Nifty
:
23250.10
Sensex
:
76295.36
-82.25 (-0.35%)
-322.08 (-0.42%)
Nifty
Sensex
:
:
23250.10
76295.36
-82.25 (-0.35%)
-322.08 (-0.42%)

Azad Engineering Ltd.

Engineering - Industrial Equipments

Rating :
N/A

BSE: 544061 | NSE: AZAD

NSE BSE
1521.05
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  1530.00
  •  1555.65
  •  1501.05
  •  1474.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  612915
  •  9316.56
  •  2080.00
  •  1170.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 8,772.46
  • 116.64
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,884.69
  • N/A
  • 6.38

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.90%
  • 1.01%
  • 14.81%
  • FII
  • DII
  • Others
  • 9.99%
  • 6.48%
  • 1.81%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 20.56

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 13.36

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 25.75

P:E (Median)

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

P:BV (Average)

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

EV:EBITDA (Average)

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

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
11.2
17.74
24.39
35.08
P/E Ratio
153.18
96.74
70.36
48.91
Revenue
328
456
621
932
EBITDA
117
155
214
316
Net Income
59
94
127
191
ROA
P/B Ratio
15.72
13.78
11.61
9.41
ROE
13.8
12.45
14.6
19.05
FCFF
-128.15
-54.26
-66.2
0.46
FCFF Yield
-1.27
-0.54
-0.66
0

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
120.48
89.23
35.02%
111.53
82.84
34.63%
98.41
75.91
29.64%
92.80
84.91
9.29%
Expenses
77.66
56.49
37.48%
71.68
56.52
26.82%
65.37
49.70
31.53%
61.44
54.47
12.80%
EBITDA
42.82
32.74
30.79%
39.86
26.31
51.50%
33.04
26.21
26.06%
31.36
30.44
3.02%
EBIDTM
35.54%
36.69%
35.74%
31.77%
33.58%
34.53%
33.79%
35.85%
Other Income
5.07
18.44
-72.51%
1.53
10.64
-85.62%
0.61
0.15
306.67%
2.77
5.00
-44.60%
Interest
6.42
19.37
-66.86%
4.87
11.73
-58.48%
3.28
10.13
-67.62%
6.03
11.16
-45.97%
Depreciation
7.44
5.22
42.53%
6.77
5.07
33.53%
6.01
4.77
26.00%
5.46
4.15
31.57%
PBT
34.04
26.59
28.02%
29.75
20.15
47.64%
24.36
11.47
112.38%
22.63
20.13
12.42%
Tax
10.32
9.78
5.52%
8.87
0.66
1,243.94%
7.23
4.06
78.08%
7.70
5.30
45.28%
PAT
23.72
16.80
41.19%
20.88
19.48
7.19%
17.12
7.40
131.35%
14.93
14.83
0.67%
PATM
19.69%
18.83%
18.72%
23.52%
17.40%
9.75%
16.09%
17.46%
EPS
4.05
2.84
42.61%
3.55
3.93
-9.67%
2.90
1.49
94.63%
2.53
0.10
2,430.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Net Sales
423.22
340.77
251.68
194.47
Net Sales Growth
27.14%
35.40%
29.42%
 
Cost Of Goods Sold
63.26
46.02
30.15
20.76
Gross Profit
359.96
294.75
221.52
173.71
GP Margin
85.05%
86.50%
88.02%
89.32%
Total Expenditure
276.15
224.18
179.40
132.20
Power & Fuel Cost
-
13.56
11.62
6.84
% Of Sales
-
3.98%
4.62%
3.52%
Employee Cost
-
74.27
59.27
46.27
% Of Sales
-
21.79%
23.55%
23.79%
Manufacturing Exp.
-
71.44
59.18
48.76
% Of Sales
-
20.96%
23.51%
25.07%
General & Admin Exp.
-
13.26
11.58
7.74
% Of Sales
-
3.89%
4.60%
3.98%
Selling & Distn. Exp.
-
1.42
1.86
0.27
% Of Sales
-
0.42%
0.74%
0.14%
Miscellaneous Exp.
-
4.22
5.74
1.56
% Of Sales
-
1.24%
2.28%
0.80%
EBITDA
147.08
116.59
72.28
62.27
EBITDA Margin
34.75%
34.21%
28.72%
32.02%
Other Income
9.98
31.99
9.85
4.80
Interest
20.60
47.27
52.38
13.62
Depreciation
25.68
20.53
16.58
13.31
PBT
110.78
80.79
13.16
40.13
Tax
34.12
22.21
4.69
10.68
Tax Rate
30.80%
27.49%
35.64%
26.61%
PAT
76.65
58.58
8.47
29.46
PAT before Minority Interest
76.98
58.58
8.47
29.46
Minority Interest
0.33
0.00
0.00
0.00
PAT Margin
18.11%
17.19%
3.37%
15.15%
PAT Growth
31.00%
591.62%
-71.25%
 
EPS
12.97
9.91
1.43
4.98

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Shareholder's Funds
645.06
203.99
120.01
Share Capital
11.82
1.65
1.51
Total Reserves
633.24
202.34
118.49
Non-Current Liabilities
53.79
237.01
136.44
Secured Loans
27.11
220.28
121.69
Unsecured Loans
0.00
0.58
0.87
Long Term Provisions
3.61
2.56
2.25
Current Liabilities
112.85
160.86
152.04
Trade Payables
49.95
49.50
42.55
Other Current Liabilities
44.65
40.62
42.03
Short Term Borrowings
0.40
55.32
53.80
Short Term Provisions
17.84
15.42
13.66
Total Liabilities
811.70
601.86
408.49
Net Block
257.27
216.65
144.40
Gross Block
316.57
255.42
166.59
Accumulated Depreciation
59.30
38.77
22.19
Non Current Assets
375.37
305.58
236.65
Capital Work in Progress
45.43
37.99
23.66
Non Current Investment
0.00
0.00
0.00
Long Term Loans & Adv.
46.50
42.26
59.79
Other Non Current Assets
26.16
8.68
8.80
Current Assets
436.33
296.28
171.84
Current Investments
0.00
0.00
0.00
Inventories
132.96
86.06
57.38
Sundry Debtors
169.95
118.66
74.63
Cash & Bank
58.92
52.73
17.67
Other Current Assets
74.50
1.83
0.95
Short Term Loans & Adv.
56.85
36.99
21.21
Net Current Assets
323.49
135.42
19.80
Total Assets
811.70
601.86
408.49

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Cash From Operating Activity
-6.95
-10.21
20.94
PBT
80.79
13.16
40.13
Adjustment
75.67
67.23
25.45
Changes in Working Capital
-148.78
-80.96
-39.87
Cash after chg. in Working capital
7.67
-0.57
25.72
Interest Paid
0.00
0.00
0.00
Tax Paid
-14.62
-9.64
-4.78
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
Cash From Investing Activity
-55.26
-101.15
-114.20
Net Fixed Assets
-75.56
-103.16
Net Investments
6.28
0.00
Others
14.02
2.01
Cash from Financing Activity
70.99
126.34
95.91
Net Cash Inflow / Outflow
8.78
14.98
2.65
Opening Cash & Equivalents
19.41
4.42
1.77
Closing Cash & Equivalent
28.19
19.41
4.42

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Book Value (Rs.)
109.12
41.16
26.44
ROA
8.29%
1.68%
8.86%
ROE
13.80%
5.23%
27.93%
ROCE
21.58%
15.95%
21.68%
Fixed Asset Turnover
1.19
1.19
1.31
Receivable days
154.57
140.17
119.38
Inventory Days
117.30
104.01
86.02
Payable days
394.39
557.14
701.89
Cash Conversion Cycle
-122.52
-312.96
-496.49
Total Debt/Equity
0.06
1.47
1.64
Interest Cover
2.71
1.25
3.95

Annual Reports:

FY 2024
FY 2023

News Update:


  • Azad Engineering inaugurates lean manufacturing facility in Hyderabad
    12th Mar 2025, 16:46 PM

    This facility will serve and support the supply of highly engineered and complex rotating and stationary Airfoils for advanced gas and thermal power turbine engines

    Read More
  • Azad Engineering reports 41% surge in Q3 consolidated net profit
    5th Feb 2025, 11:30 AM

    Total consolidated income of the company increased by 16.62% at Rs 125.56 crore for Q3FY25

    Read More
  • Azad Engineering - Quarterly Results
    4th Feb 2025, 12:00 AM

    Read More
  • Azad Engineering secures purchase order from BHEL
    28th Jan 2025, 09:20 AM

    The said order is be executed by January 24, 2026

    Read More
  • Azad Engineering signs agreement with GE Vernova International LLC, USA
    16th Jan 2025, 09:17 AM

    The said contract is expected to be executed in 6 years

    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.