Nifty
Sensex
:
:
11222.80
37980.36
-27.75 (-0.25%)
-53.78 (-0.14%)

Pipes - Plastic

Rating :
58/99

BSE: 532830 | NSE: ASTRAL

1102.20
21-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  1133.00
  •  1149.75
  •  1073.00
  •  1126.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  111978
  •  1244.04
  •  1314.70
  •  745.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 16,607.01
  • 75.25
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 16,662.51
  • 0.09%
  • 10.91

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.74%
  • 3.61%
  • 11.05%
  • FII
  • DII
  • Others
  • 19.42%
  • 8.36%
  • 1.82%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.15
  • 8.97
  • 7.54

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.13
  • 16.37
  • 6.93

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.48
  • 18.56
  • 11.97

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 57.38
  • 63.62
  • 67.78

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.86
  • 9.69
  • 11.25

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 27.80
  • 32.67
  • 36.68

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
403.90
606.60
-33.42%
628.90
774.70
-18.82%
664.10
630.20
5.38%
678.30
625.40
8.46%
Expenses
350.70
514.50
-31.84%
530.70
654.30
-18.89%
545.90
536.50
1.75%
559.30
531.10
5.31%
EBITDA
53.20
92.10
-42.24%
98.20
120.40
-18.44%
118.20
93.70
26.15%
119.00
94.30
26.19%
EBIDTM
13.17%
15.18%
14.01%
15.54%
17.80%
14.87%
17.54%
15.08%
Other Income
3.90
6.80
-42.65%
0.10
3.80
-97.37%
2.20
3.20
-31.25%
3.00
4.50
-33.33%
Interest
4.80
6.30
-23.81%
3.70
7.30
-49.32%
5.10
0.80
537.50%
8.90
13.50
-34.07%
Depreciation
28.50
24.40
16.80%
28.90
22.40
29.02%
27.40
22.10
23.98%
27.20
20.90
30.14%
PBT
23.80
68.20
-65.10%
65.70
94.50
-30.48%
87.90
74.00
18.78%
85.90
64.40
33.39%
Tax
2.50
20.20
-87.62%
13.50
29.10
-53.61%
19.40
22.60
-14.16%
3.40
18.60
-81.72%
PAT
21.30
48.00
-55.62%
52.20
65.40
-20.18%
68.50
51.40
33.27%
82.50
45.80
80.13%
PATM
5.27%
7.91%
7.11%
8.44%
10.31%
8.16%
12.16%
7.32%
EPS
1.41
3.19
-55.80%
3.46
4.34
-20.28%
4.55
3.41
33.43%
5.47
3.04
79.93%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
2,375.20
2,577.90
2,507.29
2,072.92
1,894.67
1,677.81
1,429.91
1,079.64
825.20
582.69
411.25
Net Sales Growth
-9.92%
2.82%
20.95%
9.41%
12.93%
17.34%
32.44%
30.83%
41.62%
41.69%
 
Cost Of Goods Sold
5,726.60
1,595.70
1,647.69
1,383.37
1,303.49
1,205.21
1,048.90
774.71
582.43
412.35
295.53
Gross Profit
-3,351.40
982.20
859.60
689.55
591.18
472.60
381.01
304.93
242.77
170.34
115.73
GP Margin
-141.10%
38.10%
34.28%
33.26%
31.20%
28.17%
26.65%
28.24%
29.42%
29.23%
28.14%
Total Expenditure
1,986.60
2,135.00
2,122.36
1,756.11
1,630.86
1,470.23
1,261.62
924.51
709.94
499.99
355.95
Power & Fuel Cost
-
70.30
65.24
53.25
43.54
36.01
28.88
20.45
19.49
14.56
9.99
% Of Sales
-
2.73%
2.60%
2.57%
2.30%
2.15%
2.02%
1.89%
2.36%
2.50%
2.43%
Employee Cost
-
175.20
139.13
106.49
88.66
75.00
48.05
24.45
20.66
15.15
10.68
% Of Sales
-
6.80%
5.55%
5.14%
4.68%
4.47%
3.36%
2.26%
2.50%
2.60%
2.60%
Manufacturing Exp.
-
64.80
57.92
47.66
44.19
35.44
27.27
23.68
8.79
6.63
5.16
% Of Sales
-
2.51%
2.31%
2.30%
2.33%
2.11%
1.91%
2.19%
1.07%
1.14%
1.25%
General & Admin Exp.
-
64.00
61.61
45.65
44.72
38.22
28.23
16.50
20.69
15.50
11.64
% Of Sales
-
2.48%
2.46%
2.20%
2.36%
2.28%
1.97%
1.53%
2.51%
2.66%
2.83%
Selling & Distn. Exp.
-
157.00
145.33
114.95
103.37
73.55
77.43
59.18
53.61
33.97
22.48
% Of Sales
-
6.09%
5.80%
5.55%
5.46%
4.38%
5.42%
5.48%
6.50%
5.83%
5.47%
Miscellaneous Exp.
-
8.00
5.44
4.75
2.89
6.79
2.85
5.52
4.27
1.82
22.48
% Of Sales
-
0.31%
0.22%
0.23%
0.15%
0.40%
0.20%
0.51%
0.52%
0.31%
0.12%
EBITDA
388.60
442.90
384.93
316.81
263.81
207.58
168.29
155.13
115.26
82.70
55.30
EBITDA Margin
16.36%
17.18%
15.35%
15.28%
13.92%
12.37%
11.77%
14.37%
13.97%
14.19%
13.45%
Other Income
9.20
12.10
15.44
12.68
9.12
2.33
3.10
2.44
1.87
3.81
1.29
Interest
22.50
39.40
31.96
21.58
18.40
30.24
25.45
31.12
19.18
22.76
4.44
Depreciation
112.00
107.90
81.43
57.13
50.20
41.79
36.42
21.91
18.12
13.79
10.76
PBT
263.30
307.70
286.99
250.77
204.34
137.88
109.52
104.53
79.83
49.97
41.39
Tax
38.80
56.50
86.08
72.45
56.16
29.56
31.34
25.24
18.85
10.51
8.55
Tax Rate
14.74%
18.36%
29.99%
28.89%
27.62%
21.57%
28.62%
24.15%
23.61%
21.03%
20.66%
PAT
224.50
249.50
199.38
177.75
147.29
106.50
75.89
78.92
60.61
39.49
32.84
PAT before Minority Interest
223.60
251.20
200.91
178.32
147.19
107.49
78.17
79.30
60.98
39.46
32.84
Minority Interest
-0.90
-1.70
-1.53
-0.57
0.10
-0.99
-2.28
-0.38
-0.37
0.03
0.00
PAT Margin
9.45%
9.68%
7.95%
8.57%
7.77%
6.35%
5.31%
7.31%
7.34%
6.78%
7.99%
PAT Growth
6.60%
25.14%
12.17%
20.68%
38.30%
40.33%
-3.84%
30.21%
53.48%
20.25%
 
EPS
14.90
16.56
13.23
11.79
9.77
7.07
5.04
5.24
4.02
2.62
2.18

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
1,502.90
1,277.67
1,018.24
846.85
708.35
618.78
315.32
241.38
184.06
147.63
Share Capital
15.10
11.98
11.98
11.98
11.97
11.84
11.24
11.24
11.24
11.24
Total Reserves
1,486.70
1,193.42
1,004.75
834.86
696.15
606.94
304.08
230.14
172.83
136.40
Non-Current Liabilities
154.60
219.45
152.04
149.33
152.79
140.36
92.53
72.53
66.24
33.54
Secured Loans
83.60
137.58
92.61
119.27
130.63
121.28
80.61
64.36
63.25
31.91
Unsecured Loans
23.30
25.50
24.80
2.64
0.00
0.00
0.00
0.00
1.53
0.00
Long Term Provisions
2.70
3.09
1.63
1.11
0.98
1.09
0.10
0.00
0.00
0.00
Current Liabilities
614.80
587.05
491.24
453.17
427.10
389.63
285.79
244.17
237.35
155.61
Trade Payables
475.40
389.73
349.08
287.05
316.27
267.33
184.88
170.50
170.99
114.55
Other Current Liabilities
112.80
157.60
125.26
118.22
108.94
96.61
76.53
50.62
50.72
28.70
Short Term Borrowings
20.10
30.38
5.58
40.48
0.00
17.44
17.73
1.22
3.60
2.41
Short Term Provisions
6.50
9.34
11.32
7.42
1.89
8.25
6.65
21.84
12.04
9.94
Total Liabilities
2,289.10
2,099.19
1,675.03
1,461.62
1,301.45
1,165.30
694.36
558.42
487.62
336.79
Net Block
1,254.90
1,105.45
842.47
741.20
645.08
556.84
289.30
214.96
164.04
108.54
Gross Block
1,588.90
1,332.08
990.38
829.95
686.96
697.01
377.10
280.78
211.87
142.56
Accumulated Depreciation
334.00
226.64
147.91
88.75
41.88
140.17
87.79
65.82
46.88
33.06
Non Current Assets
1,326.10
1,227.98
932.08
785.25
687.80
597.23
307.81
234.76
181.16
127.38
Capital Work in Progress
44.40
80.77
73.13
24.98
14.94
26.83
8.20
11.99
12.96
10.40
Non Current Investment
0.20
0.15
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
26.40
39.82
16.11
17.67
25.55
11.02
9.76
7.79
4.14
6.08
Other Non Current Assets
0.20
1.79
0.36
1.40
2.22
2.54
0.55
0.01
0.02
0.03
Current Assets
963.00
871.23
742.95
676.36
613.65
568.08
386.56
323.66
306.46
209.40
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
540.40
395.80
357.24
272.10
277.32
265.55
194.97
150.47
127.06
86.93
Sundry Debtors
227.80
339.09
306.73
338.50
227.12
232.72
145.08
106.29
103.16
77.93
Cash & Bank
130.10
98.14
43.65
18.19
49.92
11.52
0.96
11.52
35.51
10.23
Other Current Assets
64.70
10.68
9.50
9.70
59.30
58.28
45.55
55.39
40.73
34.31
Short Term Loans & Adv.
52.40
27.52
25.83
37.88
51.41
48.97
42.97
54.17
39.30
33.09
Net Current Assets
348.20
284.17
251.71
223.19
186.55
178.45
100.77
79.49
69.11
53.79
Total Assets
2,289.10
2,099.21
1,675.03
1,461.61
1,301.45
1,165.31
694.37
558.42
487.62
336.78

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
405.40
341.98
281.85
114.19
225.75
116.98
67.43
64.80
85.11
50.07
PBT
306.10
286.99
250.68
200.73
131.50
109.52
104.53
79.83
49.97
41.39
Adjustment
162.00
100.99
77.98
63.92
80.71
64.55
51.99
38.07
36.57
15.09
Changes in Working Capital
18.80
30.81
16.06
-106.75
42.76
-30.64
-66.22
-43.97
7.71
2.25
Cash after chg. in Working capital
486.90
418.78
344.72
157.90
254.97
143.42
90.31
73.93
94.25
58.73
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-81.50
-76.80
-62.87
-43.71
-29.21
-26.45
-22.88
-9.13
-9.15
-8.66
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
-317.70
-293.40
-185.27
-157.98
-202.92
-343.49
-91.13
-66.49
-67.98
-37.43
Net Fixed Assets
-189.53
-315.33
-132.93
-98.50
21.84
-59.91
-84.83
-66.87
-68.65
-28.72
Net Investments
1.09
-2.30
-1.68
0.48
-64.91
-260.81
-8.75
0.00
-1.82
-0.05
Others
-129.26
24.23
-50.66
-59.96
-159.85
-22.77
2.45
0.38
2.49
-8.66
Cash from Financing Activity
-163.00
-4.95
-71.11
12.05
15.65
237.07
13.14
-22.28
8.16
-6.70
Net Cash Inflow / Outflow
-75.30
43.63
25.46
-31.74
38.48
10.56
-10.56
-23.97
25.28
5.94
Opening Cash & Equivalents
89.20
43.49
18.02
49.76
11.28
0.96
11.52
35.51
10.23
4.29
Closing Cash & Equivalent
13.90
89.21
43.49
18.02
49.76
11.52
0.96
11.52
35.51
10.23

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
99.38
80.41
67.83
56.48
47.23
41.74
22.36
17.10
13.02
10.42
ROA
11.45%
10.65%
11.37%
10.65%
8.72%
8.41%
12.66%
11.66%
9.57%
10.98%
ROE
18.57%
18.10%
19.16%
18.96%
16.23%
16.78%
28.61%
28.83%
23.97%
24.99%
ROCE
21.43%
23.13%
23.88%
22.42%
19.41%
21.15%
34.41%
32.51%
30.87%
26.02%
Fixed Asset Turnover
1.77
2.16
2.31
2.80
2.71
2.90
3.58
3.67
3.53
3.39
Receivable days
40.13
47.01
55.92
48.52
44.77
44.29
38.92
42.30
52.82
60.75
Inventory Days
66.36
54.81
54.54
47.13
52.85
53.98
53.49
56.05
62.42
65.61
Payable days
40.46
35.78
35.56
34.28
26.40
24.84
28.95
37.54
44.16
53.45
Cash Conversion Cycle
66.04
66.04
74.90
61.38
71.22
73.43
63.46
60.81
71.07
72.91
Total Debt/Equity
0.12
0.23
0.19
0.27
0.28
0.33
0.45
0.38
0.51
0.33
Interest Cover
8.81
9.98
12.62
12.05
5.53
5.30
4.36
5.16
3.20
10.32

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.