Nifty
Sensex
:
:
11349.80
38498.10
-155.15 (-1.35%)
-347.72 (-0.90%)

Glass

Rating :
59/99

BSE: 515030 | NSE: ASAHIINDIA

223.65
18-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  233.80
  •  233.80
  •  222.05
  •  231.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  23518
  •  53.55
  •  273.00
  •  119.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,467.09
  • 106.78
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,089.54
  • 0.44%
  • 4.74

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.27%
  • 0.00%
  • 20.79%
  • FII
  • DII
  • Others
  • 1.18%
  • 1.26%
  • 22.50%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.46
  • 6.78
  • 7.50

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.39
  • 10.54
  • 4.22

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 66.59
  • 35.50
  • 7.87

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 42.47
  • 45.40
  • 33.79

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.01
  • 8.66
  • 6.54

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.03
  • 15.67
  • 16.36

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
228.21
714.33
-68.05%
599.83
726.16
-17.40%
684.91
681.68
0.47%
645.78
762.59
-15.32%
Expenses
259.22
590.96
-56.14%
510.53
605.95
-15.75%
569.59
540.85
5.31%
537.46
640.83
-16.13%
EBITDA
-31.01
123.37
-
89.30
120.21
-25.71%
115.32
140.83
-18.11%
108.32
121.76
-11.04%
EBIDTM
-13.59%
17.27%
14.89%
16.55%
16.84%
20.66%
16.77%
15.97%
Other Income
0.99
2.49
-60.24%
1.28
9.11
-85.95%
3.41
4.54
-24.89%
4.10
2.48
65.32%
Interest
36.93
36.39
1.48%
34.95
33.27
5.05%
36.85
35.07
5.08%
37.87
33.89
11.74%
Depreciation
30.05
32.65
-7.96%
36.46
29.62
23.09%
34.26
30.49
12.36%
33.69
29.53
14.09%
PBT
-97.00
56.82
-
19.17
65.55
-70.76%
44.11
79.18
-44.29%
40.86
60.69
-32.67%
Tax
-33.58
20.13
-
-31.40
22.28
-
15.30
27.03
-43.40%
15.41
18.97
-18.77%
PAT
-63.42
36.69
-
50.57
43.27
16.87%
28.81
52.15
-44.76%
25.45
41.72
-39.00%
PATM
-27.79%
5.14%
8.43%
5.96%
4.21%
7.65%
3.94%
5.47%
EPS
-2.61
1.51
-
2.08
1.78
16.85%
1.19
2.15
-44.65%
1.05
1.72
-38.95%

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
2,158.73
2,913.04
2,632.97
2,345.14
2,208.87
2,098.57
2,140.07
1,929.10
1,666.50
1,557.73
1,293.23
Net Sales Growth
-25.17%
10.64%
12.27%
6.17%
5.26%
-1.94%
10.94%
15.76%
6.98%
20.45%
 
Cost Of Goods Sold
709.47
924.03
932.71
846.60
805.03
746.57
702.92
655.73
510.90
462.02
392.76
Gross Profit
1,449.26
1,989.01
1,700.26
1,498.54
1,403.84
1,352.00
1,437.15
1,273.37
1,155.60
1,095.71
900.47
GP Margin
67.13%
68.28%
64.58%
63.90%
63.55%
64.42%
67.15%
66.01%
69.34%
70.34%
69.63%
Total Expenditure
1,876.80
2,402.55
2,169.21
1,930.04
1,816.77
1,789.25
1,911.01
1,777.07
1,506.47
1,295.08
1,065.12
Power & Fuel Cost
-
458.18
329.46
262.92
260.69
354.28
470.78
444.08
386.22
306.38
260.61
% Of Sales
-
15.73%
12.51%
11.21%
11.80%
16.88%
22.00%
23.02%
23.18%
19.67%
20.15%
Employee Cost
-
279.81
267.84
237.97
202.58
182.11
175.58
163.34
143.21
121.41
93.17
% Of Sales
-
9.61%
10.17%
10.15%
9.17%
8.68%
8.20%
8.47%
8.59%
7.79%
7.20%
Manufacturing Exp.
-
325.54
311.63
274.91
236.86
214.58
222.89
248.18
220.59
193.88
162.00
% Of Sales
-
11.18%
11.84%
11.72%
10.72%
10.23%
10.42%
12.87%
13.24%
12.45%
12.53%
General & Admin Exp.
-
38.28
35.40
28.30
46.35
43.29
43.50
42.98
39.92
13.39
20.18
% Of Sales
-
1.31%
1.34%
1.21%
2.10%
2.06%
2.03%
2.23%
2.40%
0.86%
1.56%
Selling & Distn. Exp.
-
198.08
146.31
128.48
113.05
121.85
136.66
126.40
117.08
134.70
110.69
% Of Sales
-
6.80%
5.56%
5.48%
5.12%
5.81%
6.39%
6.55%
7.03%
8.65%
8.56%
Miscellaneous Exp.
-
178.63
145.86
150.86
152.21
126.57
158.68
96.36
88.55
63.30
110.69
% Of Sales
-
6.13%
5.54%
6.43%
6.89%
6.03%
7.41%
5.00%
5.31%
4.06%
1.99%
EBITDA
281.93
510.49
463.76
415.10
392.10
309.32
229.06
152.03
160.03
262.65
228.11
EBITDA Margin
13.06%
17.52%
17.61%
17.70%
17.75%
14.74%
10.70%
7.88%
9.60%
16.86%
17.64%
Other Income
9.78
18.87
24.33
28.58
5.54
16.99
4.82
25.03
25.29
16.99
33.63
Interest
146.60
135.21
123.74
144.20
143.92
159.55
162.98
169.59
148.23
128.75
134.36
Depreciation
134.46
118.52
94.77
79.17
109.62
111.85
142.89
154.20
131.91
122.89
129.02
PBT
7.14
275.63
269.58
220.31
144.10
54.91
-71.99
-146.73
-94.82
28.00
-1.64
Tax
-34.27
92.12
92.99
72.97
60.02
13.08
-22.32
-47.79
-27.99
11.14
-2.82
Tax Rate
-479.97%
33.74%
35.13%
33.36%
42.25%
25.55%
31.00%
32.57%
29.52%
39.79%
171.95%
PAT
41.41
182.78
173.42
145.61
84.35
40.01
-48.06
-97.73
-65.71
16.38
1.11
PAT before Minority Interest
44.42
180.87
171.71
145.76
82.04
38.11
-49.67
-98.94
-66.83
16.86
1.18
Minority Interest
3.01
1.91
1.71
-0.15
2.31
1.90
1.61
1.21
1.12
-0.48
-0.07
PAT Margin
1.92%
6.27%
6.59%
6.21%
3.82%
1.91%
-2.25%
-5.07%
-3.94%
1.05%
0.09%
PAT Growth
-76.18%
5.40%
19.10%
72.63%
110.82%
-
-
-
-
1,375.68%
 
EPS
1.70
7.52
7.13
5.99
3.47
1.65
-1.98
-4.02
-2.70
0.67
0.05

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
1,215.69
1,075.57
926.72
354.05
281.25
241.37
90.01
138.81
215.93
198.95
Share Capital
24.31
24.31
24.31
24.31
24.31
24.31
15.99
15.99
15.99
15.99
Total Reserves
1,191.38
1,051.26
902.41
329.74
256.94
217.06
24.02
122.82
199.74
182.96
Non-Current Liabilities
1,057.42
924.05
849.72
831.18
906.03
311.42
535.98
708.96
736.81
1,471.94
Secured Loans
1,026.90
830.98
694.35
581.97
566.88
225.95
351.43
492.51
526.22
1,255.17
Unsecured Loans
72.38
79.93
83.77
89.82
244.16
183.85
260.26
244.25
212.90
243.74
Long Term Provisions
9.87
0.78
0.88
0.72
0.40
0.34
0.24
0.30
0.18
0.00
Current Liabilities
1,355.25
1,189.44
927.63
1,044.01
974.81
1,649.83
1,618.72
1,368.59
1,094.11
221.90
Trade Payables
638.41
586.57
372.74
289.11
285.66
487.49
519.12
356.69
200.70
166.25
Other Current Liabilities
384.98
235.61
280.99
339.16
355.62
454.51
305.97
382.21
296.89
50.62
Short Term Borrowings
325.07
358.43
266.47
381.05
317.54
697.46
782.17
621.64
590.03
0.00
Short Term Provisions
6.79
8.83
7.43
34.69
15.99
10.37
11.46
8.05
6.49
5.03
Total Liabilities
3,617.09
3,179.69
2,696.41
2,221.41
2,156.57
2,199.00
2,242.70
2,215.56
2,046.62
1,892.08
Net Block
1,953.14
1,903.29
1,519.17
1,134.40
1,143.07
1,177.42
1,235.47
1,317.91
1,174.45
1,225.91
Gross Block
2,235.34
2,067.67
1,590.17
2,381.85
2,282.77
2,564.30
2,480.87
2,410.05
2,136.93
2,067.66
Accumulated Depreciation
282.20
164.38
71.00
1,247.45
1,139.70
1,386.88
1,245.40
1,092.14
962.48
841.75
Non Current Assets
2,490.49
2,095.12
1,738.30
1,308.70
1,258.22
1,278.32
1,324.80
1,396.34
1,330.19
1,287.24
Capital Work in Progress
452.62
114.28
85.44
64.52
41.03
43.14
34.37
23.07
87.44
47.37
Non Current Investment
48.16
41.91
27.34
19.13
16.40
14.30
13.02
12.22
7.28
6.88
Long Term Loans & Adv.
32.01
30.05
36.40
90.65
57.72
43.46
41.94
41.06
57.43
0.00
Other Non Current Assets
4.56
5.59
69.95
0.00
0.00
0.00
0.00
2.08
3.59
0.00
Current Assets
1,126.60
1,084.57
958.11
912.71
898.35
920.68
917.90
819.22
716.43
604.84
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
690.99
614.25
583.75
518.87
513.44
490.39
483.62
485.04
389.62
323.33
Sundry Debtors
269.51
322.51
241.34
266.06
267.29
332.00
305.81
262.68
223.44
176.32
Cash & Bank
21.59
17.13
15.57
38.40
31.72
27.53
62.49
17.95
26.91
15.92
Other Current Assets
144.51
4.51
4.96
7.57
85.90
70.76
65.98
53.55
76.46
89.27
Short Term Loans & Adv.
137.56
126.17
112.49
81.81
79.65
64.95
58.86
46.53
63.62
75.47
Net Current Assets
-228.65
-104.87
30.48
-131.30
-76.46
-729.15
-700.82
-549.37
-377.68
382.94
Total Assets
3,617.09
3,179.69
2,696.41
2,221.41
2,156.57
2,199.00
2,242.70
2,215.56
2,046.62
1,892.08

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
423.76
449.26
418.03
230.18
49.82
10.08
111.44
177.99
81.30
113.29
PBT
272.99
264.70
222.68
144.10
54.91
-71.99
-146.73
-94.82
28.00
-0.68
Adjustment
252.92
213.15
221.19
262.55
263.43
319.41
330.31
283.63
249.24
253.52
Changes in Working Capital
-11.37
63.59
46.97
35.77
-89.18
-82.27
58.40
125.50
-51.19
-27.15
Cash after chg. in Working capital
514.54
541.44
490.84
442.42
229.16
165.15
241.98
314.31
226.05
225.69
Interest Paid
0.00
0.00
0.00
-143.92
-159.55
0.00
0.00
0.00
0.00
0.00
Tax Paid
-90.78
-92.18
-72.81
-60.02
-13.08
22.32
47.79
27.99
-16.78
3.02
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
-8.30
-6.71
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-511.78
-447.51
-190.05
-123.91
-69.19
-91.50
-82.72
-214.56
-125.77
45.50
Net Fixed Assets
-500.84
-504.63
743.65
-122.55
284.44
-92.12
-81.18
-202.42
-97.44
47.17
Net Investments
1.12
-10.61
-19.27
-0.13
-0.09
0.00
-0.57
-7.32
-1.40
-0.60
Others
-12.06
67.73
-914.43
-1.23
-353.54
0.62
-0.97
-4.82
-26.93
-1.07
Cash from Financing Activity
90.80
-1.22
-249.43
-99.59
23.67
46.57
16.62
27.95
55.68
-161.19
Net Cash Inflow / Outflow
2.78
0.53
-21.45
6.68
4.30
-34.85
45.34
-8.62
11.21
-2.40
Opening Cash & Equivalents
15.64
15.11
36.56
31.72
27.42
62.27
16.93
25.55
14.34
16.74
Closing Cash & Equivalent
18.42
15.64
15.11
38.40
31.72
27.42
62.27
16.93
25.55
14.34

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.)
50.01
44.24
38.12
14.56
11.57
9.93
2.30
8.00
12.43
11.46
ROA
5.32%
5.84%
5.93%
3.75%
1.75%
-2.24%
-4.44%
-3.14%
0.86%
0.06%
ROE
15.79%
17.15%
22.76%
25.83%
14.58%
-35.30%
-110.66%
-37.70%
8.13%
0.60%
ROCE
15.38%
16.89%
18.99%
16.95%
12.63%
5.56%
1.36%
3.06%
9.05%
7.47%
Fixed Asset Turnover
1.35
1.46
1.29
1.04
0.96
0.94
0.89
0.82
0.84
0.70
Receivable days
37.09
38.41
36.03
40.02
47.19
49.09
47.75
47.57
41.10
43.48
Inventory Days
81.77
81.61
78.30
77.45
79.04
74.97
81.37
85.60
73.30
84.06
Payable days
95.10
84.39
64.85
60.73
81.85
99.77
88.58
64.67
48.94
59.50
Cash Conversion Cycle
23.76
35.63
49.49
56.73
44.38
24.28
40.54
68.50
65.46
68.04
Total Debt/Equity
1.35
1.28
1.32
3.73
5.05
5.78
38.63
11.38
7.19
7.53
Interest Cover
3.02
3.14
2.52
1.99
1.32
0.56
0.13
0.36
1.22
0.99

News Update:


  • Asahi India Glass - Quarterly Results
    5th Aug 2020, 11:00 AM

    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.