Nifty
Sensex
:
:
22267.55
73292.69
50.10 (0.23%)
134.45 (0.18%)

Pipes - Plastic

Rating :
53/99

BSE: 532830 | NSE: ASTRAL

1965.15
22-Feb-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1943.00
  •  1969.95
  •  1925.10
  •  1930.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  305171
  •  5964.71
  •  2058.00
  •  1297.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 52,779.83
  • 92.56
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 52,324.03
  • 0.18%
  • 17.51

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.10%
  • 0.66%
  • 10.75%
  • FII
  • DII
  • Others
  • 19.79%
  • 11.73%
  • 2.97%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.93
  • 15.52
  • 17.54

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.97
  • 16.04
  • 4.67

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.84
  • 17.34
  • 2.54

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 71.91
  • 87.40
  • 93.48

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.40
  • 15.81
  • 18.36

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 42.32
  • 48.90
  • 54.27

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
1,370.20
1,267.80
8.08%
1,363.00
1,171.60
16.34%
1,283.10
1,212.90
5.79%
1,506.20
1,390.60
8.31%
Expenses
1,165.10
1,081.40
7.74%
1,142.90
1,027.60
11.22%
1,081.50
1,041.20
3.87%
1,197.30
1,173.80
2.00%
EBITDA
205.10
186.40
10.03%
220.10
144.00
52.85%
201.60
171.70
17.41%
308.90
216.80
42.48%
EBIDTM
14.97%
14.70%
16.15%
12.29%
15.71%
14.16%
20.51%
15.59%
Other Income
6.40
-2.00
-
13.40
10.90
22.94%
12.10
11.40
6.14%
6.60
16.40
-59.76%
Interest
7.50
9.40
-20.21%
8.00
14.00
-42.86%
5.80
14.40
-59.72%
3.30
5.20
-36.54%
Depreciation
50.10
45.50
10.11%
48.70
44.80
8.71%
46.30
43.30
6.93%
44.50
32.80
35.67%
PBT
153.90
129.50
18.84%
176.80
96.10
83.98%
161.60
125.40
28.87%
265.90
195.20
36.22%
Tax
40.60
34.60
17.34%
45.10
24.10
87.14%
42.30
31.60
33.86%
65.40
49.20
32.93%
PAT
113.30
94.90
19.39%
131.70
72.00
82.92%
119.30
93.80
27.19%
200.50
146.00
37.33%
PATM
8.27%
7.49%
9.66%
6.15%
9.30%
7.73%
13.31%
10.50%
EPS
4.22
3.47
21.61%
4.88
2.58
89.15%
4.45
3.32
34.04%
7.65
5.28
44.89%

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
5,522.50
5,158.50
4,394.00
3,176.30
2,577.90
2,507.30
2,072.92
1,894.67
1,677.81
1,429.91
1,079.64
Net Sales Growth
9.51%
17.40%
38.34%
23.21%
2.82%
20.95%
9.41%
12.93%
17.34%
32.44%
 
Cost Of Goods Sold
3,408.40
3,327.60
2,863.10
1,968.90
1,595.70
1,647.70
1,383.37
1,303.49
1,205.21
1,048.90
774.71
Gross Profit
2,114.10
1,830.90
1,530.90
1,207.40
982.20
859.60
689.55
591.18
472.60
381.01
304.93
GP Margin
38.28%
35.49%
34.84%
38.01%
38.10%
34.28%
33.26%
31.20%
28.17%
26.65%
28.24%
Total Expenditure
4,586.80
4,348.60
3,638.70
2,531.80
2,135.00
2,122.40
1,756.11
1,630.86
1,470.23
1,261.62
924.51
Power & Fuel Cost
-
101.90
77.70
64.30
70.30
65.30
53.25
43.54
36.01
28.88
20.45
% Of Sales
-
1.98%
1.77%
2.02%
2.73%
2.60%
2.57%
2.30%
2.15%
2.02%
1.89%
Employee Cost
-
319.30
245.30
191.00
175.20
139.10
106.49
88.66
75.00
48.05
24.45
% Of Sales
-
6.19%
5.58%
6.01%
6.80%
5.55%
5.14%
4.68%
4.47%
3.36%
2.26%
Manufacturing Exp.
-
224.50
154.90
67.30
64.80
57.90
47.66
44.19
35.44
27.27
23.68
% Of Sales
-
4.35%
3.53%
2.12%
2.51%
2.31%
2.30%
2.33%
2.11%
1.91%
2.19%
General & Admin Exp.
-
117.20
81.50
56.50
64.00
61.70
45.65
44.72
38.22
28.23
14.37
% Of Sales
-
2.27%
1.85%
1.78%
2.48%
2.46%
2.20%
2.36%
2.28%
1.97%
1.33%
Selling & Distn. Exp.
-
242.20
206.60
175.80
157.00
145.30
114.95
103.37
73.55
77.43
59.18
% Of Sales
-
4.70%
4.70%
5.53%
6.09%
5.80%
5.55%
5.46%
4.38%
5.42%
5.48%
Miscellaneous Exp.
-
15.90
9.60
8.00
8.00
5.40
4.75
2.89
6.79
2.85
59.18
% Of Sales
-
0.31%
0.22%
0.25%
0.31%
0.22%
0.23%
0.15%
0.40%
0.20%
0.71%
EBITDA
935.70
809.90
755.30
644.50
442.90
384.90
316.81
263.81
207.58
168.29
155.13
EBITDA Margin
16.94%
15.70%
17.19%
20.29%
17.18%
15.35%
15.28%
13.92%
12.37%
11.77%
14.37%
Other Income
38.50
26.70
34.90
25.10
12.10
15.40
12.68
9.12
2.33
3.10
2.44
Interest
24.60
40.00
12.90
13.10
39.40
31.90
21.58
18.40
30.24
25.45
31.12
Depreciation
189.60
178.10
126.90
116.50
107.90
81.40
57.13
50.20
41.79
36.42
21.91
PBT
758.20
618.50
650.40
540.00
307.70
287.00
250.77
204.34
137.88
109.52
104.53
Tax
193.40
155.70
158.10
124.80
56.50
86.10
72.45
56.16
29.56
31.34
25.24
Tax Rate
25.51%
25.25%
24.31%
23.11%
18.36%
30.00%
28.89%
27.62%
21.57%
28.62%
24.15%
PAT
564.80
443.60
483.80
411.40
249.50
199.40
177.75
147.29
106.50
75.89
78.92
PAT before Minority Interest
564.50
459.50
490.40
415.20
251.20
200.90
178.32
147.19
107.49
78.17
79.30
Minority Interest
-0.30
-15.90
-6.60
-3.80
-1.70
-1.50
-0.57
0.10
-0.99
-2.28
-0.38
PAT Margin
10.23%
8.60%
11.01%
12.95%
9.68%
7.95%
8.57%
7.77%
6.35%
5.31%
7.31%
PAT Growth
38.87%
-8.31%
17.60%
64.89%
25.13%
12.18%
20.68%
38.30%
40.33%
-3.84%
 
EPS
21.03
16.52
18.01
15.32
9.29
7.42
6.62
5.48
3.97
2.83
2.94

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
2,711.20
2,336.60
1,895.80
1,502.90
1,277.70
1,018.24
846.85
708.35
618.78
315.32
Share Capital
26.90
20.10
20.10
15.10
12.00
11.98
11.98
11.97
11.84
11.24
Total Reserves
2,682.30
2,315.20
1,875.20
1,486.70
1,193.40
1,004.75
834.86
696.15
606.94
304.08
Non-Current Liabilities
69.50
81.60
67.40
154.60
219.40
152.04
149.33
152.79
140.36
92.53
Secured Loans
29.50
31.10
11.50
83.60
137.50
92.61
119.27
130.63
121.28
80.61
Unsecured Loans
2.10
1.70
5.30
23.30
25.60
24.80
2.64
0.00
0.00
0.00
Long Term Provisions
3.10
1.70
2.70
2.70
3.10
1.63
1.11
0.98
1.09
0.10
Current Liabilities
1,195.40
940.90
688.30
614.80
587.00
491.24
453.17
427.10
389.63
285.79
Trade Payables
800.00
748.40
517.20
475.40
389.70
349.08
287.05
316.27
267.33
184.88
Other Current Liabilities
345.70
128.50
132.70
112.80
157.60
125.26
118.22
108.94
96.61
76.53
Short Term Borrowings
39.10
45.30
22.90
20.10
30.40
5.58
40.48
0.00
17.44
17.73
Short Term Provisions
10.60
18.70
15.50
6.50
9.30
11.32
7.42
1.89
8.25
6.65
Total Liabilities
4,223.80
3,386.90
2,672.70
2,289.10
2,099.10
1,675.03
1,461.62
1,301.45
1,165.30
694.36
Net Block
1,950.50
1,496.00
1,314.50
1,254.90
1,105.40
842.47
741.20
645.08
556.84
289.30
Gross Block
2,705.10
2,074.00
1,767.70
1,588.90
1,332.00
990.38
829.95
686.96
697.01
377.10
Accumulated Depreciation
754.60
578.00
453.20
334.00
226.60
147.91
88.75
41.88
140.17
87.79
Non Current Assets
2,112.90
1,641.80
1,403.70
1,326.10
1,227.90
932.08
785.25
687.80
597.23
307.81
Capital Work in Progress
126.10
123.20
56.60
44.40
80.80
73.13
24.98
14.94
26.83
8.20
Non Current Investment
0.00
0.00
0.00
0.20
0.20
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
35.50
21.70
32.30
26.40
39.70
16.11
17.67
25.55
11.02
9.76
Other Non Current Assets
0.80
0.90
0.30
0.20
1.80
0.36
1.40
2.22
2.54
0.55
Current Assets
2,053.90
1,745.10
1,269.00
963.00
871.20
742.95
676.36
613.65
568.08
386.56
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
874.60
733.40
472.10
540.40
397.00
357.24
272.10
277.32
265.55
194.97
Sundry Debtors
354.50
269.10
276.70
227.80
339.10
306.73
338.50
227.12
232.72
145.08
Cash & Bank
682.10
641.80
476.00
130.10
98.10
43.65
18.19
49.92
11.52
0.96
Other Current Assets
142.70
33.50
11.70
12.30
37.00
35.33
47.58
59.30
58.28
45.55
Short Term Loans & Adv.
109.30
67.30
32.50
52.40
27.60
25.83
37.88
51.41
48.97
42.97
Net Current Assets
858.50
804.20
580.70
348.20
284.20
251.71
223.19
186.55
178.45
100.77
Total Assets
4,166.80
3,386.90
2,672.70
2,289.10
2,099.10
1,675.03
1,461.61
1,301.45
1,165.31
694.37

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
556.90
543.10
664.10
405.40
342.00
281.85
114.19
225.75
116.98
67.43
PBT
615.20
648.50
533.00
306.10
283.40
250.68
200.73
131.50
109.52
104.53
Adjustment
209.70
132.90
133.10
162.00
104.60
77.98
63.92
80.71
64.55
51.99
Changes in Working Capital
-102.60
-70.50
114.20
18.80
30.80
16.06
-106.75
42.76
-30.64
-66.22
Cash after chg. in Working capital
722.30
710.90
780.30
486.90
418.80
344.72
157.90
254.97
143.42
90.31
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-165.40
-167.80
-116.20
-81.50
-76.80
-62.87
-43.71
-29.21
-26.45
-22.88
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
0.00
Cash From Investing Activity
-479.70
71.50
-454.10
-317.70
-293.40
-185.27
-157.98
-202.92
-343.49
-91.13
Net Fixed Assets
-282.20
-738.20
-158.00
-189.60
-315.26
-132.93
-98.50
21.84
-59.91
-84.83
Net Investments
-242.30
288.40
5.30
1.10
-2.31
-1.68
0.48
-64.91
-260.81
-8.75
Others
44.80
521.30
-301.40
-129.20
24.17
-50.66
-59.96
-159.85
-22.77
2.45
Cash from Financing Activity
-190.60
-44.00
-153.20
-163.00
-5.00
-71.11
12.05
15.65
237.07
13.14
Net Cash Inflow / Outflow
-113.40
570.60
56.80
-75.30
43.60
25.46
-31.74
38.48
10.56
-10.56
Opening Cash & Equivalents
641.30
70.70
13.90
89.20
43.50
18.02
49.76
11.28
0.96
11.52
Closing Cash & Equivalent
529.50
641.30
70.70
13.90
89.20
43.49
18.02
49.76
11.52
0.96

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.)
100.67
87.09
94.23
74.53
60.21
50.87
42.36
35.42
31.31
16.77
ROA
11.86%
16.19%
16.74%
11.45%
10.65%
11.37%
10.65%
8.72%
8.41%
12.66%
ROE
18.23%
23.20%
24.46%
18.57%
18.10%
19.16%
18.96%
16.23%
16.78%
28.61%
ROCE
25.16%
30.19%
30.32%
21.43%
23.13%
23.88%
22.42%
19.41%
21.15%
34.41%
Fixed Asset Turnover
2.16
2.29
1.89
1.77
2.16
2.31
2.80
2.71
2.90
3.58
Receivable days
22.06
22.67
28.99
40.13
47.01
55.92
48.52
44.77
44.29
38.92
Inventory Days
56.89
50.07
58.17
66.36
54.90
54.54
47.13
52.85
53.98
53.49
Payable days
56.03
56.67
58.58
57.13
35.77
35.56
34.28
26.40
24.84
28.95
Cash Conversion Cycle
22.92
16.07
28.58
49.37
66.14
74.90
61.38
71.22
73.43
63.46
Total Debt/Equity
0.03
0.04
0.04
0.12
0.23
0.19
0.27
0.28
0.33
0.45
Interest Cover
16.38
51.27
42.22
8.81
10.00
12.62
12.05
5.53
5.30
4.36

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.