Nifty
Sensex
:
:
11599.45
38630.38
23.50 (0.20%)
65.50 (0.17%)

Glass

Rating :
52/99  (View)

BSE: 515030 | NSE: ASAHIINDIA

244.10
0.20 (0.08%)
24-Apr-2019 | 9:56AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  244.00
  •  245.65
  •  244.00
  •  243.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  150
  •  0.37
  •  386.00
  •  239.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,201.22
  • 31.71
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,558.15
  • 0.59%
  • 5.38

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.28%
  • 0.00%
  • 22.06%
  • FII
  • DII
  • Others
  • 0.03%
  • 1.49%
  • 22.14%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.84
  • 4.23
  • 6.03

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.65
  • 15.15
  • 3.41

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 27.16

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 44.33
  • 51.36
  • 49.21

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.42
  • 10.70
  • 10.43

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.72
  • 15.83
  • 17.09

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
681.68
640.38
6.45%
762.59
624.66
22.08%
743.91
675.97
10.05%
742.27
676.77
9.68%
Expenses
540.85
528.78
2.28%
640.83
517.59
23.81%
614.92
567.75
8.31%
601.14
562.11
6.94%
EBITDA
140.83
111.60
26.19%
121.76
107.07
13.72%
128.99
108.22
19.19%
141.13
114.66
23.09%
EBIDTM
20.66%
17.43%
15.97%
17.14%
17.34%
16.01%
19.01%
16.94%
Other Income
4.54
6.79
-33.14%
2.48
5.26
-52.85%
1.44
1.63
-11.66%
6.38
7.05
-9.50%
Interest
35.07
31.09
12.80%
33.89
30.91
9.64%
32.98
29.91
10.26%
31.83
38.71
-17.77%
Depreciation
30.49
23.26
31.08%
29.53
20.77
42.18%
28.88
22.03
31.09%
28.71
18.09
58.71%
PBT
79.18
64.04
23.64%
60.69
60.65
0.07%
67.57
57.91
16.68%
82.09
64.71
26.86%
Tax
27.03
21.68
24.68%
18.97
22.48
-15.61%
23.84
19.75
20.71%
29.07
23.95
21.38%
PAT
52.15
42.36
23.11%
41.72
38.17
9.30%
43.73
38.16
14.60%
53.02
40.76
30.08%
PATM
7.65%
6.61%
5.47%
6.11%
5.88%
5.65%
7.14%
6.02%
EPS
2.23
1.79
24.58%
1.81
1.59
13.84%
1.88
1.59
18.24%
2.25
1.65
36.36%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
2,930.45
2,632.97
2,345.14
2,208.87
2,098.57
2,140.07
1,929.10
1,666.50
1,557.73
1,293.23
1,238.31
Net Sales Growth
11.94%
12.27%
6.17%
5.26%
-1.94%
10.94%
15.76%
6.98%
20.45%
4.44%
 
Cost Of Goods Sold
923.28
932.71
846.60
805.03
746.57
702.92
655.73
510.90
462.02
392.76
359.41
Gross Profit
2,007.17
1,700.26
1,498.54
1,403.84
1,352.00
1,437.15
1,273.37
1,155.60
1,095.71
900.47
878.90
GP Margin
68.49%
64.58%
63.90%
63.55%
64.42%
67.15%
66.01%
69.34%
70.34%
69.63%
70.98%
Total Expenditure
2,397.74
2,169.21
1,930.04
1,816.77
1,789.25
1,911.01
1,777.07
1,506.47
1,295.08
1,065.12
1,097.36
Power & Fuel Cost
-
329.46
262.92
260.69
354.28
470.78
444.08
386.22
306.38
260.61
282.04
% Of Sales
-
12.51%
11.21%
11.80%
16.88%
22.00%
23.02%
23.18%
19.67%
20.15%
22.78%
Employee Cost
-
267.84
237.97
202.58
182.11
175.58
163.34
143.21
121.41
93.17
85.45
% Of Sales
-
10.17%
10.15%
9.17%
8.68%
8.20%
8.47%
8.59%
7.79%
7.20%
6.90%
Manufacturing Exp.
-
311.63
274.91
236.86
214.58
222.89
248.18
220.59
193.88
162.00
155.53
% Of Sales
-
11.84%
11.72%
10.72%
10.23%
10.42%
12.87%
13.24%
12.45%
12.53%
12.56%
General & Admin Exp.
-
35.40
28.30
46.35
43.29
43.50
42.98
39.92
13.39
20.18
22.22
% Of Sales
-
1.34%
1.21%
2.10%
2.06%
2.03%
2.23%
2.40%
0.86%
1.56%
1.79%
Selling & Distn. Exp.
-
146.31
128.48
113.05
121.85
136.66
126.40
117.08
134.70
110.69
123.57
% Of Sales
-
5.56%
5.48%
5.12%
5.81%
6.39%
6.55%
7.03%
8.65%
8.56%
9.98%
Miscellaneous Exp.
-
145.86
150.86
152.21
126.57
158.68
96.36
88.55
63.30
25.71
123.57
% Of Sales
-
5.54%
6.43%
6.89%
6.03%
7.41%
5.00%
5.31%
4.06%
1.99%
5.58%
EBITDA
532.71
463.76
415.10
392.10
309.32
229.06
152.03
160.03
262.65
228.11
140.95
EBITDA Margin
18.18%
17.61%
17.70%
17.75%
14.74%
10.70%
7.88%
9.60%
16.86%
17.64%
11.38%
Other Income
14.84
24.33
28.58
5.54
16.99
4.82
25.03
25.29
16.99
33.63
9.40
Interest
133.77
123.74
144.20
143.92
159.55
162.98
169.59
148.23
128.75
134.36
131.52
Depreciation
117.61
94.77
79.17
109.62
111.85
142.89
154.20
131.91
122.89
129.02
117.06
PBT
289.53
269.58
220.31
144.10
54.91
-71.99
-146.73
-94.82
28.00
-1.64
-98.23
Tax
98.91
92.99
72.97
60.02
13.08
-22.32
-47.79
-27.99
11.14
-2.82
-55.53
Tax Rate
34.16%
35.13%
33.36%
42.25%
25.55%
31.00%
32.57%
29.52%
39.79%
171.95%
56.53%
PAT
190.62
173.42
145.61
84.35
40.01
-48.06
-97.73
-65.71
16.38
1.11
-42.09
PAT before Minority Interest
191.91
171.71
145.76
82.04
38.11
-49.67
-98.94
-66.83
16.86
1.18
-42.70
Minority Interest
1.29
1.71
-0.15
2.31
1.90
1.61
1.21
1.12
-0.48
-0.07
0.61
PAT Margin
6.50%
6.59%
6.21%
3.82%
1.91%
-2.25%
-5.07%
-3.94%
1.05%
0.09%
-3.40%
PAT Growth
19.55%
19.10%
72.63%
110.82%
183.25%
50.82%
-48.73%
-501.16%
1375.68%
102.64%
 
Unadjusted EPS
8.17
7.30
6.15
3.58
1.73
-2.28
-6.04
-4.07
1.05
0.12
-2.67

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
1,075.57
926.72
354.05
281.25
241.37
90.01
138.81
215.93
198.95
196.96
Share Capital
24.31
24.31
24.31
24.31
24.31
15.99
15.99
15.99
15.99
15.99
Total Reserves
1,051.26
902.41
329.74
256.94
217.06
24.02
122.82
199.74
182.96
180.97
Non-Current Liabilities
924.05
849.72
831.18
906.03
311.42
535.98
708.96
736.81
1,471.94
1,635.09
Secured Loans
830.98
694.35
581.97
566.88
225.95
351.43
492.51
526.22
1,255.17
1,326.10
Unsecured Loans
79.93
83.77
89.82
244.16
183.85
260.26
244.25
212.90
243.74
333.07
Long Term Provisions
0.78
0.88
0.72
0.40
0.34
0.24
0.30
0.18
0.00
0.00
Current Liabilities
1,189.44
927.63
1,044.01
974.81
1,649.83
1,618.72
1,368.59
1,094.11
221.90
286.48
Trade Payables
585.97
372.74
289.11
285.66
487.49
519.12
356.69
200.70
166.25
203.65
Other Current Liabilities
236.21
280.99
339.16
355.62
454.51
305.97
382.21
296.89
50.62
78.61
Short Term Borrowings
358.43
266.47
381.05
317.54
697.46
782.17
621.64
590.03
0.00
0.00
Short Term Provisions
8.83
7.43
34.69
15.99
10.37
11.46
8.05
6.49
5.03
4.22
Total Liabilities
3,179.69
2,696.41
2,221.41
2,156.57
2,199.00
2,242.70
2,215.56
2,046.62
1,892.08
2,118.09
Net Block
1,903.29
1,519.17
1,134.40
1,143.07
1,177.42
1,235.47
1,317.91
1,174.45
1,225.91
1,409.84
Gross Block
2,067.67
1,590.17
2,381.85
2,282.77
2,564.30
2,480.87
2,410.05
2,136.93
2,067.66
2,124.13
Accumulated Depreciation
164.38
71.00
1,247.45
1,139.70
1,386.88
1,245.40
1,092.14
962.48
841.75
714.29
Non Current Assets
2,095.12
1,738.30
1,308.70
1,258.22
1,278.32
1,324.80
1,396.34
1,330.19
1,287.24
1,458.14
Capital Work in Progress
114.28
85.44
64.52
41.03
43.14
34.37
23.07
87.44
47.37
40.16
Non Current Investment
41.91
27.34
19.13
16.40
14.30
13.02
12.22
7.28
6.88
5.97
Long Term Loans & Adv.
30.05
36.40
90.65
57.72
43.46
41.94
41.06
57.43
0.00
0.00
Other Non Current Assets
5.59
69.95
0.00
0.00
0.00
0.00
2.08
3.59
0.00
0.00
Current Assets
1,084.57
958.11
912.71
898.35
920.68
917.90
819.22
716.43
604.84
659.95
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
614.25
583.75
518.87
513.44
490.39
483.62
485.04
389.62
323.33
355.13
Sundry Debtors
322.51
241.34
266.06
267.29
332.00
305.81
262.68
223.44
176.32
174.63
Cash & Bank
17.13
15.57
38.40
31.72
27.53
62.49
17.95
26.91
15.92
18.38
Other Current Assets
130.68
4.96
7.57
6.25
70.76
65.98
53.55
76.46
89.27
111.81
Short Term Loans & Adv.
126.17
112.49
81.81
79.65
64.95
58.86
46.53
63.62
75.47
86.12
Net Current Assets
-104.87
30.48
-131.30
-76.46
-729.15
-700.82
-549.37
-377.68
382.94
373.47
Total Assets
3,179.69
2,696.41
2,221.41
2,156.57
2,199.00
2,242.70
2,215.56
2,046.62
1,892.08
2,118.09

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
449.26
418.03
230.18
49.82
10.08
111.44
177.99
81.30
113.29
32.55
PBT
268.66
222.68
144.10
54.91
-71.99
-146.73
-94.82
28.00
-0.68
-97.36
Adjustment
209.19
221.19
262.55
263.43
319.41
330.31
283.63
249.24
253.52
251.29
Changes in Working Capital
63.59
46.97
35.77
-89.18
-82.27
58.40
125.50
-51.19
-27.15
35.25
Cash after chg. in Working capital
541.44
490.84
442.42
229.16
165.15
241.98
314.31
226.05
225.69
189.18
Interest Paid
0.00
0.00
-143.92
-159.55
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-92.18
-72.81
-60.02
-13.08
22.32
47.79
27.99
-16.78
3.02
-27.15
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
-8.30
-6.71
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-447.51
-190.05
-123.91
-69.19
-91.50
-82.72
-214.56
-125.77
45.50
-264.05
Net Fixed Assets
-504.63
743.65
-122.55
284.44
-92.12
-81.18
-202.42
-97.44
47.17
-208.57
Net Investments
-10.61
-19.27
-0.13
-0.09
0.00
-0.57
-7.32
-1.40
-0.60
-0.47
Others
67.73
-914.43
-1.23
-353.54
0.62
-0.97
-4.82
-26.93
-1.07
-55.01
Cash from Financing Activity
-1.22
-249.43
-99.59
23.67
46.57
16.62
27.95
55.68
-161.19
232.43
Net Cash Inflow / Outflow
0.53
-21.45
6.68
4.30
-34.85
45.34
-8.62
11.21
-2.40
0.93
Opening Cash & Equivalents
15.11
36.56
31.72
27.42
62.27
16.93
25.55
14.34
16.74
15.81
Closing Cash & Equivalent
15.64
15.11
38.40
31.72
27.42
62.27
16.93
25.55
14.34
16.74

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
44.24
38.12
14.56
11.57
9.93
2.30
8.00
12.43
11.46
11.35
ROA
5.84%
5.93%
3.75%
1.75%
-2.24%
-4.44%
-3.14%
0.86%
0.06%
-2.10%
ROE
17.15%
22.76%
25.83%
14.58%
-35.30%
-110.66%
-37.70%
8.13%
0.60%
-17.48%
ROCE
16.89%
18.99%
16.95%
12.63%
5.56%
1.36%
3.06%
9.05%
7.47%
1.86%
Fixed Asset Turnover
1.46
1.29
1.04
0.96
0.94
0.89
0.82
0.84
0.70
0.69
Receivable days
38.41
36.03
40.02
47.19
49.09
47.75
47.57
41.10
43.48
36.91
Inventory Days
81.61
78.30
77.45
79.04
74.97
81.37
85.60
73.30
84.06
95.05
Payable days
84.34
64.85
60.73
81.85
99.77
88.58
64.67
48.94
59.50
57.20
Cash Conversion Cycle
35.68
49.49
56.73
44.38
24.28
40.54
68.50
65.46
68.04
74.77
Total Debt/Equity
1.28
1.32
3.73
5.05
5.78
38.63
11.38
7.19
7.53
8.42
Interest Cover
3.14
2.52
1.99
1.32
0.56
0.13
0.36
1.22
0.99
0.25

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.