Nifty
Sensex
:
:
24426.85
79809.65
-74.05 (-0.30%)
-270.92 (-0.34%)

Glass

Rating :
67/99

BSE: 515030 | NSE: ASAHIINDIA

836.30
29-Aug-2025
  • Open
  • High
  • Low
  • Previous Close
  •  869.5
  •  872.55
  •  832.85
  •  867.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  228009
  •  193975669.5
  •  901
  •  576.8

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 20,338.12
  • 58.20
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 22,704.06
  • 0.24%
  • 7.47

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.09%
  • 11.13%
  • 20.36%
  • FII
  • DII
  • Others
  • 3.74%
  • 1.72%
  • 8.96%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.60
  • 13.67
  • 4.56

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.92
  • 12.00
  • -0.74

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.97
  • 24.59
  • 0.58

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 40.45
  • 42.05
  • 41.06

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.55
  • 6.43
  • 6.57

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.29
  • 21.01
  • 20.90

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
13.49
15.27
19.74
28.28
P/E Ratio
61.99
54.77
42.37
29.57
Revenue
4306
4594
5090
5599
EBITDA
723
768
891
981
Net Income
328
371
412
463
ROA
6.5
6
P/B Ratio
8.42
7.62
6.87
6.13
ROE
14.81
14.78
14.7
14.7
FCFF
-384
-676
258
507
FCFF Yield
-1.91
-3.37
1.29
2.53
Net Debt
1789
2531
BVPS
99.28
109.79
121.7
136.5

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
1,228.74
1,132.66
8.48%
1,179.85
1,105.01
6.77%
1,124.30
1,043.58
7.73%
1,157.68
1,119.51
3.41%
Expenses
1,036.41
951.25
8.95%
983.06
924.59
6.32%
948.89
880.23
7.80%
945.15
933.95
1.20%
EBITDA
192.33
181.41
6.02%
196.79
180.42
9.07%
175.41
163.35
7.38%
212.53
185.56
14.53%
EBIDTM
15.65%
16.02%
16.68%
16.33%
15.60%
15.65%
18.36%
16.58%
Other Income
10.77
3.17
239.75%
8.79
2.40
266.25%
14.40
1.60
800.00%
5.63
3.07
83.39%
Interest
59.32
32.29
83.71%
32.79
32.84
-0.15%
32.05
34.32
-6.61%
31.17
34.39
-9.36%
Depreciation
67.95
46.71
45.47%
48.57
47.59
2.06%
48.68
45.59
6.78%
47.56
42.95
10.73%
PBT
75.83
105.58
-28.18%
124.22
102.39
21.32%
140.91
85.04
65.70%
139.43
111.29
25.29%
Tax
20.98
30.46
-31.12%
32.78
27.07
21.09%
35.86
22.55
59.02%
46.37
30.18
53.64%
PAT
54.85
75.12
-26.98%
91.44
75.32
21.40%
105.05
62.49
68.11%
93.06
81.11
14.73%
PATM
4.46%
6.63%
7.75%
6.82%
9.34%
5.99%
8.04%
7.25%
EPS
2.31
3.21
-28.04%
3.80
3.04
25.00%
4.34
2.61
66.28%
3.93
3.57
10.08%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
4,690.57
4,594.25
4,340.59
4,018.76
3,170.41
2,421.21
2,643.24
2,913.04
2,632.97
2,345.14
2,208.87
Net Sales Growth
6.59%
5.84%
8.01%
26.76%
30.94%
-8.40%
-9.26%
10.64%
12.27%
6.17%
 
Cost Of Goods Sold
1,666.24
1,678.07
1,642.25
1,382.95
916.26
841.81
849.86
924.03
932.71
846.60
805.03
Gross Profit
3,024.33
2,916.18
2,698.34
2,635.81
2,254.15
1,579.40
1,793.38
1,989.01
1,700.26
1,498.54
1,403.84
GP Margin
64.48%
63.47%
62.17%
65.59%
71.10%
65.23%
67.85%
68.28%
64.58%
63.90%
63.55%
Total Expenditure
3,913.51
3,828.35
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
Power & Fuel Cost
-
658.13
636.58
614.69
466.43
306.33
399.24
458.18
329.46
262.92
260.69
% Of Sales
-
14.33%
14.67%
15.30%
14.71%
12.65%
15.10%
15.73%
12.51%
11.21%
11.80%
Employee Cost
-
418.91
359.48
322.17
289.48
262.96
274.13
279.81
267.84
237.97
202.58
% Of Sales
-
9.12%
8.28%
8.02%
9.13%
10.86%
10.37%
9.61%
10.17%
10.15%
9.17%
Manufacturing Exp.
-
462.47
430.63
369.56
310.43
236.58
293.41
325.54
311.63
274.91
236.86
% Of Sales
-
10.07%
9.92%
9.20%
9.79%
9.77%
11.10%
11.18%
11.84%
11.72%
10.72%
General & Admin Exp.
-
69.80
65.81
74.44
46.30
34.53
40.02
38.28
35.40
28.30
46.35
% Of Sales
-
1.52%
1.52%
1.85%
1.46%
1.43%
1.51%
1.31%
1.34%
1.21%
2.10%
Selling & Distn. Exp.
-
286.68
280.68
262.39
225.61
175.04
184.52
198.08
146.31
128.48
113.05
% Of Sales
-
6.24%
6.47%
6.53%
7.12%
7.23%
6.98%
6.80%
5.56%
5.48%
5.12%
Miscellaneous Exp.
-
254.29
203.21
197.71
155.25
129.36
170.86
178.63
145.86
150.86
113.05
% Of Sales
-
5.53%
4.68%
4.92%
4.90%
5.34%
6.46%
6.13%
5.54%
6.43%
6.89%
EBITDA
777.06
765.90
721.95
794.85
760.65
434.60
431.20
510.49
463.76
415.10
392.10
EBITDA Margin
16.57%
16.67%
16.63%
19.78%
23.99%
17.95%
16.31%
17.52%
17.61%
17.70%
17.75%
Other Income
39.59
32.22
25.27
16.39
19.32
36.27
12.89
18.87
24.33
28.58
5.54
Interest
155.33
128.30
135.89
104.61
120.96
143.15
146.06
135.21
123.74
144.20
143.92
Depreciation
212.76
191.52
176.84
159.65
159.69
132.27
137.06
118.52
94.77
79.17
109.62
PBT
480.39
478.30
434.49
546.98
499.32
195.45
160.97
275.63
269.58
220.31
144.10
Tax
135.99
145.47
117.52
201.66
167.95
74.20
19.45
92.12
92.99
72.97
60.02
Tax Rate
28.31%
28.52%
27.05%
36.87%
33.64%
37.96%
12.08%
33.74%
35.13%
33.36%
42.25%
PAT
344.40
371.27
327.98
364.88
344.78
123.66
144.00
182.78
173.42
145.61
84.35
PAT before Minority Interest
348.45
367.30
325.05
361.67
342.76
121.25
141.52
180.87
171.71
145.76
82.04
Minority Interest
4.05
3.97
2.93
3.21
2.02
2.41
2.48
1.91
1.71
-0.15
2.31
PAT Margin
7.34%
8.08%
7.56%
9.08%
10.87%
5.11%
5.45%
6.27%
6.59%
6.21%
3.82%
PAT Growth
17.13%
13.20%
-10.11%
5.83%
178.81%
-14.12%
-21.22%
5.40%
19.10%
72.63%
 
EPS
14.17
15.27
13.49
15.01
14.18
5.09
5.92
7.52
7.13
5.99
3.47

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
2,669.00
2,353.45
2,074.53
1,762.47
1,439.77
1,302.24
1,215.70
1,075.57
926.72
354.05
Share Capital
24.31
24.31
24.31
24.31
24.31
24.31
24.31
24.31
24.31
24.31
Total Reserves
2,644.69
2,329.14
2,050.22
1,738.16
1,415.46
1,277.93
1,191.39
1,051.26
902.41
329.74
Non-Current Liabilities
2,281.14
1,474.43
910.02
951.67
1,009.77
1,090.89
1,057.42
924.05
849.72
831.18
Secured Loans
1,872.38
1,280.70
755.17
866.31
994.26
1,083.70
1,026.90
830.98
694.35
581.97
Unsecured Loans
99.80
0.00
0.20
0.20
6.66
24.99
72.38
79.93
83.77
89.82
Long Term Provisions
14.26
10.76
7.63
6.49
6.82
10.78
9.87
0.78
0.88
0.72
Current Liabilities
1,866.29
1,694.39
1,617.18
1,080.71
1,288.51
1,396.54
1,355.24
1,189.44
927.63
1,044.01
Trade Payables
1,005.36
854.59
852.32
618.12
639.24
578.03
638.40
586.57
372.74
289.11
Other Current Liabilities
648.30
613.87
534.98
436.60
389.97
532.21
384.98
235.61
280.99
339.16
Short Term Borrowings
207.18
224.32
228.55
25.01
254.55
279.45
325.07
358.43
266.47
381.05
Short Term Provisions
5.45
1.61
1.33
0.98
4.75
6.85
6.79
8.83
7.43
34.69
Total Liabilities
6,789.80
5,499.61
4,580.35
3,776.68
3,721.90
3,775.93
3,617.09
3,179.69
2,696.41
2,221.41
Net Block
4,044.60
2,614.78
2,393.56
2,321.84
2,219.24
2,033.85
1,953.14
1,903.29
1,519.17
1,134.40
Gross Block
5,242.87
3,644.21
3,251.82
3,019.30
2,773.24
2,459.19
2,222.55
2,067.67
1,590.17
2,381.85
Accumulated Depreciation
1,198.27
1,029.43
858.26
697.46
554.00
425.34
269.41
164.38
71.00
1,247.45
Non Current Assets
4,773.63
3,755.74
2,833.79
2,549.58
2,580.58
2,615.38
2,490.49
2,095.12
1,738.30
1,308.70
Capital Work in Progress
562.04
826.05
234.98
90.77
262.44
488.62
452.62
114.28
85.44
64.52
Non Current Investment
49.71
85.21
111.85
84.95
68.06
55.01
48.16
41.91
27.34
19.13
Long Term Loans & Adv.
105.04
228.02
92.40
37.26
28.11
35.51
32.01
30.05
36.40
90.65
Other Non Current Assets
12.24
1.68
1.00
14.76
2.73
2.39
4.56
5.59
69.95
0.00
Current Assets
2,014.87
1,742.58
1,745.27
1,225.81
1,141.32
1,160.55
1,126.60
1,084.57
958.11
912.71
Current Investments
0.00
0.00
0.00
0.00
0.50
0.00
0.00
0.00
0.00
0.00
Inventories
1,119.40
994.09
1,027.92
716.09
654.31
722.12
690.99
614.25
583.75
518.87
Sundry Debtors
441.77
353.50
337.07
245.57
268.19
261.17
269.51
322.51
241.34
266.06
Cash & Bank
164.54
178.62
118.37
87.90
57.70
14.16
21.59
17.13
15.57
38.40
Other Current Assets
289.16
13.43
15.44
8.66
160.62
163.10
144.51
130.68
117.45
89.38
Short Term Loans & Adv.
269.96
202.94
246.47
167.59
150.93
159.84
137.56
126.17
112.49
81.81
Net Current Assets
148.58
48.19
128.09
145.10
-147.19
-235.99
-228.64
-104.87
30.48
-131.30
Total Assets
6,788.50
5,498.32
4,579.06
3,775.39
3,721.90
3,775.93
3,617.09
3,179.69
2,696.41
2,221.41

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
719.97
653.34
401.57
586.06
516.46
293.15
423.75
449.26
418.03
230.18
PBT
512.77
442.57
563.33
510.71
204.86
160.97
272.99
264.70
222.68
144.10
Adjustment
274.34
304.61
239.08
261.94
260.23
285.44
252.92
213.15
221.19
262.55
Changes in Working Capital
77.06
23.35
-199.81
-18.09
126.65
-135.79
-11.38
63.59
46.97
35.77
Cash after chg. in Working capital
864.17
770.53
602.60
754.56
591.74
310.62
514.53
541.44
490.84
442.42
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-143.92
Tax Paid
-144.20
-117.19
-201.03
-168.50
-75.28
-17.47
-90.78
-92.18
-72.81
-60.02
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
0.00
0.00
0.00
0.00
0.00
0.00
-8.30
Cash From Investing Activity
-1,191.28
-923.68
-320.27
-79.27
-84.03
-213.72
-511.78
-447.51
-190.05
-123.91
Net Fixed Assets
-1,309.75
-862.90
-278.32
-71.58
-87.71
-252.21
-488.63
-504.63
743.65
-122.55
Net Investments
13.62
-129.47
-62.97
-4.96
-4.17
2.86
1.12
-10.61
-19.27
-0.13
Others
104.85
68.69
21.02
-2.73
7.85
35.63
-24.27
67.73
-914.43
-1.23
Cash from Financing Activity
457.91
329.51
-52.09
-478.62
-381.52
-93.23
90.81
-1.22
-249.43
-99.59
Net Cash Inflow / Outflow
-13.40
59.17
29.21
28.17
50.91
-13.80
2.78
0.53
-21.45
6.68
Opening Cash & Equivalents
172.08
112.91
83.70
55.53
4.62
18.42
15.64
15.11
36.56
31.72
Closing Cash & Equivalent
158.68
172.08
112.91
83.70
55.53
4.62
18.42
15.64
15.11
38.40

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
109.79
96.81
85.34
72.50
59.23
53.57
50.01
44.24
38.12
14.56
ROA
5.98%
6.45%
8.66%
9.14%
3.23%
3.83%
5.32%
5.84%
5.93%
3.75%
ROE
14.63%
14.68%
18.85%
21.41%
8.84%
11.24%
15.79%
17.15%
22.76%
25.83%
ROCE
13.59%
15.10%
20.89%
21.29%
11.22%
10.36%
15.38%
16.89%
18.99%
16.95%
Fixed Asset Turnover
1.03
1.26
1.28
1.09
0.93
1.13
1.36
1.46
1.29
1.04
Receivable days
31.59
29.04
26.46
29.57
39.90
36.64
37.09
38.41
36.03
40.02
Inventory Days
83.96
85.02
79.20
78.89
103.75
97.57
81.77
81.61
78.30
77.45
Payable days
202.28
189.69
194.05
250.44
263.90
261.22
95.10
84.39
64.85
60.73
Cash Conversion Cycle
-86.73
-75.64
-88.39
-141.98
-120.25
-127.01
23.76
35.63
49.49
56.73
Total Debt/Equity
0.95
0.80
0.65
0.68
1.06
1.35
1.35
1.28
1.32
3.73
Interest Cover
5.00
4.26
6.38
5.22
2.37
2.10
3.02
3.14
2.52
1.99

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.