Agarwal Industrial Corporation Ltd
Agarwal Industrial Corporation is principally engaged in the business activities of manufacturing and trading of Petrochemicals (Bitumen and Bituminous Products), Logistics of Bitumen and Liquefied Petroleum Gas (LPG) and energy generation through Wind Mi
- Market Cap ₹ 161 Cr.
- Current Price ₹ 157
- High / Low ₹ 171 / 49.4
- Stock P/E 5.93
- Book Value ₹ 158
- Dividend Yield 0.95 %
- ROCE 17.5 %
- ROE 17.6 %
- Face Value ₹ 10.0
Pros
- Stock is trading at 1.00 times its book value
- Company is expected to give good quarter
- Company has delivered good profit growth of 34.15% CAGR over last 5 years
- Debtor days have improved from 80.39 to 63.95 days.
- Company's median sales growth is 39.34% of last 10 years
Cons
- Company has a low return on equity of 12.83% for last 3 years.
Peer comparison
Sector: Petrochemicals Industry: Petrochemicals
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
38 | 58 | 82 | 121 | 181 | 222 | 281 | 297 | 414 | 531 | 787 | 761 | |
33 | 53 | 75 | 109 | 168 | 206 | 260 | 271 | 383 | 494 | 740 | 708 | |
Operating Profit | 5 | 5 | 7 | 12 | 14 | 16 | 21 | 26 | 31 | 37 | 47 | 53 |
OPM % | 14% | 9% | 8% | 10% | 8% | 7% | 8% | 9% | 7% | 7% | 6% | 7% |
Other Income | 0 | 1 | 1 | -0 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 |
Interest | 1 | 1 | 1 | 2 | 4 | 4 | 7 | 7 | 9 | 9 | 9 | 10 |
Depreciation | 2 | 3 | 3 | 4 | 4 | 4 | 5 | 6 | 8 | 8 | 9 | 12 |
Profit before tax | 2 | 2 | 3 | 5 | 6 | 8 | 10 | 14 | 15 | 20 | 31 | 34 |
Tax % | 36% | 30% | 20% | 34% | 21% | 30% | 31% | 37% | 30% | 34% | 18% | |
Net Profit | 2 | 2 | 2 | 3 | 5 | 6 | 7 | 9 | 10 | 13 | 26 | 27 |
EPS in Rs | 3.86 | 3.74 | 5.67 | 6.19 | 9.25 | 10.67 | 12.46 | 8.82 | 10.02 | 13.11 | 24.91 | 26.53 |
Dividend Payout % | 0% | 32% | 0% | 19% | 15% | 14% | 17% | 17% | 15% | 14% | 6% |
Compounded Sales Growth | |
---|---|
10 Years: | 35% |
5 Years: | 29% |
3 Years: | 38% |
TTM: | 14% |
Compounded Profit Growth | |
---|---|
10 Years: | 32% |
5 Years: | 34% |
3 Years: | 42% |
TTM: | 35% |
Stock Price CAGR | |
---|---|
10 Years: | 1% |
5 Years: | 3% |
3 Years: | -22% |
1 Year: | 155% |
Return on Equity | |
---|---|
10 Years: | 13% |
5 Years: | 12% |
3 Years: | 13% |
Last Year: | 18% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Sep 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
5 | 5 | 5 | 6 | 6 | 6 | 8 | 10 | 10 | 10 | 10 | 10 | |
Reserves | 4 | 6 | 8 | 29 | 33 | 38 | 61 | 96 | 108 | 123 | 147 | 152 |
Borrowings | 9 | 20 | 33 | 23 | 35 | 41 | 65 | 74 | 96 | 77 | 90 | 101 |
9 | 4 | 10 | 7 | 9 | 11 | 12 | 21 | 24 | 17 | 52 | 35 | |
Total Liabilities | 27 | 35 | 56 | 65 | 82 | 95 | 147 | 201 | 238 | 227 | 300 | 298 |
19 | 23 | 23 | 27 | 30 | 31 | 39 | 44 | 62 | 57 | 102 | 114 | |
CWIP | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 8 | 0 | 1 | 3 | 4 |
Investments | 0 | 0 | 0 | 0 | 0 | 2 | 3 | 6 | 9 | 9 | 7 | 9 |
8 | 11 | 33 | 37 | 51 | 62 | 105 | 143 | 168 | 161 | 188 | 171 | |
Total Assets | 27 | 35 | 56 | 65 | 82 | 95 | 147 | 201 | 238 | 227 | 300 | 298 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|
5 | -3 | 0 | -0 | 3 | 2 | 13 | -12 | 8 | 30 | 49 | |
-5 | -7 | -3 | -8 | -7 | -7 | -9 | -21 | -20 | -4 | -54 | |
1 | 10 | 11 | 5 | 7 | 1 | -1 | 27 | 10 | -27 | 7 | |
Net Cash Flow | 1 | 0 | 8 | -4 | 2 | -3 | 3 | -6 | -1 | -1 | 2 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|
ROCE % | 13% | 11% | 15% | 16% | 16% | 15% | 14% | 12% | 14% | 18% | |
Debtor Days | 48 | 42 | 57 | 52 | 56 | 67 | 100 | 129 | 100 | 78 | 64 |
Inventory Turnover | 29.13 | 9.72 | 12.43 | 27.50 | 22.46 | 24.80 | 17.51 | 11.71 | 13.23 | 24.05 |
Documents
Recent announcements
- Allotment Of 11,88,042 Equity Shares Of The Face Value Of Rs. 10/- Each (The "Equity Shares") And 35,11,000 Convertible Warrants ("Warrants") By Agarwal Industrial Corporation Limited To Promoters, Promoter Group Members/Entities And Non- Promoters... 2d
- Board Meeting Intimation for Prior Intimation Of Board Meeting On April 09, 2021 For Allotment Of 11,88,042 Equity Shares Of The Face Value Of Rs. 10/- Each And 35,11,000 Convertible Warrants By Agarwal Industrial Corporation Limited To Specified Allottees...... 1 Apr
- Closure of Trading Window 27 Mar
- Appointment of Company Secretary and Compliance Officer 9 Mar
- Announcement under Regulation 30 (LODR)-Resignation of Company Secretary / Compliance Officer 9 Mar
View all
Annual reports
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse