Nifty
Sensex
:
:
17698.15
59462.78
39.15 (0.22%)
130.18 (0.22%)

Ceramics/Marble/Granite/Sanitaryware

Rating :
31/99

BSE: 502015 | NSE: ASOCSTONE

13.46
12-Aug-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 14.00
  • 14.00
  • 13.10
  • 13.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  42
  •  1.80
  •  24.50
  •  12.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 121.24
  • N/A
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 407.61
  • N/A
  • 0.64

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.51%
  • 5.18%
  • 18.46%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 3.85%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.21
  • -5.91
  • -4.44

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.08
  • -6.60
  • -3.22

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.53
  • -13.50
  • -20.25

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.61
  • 7.12
  • 4.15

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.09
  • 0.90
  • 0.56

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.39
  • 5.36
  • 4.47

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
43.29
63.40
-31.72%
57.81
69.24
-16.51%
59.01
54.41
8.45%
57.81
63.60
-9.10%
Expenses
52.15
48.14
8.33%
104.01
64.01
62.49%
49.10
41.55
18.17%
50.95
54.26
-6.10%
EBITDA
-8.86
15.26
-
-46.20
5.23
-
9.91
12.86
-22.94%
6.86
9.34
-26.55%
EBIDTM
-20.47%
24.07%
-79.92%
7.56%
16.79%
23.64%
11.86%
14.68%
Other Income
1.77
0.92
92.39%
0.77
1.00
-23.00%
2.69
0.84
220.24%
1.11
1.11
0.00%
Interest
0.68
5.20
-86.92%
1.81
1.08
67.59%
2.06
1.99
3.52%
2.82
1.96
43.88%
Depreciation
6.80
8.80
-22.73%
17.08
4.41
287.30%
8.80
4.38
100.91%
8.97
4.24
111.56%
PBT
-14.57
2.18
-
-64.31
0.75
-
1.74
7.33
-76.26%
-3.82
4.25
-
Tax
0.82
0.75
9.33%
-9.53
0.07
-
2.11
2.25
-6.22%
-0.78
1.88
-
PAT
-15.39
1.43
-
-54.78
0.67
-
-0.38
5.08
-
-3.04
2.36
-
PATM
-35.56%
2.26%
-94.76%
0.97%
-0.64%
9.35%
-5.26%
3.72%
EPS
-1.70
0.18
-
-6.03
0.07
-
-0.03
0.59
-
-0.32
0.28
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
217.92
226.80
207.52
259.91
314.11
307.63
197.02
208.78
130.74
Net Sales Growth
-13.06%
9.29%
-20.16%
-17.26%
2.11%
56.14%
-5.63%
59.69%
 
Cost Of Goods Sold
39.14
47.73
46.61
41.00
102.28
108.16
44.62
88.37
22.11
Gross Profit
178.78
179.07
160.91
218.91
211.83
199.47
152.40
120.41
108.63
GP Margin
82.04%
78.96%
77.54%
84.23%
67.44%
64.84%
77.35%
57.67%
83.09%
Total Expenditure
256.21
190.18
195.33
216.78
267.62
256.10
159.15
172.98
104.24
Power & Fuel Cost
-
29.75
34.96
46.17
39.86
33.50
23.30
20.15
21.53
% Of Sales
-
13.12%
16.85%
17.76%
12.69%
10.89%
11.83%
9.65%
16.47%
Employee Cost
-
33.85
34.26
38.34
41.76
38.53
34.96
29.63
28.42
% Of Sales
-
14.93%
16.51%
14.75%
13.29%
12.52%
17.74%
14.19%
21.74%
Manufacturing Exp.
-
54.23
55.91
70.40
62.74
58.82
40.88
25.40
23.83
% Of Sales
-
23.91%
26.94%
27.09%
19.97%
19.12%
20.75%
12.17%
18.23%
General & Admin Exp.
-
15.61
16.59
14.80
13.44
10.41
10.36
5.83
4.91
% Of Sales
-
6.88%
7.99%
5.69%
4.28%
3.38%
5.26%
2.79%
3.76%
Selling & Distn. Exp.
-
6.92
5.18
4.65
6.85
5.92
4.53
3.21
3.31
% Of Sales
-
3.05%
2.50%
1.79%
2.18%
1.92%
2.30%
1.54%
2.53%
Miscellaneous Exp.
-
2.09
1.83
1.42
0.70
0.76
0.51
0.38
0.14
% Of Sales
-
0.92%
0.88%
0.55%
0.22%
0.25%
0.26%
0.18%
0.11%
EBITDA
-38.29
36.62
12.19
43.13
46.49
51.53
37.87
35.80
26.50
EBITDA Margin
-17.57%
16.15%
5.87%
16.59%
14.80%
16.75%
19.22%
17.15%
20.27%
Other Income
6.34
3.79
42.96
12.27
6.23
8.17
5.15
3.77
2.74
Interest
7.37
6.96
9.10
9.13
10.67
11.99
13.64
8.23
5.78
Depreciation
41.65
17.37
16.68
15.91
15.66
16.67
14.10
6.43
7.91
PBT
-80.96
16.07
29.37
30.36
26.39
31.05
15.27
24.90
15.53
Tax
-7.38
4.68
-1.55
7.90
7.13
7.52
8.79
13.02
5.46
Tax Rate
9.12%
29.12%
-5.28%
26.02%
27.02%
24.22%
53.11%
47.40%
35.16%
PAT
-73.59
11.39
30.92
22.46
19.26
23.52
7.76
14.45
10.07
PAT before Minority Interest
-73.59
11.39
30.92
22.46
19.26
23.52
7.76
14.45
10.07
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-33.77%
5.02%
14.90%
8.64%
6.13%
7.65%
3.94%
6.92%
7.70%
PAT Growth
-871.38%
-63.16%
37.67%
16.61%
-18.11%
203.09%
-46.30%
43.50%
 
EPS
-8.17
1.26
3.43
2.49
2.14
2.61
0.86
1.60
1.12

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
349.48
330.59
255.81
236.10
219.85
194.21
187.46
176.32
Share Capital
9.01
8.29
8.29
8.29
8.29
6.63
6.63
6.63
Total Reserves
340.48
321.59
247.52
227.81
211.57
187.58
180.83
169.69
Non-Current Liabilities
169.59
148.81
139.25
109.60
117.48
131.32
46.05
19.68
Secured Loans
84.29
88.35
87.25
64.53
72.13
87.95
30.74
16.90
Unsecured Loans
75.26
56.62
47.81
40.50
39.42
39.73
11.60
0.00
Long Term Provisions
1.01
0.05
0.00
0.00
1.08
0.00
0.00
0.00
Current Liabilities
220.06
223.79
144.31
126.13
128.02
101.58
153.95
46.85
Trade Payables
10.65
6.29
6.12
4.36
11.49
25.99
62.34
0.00
Other Current Liabilities
74.67
76.53
66.96
62.37
53.48
42.64
33.99
23.00
Short Term Borrowings
126.14
136.86
69.26
57.92
60.18
31.58
52.48
20.85
Short Term Provisions
8.60
4.12
1.96
1.49
2.87
1.37
5.15
3.00
Total Liabilities
739.13
703.19
539.37
471.83
465.35
427.11
387.46
242.85
Net Block
485.23
290.51
274.19
277.56
260.74
269.12
191.44
166.97
Gross Block
566.03
356.95
320.66
307.84
276.98
388.18
306.99
208.10
Accumulated Depreciation
80.80
66.45
46.47
30.28
16.24
119.06
115.55
41.13
Non Current Assets
538.74
515.94
349.79
289.86
273.30
276.19
224.90
173.03
Capital Work in Progress
6.17
192.83
12.46
0.17
0.18
2.23
26.83
0.15
Non Current Investment
41.22
26.98
6.70
8.14
10.43
0.41
0.41
0.41
Long Term Loans & Adv.
5.96
5.50
56.28
3.96
1.87
4.33
6.21
5.50
Other Non Current Assets
0.15
0.13
0.15
0.03
0.07
0.10
0.00
0.00
Current Assets
200.39
187.26
189.57
181.97
192.05
150.93
162.57
69.82
Current Investments
1.33
0.61
0.07
0.10
0.00
0.00
0.00
4.00
Inventories
44.35
40.19
38.32
33.77
25.57
23.45
17.30
11.95
Sundry Debtors
116.97
103.53
123.75
107.33
113.31
87.32
116.52
41.48
Cash & Bank
16.61
23.13
11.91
10.73
18.41
19.28
16.94
4.30
Other Current Assets
21.14
10.13
6.42
6.24
34.76
20.88
11.82
8.08
Short Term Loans & Adv.
14.43
9.67
9.11
23.79
30.01
19.84
10.76
7.04
Net Current Assets
-19.66
-36.53
45.26
55.84
64.03
49.34
8.62
22.98
Total Assets
739.13
703.20
539.36
471.83
465.35
427.12
387.47
242.85

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
29.87
70.48
30.86
30.89
41.06
-27.97
42.89
2.60
PBT
16.07
29.37
30.36
26.39
31.05
16.55
27.47
15.53
Adjustment
25.66
24.67
24.15
21.95
22.86
24.84
12.81
11.63
Changes in Working Capital
-6.82
20.61
-16.11
-9.04
-4.85
-43.79
16.89
-12.45
Cash after chg. in Working capital
34.91
74.65
38.40
39.30
49.06
-2.40
57.16
14.72
Interest Paid
0.00
0.00
0.00
0.00
0.00
-13.47
-8.26
0.00
Tax Paid
-5.04
-4.17
-7.54
-8.41
-8.01
-12.08
-5.91
-6.29
Other Direct Exp. Paid
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
-0.02
-0.10
0.00
Cash From Investing Activity
-28.62
-125.16
-57.45
-21.76
-12.05
-62.83
-55.63
-2.52
Net Fixed Assets
-24.75
-202.97
-15.11
-15.69
41.07
-2.93
2.56
Net Investments
-14.50
-20.33
1.46
2.20
-10.03
-26.66
2.64
Others
10.63
98.14
-43.80
-8.27
-43.09
-33.24
-60.83
Cash from Financing Activity
-3.59
59.51
26.83
-17.82
-24.70
93.14
25.37
-8.62
Net Cash Inflow / Outflow
-2.33
4.82
0.24
-8.70
4.30
2.35
12.63
-8.54
Opening Cash & Equivalents
9.83
4.97
4.73
13.43
9.13
16.94
4.30
12.85
Closing Cash & Equivalent
7.49
9.83
4.97
4.73
13.43
19.28
16.94
4.30

Financial Ratios

Standalone /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
29.26
29.32
20.38
17.94
15.98
12.87
11.98
10.55
ROA
1.58%
4.98%
4.44%
4.11%
5.27%
1.90%
4.59%
4.15%
ROE
4.50%
15.02%
14.15%
13.71%
19.68%
7.53%
15.48%
11.52%
ROCE
4.14%
8.19%
10.81%
11.24%
14.18%
12.46%
21.52%
16.33%
Fixed Asset Turnover
0.49
0.61
0.83
1.07
0.92
0.57
0.81
0.63
Receivable days
177.43
199.88
162.25
128.19
119.02
188.81
138.11
115.82
Inventory Days
68.03
69.04
50.62
34.48
29.08
37.74
25.57
33.38
Payable days
64.77
48.61
8.58
10.50
25.96
92.77
130.48
0.00
Cash Conversion Cycle
180.69
220.31
204.29
152.17
122.14
133.78
33.20
149.19
Total Debt/Equity
1.15
1.24
1.34
1.26
1.44
1.66
1.03
0.49
Interest Cover
3.31
4.23
4.33
3.47
3.59
2.21
4.34
3.69

News Update:


  • ASI Industries - Quarterly Results
    5th Aug 2022, 12:48 PM

    Read More
  • ASI Industries gets nod to sell entire stake in Al Rawasi Rocks & Aggregate
    15th Jun 2022, 14:37 PM

    The Board of Directors of the Company at its meeting held on June 15, 2022, has approved the same

    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.