Nifty
Sensex
:
:
17853.20
60048.47
30.25 (0.17%)
163.11 (0.27%)

Glass

Rating :
48/99

BSE: 515030 | NSE: ASAHIINDIA

358.55
24-Sep-2021
  • Open
  • High
  • Low
  • Previous Close
  •  359.20
  •  365.30
  •  358.00
  •  359.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  33791
  •  122.21
  •  408.30
  •  201.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 8,718.42
  • 37.71
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 10,189.54
  • 0.28%
  • 5.92

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.27%
  • 0.00%
  • 22.31%
  • FII
  • DII
  • Others
  • 1.12%
  • 1.07%
  • 21.23%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.81
  • 0.64
  • -5.98

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.51
  • 0.92
  • -3.17

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -3.22
  • -12.21

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 47.67
  • 47.47
  • 34.25

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.40
  • 7.46
  • 4.77

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.30
  • 17.83
  • 17.37

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
603.84
228.21
164.60%
814.85
599.83
35.85%
752.46
684.91
9.86%
638.82
645.78
-1.08%
Expenses
485.48
259.22
87.28%
633.26
510.53
24.04%
577.49
569.59
1.39%
516.63
537.46
-3.88%
EBITDA
118.36
-31.01
-
181.59
89.30
103.35%
174.97
115.32
51.73%
122.19
108.32
12.80%
EBIDTM
19.60%
-13.59%
22.29%
14.89%
23.25%
16.84%
19.13%
16.77%
Other Income
1.32
0.99
33.33%
15.01
1.28
1,072.66%
2.61
3.41
-23.46%
4.53
4.10
10.49%
Interest
32.76
36.93
-11.29%
32.53
34.95
-6.92%
35.05
36.85
-4.88%
38.64
37.87
2.03%
Depreciation
37.30
30.05
24.13%
34.98
36.46
-4.06%
33.79
34.26
-1.37%
33.45
33.69
-0.71%
PBT
49.62
-97.00
-
129.09
19.17
573.40%
108.74
44.11
146.52%
54.63
40.86
33.70%
Tax
16.92
-33.58
-
48.21
-31.40
-
38.84
15.30
153.86%
20.73
15.41
34.52%
PAT
32.70
-63.42
-
80.88
50.57
59.94%
69.90
28.81
142.62%
33.90
25.45
33.20%
PATM
5.42%
-27.79%
9.93%
8.43%
9.29%
4.21%
5.31%
3.94%
EPS
1.45
-2.58
-
3.48
2.16
61.11%
3.04
1.32
130.30%
1.53
1.20
27.50%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
2,809.97
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
1,666.50
Net Sales Growth
30.17%
-8.40%
-9.26%
10.64%
12.27%
6.17%
5.26%
-1.94%
10.94%
15.76%
 
Cost Of Goods Sold
906.43
841.81
849.86
924.03
932.71
846.60
805.03
746.57
702.92
655.73
510.90
Gross Profit
1,903.54
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
1,155.60
GP Margin
67.74%
65.23%
67.85%
68.28%
64.58%
63.90%
63.55%
64.42%
67.15%
66.01%
69.34%
Total Expenditure
2,212.86
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
1,506.47
Power & Fuel Cost
-
306.33
399.24
458.18
329.46
262.92
260.69
354.28
470.78
444.08
386.22
% Of Sales
-
12.65%
15.10%
15.73%
12.51%
11.21%
11.80%
16.88%
22.00%
23.02%
23.18%
Employee Cost
-
262.96
274.13
279.81
267.84
237.97
202.58
182.11
175.58
163.34
143.21
% Of Sales
-
10.86%
10.37%
9.61%
10.17%
10.15%
9.17%
8.68%
8.20%
8.47%
8.59%
Manufacturing Exp.
-
236.58
293.41
325.54
311.63
274.91
236.86
214.58
222.89
248.18
220.59
% Of Sales
-
9.77%
11.10%
11.18%
11.84%
11.72%
10.72%
10.23%
10.42%
12.87%
13.24%
General & Admin Exp.
-
34.53
40.02
38.28
35.40
28.30
46.35
43.29
43.50
42.98
39.92
% Of Sales
-
1.43%
1.51%
1.31%
1.34%
1.21%
2.10%
2.06%
2.03%
2.23%
2.40%
Selling & Distn. Exp.
-
175.04
184.52
198.08
146.31
128.48
113.05
121.85
136.66
126.40
117.08
% Of Sales
-
7.23%
6.98%
6.80%
5.56%
5.48%
5.12%
5.81%
6.39%
6.55%
7.03%
Miscellaneous Exp.
-
129.36
170.86
178.63
145.86
150.86
152.21
126.57
158.68
96.36
117.08
% Of Sales
-
5.34%
6.46%
6.13%
5.54%
6.43%
6.89%
6.03%
7.41%
5.00%
5.31%
EBITDA
597.11
434.60
431.20
510.49
463.76
415.10
392.10
309.32
229.06
152.03
160.03
EBITDA Margin
21.25%
17.95%
16.31%
17.52%
17.61%
17.70%
17.75%
14.74%
10.70%
7.88%
9.60%
Other Income
23.47
36.27
12.89
18.87
24.33
28.58
5.54
16.99
4.82
25.03
25.29
Interest
138.98
143.15
146.06
135.21
123.74
144.20
143.92
159.55
162.98
169.59
148.23
Depreciation
139.52
132.27
137.06
118.52
94.77
79.17
109.62
111.85
142.89
154.20
131.91
PBT
342.08
195.45
160.97
275.63
269.58
220.31
144.10
54.91
-71.99
-146.73
-94.82
Tax
124.70
74.20
19.45
92.12
92.99
72.97
60.02
13.08
-22.32
-47.79
-27.99
Tax Rate
36.45%
37.96%
12.08%
33.74%
35.13%
33.36%
42.25%
25.55%
31.00%
32.57%
29.52%
PAT
217.38
123.66
144.00
182.78
173.42
145.61
84.35
40.01
-48.06
-97.73
-65.71
PAT before Minority Interest
219.43
121.25
141.52
180.87
171.71
145.76
82.04
38.11
-49.67
-98.94
-66.83
Minority Interest
2.05
2.41
2.48
1.91
1.71
-0.15
2.31
1.90
1.61
1.21
1.12
PAT Margin
7.74%
5.11%
5.45%
6.27%
6.59%
6.21%
3.82%
1.91%
-2.25%
-5.07%
-3.94%
PAT Growth
424.95%
-14.12%
-21.22%
5.40%
19.10%
72.63%
110.82%
-
-
-
 
EPS
8.94
5.09
5.92
7.52
7.13
5.99
3.47
1.65
-1.98
-4.02
-2.70

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
1,439.77
1,302.24
1,215.70
1,075.57
926.72
354.05
281.25
241.37
90.01
138.81
Share Capital
24.31
24.31
24.31
24.31
24.31
24.31
24.31
24.31
15.99
15.99
Total Reserves
1,415.46
1,277.93
1,191.39
1,051.26
902.41
329.74
256.94
217.06
24.02
122.82
Non-Current Liabilities
1,009.77
1,090.89
1,057.42
924.05
849.72
831.18
906.03
311.42
535.98
708.96
Secured Loans
994.26
1,083.70
1,026.90
830.98
694.35
581.97
566.88
225.95
351.43
492.51
Unsecured Loans
6.66
24.99
72.38
79.93
83.77
89.82
244.16
183.85
260.26
244.25
Long Term Provisions
6.82
10.78
9.87
0.78
0.88
0.72
0.40
0.34
0.24
0.30
Current Liabilities
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
1,368.59
Trade Payables
639.24
578.03
638.40
586.57
372.74
289.11
285.66
487.49
519.12
356.69
Other Current Liabilities
389.97
532.21
384.98
235.61
280.99
339.16
355.62
454.51
305.97
382.21
Short Term Borrowings
254.55
279.45
325.07
358.43
266.47
381.05
317.54
697.46
782.17
621.64
Short Term Provisions
4.75
6.85
6.79
8.83
7.43
34.69
15.99
10.37
11.46
8.05
Total Liabilities
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
2,215.56
Net Block
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
1,317.91
Gross Block
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
2,410.05
Accumulated Depreciation
554.00
425.34
269.41
164.38
71.00
1,247.45
1,139.70
1,386.88
1,245.40
1,092.14
Non Current Assets
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
1,396.34
Capital Work in Progress
262.44
488.62
452.62
114.28
85.44
64.52
41.03
43.14
34.37
23.07
Non Current Investment
68.06
55.01
48.16
41.91
27.34
19.13
16.40
14.30
13.02
12.22
Long Term Loans & Adv.
28.11
35.51
32.01
30.05
36.40
90.65
57.72
43.46
41.94
41.06
Other Non Current Assets
2.73
2.39
4.56
5.59
69.95
0.00
0.00
0.00
0.00
2.08
Current Assets
1,141.32
1,160.55
1,126.60
1,084.57
958.11
912.71
898.35
920.68
917.90
819.22
Current Investments
0.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
654.31
722.12
690.99
614.25
583.75
518.87
513.44
490.39
483.62
485.04
Sundry Debtors
268.19
261.17
269.51
322.51
241.34
266.06
267.29
332.00
305.81
262.68
Cash & Bank
57.70
14.16
21.59
17.13
15.57
38.40
31.72
27.53
62.49
17.95
Other Current Assets
160.62
3.26
6.95
4.51
117.45
89.38
85.90
70.76
65.98
53.55
Short Term Loans & Adv.
150.93
159.84
137.56
126.17
112.49
81.81
79.65
64.95
58.86
46.53
Net Current Assets
-147.19
-235.99
-228.64
-104.87
30.48
-131.30
-76.46
-729.15
-700.82
-549.37
Total Assets
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
2,215.56

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
525.87
293.15
423.75
449.26
418.03
230.18
49.82
10.08
111.44
177.99
PBT
195.45
160.97
272.99
264.70
222.68
144.10
54.91
-71.99
-146.73
-94.82
Adjustment
279.05
285.44
252.92
213.15
221.19
262.55
263.43
319.41
330.31
283.63
Changes in Working Capital
126.65
-135.79
-11.38
63.59
46.97
35.77
-89.18
-82.27
58.40
125.50
Cash after chg. in Working capital
601.15
310.62
514.53
541.44
490.84
442.42
229.16
165.15
241.98
314.31
Interest Paid
0.00
0.00
0.00
0.00
0.00
-143.92
-159.55
0.00
0.00
0.00
Tax Paid
-75.28
-17.47
-90.78
-92.18
-72.81
-60.02
-13.08
22.32
47.79
27.99
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
-8.30
-6.71
0.00
0.00
0.00
Cash From Investing Activity
-93.44
-213.72
-511.78
-447.51
-190.05
-123.91
-69.19
-91.50
-82.72
-214.56
Net Fixed Assets
-87.71
-252.21
-488.63
-504.63
743.65
-122.55
284.44
-92.12
-81.18
-202.42
Net Investments
-4.17
2.86
1.12
-10.61
-19.27
-0.13
-0.09
0.00
-0.57
-7.32
Others
-1.56
35.63
-24.27
67.73
-914.43
-1.23
-353.54
0.62
-0.97
-4.82
Cash from Financing Activity
-381.52
-93.23
90.81
-1.22
-249.43
-99.59
23.67
46.57
16.62
27.95
Net Cash Inflow / Outflow
50.91
-13.80
2.78
0.53
-21.45
6.68
4.30
-34.85
45.34
-8.62
Opening Cash & Equivalents
4.62
18.42
15.64
15.11
36.56
31.72
27.42
62.27
16.93
25.55
Closing Cash & Equivalent
55.53
4.62
18.42
15.64
15.11
38.40
31.72
27.42
62.27
16.93

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
59.23
53.57
50.01
44.24
38.12
14.56
11.57
9.93
2.30
8.00
ROA
3.23%
3.83%
5.32%
5.84%
5.93%
3.75%
1.75%
-2.24%
-4.44%
-3.14%
ROE
8.84%
11.24%
15.79%
17.15%
22.76%
25.83%
14.58%
-35.30%
-110.66%
-37.70%
ROCE
11.22%
10.36%
15.38%
16.89%
18.99%
16.95%
12.63%
5.56%
1.36%
3.06%
Fixed Asset Turnover
0.93
1.13
1.36
1.46
1.29
1.04
0.96
0.94
0.89
0.82
Receivable days
39.90
36.64
37.09
38.41
36.03
40.02
47.19
49.09
47.75
47.57
Inventory Days
103.75
97.57
81.77
81.61
78.30
77.45
79.04
74.97
81.37
85.60
Payable days
119.82
102.07
95.10
84.39
64.85
60.73
81.85
99.77
88.58
64.67
Cash Conversion Cycle
23.83
32.14
23.76
35.63
49.49
56.73
44.38
24.28
40.54
68.50
Total Debt/Equity
1.06
1.35
1.35
1.28
1.32
3.73
5.05
5.78
38.63
11.38
Interest Cover
2.37
2.10
3.02
3.14
2.52
1.99
1.32
0.56
0.13
0.36

News Update:


  • Asahi India Glass inks pact with Vishakha group
    31st Jul 2021, 09:48 AM

    The plant is expected to be commissioned within 18-24 months

    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.