Nifty
Sensex
:
:
11937.65
40707.31
40.85 (0.34%)
162.94 (0.40%)

Logistics

Rating :
54/99  (View)

BSE: 500003 | NSE: AEGISCHEM

204.70
-2.95 (-1.42%)
21-Oct-2020 | 4:02PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  209.65
  •  213.80
  •  201.00
  •  207.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  246379
  •  504.34
  •  267.05
  •  107.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,077.61
  • 97.66
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,095.53
  • 0.83%
  • 4.52

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.69%
  • 2.01%
  • 20.07%
  • FII
  • DII
  • Others
  • 13.7%
  • 1.93%
  • 3.60%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.77
  • 26.55
  • 14.45

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.98
  • 8.33
  • 0.78

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.87
  • -2.55
  • -20.45

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 32.03
  • 41.32
  • 43.11

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.38
  • 6.99
  • 5.89

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.59
  • 24.77
  • 24.66

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
636
1,955
-67%
1,242
1,853
-33%
2,169
1,320
64%
1,818
1,426
27%
Expenses
569
1,853
-69%
1,149
1,750
-34%
2,059
1,228
68%
1,846
1,337
38%
EBITDA
67
102
-34%
93
103
-10%
110
93
18%
-28
89
-
EBIDTM
11%
5%
7%
6%
5%
7%
-2%
6%
Other Income
5
6
-20%
19
4
432%
5
1
271%
3
2
20%
Interest
5
8
-45%
8
7
9%
9
5
83%
7
7
0%
Depreciation
18
16
10%
19
13
43%
17
13
33%
17
12
36%
PBT
50
84
-40%
86
87
-1%
88
76
16%
-50
71
-
Tax
13
22
-38%
39
16
142%
28
11
168%
-16
14
-
PAT
37
62
-41%
47
70
-34%
59
65
-9%
-34
58
-
PATM
6%
3%
4%
4%
3%
5%
-2%
4%
EPS
1.07
1.80
-41%
1.35
2.03
-33%
1.72
1.89
-9%
-0.99
1.67
-

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
5,864
7,183
5,616
4,791
3,930
2,213
3,916
5,031
3,982
4,464
1,811
Net Sales Growth
-11%
28%
17%
22%
78%
-43%
-22%
26%
-11%
146%
 
Cost Of Goods Sold
5,154
6,472
5,038
4,355
3,567
1,874
3,635
4,804
3,763
4,265
1,650
Gross Profit
710
711
578
436
363
339
281
227
218
199
161
GP Margin
12%
10%
10%
9%
9%
15%
7%
5%
5%
4%
9%
Total Expenditure
5,622
6,907
5,247
4,525
3,727
2,028
3,773
4,923
4,082
4,468
1,730
Power & Fuel Cost
-
21
20
16
12
12
10
8
7
7
6
% Of Sales
-
0%
0%
0%
0%
1%
0%
0%
0%
0%
0%
Employee Cost
-
290
52
47
46
47
41
35
33
27
23
% Of Sales
-
4%
1%
1%
1%
2%
1%
1%
1%
1%
1%
Manufacturing Exp.
-
37
31
20
19
28
22
19
23
22
19
% Of Sales
-
1%
1%
0%
0%
1%
1%
0%
1%
0%
1%
General & Admin Exp.
-
51
83
62
56
44
37
31
24
18
18
% Of Sales
-
1%
1%
1%
1%
2%
1%
1%
1%
0%
1%
Selling & Distn. Exp.
-
19
9
10
10
10
8
8
6
8
7
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
16
15
16
17
13
19
17
226
121
7
% Of Sales
-
0%
0%
0%
0%
1%
0%
0%
6%
3%
0%
EBITDA
242
277
369
266
204
185
143
108
-100
-4
82
EBITDA Margin
4%
4%
7%
6%
5%
8%
4%
2%
-3%
0%
4%
Other Income
32
33
10
8
6
8
42
13
232
104
7
Interest
29
33
26
15
16
18
20
18
60
42
11
Depreciation
70
69
51
34
24
23
23
22
19
17
16
PBT
174
208
302
225
169
153
142
80
53
41
61
Tax
65
74
50
11
36
27
30
11
18
19
14
Tax Rate
38%
35%
17%
5%
21%
17%
21%
14%
34%
45%
23%
PAT
108
100
221
198
119
113
103
61
34
20
47
PAT before Minority Interest
72
134
252
214
133
126
112
69
35
22
47
Minority Interest
-36
-34
-31
-16
-14
-13
-9
-8
-2
-3
0
PAT Margin
2%
1%
4%
4%
3%
5%
3%
1%
1%
0%
3%
PAT Growth
-58%
-55%
12%
66%
5%
10%
69%
82%
71%
-58%
 
EPS
3.14
2.88
6.41
5.73
3.45
3.28
2.99
1.77
0.97
0.57
1.35

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
1,655
1,391
1,207
837
504
427
350
310
292
278
Share Capital
34
33
33
33
33
33
33
33
33
33
Total Reserves
1,494
1,358
1,174
804
471
394
317
276
258
245
Non-Current Liabilities
364
78
93
149
154
169
145
154
119
127
Secured Loans
48
57
62
77
109
132
109
118
84
91
Unsecured Loans
0
0
0
0
0
0
0
0
2
5
Long Term Provisions
14
12
11
10
8
6
6
5
3
2
Current Liabilities
764
789
779
979
201
314
378
536
2,542
143
Trade Payables
402
485
379
678
77
192
191
286
491
94
Other Current Liabilities
175
152
169
112
71
55
57
42
31
25
Short Term Borrowings
167
130
220
177
46
63
116
195
2,007
13
Short Term Provisions
21
22
10
12
7
5
14
13
14
10
Total Liabilities
2,873
2,333
2,149
1,994
899
937
886
1,005
2,957
548
Net Block
1,699
1,329
1,282
748
472
454
426
295
238
239
Gross Block
1,870
1,427
1,330
762
709
668
614
462
385
369
Accumulated Depreciation
172
98
48
13
237
214
188
166
147
130
Non Current Assets
1,973
1,575
1,522
1,151
652
557
550
450
344
306
Capital Work in Progress
220
121
126
313
73
34
35
83
63
43
Non Current Investment
0
0
0
0
0
3
10
10
10
1
Long Term Loans & Adv.
50
66
58
57
99
57
69
57
33
23
Other Non Current Assets
4
59
56
33
7
10
10
4
1
0
Current Assets
900
758
627
843
247
380
336
556
2,613
242
Current Investments
7
10
0
0
0
19
1
6
13
25
Inventories
42
34
26
22
12
20
25
19
12
16
Sundry Debtors
454
229
347
706
97
201
206
297
525
89
Cash & Bank
263
413
162
62
97
105
73
205
1,912
87
Other Current Assets
133
52
67
15
42
34
32
29
151
25
Short Term Loans & Adv.
69
21
25
39
20
18
15
15
16
16
Net Current Assets
136
-30
-152
-136
46
65
-42
19
71
99
Total Assets
2,873
2,333
2,149
1,994
899
937
886
1,005
2,957
548

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
146
556
191
177
138
122
88
1,774
-147
3
PBT
208
302
225
169
153
142
80
53
41
61
Adjustment
316
71
44
35
34
3
30
-95
-31
23
Changes in Working Capital
-308
245
-19
1
-8
-12
0
1,854
-129
-63
Cash after chg. in Working capital
215
619
249
206
179
133
110
1,813
-119
22
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
-69
-62
-58
-29
-40
-11
-22
-38
-28
-19
Other Direct Exp. Paid
0
0
0
0
0
0
0
0
0
0
Extra & Other Items
0
0
0
0
0
0
0
0
0
0
Cash From Investing Activity
-151
-155
-296
-220
-64
15
-109
97
-1,743
76
Net Fixed Assets
-466
-62
-177
-287
-53
-24
-26
-76
-21
-9
Net Investments
0
-6
38
16
21
2
4
-2
-26
-52
Others
314
-87
-158
51
-32
37
-87
175
-1,696
137
Cash from Financing Activity
-126
-143
184
47
-83
-77
-128
-1,820
1,933
-18
Net Cash Inflow / Outflow
-131
258
80
4
-9
61
-149
52
42
61
Opening Cash & Equivalents
353
95
15
12
90
30
179
128
85
25
Closing Cash & Equivalent
222
353
95
15
82
90
30
179
128
85

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.)
45
42
36
25
15
13
10
9
9
8
ROA
5%
11%
10%
9%
14%
12%
7%
2%
1%
10%
ROE
9%
19%
21%
20%
27%
29%
21%
12%
8%
20%
ROCE
14%
21%
18%
20%
25%
26%
16%
7%
6%
20%
Fixed Asset Turnover
4.36
4.07
4.58
5.35
3.22
6.11
9.35
9.40
11.83
5.16
Receivable days
17
19
40
37
25
19
18
38
25
11
Inventory Days
2
2
2
2
3
2
2
1
1
3
Payable days
23
30
43
37
25
19
18
37
25
12
Cash Conversion Cycle
-4
-10
-1
2
3
2
2
2
2
1
Total Debt/Equity
0.18
0.17
0.25
0.34
0.37
0.51
0.69
1.07
7.23
0.45
Interest Cover
7
13
16
11
10
8
5
2
2
6

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.