.77%
23.62%
22.06%
 
Cost Of Goods Sold
5,356.18
1,173.47
1,225.26
964.37
742.17
714.97
761.60
796.40
654.30
542.43
485.94
Gross Profit
-2,482.49
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
674.72
GP Margin
-86.39%
60.49%
60.08%
60.56%
66.96%
65.93%
65.12%
61.71%
62.64%
61.71%
58.13%
Total Expenditure
2,202.33
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
909.12
Power & Fuel Cost
-
300.95
338.04
252.14
241.80
211.16
226.31
175.86
176.10
149.36
112.55
% Of Sales
-
10.13%
11.01%
10.31%
10.77%
10.06%
10.36%
8.45%
10.06%
10.54%
9.70%
Employee Cost
-
134.39
126.39
113.16
106.71
102.43
98.11
88.84
80.89
64.89
52.26
% Of Sales
-
4.52%
4.12%
4.63%
4.75%
4.88%
4.49%
4.27%
4.62%
4.58%
4.50%
Manufacturing Exp.
-
365.08
408.57
316.31
316.61
280.73
312.86
266.39
290.15
215.33
173.59
% Of Sales
-
12.29%
13.31%
12.94%
14.10%
13.38%
14.33%
12.81%
16.57%
15.20%
14.96%
General & Admin Exp.
-
74.31
78.22
76.35
63.85
53.99
50.19
43.91
46.69
39.01
29.63
% Of Sales
-
2.50%
2.55%
3.12%
2.84%
2.57%
2.30%
2.11%
2.67%
2.75%
2.55%
Selling & Distn. Exp.
-
220.21
206.85
167.26
123.81
111.11
141.08
125.61
108.74
68.93
52.35
% Of Sales
-
7.41%
6.74%
6.84%
5.51%
5.30%
6.46%
6.04%
6.21%
4.87%
4.51%
Miscellaneous Exp.
-
16.81
22.72
15.94
12.48
11.27
6.33
77.61
80.89
59.65
52.35
% Of Sales
-
0.57%
0.74%
0.65%
0.56%
0.54%
0.29%
3.73%
4.62%
4.21%
0.24%
EBITDA
671.36
684.76
663.45
539.61
638.59
612.73
587.16
505.48
313.55
277.08
251.54
EBITDA Margin
23.36%
23.06%
21.61%
22.07%
28.43%
29.20%
26.89%
24.30%
17.90%
19.56%
21.67%
Other Income
174.72
141.91
120.92
121.81
104.36
101.94
84.49
33.41
21.32
13.27
24.72
Interest
5.29
10.07
11.13
10.84
8.43
8.29
7.56
9.69
9.65
8.17
4.35
Depreciation
100.47
97.88
78.85
65.58
72.48
65.52
69.75
38.14
34.48
29.44
25.40
PBT
736.64
718.72
694.40
585.01
662.04
640.86
594.34
491.05
290.73
252.74
246.51
Tax
165.07
128.40
182.96
141.39
204.83
184.06
163.41
134.22
79.11
71.53
62.92
Tax Rate
22.41%
17.87%
26.35%
24.17%
30.94%
28.72%
27.49%
29.18%
27.21%
28.30%
25.52%
PAT
571.55
590.36
510.83
443.35
456.77
456.87
430.94
324.97
210.82
180.45
183.40
PAT before Minority Interest
571.73
590.32
511.44
443.62
457.21
456.79
430.93
325.72
211.62
181.20
183.59
Minority Interest
0.18
0.04
-0.61
-0.27
-0.44
0.08
0.01
-0.75
-0.80
-0.75
-0.19
PAT Margin
19.89%
19.88%
16.64%
18.13%
20.34%
21.77%
19.73%
15.62%
12.04%
12.74%
15.80%
PAT Growth
-0.88%
15.57%
15.22%
-2.94%
-0.02%
6.02%
32.61%
54.15%
16.83%
-1.61%
 
EPS
60.61
62.60
54.17
47.01
48.44
48.45
45.70
34.46
22.36
19.14
19.45

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
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
1,052.12
Share Capital
18.86
18.86
18.86
18.86
18.86
18.86
18.86
18.86
18.86
18.86
Total Reserves
3,682.42
3,494.84
2,990.44
2,698.39
2,303.79
2,064.74
1,719.98
1,398.94
1,216.65
1,033.26
Non-Current Liabilities
88.32
111.17
82.22
79.41
85.31
88.70
113.14
125.44
27.20
26.40
Secured Loans
0.00
0.00
0.00
0.00
24.78
54.37
85.79
105.22
3.01
4.06
Unsecured Loans
0.00
15.00
0.20
0.34
0.51
0.70
0.92
1.11
4.12
4.12
Long Term Provisions
11.04
9.18
8.54
7.84
10.47
8.98
6.46
5.90
4.30
2.98
Current Liabilities
362.65
398.56
458.09
385.45
375.18
368.76
373.11
293.34
223.15
207.71
Trade Payables
132.15
173.61
157.73
137.46
98.26
119.11
132.90
112.64
98.64
130.15
Other Current Liabilities
105.24
93.26
148.09
91.43
102.49
101.83
116.11
53.23
35.58
22.57
Short Term Borrowings
96.95
112.89
122.94
115.46
125.26
9.05
3.25
52.43
38.60
10.63
Short Term Provisions
28.31
18.80
29.33
41.10
49.17
138.76
120.85
75.04
50.33
44.37
Total Liabilities
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
1,292.70
Net Block
889.66
844.65
671.11
670.00
672.21
551.44
388.65
377.17
356.07
282.33
Gross Block
1,292.94
1,155.31
909.18
845.18
1,027.56
847.53
614.64
562.74
512.13
410.21
Accumulated Depreciation
403.29
310.66
238.06
175.19
355.35
296.09
225.99
185.57
156.06
127.88
Non Current Assets
1,017.33
975.94
861.43
780.93
730.71
642.46
510.58
436.33
398.33
311.67
Capital Work in Progress
32.35
59.81
96.75
42.59
37.80
46.48
99.76
31.57
18.08
15.16
Non Current Investment
0.86
0.86
0.86
1.00
0.01
0.00
0.01
7.40
0.00
0.00
Long Term Loans & Adv.
94.46
70.63
92.70
63.90
20.63
41.48
22.01
18.55
23.70
13.78
Other Non Current Assets
0.00
0.00
0.00
3.45
0.06
3.06
0.15
1.64
0.47
0.40
Current Assets
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
981.04
Current Investments
1,417.64
1,143.72
1,091.00
958.62
946.43
636.96
529.09
186.70
140.26
150.13
Inventories
778.12
785.92
553.39
534.06
389.12
459.64
350.77
402.98
301.09
236.67
Sundry Debtors
648.19
706.38
600.20
494.83
430.45
393.75
431.48
340.07
371.73
354.39
Cash & Bank
154.82
216.32
264.99
247.79
124.07
186.79
219.76
279.14
149.64
152.66
Other Current Assets
145.41
80.12
50.94
46.85
169.97
229.19
191.20
199.44
129.20
87.19
Short Term Loans & Adv.
103.77
124.33
136.57
127.04
166.40
226.56
189.49
197.01
125.84
87.11
Net Current Assets
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
773.33
Total Assets
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
1,292.71

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
679.33
189.70
294.18
230.57
594.99
307.04
451.69
163.09
93.66
34.69
PBT
718.72
694.40
585.01
662.04
640.86
594.34
459.94
290.73
252.74
246.51
Adjustment
-12.96
-16.08
-24.60
-26.89
47.30
58.66
34.17
29.45
50.86
20.81
Changes in Working Capital
122.86
-308.09
-105.29
-242.65
81.08
-152.86
71.04
-89.86
-151.60
-163.70
Cash after chg. in Working capital
828.62
370.23
455.12
392.51
769.24
500.15
565.15
230.32
152.00
103.62
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-149.29
-180.53
-160.94
-161.93
-174.25
-193.11
-113.46
-67.23
-58.34
-68.93
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
-310.75
-163.84
-205.03
-16.14
-449.32
-256.75
-419.90
-107.13
-86.16
-83.43
Net Fixed Assets
-109.89
-207.84
-114.74
178.72
-171.14
-178.85
-134.31
-67.13
-102.00
-61.32
Net Investments
-339.19
-46.83
-106.45
-17.69
-307.61
-99.40
-324.22
-64.77
38.02
-9.37
Others
138.33
90.83
16.16
-177.17
29.43
21.50
38.63
24.77
-22.18
-12.74
Cash from Financing Activity
-428.79
-0.13
-158.26
-90.94
-208.39
-83.26
-91.16
73.53
-10.52
-7.91
Net Cash Inflow / Outflow
-60.22
25.74
-69.12
123.50
-62.72
-32.97
-59.37
129.49
-3.02
-56.65
Opening Cash & Equivalents
208.31
181.16
241.60
118.09
186.79
219.76
279.14
149.64
152.66
209.30
Closing Cash & Equivalent
148.49
208.31
181.16
241.60
124.07
186.79
219.76
279.14
149.64
152.66

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
392.42
372.53
319.05
288.09
246.25
220.90
184.34
150.31
130.98
111.53
ROA
14.41%
13.47%
13.15%
15.29%
17.11%
18.02%
15.98%
12.69%
13.02%
14.18%
ROE
16.36%
15.68%
15.49%
18.14%
20.73%
22.55%
20.64%
15.95%
15.84%
18.79%
ROCE
19.55%
20.83%
19.90%
25.00%
27.69%
29.79%
27.32%
20.99%
22.14%
25.30%
Fixed Asset Turnover
2.44
2.98
2.82
2.48
2.32
3.09
3.67
3.42
3.21
3.27
Receivable days
82.83
77.55
80.83
72.77
69.24
66.73
65.14
70.71
89.61
85.07
Inventory Days
95.64
79.50
80.27
72.61
71.30
65.53
63.64
69.95
66.36
58.42
Payable days
24.53
24.11
27.85
25.90
27.38
26.87
31.64
27.84
38.39
29.22
Cash Conversion Cycle
153.95
132.94
133.26
119.49
113.17
105.38
97.14
112.83
117.58
114.27
Total Debt/Equity
0.03
0.04
0.04
0.05
0.08
0.05
0.07
0.11
0.04
0.02
Interest Cover
72.38
63.40
54.96
79.51
78.30
79.61
48.48
31.12
31.94
57.67

News Update:


  • AIA Engineering’s arm to close Grinding Media manufacturing facility at Bangalore
    1st Sep 2020, 10:58 AM

    There will be no adverse effect of the above closure by WSL, as the Company has enough surplus capacity to meet its requirement

    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.