Nifty
Sensex
:
:
17094.35
57426.92
276.25 (1.64%)
1016.96 (1.80%)

Glass

Rating :
72/99

BSE: 515030 | NSE: ASAHIINDIA

635.15
30-Sep-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 628.60
  • 649.00
  • 621.20
  • 632.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  493038
  •  3148.20
  •  694.00
  •  345.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 15,419.19
  • 37.02
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 16,534.39
  • 0.32%
  • 8.27

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.24%
  • 0.00%
  • 21.59%
  • FII
  • DII
  • Others
  • 1.63%
  • 2.09%
  • 20.45%

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
  • 47.96
  • 39.17
  • 38.77

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.50
  • 6.39
  • 5.53

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.93
  • 18.24
  • 18.80

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
922.53
603.84
52.78%
943.64
814.85
15.81%
829.32
752.46
10.21%
796.53
638.82
24.69%
Expenses
701.58
485.48
44.51%
700.90
633.25
10.68%
613.72
577.50
6.27%
609.66
516.62
18.01%
EBITDA
220.95
118.36
86.68%
242.74
181.60
33.67%
215.60
174.96
23.23%
186.87
122.20
52.92%
EBIDTM
23.95%
19.60%
25.72%
22.29%
26.00%
23.25%
23.46%
19.13%
Other Income
3.37
1.32
155.30%
7.98
15.01
-46.84%
3.40
2.61
30.27%
3.70
4.53
-18.32%
Interest
25.74
32.76
-21.43%
27.80
32.53
-14.54%
28.46
35.05
-18.80%
31.94
38.64
-17.34%
Depreciation
39.96
37.30
7.13%
39.61
34.98
13.24%
43.09
33.79
27.52%
39.69
33.45
18.65%
PBT
158.62
49.62
219.67%
183.31
129.10
41.99%
147.45
108.73
35.61%
118.94
54.64
117.68%
Tax
56.70
16.92
235.11%
58.72
48.22
21.78%
50.81
38.83
30.85%
41.50
20.73
100.19%
PAT
101.92
32.70
211.68%
124.59
80.88
54.04%
96.64
69.90
38.25%
77.44
33.91
128.37%
PATM
11.05%
5.42%
13.20%
9.93%
11.65%
9.29%
9.72%
5.31%
EPS
4.40
1.45
203.45%
5.27
3.48
51.44%
4.12
3.04
35.53%
3.34
1.53
118.30%

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
3,492.02
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
24.27%
30.94%
-8.40%
-9.26%
10.64%
12.27%
6.17%
5.26%
-1.94%
10.94%
 
Cost Of Goods Sold
1,017.18
916.26
841.81
849.86
924.03
932.71
846.60
805.03
746.57
702.92
655.73
Gross Profit
2,474.84
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
70.87%
71.10%
65.23%
67.85%
68.28%
64.58%
63.90%
63.55%
64.42%
67.15%
66.01%
Total Expenditure
2,625.86
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
866.16
760.65
434.60
431.20
510.49
463.76
415.10
392.10
309.32
229.06
152.03
EBITDA Margin
24.80%
23.99%
17.95%
16.31%
17.52%
17.61%
17.70%
17.75%
14.74%
10.70%
7.88%
Other Income
18.45
19.32
36.27
12.89
18.87
24.33
28.58
5.54
16.99
4.82
25.03
Interest
113.94
120.96
143.15
146.06
135.21
123.74
144.20
143.92
159.55
162.98
169.59
Depreciation
162.35
159.69
132.27
137.06
118.52
94.77
79.17
109.62
111.85
142.89
154.20
PBT
608.32
499.32
195.45
160.97
275.63
269.58
220.31
144.10
54.91
-71.99
-146.73
Tax
207.73
167.95
74.20
19.45
92.12
92.99
72.97
60.02
13.08
-22.32
-47.79
Tax Rate
34.15%
33.64%
37.96%
12.08%
33.74%
35.13%
33.36%
42.25%
25.55%
31.00%
32.57%
PAT
400.59
333.39
123.66
144.00
182.78
173.42
145.61
84.35
40.01
-48.06
-97.73
PAT before Minority Interest
402.67
331.37
121.25
141.52
180.87
171.71
145.76
82.04
38.11
-49.67
-98.94
Minority Interest
2.08
2.02
2.41
2.48
1.91
1.71
-0.15
2.31
1.90
1.61
1.21
PAT Margin
11.47%
10.52%
5.11%
5.45%
6.27%
6.59%
6.21%
3.82%
1.91%
-2.25%
-5.07%
PAT Growth
84.27%
169.60%
-14.12%
-21.22%
5.40%
19.10%
72.63%
110.82%
-
-
 
EPS
16.48
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 - Quarterly Results
    29th Jul 2022, 14:28 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.