Asi Industries Ltd

About [ edit ]

ASI Industries is principally engaged in the stone mining. It is the Largest Stone Mining Company and the only Listed Player in the Industry.

  • Market Cap 279 Cr.
  • Current Price 31.0
  • High / Low 36.5 / 8.79
  • Stock P/E 37.3
  • Book Value 32.5
  • Dividend Yield 0.00 %
  • ROCE 0.69 %
  • ROE -1.15 %
  • Face Value 1.00

Pros

  • Stock is trading at 0.95 times its book value

Cons

  • The company has delivered a poor sales growth of -7.23% over past five years.
  • Company has a low return on equity of 4.06% for last 3 years.
  • Company might be capitalizing the interest cost
  • Company has high debtors of 171.98 days.
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
56.99 49.70 33.98 37.77 59.53 43.60 37.21 28.23 34.42 28.48 50.94 38.57
45.03 35.63 37.18 31.88 43.67 33.21 40.83 27.41 36.97 22.33 44.59 28.70
Operating Profit 11.96 14.07 -3.20 5.89 15.86 10.39 -3.62 0.82 -2.55 6.15 6.35 9.87
OPM % 20.99% 28.31% -9.42% 15.59% 26.64% 23.83% -9.73% 2.90% -7.41% 21.59% 12.47% 25.59%
Other Income 1.13 1.48 1.92 1.40 2.59 0.62 0.01 1.76 2.05 0.75 1.10 0.84
Interest 1.94 1.90 1.86 1.79 1.82 2.06 2.01 1.92 1.87 1.74 1.80 1.83
Depreciation 1.34 1.38 1.25 1.51 1.51 1.46 1.48 1.49 1.84 1.58 1.51 1.67
Profit before tax 9.81 12.27 -4.39 3.99 15.12 7.49 -7.10 -0.83 -4.21 3.58 4.14 7.21
Tax % 26.81% 28.77% 30.98% 19.30% 32.80% 28.70% 30.99% 16.87% 32.30% 13.41% 45.41% 31.21%
Net Profit 7.18 8.74 -3.04 3.22 10.17 5.34 -4.91 -0.68 -2.85 3.10 2.26 4.97
EPS in Rs 0.87 1.05 -0.37 0.39 1.23 0.64 -0.59 -0.08 -0.34 0.37 0.25 0.55

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
127 159 172 170 175 131 209 172 235 239 181 143 152
108 140 144 144 142 104 172 139 206 211 148 139 133
Operating Profit 19 19 27 25 33 26 37 33 29 29 33 5 20
OPM % 15% 12% 16% 15% 19% 20% 18% 19% 12% 12% 18% 3% 13%
Other Income 2 3 2 1 2 3 9 8 11 7 7 5 5
Interest 4 5 6 6 7 6 8 12 9 8 7 8 7
Depreciation 4 4 5 6 8 8 6 5 5 6 6 6 7
Profit before tax 13 13 19 15 19 16 31 23 26 22 27 -5 11
Tax % 34% 31% 37% 35% 33% 35% 41% 38% 29% 33% 29% 33%
Net Profit 9 9 12 9 13 10 18 14 18 14 19 -3 7
EPS in Rs 1.04 1.09 1.41 1.14 1.57 1.21 2.22 1.73 2.18 1.75 2.30 -0.37 0.83
Dividend Payout % 9% 15% 11% 14% 13% 16% 11% 14% 14% 17% 13% -0%
Compounded Sales Growth
10 Years:-1%
5 Years:-7%
3 Years:-15%
TTM:-10%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:%
TTM:-25%
Stock Price CAGR
10 Years:19%
5 Years:16%
3 Years:7%
1 Year:226%
Return on Equity
10 Years:6%
5 Years:5%
3 Years:4%
Last Year:-1%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
7 7 7 7 7 7 7 7 8 8 8 9 9
Reserves 127 133 143 151 162 170 185 199 218 229 244 278 284
Borrowings 35 57 67 64 60 43 90 104 127 119 158 236 208
38 60 51 55 54 23 92 46 36 25 22 34 59
Total Liabilities 206 257 268 277 283 243 374 356 390 382 432 558 559
133 148 145 146 175 167 160 160 162 172 170 186 183
CWIP 0 0 31 32 0 0 0 2 0 0 12 193 206
Investments 0 0 0 0 0 4 2 28 38 36 35 55 55
73 107 92 99 107 71 212 165 189 173 215 124 115
Total Assets 206 257 268 277 283 243 374 356 390 382 432 558 559

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
8 14 13 14 19 3 46 -21 21 16 16 23
-10 -29 -18 -7 -4 -3 -55 -11 -7 1 -44 -91
4 16 5 -5 -9 -9 14 36 -13 -19 28 67
Net Cash Flow 2 2 0 1 6 -9 4 4 1 -2 -0 -1

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 10% 10% 12% 9% 12% 9% 15% 11% 10% 8% 9% 1%
Debtor Days 102 138 136 146 146 116 204 162 144 120 170 172
Inventory Turnover 4.17 4.97 4.56 4.82 5.59 3.41 8.93 6.27 11.84 8.24 3.65 3.56

Shareholding Pattern

Numbers in percentages

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021
70.41 70.41 70.43 70.43 70.43 70.43 70.43 70.43 70.43 72.51 72.51 72.51
0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.00 0.00 0.00 0.00 0.00
29.59 29.59 29.57 29.57 29.57 29.57 29.56 29.57 29.57 27.49 27.49 27.49

Documents