Nifty
:
26046.95
Sensex
:
85267.66
148.40 (0.57%)
449.53 (0.53%)
Nifty
Sensex
:
:
26046.95
85267.66
148.40 (0.57%)
449.53 (0.53%)

Airo Lam Ltd.

Laminates/Decoratives

Rating :
45/99

BSE: Not Listed | NSE: AIROLAM

NSE BSE
103.66
12-Dec-2025
  • Open
  • High
  • Low
  • Previous Close
  •  102.07
  •  105.3
  •  101.25
  •  103.43
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  871
  •  90633.74
  •  150
  •  83.5

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 155.51
  • 20.40
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 243.46
  • N/A
  • 2.03

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.14%
  • 2.07%
  • 34.73%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 10.06%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.89
  • 9.99
  • 2.41

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.83
  • 3.24
  • -3.94

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.80
  • -13.14
  • -28.54

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 27.01

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 2.48

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 10.89

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Net Sales
61.85
51.79
19.42%
53.68
52.28
2.68%
56.17
50.92
10.31%
53.99
56.86
-5.05%
Expenses
55.74
52.11
6.97%
48.92
47.77
2.41%
50.18
46.22
8.57%
50.59
51.80
-2.34%
EBITDA
6.11
-0.33
-
4.77
4.51
5.76%
5.98
4.70
27.23%
3.40
5.06
-32.81%
EBIDTM
9.88%
-0.63%
8.88%
8.62%
10.65%
9.22%
6.30%
8.89%
Other Income
-0.01
-0.06
-
0.39
1.57
-75.16%
0.81
0.64
26.56%
0.22
0.07
214.29%
Interest
1.98
2.05
-3.41%
2.19
1.92
14.06%
2.24
1.65
35.76%
1.02
1.23
-17.07%
Depreciation
1.38
1.20
15.00%
1.15
1.04
10.58%
1.17
1.31
-10.69%
1.22
0.88
38.64%
PBT
2.75
-3.64
-
1.81
3.12
-41.99%
3.39
2.38
42.44%
1.38
3.01
-54.15%
Tax
0.37
-0.39
-
0.58
1.04
-44.23%
0.61
0.71
-14.08%
0.28
1.13
-75.22%
PAT
2.37
-3.24
-
1.23
2.08
-40.87%
2.78
1.67
66.47%
1.09
1.88
-42.02%
PATM
3.84%
-6.26%
2.29%
3.97%
4.95%
3.28%
2.02%
3.31%
EPS
1.64
-2.02
-
0.86
1.41
-39.01%
1.85
1.11
66.67%
0.73
1.25
-41.60%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Net Sales
225.69
214.23
206.37
199.46
168.90
133.11
106.39
Net Sales Growth
6.53%
3.81%
3.46%
18.09%
26.89%
25.12%
 
Cost Of Goods Sold
141.72
138.24
130.30
131.19
110.94
90.36
69.91
Gross Profit
83.97
75.99
76.07
68.28
57.96
42.75
36.47
GP Margin
37.21%
35.47%
36.86%
34.23%
34.32%
32.12%
34.28%
Total Expenditure
205.43
200.66
187.13
182.87
154.20
121.54
97.60
Power & Fuel Cost
-
3.30
2.46
2.24
2.01
2.53
1.79
% Of Sales
-
1.54%
1.19%
1.12%
1.19%
1.90%
1.68%
Employee Cost
-
13.97
12.88
11.21
9.51
6.75
7.40
% Of Sales
-
6.52%
6.24%
5.62%
5.63%
5.07%
6.96%
Manufacturing Exp.
-
8.56
8.41
8.26
7.32
6.04
5.09
% Of Sales
-
4.00%
4.08%
4.14%
4.33%
4.54%
4.78%
General & Admin Exp.
-
6.95
6.64
5.83
4.90
3.49
3.58
% Of Sales
-
3.24%
3.22%
2.92%
2.90%
2.62%
3.36%
Selling & Distn. Exp.
-
29.38
26.15
23.61
18.77
9.96
8.71
% Of Sales
-
13.71%
12.67%
11.84%
11.11%
7.48%
8.19%
Miscellaneous Exp.
-
0.27
0.29
0.54
0.75
2.41
1.11
% Of Sales
-
0.13%
0.14%
0.27%
0.44%
1.81%
1.04%
EBITDA
20.26
13.57
19.24
16.59
14.70
11.57
8.79
EBITDA Margin
8.98%
6.33%
9.32%
8.32%
8.70%
8.69%
8.26%
Other Income
1.41
2.53
1.45
0.70
0.56
0.83
0.92
Interest
7.43
7.23
5.22
4.19
3.07
2.34
1.70
Depreciation
4.92
4.62
3.88
3.32
3.05
2.35
1.64
PBT
9.33
4.25
11.59
9.77
9.13
7.72
6.36
Tax
1.84
1.54
3.75
2.38
2.65
2.26
1.58
Tax Rate
19.72%
36.24%
32.36%
24.36%
29.03%
29.27%
24.84%
PAT
7.47
2.70
7.84
7.40
6.49
5.46
4.78
PAT before Minority Interest
7.62
2.70
7.84
7.40
6.49
5.46
4.78
Minority Interest
0.15
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
3.31%
1.26%
3.80%
3.71%
3.84%
4.10%
4.49%
PAT Growth
212.55%
-65.56%
5.95%
14.02%
18.86%
14.23%
 
EPS
4.98
1.80
5.23
4.93
4.33
3.64
3.19

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Shareholder's Funds
73.31
70.47
64.01
56.19
49.68
44.23
Share Capital
15.00
15.00
15.00
15.00
15.00
15.00
Total Reserves
58.31
55.47
49.01
41.19
34.68
29.23
Non-Current Liabilities
27.66
20.26
18.62
26.10
21.93
15.65
Secured Loans
16.00
11.15
8.71
16.64
13.87
9.00
Unsecured Loans
4.04
3.12
5.14
5.41
5.39
5.50
Long Term Provisions
1.47
0.94
0.71
0.56
0.43
0.37
Current Liabilities
116.41
101.65
79.54
77.16
58.72
47.59
Trade Payables
34.56
28.15
26.86
39.24
32.65
22.09
Other Current Liabilities
15.88
13.12
7.48
10.65
9.20
5.00
Short Term Borrowings
63.45
58.89
43.70
26.18
15.61
18.86
Short Term Provisions
2.51
1.49
1.50
1.09
1.26
1.64
Total Liabilities
216.48
191.78
162.17
159.45
130.33
107.47
Net Block
57.66
44.61
35.86
37.36
37.60
11.02
Gross Block
90.66
72.98
60.37
58.55
55.74
26.82
Accumulated Depreciation
32.99
28.37
24.50
21.19
18.14
15.79
Non Current Assets
59.73
45.97
39.10
38.02
38.43
26.27
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
14.70
Non Current Investment
0.49
0.34
0.66
0.11
0.37
0.13
Long Term Loans & Adv.
0.46
0.17
0.39
0.55
0.46
0.41
Other Non Current Assets
1.11
0.85
2.18
0.00
0.00
0.00
Current Assets
156.75
145.80
123.07
121.43
91.91
81.20
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
84.94
75.82
62.88
59.01
40.74
34.68
Sundry Debtors
58.39
55.06
49.30
51.75
41.31
42.13
Cash & Bank
2.18
1.78
2.56
4.55
4.78
1.05
Other Current Assets
11.23
0.88
0.19
0.18
5.08
3.33
Short Term Loans & Adv.
10.30
12.26
8.14
5.94
4.90
3.19
Net Current Assets
40.34
44.15
43.53
44.27
33.18
33.61
Total Assets
216.48
191.77
162.17
159.45
130.34
107.47

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Cash From Operating Activity
13.88
-0.56
-5.32
-6.20
20.45
4.37
PBT
4.25
11.59
9.77
9.13
7.72
6.36
Adjustment
11.56
7.33
7.51
6.12
6.04
3.18
Changes in Working Capital
-0.43
-16.48
-21.39
-19.62
8.53
-4.02
Cash after chg. in Working capital
15.38
2.44
-4.10
-4.37
22.29
5.52
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.50
-3.00
-1.22
-1.83
-1.84
-1.14
Other Direct Exp. Paid
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
Cash From Investing Activity
-17.52
-12.67
-3.49
-3.76
-14.28
-13.88
Net Fixed Assets
-17.68
-12.52
-1.82
-2.81
-14.22
Net Investments
-0.14
0.31
-0.55
0.02
-0.24
Others
0.30
-0.46
-1.12
-0.97
0.18
Cash from Financing Activity
3.63
11.00
8.44
9.29
-2.45
8.64
Net Cash Inflow / Outflow
-0.01
-2.23
-0.37
-0.68
3.72
-0.87
Opening Cash & Equivalents
0.33
2.56
2.93
3.61
1.05
1.92
Closing Cash & Equivalent
0.32
0.33
2.56
2.93
4.78
1.05

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Book Value (Rs.)
48.87
46.97
42.67
37.45
33.12
29.48
ROA
1.32%
4.43%
4.60%
4.48%
4.59%
4.45%
ROE
3.76%
11.66%
12.31%
12.25%
11.62%
10.80%
ROCE
7.36%
12.17%
11.94%
12.54%
12.09%
10.25%
Fixed Asset Turnover
2.78
3.48
3.74
3.27
3.63
4.67
Receivable days
91.09
82.11
82.87
90.96
101.73
122.82
Inventory Days
129.08
109.13
99.96
97.50
91.95
101.09
Payable days
82.79
77.04
91.95
118.25
110.54
115.30
Cash Conversion Cycle
137.39
114.20
90.88
70.20
83.14
108.61
Total Debt/Equity
1.22
1.12
0.99
0.90
0.77
0.78
Interest Cover
1.59
3.22
3.33
3.98
4.30
4.75

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017

News Update:


No Latest News!

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.