WEBSITE BSE:515030 NSE: ASAHI IN.GLA Inc. Year: 1984 Industry: Glass My Bucket: Add Stock
Last updated: 15:57
No Notes Added Yet
1. Business Overview
Asahi India Glass Ltd. (AIS) is India's leading integrated glass manufacturer, involved in the manufacturing, processing, and distribution of a wide range of glass products. The company operates across the entire glass value chain, from producing basic float glass to sophisticated value-added and processed glass. AIS primarily serves two key sectors: automotive and architectural. It makes money by selling various types of glass, including laminated and tempered glass for vehicles, and clear, tinted, reflective, and processed glass (toughened, insulated, bent) for residential, commercial, and industrial buildings.
2. Key Segments / Revenue Mix
AIS's core business is broadly divided into:
Automotive Glass: This segment manufactures and supplies laminated windshields, tempered glass for side and rear windows, and other specialized glass products to major automotive OEMs and the aftermarket. It has a significant market share in this segment, particularly due to its long-standing partnership with Maruti Suzuki India Limited.
Architectural Glass: This segment produces and processes float glass products for various architectural applications, including commercial buildings, residential projects, and infrastructure. Products include clear float glass, tinted glass, reflective glass, and a range of processed glass solutions like toughened, insulated, and bent glass for enhanced aesthetics, safety, and energy efficiency.
Specific revenue percentage breakdowns can fluctuate; however, the automotive segment has historically been a strong contributor to its revenue.
3. Industry & Positioning
The Indian glass industry is competitive, with players in both automotive and architectural segments. AIS holds a dominant position in the Indian automotive glass market and is a significant player in the architectural glass segment. Its key competitors in architectural glass include Saint-Gobain and Gold Plus Glass Industry, while in automotive glass, it faces competition from domestic and international players. AIS benefits from its integrated operations, technological tie-ups, and long-standing relationships with automotive OEMs, giving it a strong competitive standing.
4. Competitive Advantage (Moat)
Scale and Integration: AIS has a large manufacturing footprint and is vertically integrated, from basic float glass production to advanced processing, which helps in cost efficiency and quality control.
Technology & R&D: The company benefits significantly from its long-standing joint venture and technical collaboration with Asahi Glass Co. (AGC) of Japan, providing access to advanced global glass manufacturing technologies and R&D capabilities.
Strong OEM Relationships: AIS has deep-rooted, long-term relationships with major automotive manufacturers in India, most notably Maruti Suzuki India Limited (which is also a promoter), ensuring a consistent demand base for its automotive glass products.
Brand & Quality: AIS has an established brand reputation for quality and reliability, particularly in the critical automotive sector, which builds trust with customers and allows for premium positioning.
5. Growth Drivers
Automotive Sector Growth: Continued growth in vehicle production (passenger vehicles, commercial vehicles), increasing premiumization leading to higher glass content per vehicle, and consistent demand from the automotive aftermarket for repair and replacement.
Construction & Infrastructure Boom: Urbanization, government spending on infrastructure, and growth in residential and commercial real estate will drive demand for architectural glass.
Value-added & Energy-Efficient Glass: Growing consumer awareness and regulatory pushes for energy efficiency and sustainable building practices are increasing demand for advanced, high-performance, and value-added architectural glass products.
"Make in India" Initiative: Government focus on local manufacturing could support domestic demand for glass products across sectors.
6. Risks
Cyclicality of End-User Industries: AIS's performance is heavily dependent on the highly cyclical automotive and real estate sectors. Downturns in these sectors can significantly impact demand.
Raw Material Price Volatility: Fluctuations in prices of key raw materials such as soda ash, natural gas, and silica sand, along with energy costs, can impact profit margins.
Intense Competition: The presence of large domestic and international players, along with potential imports, can lead to pricing pressures and impact market share.
Regulatory & Environmental Risks: Changes in environmental regulations, trade policies, or specific industry norms can impact operations and costs.
Technological Obsolescence: While benefiting from technological tie-ups, rapid advancements in glass technology or alternative materials could pose a risk if not adapted quickly.
7. Management & Ownership
Asahi India Glass Ltd. has a unique and strong promoter group structure. It is jointly promoted by Asahi Glass Co. Ltd. (AGC) of Japan (one of the world's largest glass manufacturers), the Labroo family, and Maruti Suzuki India Limited (India's largest passenger car manufacturer). This three-way partnership brings significant strategic, technological, and market access advantages. The management team is generally regarded as professional with deep industry experience and a strong focus on quality and innovation, supported by the global expertise of AGC.
8. Outlook
AIS is well-positioned to capitalize on the long-term growth trends in India's automotive and construction sectors due to its strong market leadership in automotive glass, integrated operations, and robust partnerships with global technology leaders and major OEMs. The increasing demand for value-added, high-performance, and energy-efficient glass products in both segments presents a significant opportunity. However, the company remains susceptible to the inherent cyclicality of its end-user industries and volatility in raw material and energy prices. While strong relationships and technological backing provide resilience, intense competition and potential economic slowdowns could temper growth and impact profitability. Its strategic alliances and diversified product portfolio offer a degree of stability, but navigating cost pressures and evolving market demands will be key to sustaining its competitive edge.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹20463 Cr.
Stock P/E 55.7
P/B 5.4
Current Price ₹802.7
Book Value ₹ 149.1
Face Value 1
52W High ₹1073
Dividend Yield 0.25%
52W Low ₹ 689.8
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 1120 | 1044 | 1105 | 1133 | 1158 | 1124 | 1180 | 1229 | 1151 | 1256 |
| Other Income | 3 | 2 | 2 | 3 | 6 | 14 | 9 | 11 | 11 | 10 |
| Total Income | 1123 | 1045 | 1107 | 1136 | 1163 | 1139 | 1189 | 1240 | 1162 | 1266 |
| Total Expenditure | 934 | 880 | 925 | 951 | 945 | 949 | 983 | 1036 | 963 | 1005 |
| Operating Profit | 189 | 165 | 183 | 185 | 218 | 190 | 206 | 203 | 199 | 261 |
| Interest | 34 | 34 | 33 | 32 | 31 | 32 | 33 | 59 | 59 | 43 |
| Depreciation | 43 | 46 | 48 | 47 | 48 | 49 | 49 | 68 | 69 | 73 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 32 | 0 | 0 | 0 | -12 |
| Profit Before Tax | 111 | 85 | 102 | 106 | 139 | 141 | 124 | 76 | 71 | 133 |
| Provision for Tax | 30 | 23 | 27 | 30 | 46 | 36 | 33 | 21 | 12 | 33 |
| Profit After Tax | 81 | 62 | 75 | 75 | 93 | 105 | 91 | 55 | 58 | 100 |
| Adjustments | 6 | 1 | -1 | 3 | 2 | 0 | 1 | 1 | -2 | -0 |
| Profit After Adjustments | 87 | 63 | 74 | 78 | 95 | 105 | 92 | 56 | 57 | 100 |
| Adjusted Earnings Per Share | 3.6 | 2.6 | 3 | 3.2 | 3.9 | 4.3 | 3.8 | 2.3 | 2.2 | 3.9 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 2099 | 2209 | 2345 | 2633 | 2913 | 2643 | 2421 | 3170 | 4019 | 4341 | 4594 | 4816 |
| Other Income | 17 | 6 | 29 | 24 | 19 | 13 | 36 | 19 | 16 | 25 | 32 | 41 |
| Total Income | 2116 | 2214 | 2374 | 2657 | 2932 | 2656 | 2457 | 3190 | 4035 | 4366 | 4626 | 4857 |
| Total Expenditure | 1789 | 1817 | 1930 | 2169 | 2403 | 2212 | 1987 | 2410 | 3224 | 3619 | 3828 | 3987 |
| Operating Profit | 326 | 398 | 444 | 488 | 529 | 444 | 471 | 780 | 811 | 747 | 798 | 869 |
| Interest | 160 | 144 | 144 | 124 | 135 | 146 | 143 | 121 | 105 | 136 | 128 | 194 |
| Depreciation | 112 | 110 | 79 | 95 | 119 | 137 | 132 | 160 | 160 | 177 | 192 | 259 |
| Exceptional Income / Expenses | -4 | -2 | -2 | -5 | -3 | 0 | 0 | 0 | 0 | 0 | 32 | -12 |
| Profit Before Tax | 51 | 142 | 223 | 269 | 280 | 171 | 205 | 511 | 563 | 443 | 513 | 404 |
| Provision for Tax | 13 | 60 | 73 | 93 | 92 | 19 | 74 | 168 | 202 | 118 | 145 | 99 |
| Profit After Tax | 38 | 82 | 150 | 176 | 188 | 151 | 131 | 343 | 362 | 325 | 367 | 304 |
| Adjustments | 4 | 5 | -0 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 4 | 0 |
| Profit After Adjustments | 42 | 87 | 150 | 177 | 190 | 154 | 133 | 345 | 365 | 328 | 371 | 305 |
| Adjusted Earnings Per Share | 1.7 | 3.6 | 6.2 | 7.3 | 7.8 | 6.3 | 5.5 | 14.2 | 15 | 13.5 | 15.3 | 12.2 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 6% | 13% | 12% | 8% |
| Operating Profit CAGR | 7% | 1% | 12% | 9% |
| PAT CAGR | 13% | 2% | 19% | 25% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 8% | 20% | 22% | 18% |
| ROE Average | 15% | 16% | 16% | 17% |
| ROCE Average | 14% | 17% | 16% | 16% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 281 | 354 | 927 | 1076 | 1216 | 1302 | 1440 | 1762 | 2075 | 2353 | 2669 |
| Minority's Interest | -6 | -8 | -8 | -9 | -11 | -14 | -16 | -18 | -21 | -23 | -27 |
| Borrowings | 811 | 672 | 778 | 911 | 1099 | 1109 | 1001 | 867 | 755 | 1281 | 1972 |
| Other Non-Current Liabilities | 95 | 159 | 72 | 13 | -42 | -18 | 9 | 85 | 155 | 194 | 309 |
| Total Current Liabilities | 975 | 1044 | 928 | 1189 | 1355 | 1397 | 1289 | 1081 | 1617 | 1694 | 1866 |
| Total Liabilities | 2157 | 2221 | 2696 | 3180 | 3617 | 3776 | 3722 | 3777 | 4580 | 5500 | 6790 |
| Fixed Assets | 1073 | 1064 | 1519 | 1903 | 1953 | 2034 | 2219 | 2322 | 2394 | 2615 | 4045 |
| Other Non-Current Assets | 115 | 174 | 150 | 188 | 534 | 580 | 360 | 228 | 440 | 1141 | 729 |
| Total Current Assets | 898 | 913 | 958 | 1085 | 1127 | 1161 | 1141 | 1226 | 1745 | 1743 | 2015 |
| Total Assets | 2157 | 2221 | 2696 | 3180 | 3617 | 3776 | 3722 | 3777 | 4580 | 5500 | 6790 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 27 | 32 | 37 | 15 | 16 | 18 | 5 | 56 | 84 | 113 | 172 |
| Cash Flow from Operating Activities | 50 | 230 | 418 | 449 | 424 | 293 | 516 | 586 | 402 | 653 | 720 |
| Cash Flow from Investing Activities | -69 | -124 | -190 | -448 | -512 | -214 | -84 | -79 | -320 | -924 | -1191 |
| Cash Flow from Financing Activities | 24 | -100 | -249 | -1 | 91 | -93 | -382 | -479 | -52 | 330 | 458 |
| Net Cash Inflow / Outflow | 4 | 7 | -21 | 1 | 3 | -14 | 51 | 28 | 29 | 59 | -13 |
| Closing Cash & Cash Equivalent | 32 | 38 | 15 | 16 | 18 | 5 | 56 | 84 | 113 | 172 | 159 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 1.73 | 3.58 | 6.15 | 7.3 | 7.82 | 6.32 | 5.47 | 14.18 | 15.01 | 13.49 | 15.27 |
| CEPS(Rs) | 6.17 | 7.88 | 9.42 | 11.12 | 12.62 | 11.86 | 10.82 | 20.67 | 21.44 | 20.65 | 22.99 |
| DPS(Rs) | 0 | 0.6 | 1 | 1.5 | 1 | 1 | 1 | 2 | 2 | 2 | 2 |
| Book NAV/Share(Rs) | 11.57 | 14.56 | 38.12 | 44.24 | 50.01 | 53.57 | 59.23 | 72.5 | 85.34 | 96.81 | 109.79 |
| Core EBITDA Margin(%) | 13.35 | 16.12 | 16.15 | 17.31 | 17.52 | 16.31 | 17.95 | 23.99 | 19.78 | 16.63 | 16.67 |
| EBIT Margin(%) | 9.09 | 11.76 | 14.28 | 14.65 | 14.27 | 11.98 | 14.37 | 19.92 | 16.62 | 13.33 | 13.95 |
| Pre Tax Margin(%) | 2.21 | 5.84 | 8.66 | 10.03 | 9.63 | 6.46 | 8.46 | 16.11 | 14.02 | 10.2 | 11.16 |
| PAT Margin (%) | 1.64 | 3.37 | 5.83 | 6.56 | 6.46 | 5.72 | 5.4 | 10.81 | 9 | 7.49 | 7.99 |
| Cash Profit Margin (%) | 6.47 | 7.88 | 8.91 | 10.09 | 10.53 | 10.91 | 10.86 | 15.85 | 12.97 | 11.56 | 12.16 |
| ROA(%) | 1.75 | 3.75 | 6.09 | 5.98 | 5.54 | 4.09 | 3.49 | 9.14 | 8.66 | 6.45 | 5.98 |
| ROE(%) | 14.58 | 25.83 | 23.38 | 17.55 | 16.43 | 12.01 | 9.53 | 21.41 | 18.85 | 14.68 | 14.63 |
| ROCE(%) | 12.63 | 16.95 | 19.2 | 17.07 | 15.66 | 10.69 | 11.54 | 21.29 | 20.89 | 15.1 | 13.59 |
| Receivable days | 47.19 | 40.02 | 36.03 | 38.41 | 37.09 | 36.64 | 39.9 | 29.57 | 26.46 | 29.04 | 31.59 |
| Inventory Days | 79.04 | 77.45 | 78.3 | 81.61 | 81.77 | 97.57 | 103.75 | 78.89 | 79.2 | 85.02 | 83.96 |
| Payable days | 189 | 130.3 | 142.67 | 187.7 | 241.94 | 261.22 | 263.9 | 250.44 | 194.05 | 189.69 | 202.28 |
| PER(x) | 83.4 | 42.36 | 35.26 | 45.56 | 33.44 | 24.61 | 56.5 | 30.33 | 30.13 | 39.66 | 39.43 |
| Price/Book(x) | 12.46 | 10.4 | 5.69 | 7.51 | 5.23 | 2.9 | 5.22 | 5.93 | 5.3 | 5.53 | 5.49 |
| Dividend Yield(%) | 0 | 0.4 | 0.46 | 0.45 | 0.38 | 0.64 | 0.32 | 0.47 | 0.44 | 0.37 | 0.33 |
| EV/Net Sales(x) | 2.33 | 2.25 | 2.76 | 3.58 | 2.74 | 2.09 | 3.71 | 3.65 | 3.04 | 3.39 | 3.7 |
| EV/Core EBITDA(x) | 14.99 | 12.48 | 14.61 | 19.34 | 15.08 | 12.45 | 19.09 | 14.84 | 15.08 | 19.68 | 21.31 |
| Net Sales Growth(%) | -1.94 | 5.26 | 6.17 | 12.27 | 10.64 | -9.26 | -8.4 | 30.94 | 26.76 | 8.01 | 5.84 |
| EBIT Growth(%) | 131.61 | 35.7 | 28.29 | 6.96 | 5.91 | -23.78 | 9.87 | 81.51 | 5.74 | -13.4 | 10.82 |
| PAT Growth(%) | 176.73 | 115.27 | 82.48 | 17.34 | 7.17 | -19.67 | -13.61 | 162.33 | 5.52 | -10.13 | 13 |
| EPS Growth(%) | 189.82 | 106.93 | 72.01 | 18.6 | 7.22 | -19.17 | -13.43 | 159.1 | 5.83 | -10.11 | 13.2 |
| Debt/Equity(x) | 5.05 | 3.73 | 1.32 | 1.28 | 1.35 | 1.35 | 1.06 | 0.68 | 0.65 | 0.8 | 0.95 |
| Current Ratio(x) | 0.92 | 0.87 | 1.03 | 0.91 | 0.83 | 0.83 | 0.89 | 1.13 | 1.08 | 1.03 | 1.08 |
| Quick Ratio(x) | 0.4 | 0.38 | 0.4 | 0.4 | 0.32 | 0.32 | 0.38 | 0.47 | 0.44 | 0.44 | 0.48 |
| Interest Cover(x) | 1.32 | 1.99 | 2.54 | 3.17 | 3.07 | 2.17 | 2.43 | 5.22 | 6.39 | 4.26 | 5 |
| Total Debt/Mcap(x) | 0.41 | 0.36 | 0.23 | 0.17 | 0.26 | 0.47 | 0.2 | 0.12 | 0.12 | 0.14 | 0.17 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 54.23 | 54.23 | 54.23 | 54.23 | 54.23 | 54.2 | 54.09 | 51.57 | 51.57 | 51.57 |
| FII | 3.7 | 3.95 | 3.94 | 4.01 | 4.19 | 4.16 | 3.73 | 4.87 | 4.87 | 4.85 |
| DII | 1.91 | 1.45 | 1.48 | 1.55 | 1.62 | 1.64 | 1.78 | 5.17 | 5.25 | 5.36 |
| Public | 40.16 | 40.38 | 40.35 | 40.21 | 39.96 | 40.01 | 40.39 | 38.39 | 38.3 | 38.23 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 13.18 | 13.18 | 13.18 | 13.18 | 13.18 | 13.17 | 13.15 | 13.15 | 13.15 | 13.15 |
| FII | 0.9 | 0.96 | 0.96 | 0.97 | 1.02 | 1.01 | 0.91 | 1.24 | 1.24 | 1.24 |
| DII | 0.46 | 0.35 | 0.36 | 0.38 | 0.39 | 0.4 | 0.43 | 1.32 | 1.34 | 1.37 |
| Public | 9.76 | 9.82 | 9.81 | 9.77 | 9.71 | 9.72 | 9.82 | 9.79 | 9.76 | 9.74 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 24.31 | 24.31 | 24.31 | 24.31 | 24.31 | 24.31 | 24.31 | 25.49 | 25.49 | 25.49 |
* The pros and cons are machine generated.
You May Also Know About
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.