Nifty
Sensex
:
:
15752.05
52907.93
-28.20 (-0.18%)
-111.01 (-0.21%)

Pipes - Plastic

Rating :
54/99

BSE: 532830 | NSE: ASTRAL

1657.65
01-Jul-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 1651.00
  • 1664.95
  • 1639.90
  • 1655.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  125312
  •  2070.62
  •  2524.95
  •  1581.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 33,306.54
  • 69.07
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 32,897.24
  • 0.18%
  • 14.31

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.73%
  • 1.04%
  • 11.34%
  • FII
  • DII
  • Others
  • 17.79%
  • 11.76%
  • 2.34%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.48
  • 10.89
  • 8.20

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.79
  • 19.56
  • 10.86

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.41
  • 22.81
  • 27.31

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 65.95
  • 71.23
  • 80.89

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.64
  • 13.80
  • 15.50

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 37.23
  • 43.11
  • 47.75

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
1,390.60
1,127.80
23.30%
1,098.90
897.50
22.44%
1,154.10
747.10
54.48%
700.10
403.90
73.33%
Expenses
1,173.80
873.20
34.43%
901.30
705.50
27.75%
942.60
603.50
56.19%
570.70
350.70
62.73%
EBITDA
216.80
254.60
-14.85%
197.60
192.00
2.92%
211.50
143.60
47.28%
129.40
53.20
143.23%
EBIDTM
15.59%
22.57%
17.98%
21.39%
18.33%
19.22%
18.48%
13.17%
Other Income
16.40
5.00
228.00%
6.20
7.90
-21.52%
8.10
8.80
-7.95%
4.30
3.90
10.26%
Interest
5.20
1.20
333.33%
2.00
3.50
-42.86%
1.20
3.00
-60.00%
4.60
4.80
-4.17%
Depreciation
32.80
29.20
12.33%
32.10
30.00
7.00%
31.40
28.80
9.03%
30.60
28.50
7.37%
PBT
195.20
229.20
-14.83%
169.70
166.40
1.98%
187.00
120.60
55.06%
98.50
23.80
313.87%
Tax
49.20
52.70
-6.64%
41.80
41.30
1.21%
43.70
28.30
54.42%
23.40
2.50
836.00%
PAT
146.00
176.50
-17.28%
127.90
125.10
2.24%
143.30
92.30
55.25%
75.10
21.30
252.58%
PATM
10.50%
15.65%
11.64%
13.94%
12.42%
12.35%
10.73%
5.27%
EPS
7.03
8.69
-19.10%
6.33
6.12
3.43%
7.02
4.31
62.88%
3.68
0.99
271.72%

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
4,343.70
3,176.30
2,577.90
2,507.30
2,072.92
1,894.67
1,677.81
1,429.91
1,079.64
825.20
582.69
Net Sales Growth
36.75%
23.21%
2.82%
20.95%
9.41%
12.93%
17.34%
32.44%
30.83%
41.62%
 
Cost Of Goods Sold
2,877.70
1,968.90
1,595.70
1,647.70
1,383.37
1,303.49
1,205.21
1,048.90
774.71
582.43
412.35
Gross Profit
1,466.00
1,207.40
982.20
859.60
689.55
591.18
472.60
381.01
304.93
242.77
170.34
GP Margin
33.75%
38.01%
38.10%
34.28%
33.26%
31.20%
28.17%
26.65%
28.24%
29.42%
29.23%
Total Expenditure
3,588.40
2,531.80
2,135.00
2,122.40
1,756.11
1,630.86
1,470.23
1,261.62
924.51
709.94
499.99
Power & Fuel Cost
-
64.30
70.30
65.30
53.25
43.54
36.01
28.88
20.45
19.49
14.56
% Of Sales
-
2.02%
2.73%
2.60%
2.57%
2.30%
2.15%
2.02%
1.89%
2.36%
2.50%
Employee Cost
-
191.00
175.20
139.10
106.49
88.66
75.00
48.05
24.45
20.66
15.15
% Of Sales
-
6.01%
6.80%
5.55%
5.14%
4.68%
4.47%
3.36%
2.26%
2.50%
2.60%
Manufacturing Exp.
-
67.30
64.80
57.90
47.66
44.19
35.44
27.27
23.68
17.01
12.70
% Of Sales
-
2.12%
2.51%
2.31%
2.30%
2.33%
2.11%
1.91%
2.19%
2.06%
2.18%
General & Admin Exp.
-
56.50
64.00
61.70
45.65
44.72
38.22
28.23
14.37
10.41
8.22
% Of Sales
-
1.78%
2.48%
2.46%
2.20%
2.36%
2.28%
1.97%
1.33%
1.26%
1.41%
Selling & Distn. Exp.
-
175.80
157.00
145.30
114.95
103.37
73.55
77.43
59.18
53.61
33.97
% Of Sales
-
5.53%
6.09%
5.80%
5.55%
5.46%
4.38%
5.42%
5.48%
6.50%
5.83%
Miscellaneous Exp.
-
8.00
8.00
5.40
4.75
2.89
6.79
2.85
7.66
6.33
33.97
% Of Sales
-
0.25%
0.31%
0.22%
0.23%
0.15%
0.40%
0.20%
0.71%
0.77%
0.52%
EBITDA
755.30
644.50
442.90
384.90
316.81
263.81
207.58
168.29
155.13
115.26
82.70
EBITDA Margin
17.39%
20.29%
17.18%
15.35%
15.28%
13.92%
12.37%
11.77%
14.37%
13.97%
14.19%
Other Income
35.00
25.10
12.10
15.40
12.68
9.12
2.33
3.10
2.44
1.87
3.81
Interest
13.00
13.10
39.40
31.90
21.58
18.40
30.24
25.45
31.12
19.18
22.76
Depreciation
126.90
116.50
107.90
81.40
57.13
50.20
41.79
36.42
21.91
18.12
13.79
PBT
650.40
540.00
307.70
287.00
250.77
204.34
137.88
109.52
104.53
79.83
49.97
Tax
158.10
124.80
56.50
86.10
72.45
56.16
29.56
31.34
25.24
18.85
10.51
Tax Rate
24.31%
23.11%
18.36%
30.00%
28.89%
27.62%
21.57%
28.62%
24.15%
23.61%
21.03%
PAT
492.30
411.40
249.50
199.40
177.75
147.29
106.50
75.89
78.92
60.61
39.49
PAT before Minority Interest
485.70
415.20
251.20
200.90
178.32
147.19
107.49
78.17
79.30
60.98
39.46
Minority Interest
-6.60
-3.80
-1.70
-1.50
-0.57
0.10
-0.99
-2.28
-0.38
-0.37
0.03
PAT Margin
11.33%
12.95%
9.68%
7.95%
8.57%
7.77%
6.35%
5.31%
7.31%
7.34%
6.78%
PAT Growth
18.57%
64.89%
25.13%
12.18%
20.68%
38.30%
40.33%
-3.84%
30.21%
53.48%
 
EPS
24.50
20.48
12.42
9.93
8.85
7.33
5.30
3.78
3.93
3.02
1.97

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
1,895.80
1,502.90
1,277.70
1,018.24
846.85
708.35
618.78
315.32
241.38
184.06
Share Capital
20.10
15.10
12.00
11.98
11.98
11.97
11.84
11.24
11.24
11.24
Total Reserves
1,875.20
1,486.70
1,193.40
1,004.75
834.86
696.15
606.94
304.08
230.14
172.83
Non-Current Liabilities
67.40
154.60
219.40
152.04
149.33
152.79
140.36
92.53
72.53
66.24
Secured Loans
11.50
83.60
137.50
92.61
119.27
130.63
121.28
80.61
64.36
63.25
Unsecured Loans
5.30
23.30
25.60
24.80
2.64
0.00
0.00
0.00
0.00
1.53
Long Term Provisions
2.70
2.70
3.10
1.63
1.11
0.98
1.09
0.10
0.00
0.00
Current Liabilities
688.30
614.80
587.00
491.24
453.17
427.10
389.63
285.79
244.17
237.35
Trade Payables
517.20
475.40
389.70
349.08
287.05
316.27
267.33
184.88
170.50
170.99
Other Current Liabilities
132.70
112.80
157.60
125.26
118.22
108.94
96.61
76.53
50.62
50.72
Short Term Borrowings
22.90
20.10
30.40
5.58
40.48
0.00
17.44
17.73
1.22
3.60
Short Term Provisions
15.50
6.50
9.30
11.32
7.42
1.89
8.25
6.65
21.84
12.04
Total Liabilities
2,672.70
2,289.10
2,099.10
1,675.03
1,461.62
1,301.45
1,165.30
694.36
558.42
487.62
Net Block
1,314.50
1,254.90
1,105.40
842.47
741.20
645.08
556.84
289.30
214.96
164.04
Gross Block
1,767.70
1,588.90
1,332.00
990.38
829.95
686.96
697.01
377.10
280.78
211.87
Accumulated Depreciation
453.20
334.00
226.60
147.91
88.75
41.88
140.17
87.79
65.82
46.88
Non Current Assets
1,403.70
1,326.10
1,227.90
932.08
785.25
687.80
597.23
307.81
234.76
181.16
Capital Work in Progress
56.60
44.40
80.80
73.13
24.98
14.94
26.83
8.20
11.99
12.96
Non Current Investment
0.00
0.20
0.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
32.30
26.40
39.70
16.11
17.67
25.55
11.02
9.76
7.79
4.14
Other Non Current Assets
0.30
0.20
1.80
0.36
1.40
2.22
2.54
0.55
0.01
0.02
Current Assets
1,269.00
963.00
871.20
742.95
676.36
613.65
568.08
386.56
323.66
306.46
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
472.10
540.40
397.00
357.24
272.10
277.32
265.55
194.97
150.47
127.06
Sundry Debtors
276.70
227.80
339.10
306.73
338.50
227.12
232.72
145.08
106.29
103.16
Cash & Bank
476.00
130.10
98.10
43.65
18.19
49.92
11.52
0.96
11.52
35.51
Other Current Assets
44.20
12.30
9.40
9.50
47.58
59.30
58.28
45.55
55.39
40.73
Short Term Loans & Adv.
32.50
52.40
27.60
25.83
37.88
51.41
48.97
42.97
54.17
39.30
Net Current Assets
580.70
348.20
284.20
251.71
223.19
186.55
178.45
100.77
79.49
69.11
Total Assets
2,672.70
2,289.10
2,099.10
1,675.03
1,461.61
1,301.45
1,165.31
694.37
558.42
487.62

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
664.10
405.40
342.00
281.85
114.19
225.75
116.98
67.43
64.80
85.11
PBT
533.00
306.10
283.40
250.68
200.73
131.50
109.52
104.53
79.83
49.97
Adjustment
133.10
162.00
104.60
77.98
63.92
80.71
64.55
51.99
38.07
36.57
Changes in Working Capital
114.20
18.80
30.80
16.06
-106.75
42.76
-30.64
-66.22
-43.97
7.71
Cash after chg. in Working capital
780.30
486.90
418.80
344.72
157.90
254.97
143.42
90.31
73.93
94.25
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-116.20
-81.50
-76.80
-62.87
-43.71
-29.21
-26.45
-22.88
-9.13
-9.15
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
-454.10
-317.70
-293.40
-185.27
-157.98
-202.92
-343.49
-91.13
-66.49
-67.98
Net Fixed Assets
-158.00
-189.60
-315.26
-132.93
-98.50
21.84
-59.91
-84.83
-66.87
-68.65
Net Investments
5.30
1.10
-2.31
-1.68
0.48
-64.91
-260.81
-8.75
0.00
-1.82
Others
-301.40
-129.20
24.17
-50.66
-59.96
-159.85
-22.77
2.45
0.38
2.49
Cash from Financing Activity
-153.20
-163.00
-5.00
-71.11
12.05
15.65
237.07
13.14
-22.28
8.16
Net Cash Inflow / Outflow
56.80
-75.30
43.60
25.46
-31.74
38.48
10.56
-10.56
-23.97
25.28
Opening Cash & Equivalents
13.90
89.20
43.50
18.02
49.76
11.28
0.96
11.52
35.51
10.23
Closing Cash & Equivalent
70.70
13.90
89.20
43.49
18.02
49.76
11.52
0.96
11.52
35.51

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.)
94.23
74.53
60.21
50.87
42.36
35.42
31.31
16.77
12.82
9.76
ROA
16.74%
11.45%
10.65%
11.37%
10.65%
8.72%
8.41%
12.66%
11.66%
9.57%
ROE
24.46%
18.57%
18.10%
19.16%
18.96%
16.23%
16.78%
28.61%
28.83%
23.97%
ROCE
30.32%
21.43%
23.13%
23.88%
22.42%
19.41%
21.15%
34.41%
32.51%
30.87%
Fixed Asset Turnover
1.89
1.77
2.16
2.31
2.80
2.71
2.90
3.58
3.67
3.53
Receivable days
28.99
40.13
47.01
55.92
48.52
44.77
44.29
38.92
42.30
52.82
Inventory Days
58.17
66.36
54.90
54.54
47.13
52.85
53.98
53.49
56.05
62.42
Payable days
58.58
57.13
35.77
35.56
34.28
26.40
24.84
28.95
37.12
43.65
Cash Conversion Cycle
28.58
49.37
66.14
74.90
61.38
71.22
73.43
63.46
61.24
71.58
Total Debt/Equity
0.04
0.12
0.23
0.19
0.27
0.28
0.33
0.45
0.38
0.51
Interest Cover
42.22
8.81
10.00
12.62
12.05
5.53
5.30
4.36
5.16
3.20

News Update:


  • Astral acquires 51% stake in Gem Paints by subscribing to OCDs of Rs 194 crore
    22nd Jun 2022, 12:52 PM

    Earlier, Astral’s board had approved to acquire 51% controlling equity stake in Operating Paint Business of Gem Paints

    Read More
  • Astral gets nod to acquire 51% stake in Gem Paints
    30th Apr 2022, 09:31 AM

    Accordingly, Astral has entered into definitive agreements with Gem Paints and its shareholders

    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.