Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹24072 Cr.
Stock P/E
69.8
P/B
5.9
Current Price
₹944.3
Book Value
₹ 160.1
Face Value
1
52W High
₹1073
52W Low
₹ 775.1
Dividend Yield
0.21%

Asahi India Glass Overview

Business

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.

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.

Industry

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.

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.

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.

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.

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.

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.

Asahi India Glass Share Price

Live · BSE / NSE · Inception: 1984
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Asahi India Glass Quarterly Results

#(Fig in Cr.) Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Net Sales 1105 1133 1158 1124 1180 1229 1151 1256 1354 1413
Other Income 2 3 6 14 9 11 11 10 9 6
Total Income 1107 1136 1163 1139 1189 1240 1162 1266 1363 1419
Total Expenditure 925 951 945 949 983 1036 963 1005 1067 1089
Operating Profit 183 185 218 190 206 203 199 261 296 331
Interest 33 32 31 32 33 59 59 43 42 47
Depreciation 48 47 48 49 49 68 69 73 75 81
Exceptional Income / Expenses 0 0 0 32 0 0 0 -12 0 0
Profit Before Tax 102 106 139 141 124 76 71 133 179 203
Provision for Tax 27 30 46 36 33 21 12 33 47 54
Profit After Tax 75 75 93 105 91 55 58 100 132 149
Adjustments -1 3 2 0 1 1 -2 -0 0 -0
Profit After Adjustments 74 78 95 105 92 56 57 100 132 149
Adjusted Earnings Per Share 3 3.2 3.9 4.3 3.8 2.3 2.2 3.9 5.2 5.8

Asahi India Glass Profit & Loss

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
Net Sales 2209 2345 2633 2913 2643 2421 3170 4019 4341 4594 4982 5174
Other Income 6 29 24 19 13 36 19 16 25 32 49 36
Total Income 2214 2374 2657 2932 2656 2457 3190 4035 4366 4626 5031 5210
Total Expenditure 1817 1930 2169 2403 2212 1987 2410 3224 3619 3828 4072 4124
Operating Profit 398 444 488 529 444 471 780 811 747 798 959 1087
Interest 144 144 124 135 146 143 121 105 136 128 204 191
Depreciation 110 79 95 119 137 132 160 160 177 192 285 298
Exceptional Income / Expenses -2 -2 -5 -3 0 0 0 0 0 32 -12 -12
Profit Before Tax 142 223 269 280 171 205 511 563 443 513 459 586
Provision for Tax 60 73 93 92 19 74 168 202 118 145 114 146
Profit After Tax 82 150 176 188 151 131 343 362 325 367 345 439
Adjustments 5 -0 2 2 2 2 2 3 3 4 -0 -2
Profit After Adjustments 87 150 177 190 154 133 345 365 328 371 345 438
Adjusted Earnings Per Share 3.6 6.2 7.3 7.8 6.3 5.5 14.2 15 13.5 15.3 13.5 17.1

Asahi India Glass Balance Sheet

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Shareholder's Funds 354 927 1076 1216 1302 1440 1762 2075 2353 2669 3932
Minority's Interest -8 -8 -9 -11 -14 -16 -18 -21 -23 -27 2
Borrowings 672 778 911 1099 1109 1001 867 755 1281 1972 1558
Other Non-Current Liabilities 159 72 13 -42 -18 9 85 155 194 309 649
Total Current Liabilities 1044 928 1189 1355 1397 1289 1081 1617 1694 1866 1632
Total Liabilities 2221 2696 3180 3617 3776 3722 3777 4580 5500 6790 7772
Fixed Assets 1064 1519 1903 1953 2034 2219 2322 2394 2615 4045 4532
Other Non-Current Assets 174 150 188 534 580 360 228 440 1141 729 909
Total Current Assets 913 958 1085 1127 1161 1141 1226 1745 1743 2015 2330
Total Assets 2221 2696 3180 3617 3776 3722 3777 4580 5500 6790 7772

Asahi India Glass Cash Flow

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Opening Cash & Cash Equivalents 32 37 15 16 18 5 56 84 113 172 159
Cash Flow from Operating Activities 230 418 449 424 293 516 586 402 653 720 502
Cash Flow from Investing Activities -124 -190 -448 -512 -214 -84 -79 -320 -924 -1191 -665
Cash Flow from Financing Activities -100 -249 -1 91 -93 -382 -479 -52 330 458 245
Net Cash Inflow / Outflow 7 -21 1 3 -14 51 28 29 59 -13 82
Closing Cash & Cash Equivalent 38 15 16 18 5 56 84 113 172 159 240

Asahi India Glass Ratios

# Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Earnings Per Share (Rs) 3.58 6.15 7.3 7.82 6.32 5.47 14.18 15.01 13.49 15.27 13.52
CEPS(Rs) 7.88 9.42 11.12 12.62 11.86 10.82 20.67 21.44 20.65 22.99 24.7
DPS(Rs) 0.6 1 1.5 1 1 1 2 2 2 2 2
Book NAV/Share(Rs) 14.56 38.12 44.24 50.01 53.57 59.23 72.5 85.34 96.81 109.79 154.26
Core EBITDA Margin(%) 16.12 16.15 17.31 17.52 16.31 17.95 23.99 19.78 16.63 16.67 18.27
EBIT Margin(%) 11.76 14.28 14.65 14.27 11.98 14.37 19.92 16.62 13.33 13.95 13.3
Pre Tax Margin(%) 5.84 8.66 10.03 9.63 6.46 8.46 16.11 14.02 10.2 11.16 9.21
PAT Margin (%) 3.37 5.83 6.56 6.46 5.72 5.4 10.81 9 7.49 7.99 6.93
Cash Profit Margin (%) 7.88 8.91 10.09 10.53 10.91 10.86 15.85 12.97 11.56 12.16 12.64
ROA(%) 3.75 6.09 5.98 5.54 4.09 3.49 9.14 8.66 6.45 5.98 4.74
ROE(%) 25.83 23.38 17.55 16.43 12.01 9.53 21.41 18.85 14.68 14.63 10.45
ROCE(%) 16.95 19.2 17.07 15.66 10.69 11.54 21.29 20.89 15.1 13.59 11.84
Receivable days 40.02 36.03 38.41 37.09 36.64 39.9 29.57 26.46 29.04 31.59 34.82
Inventory Days 77.45 78.3 81.61 81.77 97.57 103.75 78.89 79.2 85.02 83.96 85.94
Payable days 130.3 142.67 187.7 241.94 261.22 263.9 250.44 194.05 189.69 202.28 233.34
PER(x) 42.36 35.26 45.56 33.44 24.61 56.5 30.33 30.13 39.66 39.43 58.09
Price/Book(x) 10.4 5.69 7.51 5.23 2.9 5.22 5.93 5.3 5.53 5.49 5.09
Dividend Yield(%) 0.4 0.46 0.45 0.38 0.64 0.32 0.47 0.44 0.37 0.33 0.25
EV/Net Sales(x) 2.25 2.76 3.58 2.74 2.09 3.71 3.65 3.04 3.39 3.7 4.38
EV/Core EBITDA(x) 12.48 14.61 19.34 15.08 12.45 19.09 14.84 15.08 19.68 21.31 22.77
Net Sales Growth(%) 5.26 6.17 12.27 10.64 -9.26 -8.4 30.94 26.76 8.01 5.84 8.44
EBIT Growth(%) 35.7 28.29 6.96 5.91 -23.78 9.87 81.51 5.74 -13.4 10.82 3.36
PAT Growth(%) 115.27 82.48 17.34 7.17 -19.67 -13.61 162.33 5.52 -10.13 13 -6.06
EPS Growth(%) 106.93 72.01 18.6 7.22 -19.17 -13.43 159.1 5.83 -10.11 13.2 -11.45
Debt/Equity(x) 3.73 1.32 1.28 1.35 1.35 1.06 0.68 0.65 0.8 0.95 0.52
Current Ratio(x) 0.87 1.03 0.91 0.83 0.83 0.89 1.13 1.08 1.03 1.08 1.43
Quick Ratio(x) 0.38 0.4 0.4 0.32 0.32 0.38 0.47 0.44 0.44 0.48 0.68
Interest Cover(x) 1.99 2.54 3.17 3.07 2.17 2.43 5.22 6.39 4.26 5 3.25
Total Debt/Mcap(x) 0.36 0.23 0.17 0.26 0.47 0.2 0.12 0.12 0.14 0.17 0.1

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +8% +7% +16% +8%
Operating Profit CAGR +20% +6% +15% +9%
PAT CAGR -6% -2% +21% +15%
Share Price CAGR +9% +15% +21% +17%
ROE Average +10% +13% +16% +17%
ROCE Average +12% +14% +17% +16%

Asahi India Glass Shareholding Pattern

Latest · Jun 2026
100% held
Promoters 51.57 %
FII 4.86 %
DII (MF + Insurance) 5.26 %
Public (retail) 38.31 %
# Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Promoter 54.2354.2354.2354.2354.254.0951.5751.5751.5751.57
FII 3.953.944.014.194.163.734.874.874.854.86
DII 1.451.481.551.621.641.785.175.255.365.26
Public 40.3840.3540.2139.9640.0140.3938.3938.338.2338.31
Others 0000000000
Total 100100100100100100100100100100

Asahi India Glass Peer Comparison

Asahi India Glass Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Asahi India Glass Pros & Cons

Pros

  • Company has delivered good profit growth of 21% CAGR over last 5 years
  • Company has reduced debt.

Cons

  • Company has a low return on equity of 13% over the last 3 years.
  • Debtor days have increased from 202.28 to 233.34days.
  • Stock is trading at 5.9 times its book value.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp