Asahi India Glass Ltd

₹ 598 -0.87%

25 Apr 4:03 p.m.

aisglass.com BSE: 515030 NSE : ASAHIINDIA

About

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]

Key Points

History^[1]
Initially known as the Indian Auto Safety Glass Private Limited, the company changed its name to Asahi India Safety Glass limited (AIS) in 1985. It started operations manufacturing toughened glass for MSIL. Subsequently, with acquisition of Float glass India, it forayed into construction glass business and changing its name to Asahi India Glass limited in Sep,2002.

Website BSE NSE

Market Cap ₹ 14,552 Cr.
Current Price ₹ 598
High / Low ₹ 651 / 445
Stock P/E 45.5
Book Value ₹ 91.2
Dividend Yield 0.33 %
ROCE 20.5 %
ROE 18.6 %
Face Value ₹ 1.00

Add ratio to table

Edit ratios

Pros

Cons

The company has delivered a poor sales growth of 8.83% over past five 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.

Peer comparison

Sector: Glass & Glass Products Industry: Glass & Glass Products

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023
	752	815	604	797	829	944	923	1,014	1,010	1,072	1,089	1,120	1,044
	577	633	485	610	614	701	702	799	821	902	880	934	880
Operating Profit	175	182	118	187	216	243	221	215	188	170	209	186	163
OPM %	23%	22%	20%	23%	26%	26%	24%	21%	19%	16%	19%	17%	16%
	6	18	3	7	7	11	8	9	7	9	7	8	2
Interest	35	33	33	32	28	28	26	26	27	26	34	34	34
Depreciation	34	35	37	40	43	40	40	40	39	41	41	43	46
Profit before tax	112	132	52	122	151	186	163	159	129	112	141	117	85
Tax %	35%	36%	33%	34%	34%	32%	35%	34%	36%	39%	27%	26%	26%
	73	84	35	81	100	128	106	104	83	68	103	86	63
EPS in Rs	3.04	3.48	1.45	3.34	4.12	5.27	4.40	4.33	3.45	2.84	4.27	3.57	2.61
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
	1,681	1,944	2,217	2,099	2,209	2,345	2,633	2,913	2,643	2,421	3,170	4,019	4,324
	1,506	1,777	1,987	1,789	1,816	1,930	2,169	2,403	2,212	1,987	2,410	3,224	3,596
Operating Profit	175	167	229	309	393	415	464	510	431	435	761	795	728
OPM %	10%	9%	10%	15%	18%	18%	18%	18%	16%	18%	24%	20%	17%
	11	10	4	13	3	31	23	24	23	46	31	33	25
Interest	148	170	163	160	144	144	124	135	146	143	121	105	129
Depreciation	132	154	143	112	110	79	95	119	137	132	160	160	170
Profit before tax	-95	-147	-72	51	142	223	269	280	171	205	511	563	455
Tax %	30%	33%	31%	26%	42%	33%	35%	33%	11%	36%	33%	36%
	-66	-99	-48	40	85	150	176	188	151	131	343	362	320
EPS in Rs	-2.68	-4.01	-1.92	1.73	3.58	6.15	7.30	7.82	6.32	5.47	14.18	15.01	13.29
Dividend Payout %	0%	0%	0%	0%	17%	16%	21%	13%	16%	18%	14%	13%

Compounded Sales Growth
10 Years:	8%
5 Years:	9%
3 Years:	15%
TTM:	11%

Compounded Profit Growth
10 Years:	19%
5 Years:	16%
3 Years:	34%
TTM:	-24%

Stock Price CAGR
10 Years:	26%
5 Years:	20%
3 Years:	26%
1 Year:	26%

Return on Equity
10 Years:	16%
5 Years:	16%
3 Years:	17%
Last Year:	19%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Sep 2023
Equity Capital	16	16	24	24	24	24	24	24	24	24	24	24	24
Reserves	123	74	217	257	330	902	1,051	1,191	1,278	1,415	1,738	2,050	2,193
	1,579	1,546	1,395	1,419	1,319	1,221	1,373	1,643	1,762	1,566	1,238	1,401	1,561
	542	699	677	560	598	682	833	831	799	768	776	1,104	1,149
Total Liabilities	2,260	2,335	2,313	2,260	2,272	2,830	3,281	3,689	3,863	3,773	3,777	4,580	4,927
	1,318	1,237	1,177	1,143	1,134	1,588	1,907	1,956	2,035	2,221	2,323	2,395	2,438
CWIP	23	33	43	41	65	85	114	453	489	262	91	235	325
Investments	12	13	14	16	19	27	42	48	55	69	85	112	132
	907	1,052	1,079	1,060	1,054	1,129	1,218	1,232	1,284	1,222	1,278	1,839	2,031
Total Assets	2,260	2,335	2,313	2,260	2,272	2,830	3,281	3,689	3,863	3,773	3,777	4,580	4,927

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
	178	111	10	50	230	418	449	424	293	516	586	402
	-215	-83	-92	-69	-124	-190	-448	-512	-214	-84	-79	-320
	28	17	47	24	-100	-249	-1	91	-93	-382	-479	-52
Net Cash Flow	-9	45	-35	4	7	-21	1	3	-14	51	28	29

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Debtor Days	57	57	55	46	44	38	45	34	36	40	28	31
Inventory Days	348	270	255	250	236	252	240	273	310	284	285	271
Days Payable	256	290	253	139	132	161	230	252	248	277	246	225
Cash Conversion Cycle	149	38	56	158	148	129	56	55	98	47	67	77
Working Capital Days	12	4	-10	36	35	44	33	9	4	49	46	56
ROCE %	3%	1%	6%	12%	17%	19%	17%	16%	11%	11%	21%	21%

Shareholding Pattern

Numbers in percentages

	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
	54.27%	54.24%	54.24%	54.24%	54.24%	54.23%	54.23%	54.24%	54.24%	54.23%	54.22%	54.22%
	1.12%	1.25%	1.48%	1.47%	1.63%	3.29%	3.78%	3.79%	3.62%	3.68%	3.71%	3.94%
	0.85%	0.89%	1.53%	1.55%	1.83%	1.66%	1.68%	1.73%	1.72%	1.83%	1.91%	1.44%
	0.38%	0.38%	0.38%	0.38%	0.38%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	43.38%	43.24%	42.37%	42.36%	41.93%	40.81%	40.31%	40.24%	40.42%	40.26%	40.15%	40.37%
No. of Shareholders	42,320	42,381	46,957	51,945	53,158	57,158	58,713	58,716	61,232	62,825	59,970	63,465

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	54.31%	54.27%	54.28%	54.27%	54.27%	54.24%	54.24%	54.22%
	1.25%	1.13%	1.10%	1.18%	1.14%	1.47%	3.79%	3.94%
	1.19%	1.33%	1.52%	1.44%	0.81%	1.55%	1.73%	1.44%
	0.00%	0.00%	0.00%	0.00%	0.38%	0.38%	0.00%	0.00%
	43.25%	43.27%	43.10%	43.11%	43.40%	42.36%	40.24%	40.37%
No. of Shareholders	49,430	49,650	47,273	47,899	40,271	51,945	58,716	63,465

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Asahi India Glass Ltd

Asahi India Glass Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings