Financials Aro Granite Industries Limited NSE India S.E.

Equities

AROGRANITE

INE210C01013

Construction Supplies & Fixtures

Market Closed - NSE India S.E. 07:43:46 2024-04-26 am EDT 5-day change 1st Jan Change
54.25 INR -0.73% Intraday chart for Aro Granite Industries Limited +7.75% +11.17%

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 839.2 752.8 289.2 628.8 835.4 568.4
Enterprise Value (EV) 1 1,655 1,905 1,876 2,281 2,794 2,595
P/E ratio 69.4 x 7.82 x 8.83 x 10.2 x 9.27 x -9.82 x
Yield - 2.03% - - - -
Capitalization / Revenue 0.42 x 0.44 x 0.16 x 0.35 x 0.37 x 0.35 x
EV / Revenue 0.82 x 1.1 x 1.04 x 1.27 x 1.24 x 1.58 x
EV / EBITDA 10.6 x 8.01 x 6.47 x 8.85 x 9.29 x 22.4 x
EV / FCF 8.78 x -9.6 x -3.42 x -73.4 x -8.99 x -30.1 x
FCF Yield 11.4% -10.4% -29.2% -1.36% -11.1% -3.33%
Price to Book 0.49 x 0.42 x 0.16 x 0.34 x 0.43 x 0.3 x
Nbr of stocks (in thousands) 15,300 15,300 15,300 15,300 15,300 15,300
Reference price 2 54.85 49.20 18.90 41.10 54.60 37.15
Announcement Date 8/10/18 7/29/19 8/25/20 8/25/21 8/1/22 8/8/23
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 2,014 1,724 1,803 1,794 2,247 1,639
EBITDA 1 156.7 237.9 290.1 257.8 300.9 115.8
EBIT 1 70.15 155.3 185.8 148.1 174.4 -10.48
Operating Margin 3.48% 9.01% 10.31% 8.26% 7.76% -0.64%
Earnings before Tax (EBT) 1 12.86 125.3 51.73 79.78 107.8 -59.07
Net income 1 11.73 97.11 36.06 60.48 89.06 -57.88
Net margin 0.58% 5.63% 2% 3.37% 3.96% -3.53%
EPS 2 0.7900 6.290 2.140 4.020 5.890 -3.783
Free Cash Flow 1 188.5 -198.4 -547.9 -31.06 -310.7 -86.3
FCF margin 9.36% -11.5% -30.4% -1.73% -13.82% -5.27%
FCF Conversion (EBITDA) 120.32% - - - - -
FCF Conversion (Net income) 1,606.44% - - - - -
Dividend per Share - 1.000 - - - -
Announcement Date 8/10/18 7/29/19 8/25/20 8/25/21 8/1/22 8/8/23
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 816 1,152 1,587 1,652 1,959 2,026
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 5.209 x 4.844 x 5.47 x 6.407 x 6.51 x 17.49 x
Free Cash Flow 1 188 -198 -548 -31.1 -311 -86.3
ROE (net income / shareholders' equity) 0.69% 5.54% 1.99% 3.28% 4.64% -2.99%
ROA (Net income/ Total Assets) 1.43% 3% 3.15% 2.32% 2.55% -0.15%
Assets 1 818.9 3,237 1,146 2,611 3,496 39,863
Book Value Per Share 2 112.0 118.0 119.0 123.0 128.0 125.0
Cash Flow per Share 2 7.400 8.900 0.2400 1.080 0.8400 0.2800
Capex 1 88.7 269 783 44.7 65.2 34
Capex / Sales 4.41% 15.58% 43.46% 2.49% 2.9% 2.08%
Announcement Date 8/10/18 7/29/19 8/25/20 8/25/21 8/1/22 8/8/23
1INR in Million2INR
Estimates
  1. Stock Market
  2. Equities
  3. AROGRANITE Stock
  4. AROGRANITE Stock
  5. Financials Aro Granite Industries Limited