AIA Engineering Ltd
AIA manufactures high-chrome grinding media, liners and diaphragms, collectively known as mill internals. These are used for crushing and grinding operations in the cement, power utility & aggregates and mining industries. [1]
- Market Cap ₹ 34,264 Cr.
- Current Price ₹ 3,625
- High / Low ₹ 4,950 / 3,275
- Stock P/E 31.5
- Book Value ₹ 652
- Dividend Yield 0.44 %
- ROCE 23.1 %
- ROE 18.8 %
- Face Value ₹ 2.00
Pros
- Company has reduced debt.
- Company is almost debt free.
- Company has delivered good profit growth of 23.9% CAGR over last 5 years
Cons
- Earnings include an other income of Rs.469 Cr.
* 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.
Peer comparison
Sector: Castings, Forgings & Fastners Industry: Castings & Forgings
Part of Nifty Total Market BSE 500 BSE 250 LargeMidCap Index Nifty 500 Multicap 50:25:25 Nifty Midcap 150
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1,586 | 1,783 | 2,094 | 1,820 | 2,066 | 2,150 | 2,838 | 2,577 | 2,473 | 3,082 | 4,045 | 4,144 | 3,748 | |
1,324 | 1,325 | 1,583 | 1,303 | 1,506 | 1,684 | 2,265 | 2,003 | 1,872 | 2,504 | 2,989 | 2,979 | 2,684 | |
Operating Profit | 262 | 458 | 511 | 516 | 560 | 467 | 572 | 574 | 601 | 578 | 1,055 | 1,165 | 1,064 |
OPM % | 17% | 26% | 24% | 28% | 27% | 22% | 20% | 22% | 24% | 19% | 26% | 28% | 28% |
19 | 1 | 137 | 357 | 139 | 217 | 116 | 485 | 143 | 270 | 323 | 427 | 469 | |
Interest | 6 | 7 | 5 | 6 | 6 | 8 | 8 | 7 | 5 | 5 | 20 | 29 | 25 |
Depreciation | 31 | 36 | 68 | 64 | 71 | 64 | 78 | 96 | 91 | 90 | 91 | 98 | 98 |
Profit before tax | 245 | 416 | 575 | 804 | 621 | 611 | 602 | 957 | 648 | 752 | 1,267 | 1,465 | 1,409 |
Tax % | 31% | 31% | 28% | 23% | 33% | 23% | 31% | 13% | 25% | 22% | 24% | 23% | |
169 | 285 | 415 | 616 | 417 | 470 | 415 | 833 | 485 | 585 | 969 | 1,129 | 1,089 | |
EPS in Rs | 17.93 | 30.22 | 43.95 | 65.27 | 44.24 | 49.82 | 43.98 | 88.27 | 51.41 | 61.97 | 102.72 | 119.75 | 115.42 |
Dividend Payout % | 22% | 20% | 18% | 28% | 18% | 16% | 20% | 31% | 18% | 15% | 16% | 13% |
Compounded Sales Growth | |
---|---|
10 Years: | 9% |
5 Years: | 8% |
3 Years: | 19% |
TTM: | -10% |
Compounded Profit Growth | |
---|---|
10 Years: | 14% |
5 Years: | 24% |
3 Years: | 35% |
TTM: | 0% |
Stock Price CAGR | |
---|---|
10 Years: | 12% |
5 Years: | 15% |
3 Years: | 24% |
1 Year: | -12% |
Return on Equity | |
---|---|
10 Years: | 18% |
5 Years: | 17% |
3 Years: | 17% |
Last Year: | 19% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Sep 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 |
Reserves | 1,065 | 1,293 | 1,633 | 2,032 | 2,403 | 2,741 | 3,157 | 3,593 | 4,076 | 4,576 | 5,454 | 6,437 | 6,136 |
147 | 117 | 90 | 170 | 140 | 118 | 127 | 122 | 189 | 6 | 502 | 461 | 126 | |
199 | 261 | 282 | 204 | 277 | 328 | 306 | 260 | 250 | 264 | 340 | 265 | 326 | |
Total Liabilities | 1,430 | 1,691 | 2,023 | 2,425 | 2,839 | 3,206 | 3,609 | 3,994 | 4,533 | 4,865 | 6,315 | 7,182 | 6,606 |
339 | 367 | 530 | 652 | 650 | 651 | 822 | 865 | 789 | 766 | 980 | 1,086 | 1,062 | |
CWIP | 31 | 100 | 46 | 38 | 42 | 95 | 60 | 32 | 161 | 210 | 107 | 92 | 167 |
Investments | 192 | 516 | 616 | 923 | 941 | 1,047 | 1,094 | 1,433 | 792 | 1,028 | 2,208 | 2,927 | 2,834 |
867 | 708 | 830 | 812 | 1,206 | 1,413 | 1,633 | 1,664 | 2,791 | 2,861 | 3,020 | 3,076 | 2,544 | |
Total Assets | 1,430 | 1,691 | 2,023 | 2,425 | 2,839 | 3,206 | 3,609 | 3,994 | 4,533 | 4,865 | 6,315 | 7,182 | 6,606 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
165 | 380 | 325 | 336 | 49 | 240 | 147 | 492 | 430 | 31 | 647 | 766 | |
-119 | -428 | -196 | -212 | 15 | -64 | -161 | -43 | -320 | 192 | -1,110 | -619 | |
83 | -77 | -88 | -213 | -76 | -163 | 4 | -430 | 68 | -264 | 400 | -210 | |
Net Cash Flow | 130 | -126 | 41 | -89 | -12 | 13 | -10 | 18 | 178 | -40 | -63 | -64 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 54 | 45 | 39 | 80 | 117 | 119 | 116 | 137 | 157 | 153 | 130 | 122 |
Inventory Days | 102 | 102 | 89 | 106 | 128 | 126 | 120 | 130 | 139 | 140 | 114 | 129 |
Days Payable | 42 | 56 | 44 | 49 | 50 | 43 | 40 | 34 | 49 | 34 | 38 | 23 |
Cash Conversion Cycle | 114 | 92 | 84 | 138 | 195 | 203 | 196 | 233 | 247 | 260 | 206 | 228 |
Working Capital Days | 109 | 70 | 67 | 118 | 160 | 166 | 173 | 191 | 206 | 219 | 176 | 200 |
ROCE % | 22% | 33% | 36% | 38% | 23% | 21% | 18% | 26% | 15% | 17% | 24% | 23% |
Documents
Announcements
-
Board Meeting Intimation for Unaudited Financial Results For The Quarter/Nine Months Ended On 31St December, 2024
1d - Board meeting to approve Q3 financial results.
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation
21 Jan - Pursuant to Regulation 30(6) of SEBI (LODR) Regulations, 2015, the Schedule of the proposed Analyst or Investors Meet is submitted herewith.
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
21 Jan - Copies of newspaper advertisement published for Notice to Shareholders in respect of transfer of equity shares of the Company to Investor Education and Protection Fund …
-
Announcement Under Regulation 30 (LODR) - Updates (Commencement Of Commercial Production Of A Rubber And Composite Liners Plant)
16 Jan - Commercial production starts at new Rubber and Composite Liners Plant.
-
Announcement Under Regulation 30 (LODR) - Updates (Board Comments On Fine Levied By The Exchange)
16 Jan - Board comments on fine for non-compliance with SEBI regulations.
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from nse
-
Financial Year 2011
from bse
Concalls
-
Nov 2024Transcript PPT
-
Aug 2024Transcript PPT
-
May 2024Transcript PPT
-
Feb 2024Transcript PPT
-
Nov 2023Transcript PPT
-
Aug 2023Transcript PPT
-
May 2023Transcript PPT
-
Jan 2023Transcript PPT
-
Nov 2022Transcript PPT
-
Aug 2022Transcript PPT
-
May 2022Transcript PPT
-
Jan 2022TranscriptNotesPPT
-
Oct 2021TranscriptNotesPPT
-
Aug 2021TranscriptNotesPPT
-
May 2021TranscriptNotesPPT
-
Feb 2021TranscriptNotesPPT
-
Nov 2020TranscriptNotesPPT
-
Aug 2020TranscriptNotesPPT
-
Jun 2020TranscriptNotesPPT
-
Jan 2020TranscriptNotesPPT
-
Nov 2019TranscriptNotesPPT
-
Nov 2019TranscriptNotesPPT
-
Aug 2019TranscriptNotesPPT
-
Jun 2019TranscriptNotesPPT
-
May 2019TranscriptNotesPPT
-
Feb 2019TranscriptNotesPPT
-
Oct 2018TranscriptNotesPPT
-
Aug 2018TranscriptNotesPPT
-
May 2018TranscriptNotesPPT
-
Mar 2018TranscriptNotesPPT
-
Feb 2018TranscriptNotesPPT
-
Nov 2017TranscriptNotesPPT
-
Aug 2017TranscriptNotesPPT
-
May 2017TranscriptNotesPPT
Long Gestation Period to Acquire a Client
AIAE engages with a customer over 18 to 24 months to develop a mine site by doing trials and establishing optimal chrome grade for that set of operating conditions. Because of these benefits we expect high chrome to take higher market share forged over a time.[1]