Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 08 September, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo

Fundamental Analysis of Asahi India Glass Ltd

Share Price and Basic Stock Data

Last Updated: September 7, 2024, 12:09 am

Market Cap 16,682 Cr.
Current Price 686
High / Low722/502
Stock P/E55.8
Book Value 96.8
Dividend Yield0.29 %
ROCE15.0 %
ROE14.7 %
Face Value 1.00
PEG Ratio3.48

Data Source: screener.in

Stock P/E, Current Price, and Intrinsic Value Over Time

Competitors of Asahi India Glass Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Empire Industries Ltd 697 Cr. 1,1611,224/80017.2 5002.15 %15.4 %12.6 % 10.0
Borosil Ltd 4,958 Cr. 415450/28470.6 50.60.00 %11.3 %9.10 % 1.00
Agarwal Fortune India Ltd 6.55 Cr. 18.644.6/17.0131 1.340.00 %18.7 %24.1 % 10.0
La Opala RG Ltd 3,777 Cr. 340467/29030.8 76.71.47 %19.2 %15.7 % 2.00
Borosil Renewables Ltd 6,522 Cr. 500669/391 66.90.00 %3.94 %8.59 % 1.00
Industry Average3,988.50 Cr486.9262.40139.110.72%13.71%14.02%4.80

Asahi India Glass Ltd Quarterly Results

MonthDec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Sales7528156047978299449231,0141,0101,0721,0891,1201,044
Expenses577633485610614701702799821902880934880
Operating Profit175182118187216243221215188170209186163
OPM %23%22%20%23%26%26%24%21%19%16%19%17%16%
Other Income618377118979782
Interest35333332282826262726343434
Depreciation34353740434040403941414346
Profit before tax1121325212215118616315912911214111785
Tax %35%36%33%34%34%32%35%34%36%39%27%26%26%
Net Profit7384358110012810610483681038663
EPS in Rs3.043.481.453.344.125.274.404.333.452.844.273.572.61

Last Updated: July 11, 2024, 10:06 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: August 9, 2024, 6:25 pm

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales1,6811,9442,2172,0992,2092,3452,6332,9132,6432,4213,1704,0194,324
Expenses1,5061,7771,9871,7891,8161,9302,1692,4032,2121,9872,4103,2243,596
Operating Profit175167229309393415464510431435761795728
OPM %10%9%10%15%18%18%18%18%16%18%24%20%17%
Other Income111041333123242346313325
Interest148170163160144144124135146143121105129
Depreciation1321541431121107995119137132160160170
Profit before tax-95-147-7251142223269280171205511563455
Tax %30%33%31%26%42%33%35%33%11%36%33%36%
Net Profit-66-99-484085150176188151131343362320
EPS in Rs-2.68-4.01-1.921.733.586.157.307.826.325.4714.1815.0113.29
Dividend Payout %0%0%0%0%17%16%21%13%16%18%14%13%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2012-20132013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-2023
YoY Net Profit Growth (%)-50.00%51.52%183.33%112.50%76.47%17.33%6.82%-19.68%-13.25%161.83%5.54%
Change in YoY Net Profit Growth (%)0.00%101.52%131.82%-70.83%-36.03%-59.14%-10.52%-26.50%6.44%175.08%-156.29%

Asahi India Glass Ltd Growth

Compounded Sales Growth
10 Years:7%
5 Years:8%
3 Years:22%
TTM:8%
Compounded Profit Growth
10 Years:25%
5 Years:12%
3 Years:37%
TTM:-9%
Stock Price CAGR
10 Years:23%
5 Years:28%
3 Years:23%
1 Year:23%
Return on Equity
10 Years:16%
5 Years:15%
3 Years:18%
Last Year:15%

Last Updated: July 26, 2024, 5:29 pm

Balance Sheet

Last Updated: August 9, 2024, 6:25 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Equity Capital162424242424242424242424
Reserves742172573309021,0511,1911,2781,4151,7382,0502,329
Borrowings1,5461,3951,4191,3191,2211,3731,6431,7621,5661,2381,4011,968
Other Liabilities6996775605986828338317997687761,1041,179
Total Liabilities2,3352,3132,2602,2722,8303,2813,6893,8633,7733,7774,5805,500
Fixed Assets1,2371,1771,1431,1341,5881,9071,9562,0352,2212,3232,3952,615
CWIP334341658511445348926291235826
Investments1314161927424855698511285
Other Assets1,0521,0791,0601,0541,1291,2181,2321,2841,2221,2781,8391,974
Total Assets2,3352,3132,2602,2722,8303,2813,6893,8633,7733,7774,5805,500

Reserves and Borrowings Chart

Asahi India Glass Ltd Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity 1111050230418449424293516586402653
Cash from Investing Activity -83-92-69-124-190-448-512-214-84-79-320-924
Cash from Financing Activity 174724-100-249-191-93-382-479-52330
Net Cash Flow45-3547-2113-1451282959

Free Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Free Cash Flow175.00166.00228.00308.00392.00414.00463.00509.00430.00434.00760.00794.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days575546443845343640283130
Inventory Days270255250236252240273310284285271221
Days Payable290253139132161230252248277246225190
Cash Conversion Cycle385615814812956559847677761
Working Capital Days4-10363544339449465640
ROCE %1%6%12%17%19%17%16%11%11%21%21%15%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthJun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
Promoters54.27%54.24%54.24%54.24%54.24%54.23%54.23%54.24%54.24%54.23%54.22%54.22%
FIIs1.12%1.25%1.48%1.47%1.63%3.29%3.78%3.79%3.62%3.68%3.71%3.94%
DIIs0.85%0.89%1.53%1.55%1.83%1.66%1.68%1.73%1.72%1.83%1.91%1.44%
Government0.38%0.38%0.38%0.38%0.38%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
Public43.38%43.24%42.37%42.36%41.93%40.81%40.31%40.24%40.42%40.26%40.15%40.37%
No. of Shareholders42,32042,38146,95751,94553,15857,15858,71358,71661,23262,82559,97063,465

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Nippon India Small Cap Fund1,792,8130.3112.6115,4962024-09-0511469.52%
HSBC Small Cap Fund - Regular Plan1,311,5500.7182.3815,4962024-09-058363.8%
Mahindra Manulife Small Cap Fund391,5231.1424.5915,4962024-09-052426.61%
ITI Multi Cap Fund132,7371.258.3415,4962024-09-05756.59%
Mahindra Manulife Business Cycle Fund88,6521.25.5715,4962024-09-05472.1%
Mahindra Manulife Equity Savings Fund62,5000.983.9315,4962024-09-05303.33%
Nippon India Nifty Smallcap 250 Index Fund62,5080.563.9315,4962024-09-05303.38%
Motilal Oswal Nifty Smallcap 250 Index Fund39,2910.562.4715,4962024-09-05153.56%
ICICI Prudential Nifty Smallcap 250 Index Fund15,4960.560.9715,4962024-09-050%
HDFC NIFTY Smallcap 250 ETF7,0750.560.4415,4962024-09-05-54.34%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue1.001.001.001.001.00
Basic EPS (Rs.)13.4915.0114.185.476.32
Diluted EPS (Rs.)13.4915.0114.185.476.32
Cash EPS (Rs.)20.3120.7720.2010.4311.46
Book Value[Excl.RevalReserv]/Share (Rs.)95.8884.4671.7558.5653.00
Book Value[Incl.RevalReserv]/Share (Rs.)95.8884.4671.7558.5653.00
Revenue From Operations / Share (Rs.)179.22165.31130.4299.60108.73
PBDIT / Share (Rs.)30.7433.3732.0819.3718.41
PBIT / Share (Rs.)23.4626.8025.5213.9312.77
PBT / Share (Rs.)17.8722.5020.548.046.62
Net Profit / Share (Rs.)13.0414.2013.634.995.82
NP After MI And SOA / Share (Rs.)13.4915.0114.185.476.32
PBDIT Margin (%)17.1520.1824.6019.4416.93
PBIT Margin (%)13.0916.2119.5613.9811.74
PBT Margin (%)9.9713.6115.748.076.08
Net Profit Margin (%)7.278.5910.455.005.35
NP After MI And SOA Margin (%)7.529.0710.875.495.81
Return on Networth / Equity (%)13.9317.5819.569.2411.80
Return on Capital Employeed (%)14.9821.9823.0013.6212.59
Return On Assets (%)5.967.969.123.523.97
Long Term Debt / Equity (X)0.540.360.490.690.85
Total Debt / Equity (X)0.790.650.680.871.07
Asset Turnover Ratio (%)0.860.930.810.620.68
Current Ratio (X)1.031.081.140.880.83
Quick Ratio (X)0.440.440.470.370.31
Inventory Turnover Ratio (X)1.551.641.371.051.25
Dividend Payout Ratio (NP) (%)0.0013.327.050.0031.62
Dividend Payout Ratio (CP) (%)0.009.264.810.0016.72
Earning Retention Ratio (%)0.0086.6892.950.0068.38
Cash Earning Retention Ratio (%)0.0090.7495.190.0083.28
Interest Coverage Ratio (X)5.507.756.453.293.06
Interest Coverage Ratio (Post Tax) (X)3.334.303.741.851.99
Enterprise Value (Cr.)14685.5412209.0411553.988699.495142.88
EV / Net Operating Revenue (X)3.373.043.643.591.95
EV / EBITDA (X)19.6515.0514.8118.4811.49
MarketCap / Net Operating Revenue (X)2.992.743.303.111.43
Retention Ratios (%)0.0086.6792.940.0068.37
Price / BV (X)5.535.305.935.222.90
Price / Net Operating Revenue (X)2.992.743.303.111.43
EarningsYield0.020.030.030.010.04

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value: ₹796.31

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

Undervalued: 16.08% compared to the current price ₹686.00

Intrinsic Value: 923.94

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

Undervalued: 34.69% compared to the current price ₹686.00

Last 5 Year EPS CAGR: 16.03%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a low average Working Capital Days of 28.83, which is a positive sign.
  2. The company has shown consistent growth in sales (2.23 cr) and profit (196.62 cr) over the years.
  1. The stock has a low average ROCE of 13.92%, which may not be favorable.
  2. The stock has a high average Cash Conversion Cycle of 82.50, which may not be favorable.
  3. The company has higher borrowings (1,487.58) compared to reserves (1,069.33), which may suggest financial risk.

Stock Analysis

  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Asahi India Glass Ltd:
    1. Net Profit Margin: 7.27%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: 14.98% (Industry Average ROCE: 13.71%)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: 13.93% (Industry Average ROE: 14.02%)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): 3.33
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 0.44
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. Stock P/E: 55.8 (Industry average Stock P/E: 62.4)
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. Total Debt / Equity: 0.79
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company - Qualitative Analysis

Asahi India Glass Ltd. is a Public Limited Listed company incorporated on 10/12/1984 and has its registered office in the State of Delhi, India. Company’s Corporate Identification Number(CIN) is L26102DL1984PLC019542 and registration number is 019542. Currently Company is involved in the business activities of Manufacture of glass in primary or semi-manufactured forms (such as sheets & plate glass) including mirror sheets and wired, coloured, tinted, toughened or laminated glass. Company’s Total Operating Revenue is Rs. 3109.63 Cr. and Equity Capital is Rs. 24.31 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Glass & Glass ProductsUnit No. 203 to 208, Tribhuwan Complex, New Delhi Delhi 110065investorrelations@aisglass.com
http://www.aisglass.com
Management
NamePosition Held
Mr. Sanjay LabrooChairman & Managing Director
Ms. Shradha SuriDirector
Dr. Satoshi IshizukaDirector
Mr. Yoji TaguchiDirector
Mr. Gurvirendra Singh TalwarDirector
Mr. Masahiro TakedaDirector
Mr. Rahul RanaDirector
Ms. Sheetal Kapal MehtaDirector
Mr. Masao FukamiDy.Managing Director & CTO
Ms. Nisheeta labrooDirector

FAQ

What is the latest fair value of Asahi India Glass Ltd?

The latest fair value of Asahi India Glass Ltd is ₹796.31.

What is the Market Cap of Asahi India Glass Ltd?

The Market Cap of Asahi India Glass Ltd is 16,682 Cr..

What is the current Stock Price of Asahi India Glass Ltd as on 08 September 2024?

The current stock price of Asahi India Glass Ltd as on 08 September 2024 is 686.

What is the High / Low of Asahi India Glass Ltd stocks in FY 2024?

In FY 2024, the High / Low of Asahi India Glass Ltd stocks is 722/502.

What is the Stock P/E of Asahi India Glass Ltd?

The Stock P/E of Asahi India Glass Ltd is 55.8.

What is the Book Value of Asahi India Glass Ltd?

The Book Value of Asahi India Glass Ltd is 96.8.

What is the Dividend Yield of Asahi India Glass Ltd?

The Dividend Yield of Asahi India Glass Ltd is 0.29 %.

What is the ROCE of Asahi India Glass Ltd?

The ROCE of Asahi India Glass Ltd is 15.0 %.

What is the ROE of Asahi India Glass Ltd?

The ROE of Asahi India Glass Ltd is 14.7 %.

What is the Face Value of Asahi India Glass Ltd?

The Face Value of Asahi India Glass Ltd is 1.00.

About the Author

Author Avatar
Getaka

Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Asahi India Glass Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE