Nifty
:
24008.00
Sensex
:
79454.47
-265.80 (-1.09%)
-880.34 (-1.10%)
Nifty
Sensex
:
:
24008.00
79454.47
-265.80 (-1.09%)
-880.34 (-1.10%)

Astral Ltd.

Pipes - Plastic

Rating :
N/A

BSE: 532830 | NSE: ASTRAL

NSE BSE
1478.70
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  1521.00
  •  1522.95
  •  1467.80
  •  1519.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  621641
  •  9252.45
  •  2454.00
  •  1232.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 34,256.30
  • 65.11
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 34,006.20
  • 0.29%
  • 9.84

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.10%
  • 0.46%
  • 9.61%
  • FII
  • DII
  • Others
  • 20.17%
  • 13.72%
  • 1.94%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.71
  • 16.96
  • 8.69

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.49
  • 15.70
  • 3.99

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.82
  • 16.96
  • 4.12

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 81.03
  • 92.81
  • 93.53

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.62
  • 16.58
  • 16.23

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 46.04
  • 51.76
  • 51.38

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
20.33
23.07
30.2
37.25
P/E Ratio
88.08
77.63
59.29
48.07
Revenue
5641
6377
7583
8890
EBITDA
910
1057
1312
1564
Net Income
546
619
810
1001
ROA
12.3
15.3
17.6
18.8
P/B Ratio
15.09
12.9
10.9
9.23
ROE
18.51
17.88
19.82
20.83
FCFF
249.4
479.41
701.82
880.08
FCFF Yield
0.52
1
1.46
1.83

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
1,397.00
1,370.20
1.96%
1,370.40
1,363.00
0.54%
1,383.60
1,283.10
7.83%
1,625.10
1,506.20
7.89%
Expenses
1,177.50
1,165.10
1.06%
1,160.30
1,142.90
1.52%
1,169.20
1,081.50
8.11%
1,333.60
1,197.30
11.38%
EBITDA
219.50
205.10
7.02%
210.10
220.10
-4.54%
214.40
201.60
6.35%
291.50
308.90
-5.63%
EBIDTM
15.71%
14.97%
15.33%
16.15%
15.50%
15.71%
17.94%
20.51%
Other Income
11.80
6.40
84.38%
8.80
13.40
-34.33%
11.90
12.10
-1.65%
10.20
6.60
54.55%
Interest
13.90
7.50
85.33%
10.20
8.00
27.50%
7.60
5.80
31.03%
7.80
3.30
136.36%
Depreciation
63.10
50.10
25.95%
59.90
48.70
23.00%
55.60
46.30
20.09%
52.50
44.50
17.98%
PBT
154.30
153.90
0.26%
148.80
176.80
-15.84%
163.10
161.60
0.93%
241.40
265.90
-9.21%
Tax
41.60
40.60
2.46%
40.10
45.10
-11.09%
43.60
42.30
3.07%
60.00
65.40
-8.26%
PAT
112.70
113.30
-0.53%
108.70
131.70
-17.46%
119.50
119.30
0.17%
181.40
200.50
-9.53%
PATM
8.07%
8.27%
7.93%
9.66%
8.64%
9.30%
11.16%
13.31%
EPS
4.24
4.22
0.47%
4.09
4.88
-16.19%
4.48
4.45
0.67%
6.75
7.65
-11.76%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
5,776.10
5,641.40
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
Net Sales Growth
4.59%
9.36%
17.40%
38.34%
23.21%
2.82%
20.95%
9.41%
12.93%
17.34%
 
Cost Of Goods Sold
3,479.10
3,349.80
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
Gross Profit
2,297.00
2,291.60
1,830.90
1,530.90
1,207.40
982.20
859.60
689.55
591.18
472.60
381.01
GP Margin
39.77%
40.62%
35.49%
34.84%
38.01%
38.10%
34.28%
33.26%
31.20%
28.17%
26.65%
Total Expenditure
4,840.60
4,723.10
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
Power & Fuel Cost
-
130.70
101.90
77.70
64.30
70.30
65.30
53.25
43.54
36.01
28.88
% Of Sales
-
2.32%
1.98%
1.77%
2.02%
2.73%
2.60%
2.57%
2.30%
2.15%
2.02%
Employee Cost
-
438.40
319.30
245.30
191.00
175.20
139.10
106.49
88.66
75.00
48.05
% Of Sales
-
7.77%
6.19%
5.58%
6.01%
6.80%
5.55%
5.14%
4.68%
4.47%
3.36%
Manufacturing Exp.
-
254.80
224.50
154.90
67.30
64.80
57.90
47.66
44.19
35.44
27.27
% Of Sales
-
4.52%
4.35%
3.53%
2.12%
2.51%
2.31%
2.30%
2.33%
2.11%
1.91%
General & Admin Exp.
-
137.50
101.10
81.50
56.50
64.00
61.70
45.65
44.72
38.22
28.23
% Of Sales
-
2.44%
1.96%
1.85%
1.78%
2.48%
2.46%
2.20%
2.36%
2.28%
1.97%
Selling & Distn. Exp.
-
370.50
242.20
206.60
175.80
157.00
145.30
114.95
103.37
73.55
77.43
% Of Sales
-
6.57%
4.70%
4.70%
5.53%
6.09%
5.80%
5.55%
5.46%
4.38%
5.42%
Miscellaneous Exp.
-
41.40
32.00
9.60
8.00
8.00
5.40
4.75
2.89
6.79
77.43
% Of Sales
-
0.73%
0.62%
0.22%
0.25%
0.31%
0.22%
0.23%
0.15%
0.40%
0.20%
EBITDA
935.50
918.30
809.90
755.30
644.50
442.90
384.90
316.81
263.81
207.58
168.29
EBITDA Margin
16.20%
16.28%
15.70%
17.19%
20.29%
17.18%
15.35%
15.28%
13.92%
12.37%
11.77%
Other Income
42.70
42.10
26.70
34.90
25.10
12.10
15.40
12.68
9.12
2.33
3.10
Interest
39.50
29.10
40.00
12.90
13.10
39.40
31.90
21.58
18.40
30.24
25.45
Depreciation
231.10
197.60
178.10
126.90
116.50
107.90
81.40
57.13
50.20
41.79
36.42
PBT
707.60
733.70
618.50
650.40
540.00
307.70
287.00
250.77
204.34
137.88
109.52
Tax
185.30
188.00
155.70
158.10
124.80
56.50
86.10
72.45
56.16
29.56
31.34
Tax Rate
26.19%
25.62%
25.25%
24.31%
23.11%
18.36%
30.00%
28.89%
27.62%
21.57%
28.62%
PAT
522.30
546.10
443.60
483.80
411.40
249.50
199.40
177.75
147.29
106.50
75.89
PAT before Minority Interest
526.30
545.60
459.50
490.40
415.20
251.20
200.90
178.32
147.19
107.49
78.17
Minority Interest
4.00
0.50
-15.90
-6.60
-3.80
-1.70
-1.50
-0.57
0.10
-0.99
-2.28
PAT Margin
9.04%
9.68%
8.60%
11.01%
12.95%
9.68%
7.95%
8.57%
7.77%
6.35%
5.31%
PAT Growth
-7.52%
23.11%
-8.31%
17.60%
64.89%
25.13%
12.18%
20.68%
38.30%
40.33%
 
EPS
19.45
20.33
16.52
18.01
15.32
9.29
7.42
6.62
5.48
3.97
2.83

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
3,188.10
2,711.20
2,336.60
1,895.80
1,502.90
1,277.70
1,018.24
846.85
708.35
618.78
Share Capital
26.90
26.90
20.10
20.10
15.10
12.00
11.98
11.98
11.97
11.84
Total Reserves
3,159.60
2,682.30
2,315.20
1,875.20
1,486.70
1,193.40
1,004.75
834.86
696.15
606.94
Non-Current Liabilities
106.10
69.50
81.60
67.40
154.60
219.40
152.04
149.33
152.79
140.36
Secured Loans
13.80
29.50
31.10
11.50
83.60
137.50
92.61
119.27
130.63
121.28
Unsecured Loans
29.70
2.10
1.70
5.30
23.30
25.60
24.80
2.64
0.00
0.00
Long Term Provisions
5.30
3.10
1.70
2.70
2.70
3.10
1.63
1.11
0.98
1.09
Current Liabilities
1,121.20
1,195.40
940.90
688.30
614.80
587.00
491.24
453.17
427.10
389.63
Trade Payables
871.90
800.00
748.40
517.20
475.40
389.70
349.08
287.05
316.27
267.33
Other Current Liabilities
192.60
345.70
128.50
132.70
112.80
157.60
125.26
118.22
108.94
96.61
Short Term Borrowings
49.80
39.10
45.30
22.90
20.10
30.40
5.58
40.48
0.00
17.44
Short Term Provisions
6.90
10.60
18.70
15.50
6.50
9.30
11.32
7.42
1.89
8.25
Total Liabilities
4,495.80
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
Net Block
2,299.40
1,950.50
1,496.00
1,314.50
1,254.90
1,105.40
842.47
741.20
645.08
556.84
Gross Block
3,239.70
2,705.10
2,074.00
1,767.70
1,588.90
1,332.00
990.38
829.95
686.96
697.01
Accumulated Depreciation
940.30
754.60
578.00
453.20
334.00
226.60
147.91
88.75
41.88
140.17
Non Current Assets
2,510.20
2,112.90
1,641.80
1,403.70
1,326.10
1,227.90
932.08
785.25
687.80
597.23
Capital Work in Progress
150.60
126.10
123.20
56.60
44.40
80.80
73.13
24.98
14.94
26.83
Non Current Investment
0.00
0.00
0.00
0.00
0.20
0.20
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
58.90
35.50
21.70
32.30
26.40
39.70
16.11
17.67
25.55
11.02
Other Non Current Assets
1.30
0.80
0.90
0.30
0.20
1.80
0.36
1.40
2.22
2.54
Current Assets
1,985.60
2,053.90
1,745.10
1,269.00
963.00
871.20
742.95
676.36
613.65
568.08
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
913.40
874.60
733.40
472.10
540.40
397.00
357.24
272.10
277.32
265.55
Sundry Debtors
375.80
354.50
269.10
276.70
227.80
339.10
306.73
338.50
227.12
232.72
Cash & Bank
609.60
682.10
641.80
476.00
130.10
98.10
43.65
18.19
49.92
11.52
Other Current Assets
86.80
33.40
33.50
11.70
64.70
37.00
35.33
47.58
59.30
58.28
Short Term Loans & Adv.
52.90
109.30
67.30
32.50
52.40
27.60
25.83
37.88
51.41
48.97
Net Current Assets
864.40
858.50
804.20
580.70
348.20
284.20
251.71
223.19
186.55
178.45
Total Assets
4,495.80
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
823.40
556.90
543.10
664.10
405.40
342.00
281.85
114.19
225.75
116.98
PBT
733.60
615.20
648.50
533.00
306.10
283.40
250.68
200.73
131.50
109.52
Adjustment
217.00
209.70
132.90
133.10
162.00
104.60
77.98
63.92
80.71
64.55
Changes in Working Capital
50.00
-102.60
-70.50
114.20
18.80
30.80
16.06
-106.75
42.76
-30.64
Cash after chg. in Working capital
1,000.60
722.30
710.90
780.30
486.90
418.80
344.72
157.90
254.97
143.42
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-177.20
-165.40
-167.80
-116.20
-81.50
-76.80
-62.87
-43.71
-29.21
-26.45
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
-541.00
-479.70
71.50
-454.10
-317.70
-293.40
-185.27
-157.98
-202.92
-343.49
Net Fixed Assets
-523.20
-282.20
-738.20
-158.00
-189.60
-315.26
-132.93
-98.50
21.84
-59.91
Net Investments
-83.30
-242.30
288.40
5.30
1.10
-2.31
-1.68
0.48
-64.91
-260.81
Others
65.50
44.80
521.30
-301.40
-129.20
24.17
-50.66
-59.96
-159.85
-22.77
Cash from Financing Activity
-202.50
-190.60
-44.00
-153.20
-163.00
-5.00
-71.11
12.05
15.65
237.07
Net Cash Inflow / Outflow
79.90
-113.40
570.60
56.80
-75.30
43.60
25.46
-31.74
38.48
10.56
Opening Cash & Equivalents
529.50
641.30
70.70
13.90
89.20
43.50
18.02
49.76
11.28
0.96
Closing Cash & Equivalent
609.40
529.50
641.30
70.70
13.90
89.20
43.49
18.02
49.76
11.52

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
118.41
100.67
87.09
94.23
74.53
60.21
50.87
42.36
35.42
31.31
ROA
12.32%
11.86%
16.19%
16.74%
11.45%
10.65%
11.37%
10.65%
8.72%
8.41%
ROE
18.52%
18.23%
23.20%
24.46%
18.57%
18.10%
19.16%
18.96%
16.23%
16.78%
ROCE
25.13%
25.16%
30.19%
30.32%
21.43%
23.13%
23.88%
22.42%
19.41%
21.15%
Fixed Asset Turnover
1.90
2.16
2.29
1.89
1.77
2.16
2.31
2.80
2.71
2.90
Receivable days
23.63
22.06
22.67
28.99
40.13
47.01
55.92
48.52
44.77
44.29
Inventory Days
57.84
56.89
50.07
58.17
66.36
54.90
54.54
47.13
52.85
53.98
Payable days
60.71
56.03
56.67
58.58
57.13
35.77
35.56
34.28
26.40
24.84
Cash Conversion Cycle
20.75
22.92
16.07
28.58
49.37
66.14
74.90
61.38
71.22
73.43
Total Debt/Equity
0.03
0.03
0.04
0.04
0.12
0.23
0.19
0.27
0.28
0.33
Interest Cover
26.21
16.38
51.27
42.22
8.81
10.00
12.62
12.05
5.53
5.30

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Astral acquires Al-Aziz Plastics
    8th May 2025, 11:38 AM

    The company’s key objective behind the said acquisition is to diversify its product range in plastic pipes and fittings and increase the capacities

    Read More
  • Astral gets nod to acquire Al-Aziz Plastics
    21st Apr 2025, 14:50 PM

    Pursuant to completion of the said acquisition, the AL-AZIZ will become wholly owned subsidiary of the company

    Read More
  • Astral gets BIS certificate for OPVC pipes
    4th Apr 2025, 10:21 AM

    This BIS certificate for company's OPVC products which enhance its reach and increase its revenue

    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.