Nifty
Sensex
:
:
17767.35
60605.79
-86.70 (-0.49%)
-236.09 (-0.39%)

Glass

Rating :
59/99

BSE: 515030 | NSE: ASAHIINDIA

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 12,393.94
  • 29.06
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 13,509.14
  • 0.39%
  • 6.15

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.24%
  • 10.83%
  • 20.27%
  • FII
  • DII
  • Others
  • 3.78%
  • 1.64%
  • 9.24%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.09
  • 3.78
  • 6.25

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.47
  • 10.40
  • 12.02

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 13.96
  • 32.29

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 45.67
  • 37.46
  • 38.77

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.31
  • 5.86
  • 5.91

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.04
  • 17.81
  • 19.23

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
1,009.59
829.32
21.74%
1,014.43
796.53
27.36%
922.53
603.84
52.78%
943.64
814.85
15.81%
Expenses
821.22
613.72
33.81%
799.20
609.66
31.09%
701.58
485.48
44.51%
700.90
633.26
10.68%
EBITDA
188.37
215.60
-12.63%
215.23
186.87
15.18%
220.95
118.36
86.68%
242.74
181.59
33.67%
EBIDTM
18.66%
26.00%
21.22%
23.46%
23.95%
19.60%
25.72%
22.29%
Other Income
3.01
3.40
-11.47%
4.96
3.70
34.05%
3.37
1.32
155.30%
7.98
15.01
-46.84%
Interest
26.92
28.46
-5.41%
26.06
31.94
-18.41%
25.74
32.76
-21.43%
27.80
32.53
-14.54%
Depreciation
39.30
43.09
-8.80%
39.59
39.69
-0.25%
39.96
37.30
7.13%
39.61
34.98
13.24%
PBT
125.16
147.45
-15.12%
154.54
118.94
29.93%
158.62
49.62
219.67%
183.31
129.09
42.00%
Tax
46.22
50.81
-9.03%
54.49
41.50
31.30%
56.70
16.92
235.11%
58.72
48.21
21.80%
PAT
78.94
96.64
-18.32%
100.05
77.44
29.20%
101.92
32.70
211.68%
124.59
80.88
54.04%
PATM
7.82%
11.65%
9.86%
9.72%
11.05%
5.42%
13.20%
9.93%
EPS
3.45
4.12
-16.26%
4.33
3.34
29.64%
4.40
1.45
203.45%
5.27
3.48
51.44%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
3,890.19
3,170.41
2,421.21
2,643.24
2,913.04
2,632.97
2,345.14
2,208.87
2,098.57
2,140.07
1,929.10
Net Sales Growth
27.78%
30.94%
-8.40%
-9.26%
10.64%
12.27%
6.17%
5.26%
-1.94%
10.94%
 
Cost Of Goods Sold
1,252.76
916.26
841.81
849.86
924.03
932.71
846.60
805.03
746.57
702.92
655.73
Gross Profit
2,637.43
2,254.15
1,579.40
1,793.38
1,989.01
1,700.26
1,498.54
1,403.84
1,352.00
1,437.15
1,273.37
GP Margin
67.80%
71.10%
65.23%
67.85%
68.28%
64.58%
63.90%
63.55%
64.42%
67.15%
66.01%
Total Expenditure
3,022.90
2,409.76
1,986.61
2,212.04
2,402.55
2,169.21
1,930.04
1,816.77
1,789.25
1,911.01
1,777.07
Power & Fuel Cost
-
466.43
306.33
399.24
458.18
329.46
262.92
260.69
354.28
470.78
444.08
% Of Sales
-
14.71%
12.65%
15.10%
15.73%
12.51%
11.21%
11.80%
16.88%
22.00%
23.02%
Employee Cost
-
289.48
262.96
274.13
279.81
267.84
237.97
202.58
182.11
175.58
163.34
% Of Sales
-
9.13%
10.86%
10.37%
9.61%
10.17%
10.15%
9.17%
8.68%
8.20%
8.47%
Manufacturing Exp.
-
310.43
236.58
293.41
325.54
311.63
274.91
236.86
214.58
222.89
248.18
% Of Sales
-
9.79%
9.77%
11.10%
11.18%
11.84%
11.72%
10.72%
10.23%
10.42%
12.87%
General & Admin Exp.
-
46.30
34.53
40.02
38.28
35.40
28.30
46.35
43.29
43.50
42.98
% Of Sales
-
1.46%
1.43%
1.51%
1.31%
1.34%
1.21%
2.10%
2.06%
2.03%
2.23%
Selling & Distn. Exp.
-
225.61
175.04
184.52
198.08
146.31
128.48
113.05
121.85
136.66
126.40
% Of Sales
-
7.12%
7.23%
6.98%
6.80%
5.56%
5.48%
5.12%
5.81%
6.39%
6.55%
Miscellaneous Exp.
-
155.25
129.36
170.86
178.63
145.86
150.86
152.21
126.57
158.68
126.40
% Of Sales
-
4.90%
5.34%
6.46%
6.13%
5.54%
6.43%
6.89%
6.03%
7.41%
5.00%
EBITDA
867.29
760.65
434.60
431.20
510.49
463.76
415.10
392.10
309.32
229.06
152.03
EBITDA Margin
22.29%
23.99%
17.95%
16.31%
17.52%
17.61%
17.70%
17.75%
14.74%
10.70%
7.88%
Other Income
19.32
19.32
36.27
12.89
18.87
24.33
28.58
5.54
16.99
4.82
25.03
Interest
106.52
120.96
143.15
146.06
135.21
123.74
144.20
143.92
159.55
162.98
169.59
Depreciation
158.46
159.69
132.27
137.06
118.52
94.77
79.17
109.62
111.85
142.89
154.20
PBT
621.63
499.32
195.45
160.97
275.63
269.58
220.31
144.10
54.91
-71.99
-146.73
Tax
216.13
167.95
74.20
19.45
92.12
92.99
72.97
60.02
13.08
-22.32
-47.79
Tax Rate
34.77%
33.64%
37.96%
12.08%
33.74%
35.13%
33.36%
42.25%
25.55%
31.00%
32.57%
PAT
405.50
333.39
123.66
144.00
182.78
173.42
145.61
84.35
40.01
-48.06
-97.73
PAT before Minority Interest
408.39
331.37
121.25
141.52
180.87
171.71
145.76
82.04
38.11
-49.67
-98.94
Minority Interest
2.89
2.02
2.41
2.48
1.91
1.71
-0.15
2.31
1.90
1.61
1.21
PAT Margin
10.42%
10.52%
5.11%
5.45%
6.27%
6.59%
6.21%
3.82%
1.91%
-2.25%
-5.07%
PAT Growth
40.97%
169.60%
-14.12%
-21.22%
5.40%
19.10%
72.63%
110.82%
-
-
 
EPS
16.68
13.71
5.09
5.92
7.52
7.13
5.99
3.47
1.65
-1.98
-4.02

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
1,762.47
1,439.77
1,302.24
1,215.70
1,075.57
926.72
354.05
281.25
241.37
90.01
Share Capital
24.31
24.31
24.31
24.31
24.31
24.31
24.31
24.31
24.31
15.99
Total Reserves
1,738.16
1,415.46
1,277.93
1,191.39
1,051.26
902.41
329.74
256.94
217.06
24.02
Non-Current Liabilities
951.67
1,009.77
1,090.89
1,057.42
924.05
849.72
831.18
906.03
311.42
535.98
Secured Loans
866.31
994.26
1,083.70
1,026.90
830.98
694.35
581.97
566.88
225.95
351.43
Unsecured Loans
0.20
6.66
24.99
72.38
79.93
83.77
89.82
244.16
183.85
260.26
Long Term Provisions
6.49
6.82
10.78
9.87
0.78
0.88
0.72
0.40
0.34
0.24
Current Liabilities
1,080.71
1,288.51
1,396.54
1,355.24
1,189.44
927.63
1,044.01
974.81
1,649.83
1,618.72
Trade Payables
618.12
639.24
578.03
638.40
586.57
372.74
289.11
285.66
487.49
519.12
Other Current Liabilities
436.60
389.97
532.21
384.98
235.61
280.99
339.16
355.62
454.51
305.97
Short Term Borrowings
25.01
254.55
279.45
325.07
358.43
266.47
381.05
317.54
697.46
782.17
Short Term Provisions
0.98
4.75
6.85
6.79
8.83
7.43
34.69
15.99
10.37
11.46
Total Liabilities
3,776.68
3,721.90
3,775.93
3,617.09
3,179.69
2,696.41
2,221.41
2,156.57
2,199.00
2,242.70
Net Block
2,321.84
2,219.24
2,033.85
1,953.14
1,903.29
1,519.17
1,134.40
1,143.07
1,177.42
1,235.47
Gross Block
3,019.30
2,773.24
2,459.19
2,222.55
2,067.67
1,590.17
2,381.85
2,282.77
2,564.30
2,480.87
Accumulated Depreciation
697.46
554.00
425.34
269.41
164.38
71.00
1,247.45
1,139.70
1,386.88
1,245.40
Non Current Assets
2,550.87
2,580.58
2,615.38
2,490.49
2,095.12
1,738.30
1,308.70
1,258.22
1,278.32
1,324.80
Capital Work in Progress
90.77
262.44
488.62
452.62
114.28
85.44
64.52
41.03
43.14
34.37
Non Current Investment
84.95
68.06
55.01
48.16
41.91
27.34
19.13
16.40
14.30
13.02
Long Term Loans & Adv.
37.26
28.11
35.51
32.01
30.05
36.40
90.65
57.72
43.46
41.94
Other Non Current Assets
16.05
2.73
2.39
4.56
5.59
69.95
0.00
0.00
0.00
0.00
Current Assets
1,225.81
1,141.32
1,160.55
1,126.60
1,084.57
958.11
912.71
898.35
920.68
917.90
Current Investments
0.00
0.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
716.09
654.31
722.12
690.99
614.25
583.75
518.87
513.44
490.39
483.62
Sundry Debtors
245.57
268.19
261.17
269.51
322.51
241.34
266.06
267.29
332.00
305.81
Cash & Bank
87.90
57.70
14.16
21.59
17.13
15.57
38.40
31.72
27.53
62.49
Other Current Assets
176.25
9.69
3.26
6.95
130.68
117.45
89.38
85.90
70.76
65.98
Short Term Loans & Adv.
167.59
150.93
159.84
137.56
126.17
112.49
81.81
79.65
64.95
58.86
Net Current Assets
145.10
-147.19
-235.99
-228.64
-104.87
30.48
-131.30
-76.46
-729.15
-700.82
Total Assets
3,776.68
3,721.90
3,775.93
3,617.09
3,179.69
2,696.41
2,221.41
2,156.57
2,199.00
2,242.70

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
586.06
516.46
293.15
423.75
449.26
418.03
230.18
49.82
10.08
111.44
PBT
510.71
204.86
160.97
272.99
264.70
222.68
144.10
54.91
-71.99
-146.73
Adjustment
261.94
260.23
285.44
252.92
213.15
221.19
262.55
263.43
319.41
330.31
Changes in Working Capital
-18.09
126.65
-135.79
-11.38
63.59
46.97
35.77
-89.18
-82.27
58.40
Cash after chg. in Working capital
754.56
591.74
310.62
514.53
541.44
490.84
442.42
229.16
165.15
241.98
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
-143.92
-159.55
0.00
0.00
Tax Paid
-168.50
-75.28
-17.47
-90.78
-92.18
-72.81
-60.02
-13.08
22.32
47.79
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
-8.30
-6.71
0.00
0.00
Cash From Investing Activity
-79.27
-84.03
-213.72
-511.78
-447.51
-190.05
-123.91
-69.19
-91.50
-82.72
Net Fixed Assets
-71.58
-87.71
-252.21
-488.63
-504.63
743.65
-122.55
284.44
-92.12
-81.18
Net Investments
-4.96
-4.17
2.86
1.12
-10.61
-19.27
-0.13
-0.09
0.00
-0.57
Others
-2.73
7.85
35.63
-24.27
67.73
-914.43
-1.23
-353.54
0.62
-0.97
Cash from Financing Activity
-478.62
-381.52
-93.23
90.81
-1.22
-249.43
-99.59
23.67
46.57
16.62
Net Cash Inflow / Outflow
28.17
50.91
-13.80
2.78
0.53
-21.45
6.68
4.30
-34.85
45.34
Opening Cash & Equivalents
55.53
4.62
18.42
15.64
15.11
36.56
31.72
27.42
62.27
16.93
Closing Cash & Equivalent
83.70
55.53
4.62
18.42
15.64
15.11
38.40
31.72
27.42
62.27

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
72.50
59.23
53.57
50.01
44.24
38.12
14.56
11.57
9.93
2.30
ROA
8.84%
3.23%
3.83%
5.32%
5.84%
5.93%
3.75%
1.75%
-2.24%
-4.44%
ROE
20.70%
8.84%
11.24%
15.79%
17.15%
22.76%
25.83%
14.58%
-35.30%
-110.66%
ROCE
20.91%
11.22%
10.36%
15.38%
16.89%
18.99%
16.95%
12.63%
5.56%
1.36%
Fixed Asset Turnover
1.09
0.93
1.13
1.36
1.46
1.29
1.04
0.96
0.94
0.89
Receivable days
29.57
39.90
36.64
37.09
38.41
36.03
40.02
47.19
49.09
47.75
Inventory Days
78.89
103.75
97.57
81.77
81.61
78.30
77.45
79.04
74.97
81.37
Payable days
250.44
263.90
261.22
95.10
84.39
64.85
60.73
81.85
99.77
88.58
Cash Conversion Cycle
-141.98
-120.25
-127.01
23.76
35.63
49.49
56.73
44.38
24.28
40.54
Total Debt/Equity
0.68
1.06
1.35
1.35
1.28
1.32
3.73
5.05
5.78
38.63
Interest Cover
5.13
2.37
2.10
3.02
3.14
2.52
1.99
1.32
0.56
0.13

News Update:


  • Asahi India Glass reports 29% rise in Q2 consolidated net profit
    31st Oct 2022, 16:18 PM

    Total consolidated income of the company increased by 27.39% to Rs 1019.39 crore for Q2FY23

    Read More
  • Asahi India Glass - Quarterly Results
    31st Oct 2022, 15:10 PM

    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.