Nifty
:
23851.65
Sensex
:
78553.20
414.45 (1.77%)
1508.91 (1.96%)
Nifty
Sensex
:
:
23851.65
78553.20
414.45 (1.77%)
1508.91 (1.96%)

Airo Lam Ltd.

Laminates/Decoratives

Rating :
N/A

BSE: Not Listed | NSE: AIROLAM

NSE BSE
121.69
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  120.61
  •  123.56
  •  120.61
  •  123.47
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2153
  •  2.63
  •  188.65
  •  85.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 144.29
  • 90.63
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 230.39
  • N/A
  • 2.05

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.14%
  • 2.30%
  • 34.63%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 9.93%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.83
  • 14.17
  • 6.91

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.66
  • 16.96
  • 5.53

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.88
  • 10.40
  • 6.50

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 23.37

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 2.47

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 10.99

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
53.99
56.86
-5.05%
51.79
49.95
3.68%
52.28
48.64
7.48%
50.92
52.21
-2.47%
Expenses
50.59
51.80
-2.34%
33.56
45.89
-26.87%
47.77
43.23
10.50%
46.22
46.66
-0.94%
EBITDA
3.40
5.06
-32.81%
18.22
4.06
348.77%
4.51
5.42
-16.79%
4.70
5.55
-15.32%
EBIDTM
6.30%
8.89%
35.19%
8.13%
8.62%
11.13%
9.22%
10.62%
Other Income
0.22
0.07
214.29%
-0.06
0.58
-
1.57
0.17
823.53%
0.64
-0.23
-
Interest
1.02
1.23
-17.07%
0.31
1.22
-74.59%
1.92
1.12
71.43%
1.65
1.41
17.02%
Depreciation
1.22
0.88
38.64%
21.48
0.85
2,427.06%
1.04
0.84
23.81%
1.31
0.84
55.95%
PBT
1.38
3.01
-54.15%
-3.64
2.57
-
3.12
3.62
-13.81%
2.38
3.07
-22.48%
Tax
0.28
1.13
-75.22%
-0.39
0.91
-
1.04
1.00
4.00%
0.71
0.61
16.39%
PAT
1.09
1.88
-42.02%
-3.24
1.66
-
2.08
2.63
-20.91%
1.67
2.46
-32.11%
PATM
2.02%
3.31%
-6.26%
3.32%
3.97%
5.40%
3.28%
4.70%
EPS
0.73
1.25
-41.60%
-2.16
1.11
-
1.38
1.75
-21.14%
1.11
1.64
-32.32%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Net Sales
208.98
206.37
199.46
168.90
133.11
106.39
Net Sales Growth
0.64%
3.46%
18.09%
26.89%
25.12%
 
Cost Of Goods Sold
144.24
130.30
131.19
110.94
90.36
69.91
Gross Profit
64.74
76.07
68.28
57.96
42.75
36.47
GP Margin
30.98%
36.86%
34.23%
34.32%
32.12%
34.28%
Total Expenditure
178.14
187.13
182.87
154.20
121.54
97.60
Power & Fuel Cost
-
2.46
2.24
2.01
2.53
1.79
% Of Sales
-
1.19%
1.12%
1.19%
1.90%
1.68%
Employee Cost
-
12.88
11.21
9.51
6.75
7.40
% Of Sales
-
6.24%
5.62%
5.63%
5.07%
6.96%
Manufacturing Exp.
-
8.29
8.26
7.32
6.04
5.09
% Of Sales
-
4.02%
4.14%
4.33%
4.54%
4.78%
General & Admin Exp.
-
6.76
5.83
4.90
3.49
3.58
% Of Sales
-
3.28%
2.92%
2.90%
2.62%
3.36%
Selling & Distn. Exp.
-
26.15
23.61
18.77
9.96
8.71
% Of Sales
-
12.67%
11.84%
11.11%
7.48%
8.19%
Miscellaneous Exp.
-
0.28
0.54
0.75
2.41
1.11
% Of Sales
-
0.14%
0.27%
0.44%
1.81%
1.04%
EBITDA
30.83
19.24
16.59
14.70
11.57
8.79
EBITDA Margin
14.75%
9.32%
8.32%
8.70%
8.69%
8.26%
Other Income
2.37
1.45
0.70
0.56
0.83
0.92
Interest
4.90
5.22
4.19
3.07
2.34
1.70
Depreciation
25.05
3.88
3.32
3.05
2.35
1.64
PBT
3.24
11.59
9.77
9.13
7.72
6.36
Tax
1.64
3.75
2.38
2.65
2.26
1.58
Tax Rate
50.62%
32.36%
24.36%
29.03%
29.27%
24.84%
PAT
1.60
7.84
7.40
6.49
5.46
4.78
PAT before Minority Interest
1.60
7.84
7.40
6.49
5.46
4.78
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
0.77%
3.80%
3.71%
3.84%
4.10%
4.49%
PAT Growth
-81.46%
5.95%
14.02%
18.86%
14.23%
 
EPS
1.07
5.23
4.93
4.33
3.64
3.19

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Shareholder's Funds
70.47
64.01
56.19
49.68
44.23
Share Capital
15.00
15.00
15.00
15.00
15.00
Total Reserves
55.47
49.01
41.19
34.68
29.23
Non-Current Liabilities
20.26
18.62
26.10
21.93
15.65
Secured Loans
11.15
8.71
16.64
13.87
9.00
Unsecured Loans
3.12
5.14
5.41
5.39
5.50
Long Term Provisions
0.94
0.71
0.56
0.43
0.37
Current Liabilities
101.65
79.54
77.16
58.72
47.59
Trade Payables
33.33
26.86
39.24
32.65
22.09
Other Current Liabilities
7.94
7.48
10.65
9.20
5.00
Short Term Borrowings
58.89
43.70
26.18
15.61
18.86
Short Term Provisions
1.49
1.50
1.09
1.26
1.64
Total Liabilities
191.78
162.17
159.45
130.33
107.47
Net Block
44.61
35.86
37.36
37.60
11.02
Gross Block
72.98
60.37
58.55
55.74
26.82
Accumulated Depreciation
28.37
24.50
21.19
18.14
15.79
Non Current Assets
45.97
39.10
38.02
38.43
26.27
Capital Work in Progress
0.00
0.00
0.00
0.00
14.70
Non Current Investment
0.34
0.66
0.11
0.37
0.13
Long Term Loans & Adv.
0.17
0.39
0.55
0.46
0.41
Other Non Current Assets
0.85
2.18
0.00
0.00
0.00
Current Assets
145.80
123.07
121.43
91.91
81.20
Current Investments
0.00
0.00
0.00
0.00
0.00
Inventories
75.82
62.88
59.01
40.74
34.68
Sundry Debtors
55.06
49.30
51.75
41.31
42.13
Cash & Bank
1.78
2.56
4.55
4.78
1.05
Other Current Assets
13.14
0.19
0.18
0.18
3.33
Short Term Loans & Adv.
12.26
8.14
5.94
4.90
3.19
Net Current Assets
44.15
43.53
44.27
33.18
33.61
Total Assets
191.77
162.17
159.45
130.34
107.47

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Cash From Operating Activity
-0.56
-5.32
-6.20
20.45
4.37
PBT
11.59
9.77
9.13
7.72
6.36
Adjustment
7.33
7.51
6.12
6.04
3.18
Changes in Working Capital
-16.48
-21.39
-19.62
8.53
-4.02
Cash after chg. in Working capital
2.44
-4.10
-4.37
22.29
5.52
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.00
-1.22
-1.83
-1.84
-1.14
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-12.67
-3.49
-3.76
-14.28
-13.88
Net Fixed Assets
-12.52
-1.82
-2.81
-14.22
Net Investments
0.31
-0.55
0.02
-0.24
Others
-0.46
-1.12
-0.97
0.18
Cash from Financing Activity
11.00
8.44
9.29
-2.45
8.64
Net Cash Inflow / Outflow
-2.23
-0.37
-0.68
3.72
-0.87
Opening Cash & Equivalents
2.56
2.93
3.61
1.05
1.92
Closing Cash & Equivalent
0.33
2.56
2.93
4.78
1.05

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Book Value (Rs.)
46.97
42.67
37.45
33.12
29.48
ROA
4.43%
4.60%
4.48%
4.59%
4.45%
ROE
11.66%
12.31%
12.25%
11.62%
10.80%
ROCE
12.17%
11.94%
12.54%
12.09%
10.25%
Fixed Asset Turnover
3.48
3.74
3.27
3.63
4.67
Receivable days
82.11
82.87
90.96
101.73
122.82
Inventory Days
109.13
99.96
97.50
91.95
101.09
Payable days
84.30
91.95
118.25
110.54
115.30
Cash Conversion Cycle
106.94
90.88
70.20
83.14
108.61
Total Debt/Equity
1.12
0.99
0.90
0.77
0.78
Interest Cover
3.22
3.33
3.98
4.30
4.75

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • Airo Lam - Quarterly Results
    13th Feb 2025, 12:32 PM

    Read More

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.