Asahi India Glass Ltd
Asahi India Glass Ltd. (AIS) is India’s leading value-added and integrated glass solutions company and a dominant player both in the automotive and architectural glass segments. Established in 1984, It was formed as a Joint Venture between The Labroo Family, Asahi Glass Co. of Japan and Maruti Udyog Ltd (now Maruti Suzuki India Ltd).
AIS provides end to end solutions in the entire glass value chain - from the manufacturing of
float glass, processing, fabrication to installation services. As a sand-to-solutions company, AIS
offers varied types of glass products and services to its customers in India and across the globe. [1]
- Market Cap ₹ 19,808 Cr.
- Current Price ₹ 815
- High / Low ₹ 876 / 577
- Stock P/E 61.6
- Book Value ₹ 110
- Dividend Yield 0.25 %
- ROCE 12.6 %
- ROE 13.7 %
- Face Value ₹ 1.00
Pros
Cons
- Stock is trading at 7.42 times its book value
- The company has delivered a poor sales growth of 11.7% over past five years.
- Company might be capitalizing the interest cost
- Dividend payout has been low at 13.8% of profits over last 3 years
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2,217 | 2,099 | 2,209 | 2,345 | 2,633 | 2,913 | 2,643 | 2,421 | 3,170 | 4,019 | 4,341 | 4,594 | 4,691 | |
1,987 | 1,789 | 1,816 | 1,930 | 2,169 | 2,403 | 2,212 | 1,987 | 2,410 | 3,224 | 3,617 | 3,828 | 3,914 | |
Operating Profit | 229 | 309 | 393 | 415 | 464 | 510 | 431 | 435 | 761 | 795 | 724 | 766 | 776 |
OPM % | 10% | 15% | 18% | 18% | 18% | 18% | 16% | 18% | 24% | 20% | 17% | 17% | 17% |
4 | 13 | 3 | 31 | 23 | 24 | 23 | 46 | 31 | 33 | 32 | 66 | 73 | |
Interest | 163 | 160 | 144 | 144 | 124 | 135 | 146 | 143 | 121 | 105 | 136 | 128 | 155 |
Depreciation | 143 | 112 | 110 | 79 | 95 | 119 | 137 | 132 | 160 | 160 | 177 | 192 | 213 |
Profit before tax | -72 | 51 | 142 | 223 | 269 | 280 | 171 | 205 | 511 | 563 | 443 | 513 | 481 |
Tax % | -31% | 26% | 42% | 33% | 35% | 33% | 11% | 36% | 33% | 36% | 27% | 28% | |
-48 | 40 | 85 | 150 | 176 | 188 | 151 | 131 | 343 | 362 | 325 | 367 | 345 | |
EPS in Rs | -1.92 | 1.73 | 3.58 | 6.15 | 7.30 | 7.82 | 6.32 | 5.47 | 14.18 | 15.01 | 13.49 | 15.27 | 14.38 |
Dividend Payout % | 0% | 0% | 17% | 16% | 21% | 13% | 16% | 18% | 14% | 13% | 15% | 13% |
Compounded Sales Growth | |
---|---|
10 Years: | 8% |
5 Years: | 12% |
3 Years: | 13% |
TTM: | 7% |
Compounded Profit Growth | |
---|---|
10 Years: | 25% |
5 Years: | 18% |
3 Years: | 1% |
TTM: | 8% |
Stock Price CAGR | |
---|---|
10 Years: | 17% |
5 Years: | 36% |
3 Years: | 12% |
1 Year: | 27% |
Return on Equity | |
---|---|
10 Years: | 16% |
5 Years: | 16% |
3 Years: | 15% |
Last Year: | 14% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 |
Reserves | 217 | 257 | 330 | 902 | 1,051 | 1,191 | 1,278 | 1,415 | 1,738 | 2,050 | 2,329 | 2,645 |
1,395 | 1,419 | 1,319 | 1,221 | 1,373 | 1,643 | 1,762 | 1,566 | 1,238 | 1,401 | 1,968 | 2,696 | |
677 | 560 | 598 | 682 | 833 | 831 | 799 | 768 | 776 | 1,104 | 1,179 | 1,425 | |
Total Liabilities | 2,313 | 2,260 | 2,272 | 2,830 | 3,281 | 3,689 | 3,863 | 3,773 | 3,777 | 4,580 | 5,500 | 6,790 |
1,177 | 1,143 | 1,134 | 1,588 | 1,907 | 1,956 | 2,035 | 2,221 | 2,323 | 2,395 | 2,616 | 4,045 | |
CWIP | 43 | 41 | 65 | 85 | 114 | 453 | 489 | 262 | 91 | 235 | 826 | 562 |
Investments | 14 | 16 | 19 | 27 | 42 | 48 | 55 | 69 | 85 | 112 | 85 | 50 |
1,079 | 1,060 | 1,054 | 1,129 | 1,218 | 1,232 | 1,284 | 1,222 | 1,278 | 1,839 | 1,972 | 2,133 | |
Total Assets | 2,313 | 2,260 | 2,272 | 2,830 | 3,281 | 3,689 | 3,863 | 3,773 | 3,777 | 4,580 | 5,500 | 6,790 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
10 | 50 | 230 | 418 | 449 | 424 | 293 | 516 | 586 | 402 | 653 | 720 | |
-92 | -69 | -124 | -190 | -448 | -512 | -214 | -84 | -79 | -320 | -924 | -1,191 | |
47 | 24 | -100 | -249 | -1 | 91 | -93 | -382 | -479 | -52 | 330 | 458 | |
Net Cash Flow | -35 | 4 | 7 | -21 | 1 | 3 | -14 | 51 | 28 | 29 | 59 | -13 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 55 | 46 | 44 | 38 | 45 | 34 | 36 | 40 | 28 | 31 | 30 | 35 |
Inventory Days | 255 | 250 | 236 | 252 | 240 | 273 | 310 | 284 | 285 | 271 | 221 | 243 |
Days Payable | 253 | 139 | 132 | 161 | 230 | 252 | 248 | 277 | 246 | 225 | 190 | 219 |
Cash Conversion Cycle | 56 | 158 | 148 | 129 | 56 | 55 | 98 | 47 | 67 | 77 | 61 | 60 |
Working Capital Days | -125 | -19 | -28 | 2 | -17 | -31 | -35 | -31 | 7 | 1 | -11 | -1 |
ROCE % | 6% | 12% | 17% | 19% | 17% | 16% | 11% | 11% | 21% | 21% | 15% | 13% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
1d - Publication of Unaudited Financial Results for the quarter ended 30th June, 2025
-
Integrated Filing (Financial) For The Quarter Ended On 30Th June, 2025
2d - Q1 FY26 unaudited financial results and merger update for Asahi India Glass Limited.
-
Board Comments On Fine Levied By The Exchange
2d - Fine of Rs. 11,800 each by BSE and NSE for one-day delay in dividend intimation paid.
- Closure Of Register Of Members And Share Transfer Books Of The Company From 4Th September, 2025 To 10Th September, 2025 (Both Days Inclusive) For The Purpose Of Annual General Meeting And Dividend 2d
-
Appointment Of Mr. Sundeep Kumar Parashar, FCS, Company Secretary In Practice And Proprietor Of M/S SKP & Co., Company Secretaries (Firm Registration No. S2005DE077900, Peer Review Certificate No. 1323/2021 ), As The Secretarial Auditors Of The Company
2d - Q1 FY25-26 results approved; director resignation and appointment; 40th AGM on Sept 10, 2025 announced.
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
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 nse
-
Financial Year 2011
from bse
Promoter
Asahi Glass Company Ltd (AGC), is the largest shareholder holding a 22% stake in the company as of June 2024, AGC is one of the leading manufacturers of glass globally, with a 12% global market share in the float glass segment and 30% in the auto glass segment, it also provides technical support to the company. [1] [2]