WEBSITE BSE:530429 NSE : ASHISH POLY. 18 May, 10:00
Market Cap ₹10 Cr.
Stock P/E 12.1
P/B 1.6
Current Price ₹29.8
Book Value ₹ 19.1
Face Value 10
52W High ₹39.4
Dividend Yield 0%
52W Low ₹ 15.3
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Sep 2021 | Dec 2021 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
Total Expenditure | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
Operating Profit | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Adjustments | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Adjusted Earnings Per Share | 0.4 | 0.3 | -0 | 0.4 | 0.2 | 0 | 0.6 | 0.4 | 1.2 | 0.2 |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 9 | 9 | 11 | 11 | 12 | 13 | 14 | 13 | 13 | 16 | 16 | 16 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 9 | 9 | 11 | 11 | 12 | 13 | 14 | 13 | 13 | 16 | 16 | 16 |
Total Expenditure | 9 | 8 | 10 | 10 | 12 | 12 | 13 | 12 | 12 | 16 | 15 | 16 |
Operating Profit | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Provision for Tax | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Adjusted Earnings Per Share | 0.4 | 0.5 | 0.3 | 0.3 | 0.5 | 0.6 | 0.3 | 0.4 | 1 | 0.9 | 0.6 | 2.4 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | 7% | 4% | 6% |
Operating Profit CAGR | 0% | 0% | 0% | 0% |
PAT CAGR | 0% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 54% | 53% | 31% | 20% |
ROE Average | 3% | 5% | 4% | 4% |
ROCE Average | 5% | 8% | 7% | 7% |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 4 | 5 | 5 | 5 | 4 | 5 | 5 | 5 | 5 | 5 | 6 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities | 3 | 3 | 3 | 2 | 3 | 2 | 2 | 2 | 1 | 2 | 2 |
Total Liabilities | 7 | 7 | 8 | 8 | 8 | 7 | 7 | 7 | 7 | 8 | 8 |
Fixed Assets | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 |
Other Non-Current Assets | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Total Current Assets | 4 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 3 | 4 | 4 |
Total Assets | 7 | 7 | 8 | 8 | 8 | 7 | 7 | 7 | 7 | 8 | 8 |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash Flow from Operating Activities | -0 | 0 | 0 | 1 | -0 | 1 | 1 | 1 | 0 | 0 | 1 |
Cash Flow from Investing Activities | -0 | -0 | -0 | -0 | -0 | -0 | -1 | -0 | -0 | -1 | -1 |
Cash Flow from Financing Activities | 1 | -0 | -0 | -1 | 0 | -0 | -1 | -0 | -0 | 1 | 0 |
Net Cash Inflow / Outflow | 0 | 0 | -0 | 0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 |
Closing Cash & Cash Equivalent | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
# | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Earnings Per Share (Rs) | 0.45 | 0.46 | 0.34 | 0.3 | 0.49 | 0.63 | 0.33 | 0.45 | 0.97 | 0.95 | 0.56 |
CEPS(Rs) | 0.91 | 0.98 | 0.85 | 0.81 | 1.04 | 1.2 | 0.91 | 1.05 | 1.6 | 1.61 | 1.33 |
DPS(Rs) | 0.17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 12.79 | 13.36 | 13.55 | 13.85 | 12.76 | 13.4 | 13.75 | 14.22 | 15.17 | 16.07 | 16.57 |
Core EBITDA Margin(%) | 6.01 | 5.09 | 4.16 | 4.28 | 4.2 | 4.16 | 4.24 | 3.47 | 3.39 | 3.72 | 3.71 |
EBIT Margin(%) | 4.56 | 3.41 | 3.15 | 2.93 | 3.06 | 3 | 2.33 | 2.02 | 3.62 | 3.63 | 2.29 |
Pre Tax Margin(%) | 3.07 | 1.18 | 1.24 | 1.43 | 1.74 | 1.85 | 1.5 | 1.22 | 3.32 | 2.97 | 1.61 |
PAT Margin (%) | 1.45 | 1.56 | 0.97 | 0.81 | 1.21 | 1.62 | 0.78 | 1.18 | 2.57 | 1.96 | 1.16 |
Cash Profit Margin (%) | 2.94 | 3.31 | 2.41 | 2.21 | 2.57 | 3.05 | 2.18 | 2.78 | 4.24 | 3.34 | 2.78 |
ROA(%) | 2.26 | 2.11 | 1.55 | 1.33 | 2.21 | 2.9 | 1.56 | 2.25 | 5 | 4.58 | 2.45 |
ROE(%) | 3.54 | 3.55 | 2.54 | 2.16 | 3.7 | 4.85 | 2.4 | 3.21 | 6.63 | 6.06 | 3.41 |
ROCE(%) | 8.43 | 5.42 | 5.86 | 6 | 7.18 | 6.64 | 5.63 | 4.64 | 8.41 | 9.92 | 5.49 |
Receivable days | 64.27 | 67.48 | 56.17 | 55.54 | 52.78 | 60.9 | 55.21 | 56.04 | 46.23 | 31.88 | 32.77 |
Inventory Days | 62.06 | 81.16 | 76.3 | 79.5 | 70.86 | 71.34 | 62.46 | 59.02 | 56.87 | 49.6 | 50.51 |
Payable days | 27.51 | 27.21 | 19.64 | 35.14 | 33.34 | 23.57 | 19.66 | 19.74 | 17.85 | 12.28 | 12.17 |
PER(x) | 7.35 | 18.99 | 17.85 | 40.64 | 36.62 | 22.37 | 26.29 | 7.8 | 10.16 | 56.57 | 23.92 |
Price/Book(x) | 0.26 | 0.66 | 0.45 | 0.87 | 1.41 | 1.06 | 0.62 | 0.25 | 0.65 | 3.33 | 0.8 |
Dividend Yield(%) | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0.28 | 0.51 | 0.35 | 0.45 | 0.63 | 0.49 | 0.28 | 0.15 | 0.29 | 1.18 | 0.35 |
EV/Core EBITDA(x) | 4.15 | 8.85 | 6.72 | 9.25 | 12.58 | 10.71 | 6.4 | 4.04 | 5.45 | 23.25 | 8.88 |
Net Sales Growth(%) | 12.83 | -4.08 | 18.81 | 3.33 | 10.94 | 4.94 | 8.81 | -8.78 | -0.07 | 27.73 | -1.28 |
EBIT Growth(%) | 19.12 | -28.3 | 9.89 | -3.67 | 15.92 | -5.22 | -17.43 | -21.19 | 79.29 | 27.92 | -37.5 |
PAT Growth(%) | -33.79 | 3.38 | -26.37 | -13.57 | 66.48 | 29.13 | -48.72 | 37.91 | 116.94 | -2.81 | -41.14 |
EPS Growth(%) | -33.79 | 3.38 | -26.36 | -13.58 | 66.47 | 29.14 | -48.72 | 37.89 | 116.97 | -2.81 | -41.14 |
Debt/Equity(x) | 0.41 | 0.44 | 0.38 | 0.23 | 0.38 | 0.33 | 0.21 | 0.15 | 0.08 | 0.19 | 0.26 |
Current Ratio(x) | 1.64 | 1.78 | 1.88 | 2.08 | 1.75 | 2.05 | 2.28 | 2.37 | 3.01 | 2.21 | 2.13 |
Quick Ratio(x) | 0.86 | 0.89 | 0.88 | 0.93 | 0.83 | 0.97 | 1.1 | 1.2 | 1.22 | 0.9 | 0.97 |
Interest Cover(x) | 3.06 | 1.53 | 1.65 | 1.95 | 2.32 | 2.62 | 2.83 | 2.54 | 12.1 | 5.44 | 3.35 |
Total Debt/Mcap(x) | 1.57 | 0.67 | 0.84 | 0.26 | 0.27 | 0.31 | 0.34 | 0.6 | 0.12 | 0.06 | 0.33 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 62.09 | 62.09 | 62.09 | 62.09 | 62.09 | 62.09 | 62.09 | 62.09 | 62.09 | 62.09 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 37.91 | 37.91 | 37.91 | 37.91 | 37.91 | 37.91 | 37.91 | 37.91 | 37.91 | 37.91 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.34 | 0.34 | 0.34 | 0.34 | 0.34 | 0.34 | 0.34 | 0.34 | 0.34 | 0.34 |
Pros
Cons
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
You May Also Know About