Nifty
Sensex
:
:
12968.95
44149.72
-18.05 (-0.14%)
-110.02 (-0.25%)

Pipes - Plastic

Rating :
68/99

BSE: 532830 | NSE: ASTRAL

1469.45
27-Nov-2020
  • Open
  • High
  • Low
  • Previous Close
  •  1501.05
  •  1518.25
  •  1450.25
  •  1496.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  184773
  •  2741.24
  •  1593.30
  •  745.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 22,054.40
  • 97.89
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 22,109.90
  • 0.07%
  • 13.71

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.74%
  • 3.23%
  • 10.72%
  • FII
  • DII
  • Others
  • 20.36%
  • 8.28%
  • 1.67%

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
  • 58.24
  • 63.70
  • 68.92

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.05
  • 9.86
  • 11.34

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 28.66
  • 33.35
  • 37.41

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
747.10
678.30
10.14%
403.90
606.60
-33.42%
628.90
774.70
-18.82%
664.10
630.20
5.38%
Expenses
603.50
559.30
7.90%
350.70
514.50
-31.84%
530.70
654.30
-18.89%
545.90
536.50
1.75%
EBITDA
143.60
119.00
20.67%
53.20
92.10
-42.24%
98.20
120.40
-18.44%
118.20
93.70
26.15%
EBIDTM
19.22%
17.54%
13.17%
15.18%
14.01%
14.01%
17.80%
14.87%
Other Income
4.90
3.00
63.33%
3.90
6.80
-42.65%
0.10
3.80
-97.37%
2.20
3.20
-31.25%
Interest
-0.90
8.90
-
4.80
6.30
-23.81%
3.70
7.30
-49.32%
5.10
0.80
537.50%
Depreciation
28.80
27.20
5.88%
28.50
24.40
16.80%
28.90
22.40
29.02%
27.40
22.10
23.98%
PBT
120.60
85.90
40.40%
23.80
68.20
-65.10%
65.70
94.50
-30.48%
87.90
74.00
18.78%
Tax
28.30
3.40
732.35%
2.50
20.20
-87.62%
13.50
29.10
-53.61%
19.40
22.60
-14.16%
PAT
92.30
82.50
11.88%
21.30
48.00
-55.62%
52.20
65.40
-20.18%
68.50
51.40
33.27%
PATM
12.35%
12.16%
5.27%
7.91%
7.11%
7.11%
10.31%
8.16%
EPS
6.12
5.47
11.88%
1.41
3.19
-55.80%
3.46
4.34
-20.28%
4.55
3.41
33.43%

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
2,444.00
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
411.25
Net Sales Growth
-9.14%
2.82%
20.95%
9.41%
12.93%
17.34%
32.44%
30.83%
41.62%
41.69%
 
Cost Of Goods Sold
5,771.20
1,595.70
1,647.70
1,383.37
1,303.49
1,205.21
1,048.90
774.71
582.43
412.35
295.53
Gross Profit
-3,327.20
982.20
859.60
689.55
591.18
472.60
381.01
304.93
242.77
170.34
115.73
GP Margin
-136.14%
38.10%
34.28%
33.26%
31.20%
28.17%
26.65%
28.24%
29.42%
29.23%
28.14%
Total Expenditure
2,030.80
2,135.00
2,122.40
1,756.11
1,630.86
1,470.23
1,261.62
924.51
709.94
499.99
355.95
Power & Fuel Cost
-
70.30
65.30
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
139.10
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
57.90
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
61.70
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
145.30
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
5.40
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
413.20
442.90
384.90
316.81
263.81
207.58
168.29
155.13
115.26
82.70
55.30
EBITDA Margin
16.91%
17.18%
15.35%
15.28%
13.92%
12.37%
11.77%
14.37%
13.97%
14.19%
13.45%
Other Income
11.10
12.10
15.40
12.68
9.12
2.33
3.10
2.44
1.87
3.81
1.29
Interest
12.70
39.40
31.90
21.58
18.40
30.24
25.45
31.12
19.18
22.76
4.44
Depreciation
113.60
107.90
81.40
57.13
50.20
41.79
36.42
21.91
18.12
13.79
10.76
PBT
298.00
307.70
287.00
250.77
204.34
137.88
109.52
104.53
79.83
49.97
41.39
Tax
63.70
56.50
86.10
72.45
56.16
29.56
31.34
25.24
18.85
10.51
8.55
Tax Rate
21.38%
18.36%
30.00%
28.89%
27.62%
21.57%
28.62%
24.15%
23.61%
21.03%
20.66%
PAT
234.30
249.50
199.40
177.75
147.29
106.50
75.89
78.92
60.61
39.49
32.84
PAT before Minority Interest
232.40
251.20
200.90
178.32
147.19
107.49
78.17
79.30
60.98
39.46
32.84
Minority Interest
-1.90
-1.70
-1.50
-0.57
0.10
-0.99
-2.28
-0.38
-0.37
0.03
0.00
PAT Margin
9.59%
9.68%
7.95%
8.57%
7.77%
6.35%
5.31%
7.31%
7.34%
6.78%
7.99%
PAT Growth
-5.26%
25.13%
12.18%
20.68%
38.30%
40.33%
-3.84%
30.21%
53.48%
20.25%
 
EPS
15.55
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
1,277.70
1,018.24
846.85
708.35
618.78
315.32
241.38
184.06
147.63
Share Capital
15.10
12.00
11.98
11.98
11.97
11.84
11.24
11.24
11.24
11.24
Total Reserves
1,486.70
1,193.40
1,004.75
834.86
696.15
606.94
304.08
230.14
172.83
136.40
Non-Current Liabilities
154.60
219.40
152.04
149.33
152.79
140.36
92.53
72.53
66.24
33.54
Secured Loans
83.60
137.50
92.61
119.27
130.63
121.28
80.61
64.36
63.25
31.91
Unsecured Loans
23.30
25.60
24.80
2.64
0.00
0.00
0.00
0.00
1.53
0.00
Long Term Provisions
2.70
3.10
1.63
1.11
0.98
1.09
0.10
0.00
0.00
0.00
Current Liabilities
614.80
587.00
491.24
453.17
427.10
389.63
285.79
244.17
237.35
155.61
Trade Payables
475.40
389.70
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
30.40
5.58
40.48
0.00
17.44
17.73
1.22
3.60
2.41
Short Term Provisions
6.50
9.30
11.32
7.42
1.89
8.25
6.65
21.84
12.04
9.94
Total Liabilities
2,289.10
2,099.10
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
1,105.40
842.47
741.20
645.08
556.84
289.30
214.96
164.04
108.54
Gross Block
1,588.90
1,332.00
990.38
829.95
686.96
697.01
377.10
280.78
211.87
142.56
Accumulated Depreciation
334.00
226.60
147.91
88.75
41.88
140.17
87.79
65.82
46.88
33.06
Non Current Assets
1,326.10
1,227.90
932.08
785.25
687.80
597.23
307.81
234.76
181.16
127.38
Capital Work in Progress
44.40
80.80
73.13
24.98
14.94
26.83
8.20
11.99
12.96
10.40
Non Current Investment
0.20
0.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
26.40
39.70
16.11
17.67
25.55
11.02
9.76
7.79
4.14
6.08
Other Non Current Assets
0.20
1.80
0.36
1.40
2.22
2.54
0.55
0.01
0.02
0.03
Current Assets
963.00
871.20
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
397.00
357.24
272.10
277.32
265.55
194.97
150.47
127.06
86.93
Sundry Debtors
227.80
339.10
306.73
338.50
227.12
232.72
145.08
106.29
103.16
77.93
Cash & Bank
130.10
98.10
43.65
18.19
49.92
11.52
0.96
11.52
35.51
10.23
Other Current Assets
64.70
9.40
9.50
9.70
59.30
58.28
45.55
55.39
40.73
34.31
Short Term Loans & Adv.
52.40
27.60
25.83
37.88
51.41
48.97
42.97
54.17
39.30
33.09
Net Current Assets
348.20
284.20
251.71
223.19
186.55
178.45
100.77
79.49
69.11
53.79
Total Assets
2,289.10
2,099.10
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
342.00
281.85
114.19
225.75
116.98
67.43
64.80
85.11
50.07
PBT
306.10
283.40
250.68
200.73
131.50
109.52
104.53
79.83
49.97
41.39
Adjustment
162.00
104.60
77.98
63.92
80.71
64.55
51.99
38.07
36.57
15.09
Changes in Working Capital
18.80
30.80
16.06
-106.75
42.76
-30.64
-66.22
-43.97
7.71
2.25
Cash after chg. in Working capital
486.90
418.80
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
-189.60
-315.26
-132.93
-98.50
21.84
-59.91
-84.83
-66.87
-68.65
-28.72
Net Investments
1.10
-2.31
-1.68
0.48
-64.91
-260.81
-8.75
0.00
-1.82
-0.05
Others
-129.20
24.17
-50.66
-59.96
-159.85
-22.77
2.45
0.38
2.49
-8.66
Cash from Financing Activity
-163.00
-5.00
-71.11
12.05
15.65
237.07
13.14
-22.28
8.16
-6.70
Net Cash Inflow / Outflow
-75.30
43.60
25.46
-31.74
38.48
10.56
-10.56
-23.97
25.28
5.94
Opening Cash & Equivalents
89.20
43.50
18.02
49.76
11.28
0.96
11.52
35.51
10.23
4.29
Closing Cash & Equivalent
13.90
89.20
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
80.28
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
54.90
54.54
47.13
52.85
53.98
53.49
56.05
62.42
65.61
Payable days
40.46
35.77
35.56
34.28
26.40
24.84
28.95
37.54
44.16
53.45
Cash Conversion Cycle
66.04
66.14
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
10.00
12.62
12.05
5.53
5.30
4.36
5.16
3.20
10.32

News Update:


  • Astral Poly Technik to enter into business of manufacturing, trading of plastic water storage tanks
    26th Nov 2020, 11:07 AM

    The Company is also adding new capacity of Plastic Storage Tanks at its existing unit in Gujarat and will commission Production in Q-4 of current financial year

    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.