Menu
Nifty
Sensex
:
:
23431.50
77378.91
-95.00 (-0.40%)
-241.30 (-0.31%)

Ceramics/Marble/Granite/Sanitaryware

Rating :
N/A

BSE: 500187 | NSE: AGI

1027.35
10-Jan-2025
  • Open
  • High
  • Low
  • Previous Close
  •  1020.10
  •  1044.00
  •  995.00
  •  1031.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  170067
  •  1736.39
  •  1307.90
  •  610.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,628.89
  • 24.83
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,962.29
  • 0.59%
  • 3.47

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.24%
  • 3.93%
  • 23.77%
  • FII
  • DII
  • Others
  • 7.2%
  • 0.15%
  • 4.71%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.69
  • 5.42
  • 19.19

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.15
  • 16.81
  • 16.53

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.21
  • 39.01
  • 29.21

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.11
  • 17.00
  • 18.07

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.81
  • 1.81
  • 2.43

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.82
  • 8.08
  • 9.29

Earnings Forecasts:

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
599.18
614.87
-2.55%
566.33
558.47
1.41%
624.87
680.32
-8.15%
622.26
567.30
9.69%
Expenses
444.93
481.12
-7.52%
429.92
426.91
0.71%
476.66
503.46
-5.32%
472.07
457.75
3.13%
EBITDA
154.25
133.75
15.33%
136.41
131.56
3.69%
148.21
176.86
-16.20%
150.19
109.55
37.10%
EBIDTM
25.74%
21.75%
24.09%
23.56%
23.72%
26.00%
24.14%
19.31%
Other Income
11.85
5.07
133.73%
10.21
8.47
20.54%
7.84
18.65
-57.96%
3.19
3.10
2.90%
Interest
23.28
23.29
-0.04%
20.34
17.93
13.44%
25.06
24.97
0.36%
20.74
13.13
57.96%
Depreciation
47.02
41.08
14.46%
41.89
36.78
13.89%
41.75
37.67
10.83%
41.72
30.25
37.92%
PBT
95.80
74.45
28.68%
84.39
85.32
-1.09%
89.24
132.87
-32.84%
90.92
69.27
31.25%
Tax
23.72
18.31
29.55%
21.16
21.83
-3.07%
24.66
37.03
-33.41%
23.80
16.04
48.38%
PAT
72.08
56.14
28.39%
63.23
63.49
-0.41%
64.58
95.84
-32.62%
67.12
53.23
26.09%
PATM
12.03%
9.13%
11.16%
11.37%
10.33%
14.09%
10.79%
9.38%
EPS
11.14
8.68
28.34%
9.77
9.81
-0.41%
9.98
14.81
-32.61%
10.37
8.23
26.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
2,712.37
2,252.78
2,074.81
1,978.73
1,980.62
1,858.21
1,761.27
1,462.82
1,095.55
804.24
Net Sales Growth
20.40%
8.58%
4.86%
-0.10%
6.59%
5.50%
20.40%
33.52%
36.22%
 
Cost Of Goods Sold
1,132.59
888.88
805.20
762.73
731.52
647.52
542.78
474.07
327.76
237.75
Gross Profit
1,579.78
1,363.90
1,269.62
1,216.01
1,249.11
1,210.68
1,218.49
988.75
767.79
566.48
GP Margin
58.24%
60.54%
61.19%
61.45%
63.07%
65.15%
69.18%
67.59%
70.08%
70.44%
Total Expenditure
2,396.41
1,980.96
1,788.08
1,663.48
1,648.11
1,604.90
1,502.58
1,213.00
889.18
671.47
Power & Fuel Cost
355.08
284.37
248.43
232.48
283.24
380.23
407.55
278.88
201.00
166.87
% Of Sales
13.09%
12.62%
11.97%
11.75%
14.30%
20.46%
23.14%
19.06%
18.35%
20.75%
Employee Cost
360.54
309.02
286.59
250.58
198.34
175.51
168.07
140.10
108.56
81.29
% Of Sales
13.29%
13.72%
13.81%
12.66%
10.01%
9.45%
9.54%
9.58%
9.91%
10.11%
Manufacturing Exp.
277.23
234.65
208.80
191.98
184.25
166.64
140.34
119.21
98.20
75.23
% Of Sales
10.22%
10.42%
10.06%
9.70%
9.30%
8.97%
7.97%
8.15%
8.96%
9.35%
General & Admin Exp.
74.21
71.56
67.76
62.40
73.34
66.08
66.44
61.02
43.53
11.49
% Of Sales
2.74%
3.18%
3.27%
3.15%
3.70%
3.56%
3.77%
4.17%
3.97%
1.43%
Selling & Distn. Exp.
138.60
142.69
125.75
104.75
140.84
123.27
142.79
112.92
86.59
68.55
% Of Sales
5.11%
6.33%
6.06%
5.29%
7.11%
6.63%
8.11%
7.72%
7.90%
8.52%
Miscellaneous Exp.
58.16
49.78
45.57
58.55
36.59
45.64
34.61
26.80
23.55
68.55
% Of Sales
2.14%
2.21%
2.20%
2.96%
1.85%
2.46%
1.97%
1.83%
2.15%
3.77%
EBITDA
315.96
271.82
286.73
315.25
332.51
253.31
258.69
249.82
206.37
132.77
EBITDA Margin
11.65%
12.07%
13.82%
15.93%
16.79%
13.63%
14.69%
17.08%
18.84%
16.51%
Other Income
29.88
9.68
4.56
14.72
3.57
3.81
3.83
5.08
3.67
14.62
Interest
87.48
55.76
33.48
41.25
77.52
71.78
69.39
41.95
36.45
40.19
Depreciation
151.00
114.07
110.87
114.57
125.03
110.12
93.21
65.07
55.36
50.29
PBT
107.36
111.67
146.94
174.16
133.54
75.23
99.93
147.88
118.23
56.90
Tax
37.16
31.03
46.64
65.67
48.10
41.25
41.54
54.33
40.08
13.25
Tax Rate
34.66%
29.52%
31.74%
37.71%
36.02%
54.83%
33.61%
36.74%
33.90%
23.29%
PAT
70.05
74.10
100.29
108.49
85.44
33.98
82.05
93.55
78.15
43.65
PAT before Minority Interest
70.05
74.10
100.29
108.49
85.44
33.98
82.05
93.55
78.15
43.65
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
2.58%
3.29%
4.83%
5.48%
4.31%
1.83%
4.66%
6.40%
7.13%
5.43%
PAT Growth
-5.47%
-26.11%
-7.56%
26.98%
151.44%
-58.59%
-12.29%
19.71%
79.04%
 
EPS
10.83
11.45
15.50
16.77
13.21
5.25
12.68
14.46
12.08
6.75

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
1,512.81
1,487.47
1,446.53
1,386.49
1,323.09
1,028.29
1,026.29
967.39
671.88
467.29
Share Capital
14.46
14.46
14.46
14.46
14.46
13.21
13.21
13.21
13.21
11.01
Total Reserves
1,498.35
1,473.01
1,432.07
1,372.04
1,308.63
1,015.08
1,013.08
954.18
658.67
456.28
Non-Current Liabilities
1,030.52
799.31
592.06
443.74
488.84
687.93
719.18
636.44
376.01
546.75
Secured Loans
720.76
492.65
292.04
160.31
310.10
503.62
535.80
494.98
249.36
301.26
Unsecured Loans
32.47
30.37
25.29
48.06
48.45
48.80
50.76
46.81
38.85
191.37
Long Term Provisions
11.01
10.22
9.59
7.83
7.80
4.67
4.44
3.48
2.53
0.00
Current Liabilities
1,017.11
1,186.91
1,046.24
824.41
978.18
1,072.14
950.13
751.95
371.72
207.83
Trade Payables
264.49
217.37
196.72
154.65
145.10
150.24
162.17
121.82
85.81
107.68
Other Current Liabilities
344.27
329.57
342.83
374.39
415.72
383.42
290.57
275.64
161.99
45.52
Short Term Borrowings
404.53
636.71
503.70
292.17
217.61
396.63
346.65
249.00
57.21
0.00
Short Term Provisions
3.82
3.26
2.98
3.20
199.74
141.84
150.75
105.50
66.71
54.63
Total Liabilities
3,560.44
3,473.69
3,084.83
2,654.64
2,790.11
2,788.36
2,695.60
2,355.78
1,419.61
1,221.87
Net Block
1,950.25
1,681.36
1,523.60
1,514.10
1,588.12
1,519.36
1,504.58
1,196.82
811.68
767.90
Gross Block
2,428.42
2,016.71
1,746.63
1,627.58
2,263.33
2,070.40
1,943.00
1,544.81
1,097.57
1,035.90
Accumulated Depreciation
478.17
335.36
223.03
113.49
675.20
551.04
438.43
348.00
285.89
268.00
Non Current Assets
2,206.76
2,044.54
1,877.94
1,703.08
1,666.03
1,706.33
1,632.77
1,610.35
896.37
786.71
Capital Work in Progress
120.84
209.38
151.58
62.53
33.54
119.47
62.19
333.28
29.62
8.06
Non Current Investment
20.07
32.48
31.47
29.19
10.82
10.82
10.79
10.81
10.75
10.75
Long Term Loans & Adv.
111.46
110.01
127.87
70.06
31.61
54.45
52.50
60.50
38.01
0.00
Other Non Current Assets
4.14
11.31
43.43
27.21
1.94
2.24
2.72
8.94
6.31
0.00
Current Assets
1,353.68
1,429.14
1,206.88
951.57
1,124.08
1,082.02
1,062.82
745.44
523.24
435.15
Current Investments
0.27
0.27
104.55
0.00
0.04
0.04
0.04
0.31
24.96
0.98
Inventories
569.96
564.34
492.50
490.06
474.36
444.33
406.68
305.93
222.33
162.58
Sundry Debtors
587.90
513.76
397.55
390.06
413.78
419.16
389.33
243.97
163.73
141.92
Cash & Bank
61.11
240.20
144.32
20.13
25.12
60.29
81.97
73.49
21.88
24.68
Other Current Assets
134.44
27.91
18.79
12.78
210.78
158.19
184.80
121.75
90.34
104.99
Short Term Loans & Adv.
94.93
82.66
49.19
38.54
208.73
156.25
183.46
120.67
89.94
104.54
Net Current Assets
336.58
242.24
160.65
127.16
145.90
9.89
112.69
-6.52
151.52
227.32
Total Assets
3,560.44
3,473.68
3,084.82
2,654.65
2,790.11
2,788.35
2,695.59
2,355.79
1,419.61
1,221.86

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
328.99
54.80
204.23
310.60
264.42
162.47
30.62
153.64
171.97
18.31
PBT
107.36
105.13
146.94
174.16
133.54
75.23
123.59
147.88
118.23
56.90
Adjustment
222.44
163.53
146.00
152.66
194.51
180.56
132.53
102.45
83.34
86.19
Changes in Working Capital
15.51
-180.03
-15.89
54.81
-25.64
-77.62
-191.16
-59.12
-13.01
-111.45
Cash after chg. in Working capital
345.30
88.62
277.05
381.62
302.42
178.17
64.96
191.21
188.56
31.64
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-16.31
-33.82
-72.81
-71.03
-38.00
-15.70
-34.34
-37.57
-16.59
-13.33
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-322.17
-183.09
-328.61
-66.37
-92.38
-188.60
-75.49
-489.77
-152.81
-91.61
Net Fixed Assets
-167.73
-327.91
-208.10
573.81
-104.88
-294.89
-132.67
-639.45
-71.89
-267.78
Net Investments
14.48
105.04
-106.97
111.87
-11.75
64.33
-10.60
-86.09
-44.97
-12.66
Others
-168.92
39.78
-13.54
-752.05
24.25
41.96
67.78
235.77
-35.95
188.83
Cash from Financing Activity
-185.18
223.98
247.63
-246.99
-207.48
4.46
50.83
387.34
-18.60
15.54
Net Cash Inflow / Outflow
-178.36
95.68
123.25
-2.76
-35.45
-21.67
5.95
51.21
0.56
-57.76
Opening Cash & Equivalents
235.62
139.94
16.69
19.46
54.90
76.58
70.62
19.41
18.57
76.33
Closing Cash & Equivalent
57.26
235.62
139.94
16.69
19.46
54.90
76.58
70.62
19.41
18.57

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
209.25
205.75
200.08
191.78
183.01
155.69
155.39
146.47
101.73
84.92
ROA
1.99%
2.26%
3.49%
3.99%
3.06%
1.24%
3.25%
4.96%
5.92%
3.98%
ROE
4.67%
5.05%
7.08%
8.01%
7.27%
3.31%
8.23%
11.41%
13.72%
12.36%
ROCE
7.20%
6.34%
8.26%
10.46%
9.88%
6.96%
9.92%
13.09%
15.24%
11.63%
Fixed Asset Turnover
1.22
1.22
1.32
1.09
0.98
1.00
1.09
1.19
1.10
1.01
Receivable days
74.12
72.70
64.46
68.92
71.54
73.88
60.76
47.50
47.70
52.46
Inventory Days
76.32
84.31
80.42
82.69
78.91
77.77
68.37
61.54
60.06
67.22
Payable days
36.39
36.89
35.68
32.50
31.66
34.23
32.43
30.23
37.12
51.74
Cash Conversion Cycle
114.05
120.11
109.20
119.11
118.79
117.42
96.70
78.81
70.64
67.94
Total Debt/Equity
0.78
0.83
0.63
0.45
0.59
1.10
1.01
0.89
0.59
1.05
Interest Cover
2.23
2.89
5.39
5.22
2.72
2.05
2.78
4.52
4.24
2.42

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.