Nifty
Sensex
:
:
18111.50
60821.62
-66.60 (-0.37%)
-101.88 (-0.17%)

Pipes - Plastic

Rating :
70/99

BSE: 532830 | NSE: ASTRAL

2167.05
21-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  2187.95
  •  2200.00
  •  2076.85
  •  2187.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  503286
  •  10736.54
  •  2433.80
  •  807.71

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 43,387.71
  • 95.59
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 42,978.41
  • 0.09%
  • 22.25

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.73%
  • 0.67%
  • 10.51%
  • FII
  • DII
  • Others
  • 21.32%
  • 9.95%
  • 1.82%

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
  • 63.14
  • 68.49
  • 75.80

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.72
  • 12.17
  • 13.74

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 34.37
  • 39.64
  • 44.67

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
700.10
403.90
73.33%
1,127.80
628.90
79.33%
897.50
664.10
35.15%
747.10
678.30
10.14%
Expenses
570.70
350.70
62.73%
873.30
530.70
64.56%
705.50
545.90
29.24%
603.50
559.30
7.90%
EBITDA
129.40
53.20
143.23%
254.50
98.20
159.16%
192.00
118.20
62.44%
143.60
119.00
20.67%
EBIDTM
18.48%
13.17%
22.57%
15.61%
21.39%
17.80%
19.22%
17.54%
Other Income
4.30
3.90
10.26%
5.00
0.10
4,900.00%
6.10
2.20
177.27%
4.90
3.00
63.33%
Interest
4.60
4.80
-4.17%
1.10
3.70
-70.27%
1.70
5.10
-66.67%
-0.90
8.90
-
Depreciation
30.60
28.50
7.37%
29.20
28.90
1.04%
30.00
27.40
9.49%
28.80
27.20
5.88%
PBT
98.50
23.80
313.87%
229.20
65.70
248.86%
166.40
87.90
89.31%
120.60
85.90
40.40%
Tax
23.40
2.50
836.00%
52.70
13.50
290.37%
41.30
19.40
112.89%
28.30
3.40
732.35%
PAT
75.10
21.30
252.58%
176.50
52.20
238.12%
125.10
68.50
82.63%
92.30
82.50
11.88%
PATM
10.73%
5.27%
15.65%
8.30%
13.94%
10.31%
12.35%
12.16%
EPS
3.68
0.99
271.72%
8.69
2.54
242.13%
6.12
3.36
82.14%
4.31
4.08
5.64%

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
3,472.50
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
46.20%
23.21%
2.82%
20.95%
9.41%
12.93%
17.34%
32.44%
30.83%
41.62%
 
Cost Of Goods Sold
2,135.80
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
1,336.70
1,207.40
982.20
859.60
689.55
591.18
472.60
381.01
304.93
242.77
170.34
GP Margin
38.49%
38.01%
38.10%
34.28%
33.26%
31.20%
28.17%
26.65%
28.24%
29.42%
29.23%
Total Expenditure
2,753.00
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
719.50
644.50
442.90
384.90
316.81
263.81
207.58
168.29
155.13
115.26
82.70
EBITDA Margin
20.72%
20.29%
17.18%
15.35%
15.28%
13.92%
12.37%
11.77%
14.37%
13.97%
14.19%
Other Income
20.30
25.10
12.10
15.40
12.68
9.12
2.33
3.10
2.44
1.87
3.81
Interest
6.50
13.10
39.40
31.90
21.58
18.40
30.24
25.45
31.12
19.18
22.76
Depreciation
118.60
116.50
107.90
81.40
57.13
50.20
41.79
36.42
21.91
18.12
13.79
PBT
614.70
540.00
307.70
287.00
250.77
204.34
137.88
109.52
104.53
79.83
49.97
Tax
145.70
124.80
56.50
86.10
72.45
56.16
29.56
31.34
25.24
18.85
10.51
Tax Rate
23.70%
23.11%
18.36%
30.00%
28.89%
27.62%
21.57%
28.62%
24.15%
23.61%
21.03%
PAT
469.00
411.40
249.50
199.40
177.75
147.29
106.50
75.89
78.92
60.61
39.49
PAT before Minority Interest
464.40
415.20
251.20
200.90
178.32
147.19
107.49
78.17
79.30
60.98
39.46
Minority Interest
-4.60
-3.80
-1.70
-1.50
-0.57
0.10
-0.99
-2.28
-0.38
-0.37
0.03
PAT Margin
13.51%
12.95%
9.68%
7.95%
8.57%
7.77%
6.35%
5.31%
7.31%
7.34%
6.78%
PAT Growth
108.91%
64.89%
25.13%
12.18%
20.68%
38.30%
40.33%
-3.84%
30.21%
53.48%
 
EPS
23.34
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
45.13
40.46
35.77
35.56
34.28
26.40
24.84
28.95
37.12
43.65
Cash Conversion Cycle
42.03
66.04
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 to enter in business verticals of faucets, sanitaryware
    20th Oct 2021, 10:49 AM

    The Board of Directors of the company at their meeting held on October 19, 2021 has decided for 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.