Nifty
Sensex
:
:
22482.25
74005.94
16.15 (0.07%)
88.91 (0.12%)

Glass

Rating :
56/99

BSE: 515030 | NSE: ASAHIINDIA

605.10
18-May-2024
  • Open
  • High
  • Low
  • Previous Close
  •  606.90
  •  621.95
  •  596.95
  •  607.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  31222
  •  190.02
  •  660.00
  •  445.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 14,666.83
  • 44.72
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 16,366.75
  • 0.33%
  • 6.23

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.23%
  • 10.97%
  • 20.03%
  • FII
  • DII
  • Others
  • 3.94%
  • 1.44%
  • 9.39%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.50
  • 6.65
  • 18.40

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.25
  • 9.26
  • 12.83

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 14.83
  • 43.43

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 40.35
  • 37.42
  • 37.77

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.36
  • 5.68
  • 6.59

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.66
  • 17.98
  • 18.19

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
1,105.01
1,072.37
3.04%
1,043.58
1,009.59
3.37%
1,119.51
1,014.43
10.36%
1,088.62
922.53
18.00%
Expenses
924.59
901.91
2.51%
880.23
821.22
7.19%
933.95
799.20
16.86%
879.87
701.58
25.41%
EBITDA
180.42
170.46
5.84%
163.35
188.37
-13.28%
185.56
215.23
-13.79%
208.75
220.95
-5.52%
EBIDTM
16.33%
15.90%
15.65%
18.66%
16.58%
21.22%
19.18%
23.95%
Other Income
2.40
4.89
-50.92%
1.60
3.01
-46.84%
3.07
4.96
-38.10%
2.07
3.37
-38.58%
Interest
32.84
25.89
26.84%
34.32
26.92
27.49%
34.39
26.06
31.96%
34.34
25.74
33.41%
Depreciation
47.59
40.80
16.64%
45.59
39.30
16.01%
42.95
39.59
8.49%
40.71
39.96
1.88%
PBT
102.39
108.66
-5.77%
85.04
125.16
-32.05%
111.29
154.54
-27.99%
135.77
158.62
-14.41%
Tax
27.07
44.25
-38.82%
22.55
46.22
-51.21%
30.18
54.49
-44.61%
37.72
56.70
-33.47%
PAT
75.32
64.41
16.94%
62.49
78.94
-20.84%
81.11
100.05
-18.93%
98.05
101.92
-3.80%
PATM
6.82%
6.01%
5.99%
7.82%
7.25%
9.86%
9.01%
11.05%
EPS
3.04
2.84
7.04%
2.61
3.45
-24.35%
3.57
4.33
-17.55%
4.27
4.40
-2.95%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
4,356.72
4,018.76
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
Net Sales Growth
8.41%
26.76%
30.94%
-8.40%
-9.26%
10.64%
12.27%
6.17%
5.26%
-1.94%
 
Cost Of Goods Sold
1,642.25
1,382.95
916.26
841.81
849.86
924.03
932.71
846.60
805.03
746.57
702.92
Gross Profit
2,714.47
2,635.81
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
GP Margin
62.31%
65.59%
71.10%
65.23%
67.85%
68.28%
64.58%
63.90%
63.55%
64.42%
67.15%
Total Expenditure
3,618.64
3,223.91
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
Power & Fuel Cost
-
614.69
466.43
306.33
399.24
458.18
329.46
262.92
260.69
354.28
470.78
% Of Sales
-
15.30%
14.71%
12.65%
15.10%
15.73%
12.51%
11.21%
11.80%
16.88%
22.00%
Employee Cost
-
322.17
289.48
262.96
274.13
279.81
267.84
237.97
202.58
182.11
175.58
% Of Sales
-
8.02%
9.13%
10.86%
10.37%
9.61%
10.17%
10.15%
9.17%
8.68%
8.20%
Manufacturing Exp.
-
369.56
310.43
236.58
293.41
325.54
311.63
274.91
236.86
214.58
222.89
% Of Sales
-
9.20%
9.79%
9.77%
11.10%
11.18%
11.84%
11.72%
10.72%
10.23%
10.42%
General & Admin Exp.
-
74.44
46.30
34.53
40.02
38.28
35.40
28.30
46.35
43.29
43.50
% Of Sales
-
1.85%
1.46%
1.43%
1.51%
1.31%
1.34%
1.21%
2.10%
2.06%
2.03%
Selling & Distn. Exp.
-
262.39
225.61
175.04
184.52
198.08
146.31
128.48
113.05
121.85
136.66
% Of Sales
-
6.53%
7.12%
7.23%
6.98%
6.80%
5.56%
5.48%
5.12%
5.81%
6.39%
Miscellaneous Exp.
-
197.71
155.25
129.36
170.86
178.63
145.86
150.86
152.21
126.57
136.66
% Of Sales
-
4.92%
4.90%
5.34%
6.46%
6.13%
5.54%
6.43%
6.89%
6.03%
7.41%
EBITDA
738.08
794.85
760.65
434.60
431.20
510.49
463.76
415.10
392.10
309.32
229.06
EBITDA Margin
16.94%
19.78%
23.99%
17.95%
16.31%
17.52%
17.61%
17.70%
17.75%
14.74%
10.70%
Other Income
9.14
16.39
19.32
36.27
12.89
18.87
24.33
28.58
5.54
16.99
4.82
Interest
135.89
104.61
120.96
143.15
146.06
135.21
123.74
144.20
143.92
159.55
162.98
Depreciation
176.84
159.65
159.69
132.27
137.06
118.52
94.77
79.17
109.62
111.85
142.89
PBT
434.49
546.98
499.32
195.45
160.97
275.63
269.58
220.31
144.10
54.91
-71.99
Tax
117.52
201.66
167.95
74.20
19.45
92.12
92.99
72.97
60.02
13.08
-22.32
Tax Rate
27.05%
36.87%
33.64%
37.96%
12.08%
33.74%
35.13%
33.36%
42.25%
25.55%
31.00%
PAT
316.97
364.88
344.78
123.66
144.00
182.78
173.42
145.61
84.35
40.01
-48.06
PAT before Minority Interest
319.90
361.67
342.76
121.25
141.52
180.87
171.71
145.76
82.04
38.11
-49.67
Minority Interest
2.93
3.21
2.02
2.41
2.48
1.91
1.71
-0.15
2.31
1.90
1.61
PAT Margin
7.28%
9.08%
10.87%
5.11%
5.45%
6.27%
6.59%
6.21%
3.82%
1.91%
-2.25%
PAT Growth
-8.21%
5.83%
178.81%
-14.12%
-21.22%
5.40%
19.10%
72.63%
110.82%
-
 
EPS
13.04
15.01
14.18
5.09
5.92
7.52
7.13
5.99
3.47
1.65
-1.98

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
2,074.53
1,762.47
1,439.77
1,302.24
1,215.70
1,075.57
926.72
354.05
281.25
241.37
Share Capital
24.31
24.31
24.31
24.31
24.31
24.31
24.31
24.31
24.31
24.31
Total Reserves
2,050.22
1,738.16
1,415.46
1,277.93
1,191.39
1,051.26
902.41
329.74
256.94
217.06
Non-Current Liabilities
910.02
951.67
1,009.77
1,090.89
1,057.42
924.05
849.72
831.18
906.03
311.42
Secured Loans
755.17
866.31
994.26
1,083.70
1,026.90
830.98
694.35
581.97
566.88
225.95
Unsecured Loans
0.20
0.20
6.66
24.99
72.38
79.93
83.77
89.82
244.16
183.85
Long Term Provisions
7.63
6.49
6.82
10.78
9.87
0.78
0.88
0.72
0.40
0.34
Current Liabilities
1,617.18
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
Trade Payables
852.32
618.12
639.24
578.03
638.40
586.57
372.74
289.11
285.66
487.49
Other Current Liabilities
534.98
436.60
389.97
532.21
384.98
235.61
280.99
339.16
355.62
454.51
Short Term Borrowings
228.55
25.01
254.55
279.45
325.07
358.43
266.47
381.05
317.54
697.46
Short Term Provisions
1.33
0.98
4.75
6.85
6.79
8.83
7.43
34.69
15.99
10.37
Total Liabilities
4,580.35
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
Net Block
2,393.56
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
Gross Block
3,251.82
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
Accumulated Depreciation
858.26
697.46
554.00
425.34
269.41
164.38
71.00
1,247.45
1,139.70
1,386.88
Non Current Assets
2,833.79
2,549.58
2,580.58
2,615.38
2,490.49
2,095.12
1,738.30
1,308.70
1,258.22
1,278.32
Capital Work in Progress
234.98
90.77
262.44
488.62
452.62
114.28
85.44
64.52
41.03
43.14
Non Current Investment
111.85
84.95
68.06
55.01
48.16
41.91
27.34
19.13
16.40
14.30
Long Term Loans & Adv.
92.40
37.26
28.11
35.51
32.01
30.05
36.40
90.65
57.72
43.46
Other Non Current Assets
1.00
14.76
2.73
2.39
4.56
5.59
69.95
0.00
0.00
0.00
Current Assets
1,745.27
1,225.81
1,141.32
1,160.55
1,126.60
1,084.57
958.11
912.71
898.35
920.68
Current Investments
0.00
0.00
0.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
1,027.92
716.09
654.31
722.12
690.99
614.25
583.75
518.87
513.44
490.39
Sundry Debtors
337.07
245.57
268.19
261.17
269.51
322.51
241.34
266.06
267.29
332.00
Cash & Bank
118.37
87.90
57.70
14.16
21.59
17.13
15.57
38.40
31.72
27.53
Other Current Assets
261.91
8.66
9.69
3.26
144.51
130.68
117.45
89.38
85.90
70.76
Short Term Loans & Adv.
246.47
167.59
150.93
159.84
137.56
126.17
112.49
81.81
79.65
64.95
Net Current Assets
128.09
145.10
-147.19
-235.99
-228.64
-104.87
30.48
-131.30
-76.46
-729.15
Total Assets
4,579.06
3,775.39
3,721.90
3,775.93
3,617.09
3,179.69
2,696.41
2,221.41
2,156.57
2,199.00

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
401.57
586.06
516.46
293.15
423.75
449.26
418.03
230.18
49.82
10.08
PBT
563.33
510.71
204.86
160.97
272.99
264.70
222.68
144.10
54.91
-71.99
Adjustment
239.08
261.94
260.23
285.44
252.92
213.15
221.19
262.55
263.43
319.41
Changes in Working Capital
-199.81
-18.09
126.65
-135.79
-11.38
63.59
46.97
35.77
-89.18
-82.27
Cash after chg. in Working capital
602.60
754.56
591.74
310.62
514.53
541.44
490.84
442.42
229.16
165.15
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-143.92
-159.55
0.00
Tax Paid
-201.03
-168.50
-75.28
-17.47
-90.78
-92.18
-72.81
-60.02
-13.08
22.32
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
-8.30
-6.71
0.00
Cash From Investing Activity
-320.27
-79.27
-84.03
-213.72
-511.78
-447.51
-190.05
-123.91
-69.19
-91.50
Net Fixed Assets
-278.32
-71.58
-87.71
-252.21
-488.63
-504.63
743.65
-122.55
284.44
-92.12
Net Investments
-62.97
-4.96
-4.17
2.86
1.12
-10.61
-19.27
-0.13
-0.09
0.00
Others
21.02
-2.73
7.85
35.63
-24.27
67.73
-914.43
-1.23
-353.54
0.62
Cash from Financing Activity
-52.09
-478.62
-381.52
-93.23
90.81
-1.22
-249.43
-99.59
23.67
46.57
Net Cash Inflow / Outflow
29.21
28.17
50.91
-13.80
2.78
0.53
-21.45
6.68
4.30
-34.85
Opening Cash & Equivalents
83.70
55.53
4.62
18.42
15.64
15.11
36.56
31.72
27.42
62.27
Closing Cash & Equivalent
112.91
83.70
55.53
4.62
18.42
15.64
15.11
38.40
31.72
27.42

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
85.34
72.50
59.23
53.57
50.01
44.24
38.12
14.56
11.57
9.93
ROA
8.66%
9.14%
3.23%
3.83%
5.32%
5.84%
5.93%
3.75%
1.75%
-2.24%
ROE
18.85%
21.41%
8.84%
11.24%
15.79%
17.15%
22.76%
25.83%
14.58%
-35.30%
ROCE
20.89%
21.29%
11.22%
10.36%
15.38%
16.89%
18.99%
16.95%
12.63%
5.56%
Fixed Asset Turnover
1.28
1.09
0.93
1.13
1.36
1.46
1.29
1.04
0.96
0.94
Receivable days
26.46
29.57
39.90
36.64
37.09
38.41
36.03
40.02
47.19
49.09
Inventory Days
79.20
78.89
103.75
97.57
81.77
81.61
78.30
77.45
79.04
74.97
Payable days
194.05
250.44
263.90
261.22
95.10
84.39
64.85
60.73
81.85
99.77
Cash Conversion Cycle
-88.39
-141.98
-120.25
-127.01
23.76
35.63
49.49
56.73
44.38
24.28
Total Debt/Equity
0.65
0.68
1.06
1.35
1.35
1.28
1.32
3.73
5.05
5.78
Interest Cover
6.39
5.22
2.37
2.10
3.02
3.14
2.52
1.99
1.32
0.56

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.