Asahi India Glass Limited
ASAHIINDIA · General/Diversified · NSE
₹852
Current Market Price
Fair Value (DCF)
₹324
Margin of Safety
-61.9%
Updated just now
YieldIQ Score
40/100
Piotroski F-Score
5/9
Economic Moat
Narrow
Confidence
23%
ROE
14.1%
Debt/Equity
0.00
WACC
9.8%
Market Cap
₹0.22 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
12.8%
Return on capital employed
EV / EBITDA
27.7×
Enterprise multiple
Debt / EBITDA
3.1×
Leverage vs earnings
Interest Coverage
5.4×
EBIT covers interest
Current Ratio
1.08×
Short-term liquidity
Asset Turnover
0.69×
Revenue per ₹ of assets
Revenue CAGR (3Y)
5.7%
3-year revenue growth
Revenue CAGR (5Y)
14.1%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹851.5
Bear case
₹167.46
MoS -408.5%
Base case
₹324.36
MoS -162.5%
Bull case
₹468.19
MoS -81.9%
Ratio Trends
ASAHIINDIA · last 9 annual periods
ROE
14.1%
ROCE
15.4%
Operating Margin
—
Debt / Equity
1.02×
PE
169.3×
EV / EBITDA
14.6×
Historical Financials
ASAHIINDIA · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹2434 Cr | ₹3173 Cr | ₹3983 Cr | ₹4306 Cr | ₹4540 Cr | +16.9% |
| EBITDA | — | ₹787 Cr | ₹824 Cr | ₹754 Cr | ₹823 Cr | +1.1% |
| EBIT | ₹339 Cr | ₹620 Cr | ₹135 Cr | ₹135 Cr | — | -20.5% |
| PAT | ₹131 Cr | ₹343 Cr | ₹365 Cr | ₹328 Cr | ₹371 Cr | +29.8% |
| EPS (diluted) | ₹5.47 | ₹14.18 | ₹2.84 | ₹3.04 | — | -13.7% |
| CFO | ₹516 Cr | ₹614 Cr | ₹418 Cr | ₹661 Cr | ₹720 Cr | +8.7% |
| CapEx | — | — | — | — | ₹-1268 Cr | — |
| FCF | — | — | — | — | ₹-548 Cr | — |
| Total Assets | — | ₹3777 Cr | ₹4580 Cr | ₹5500 Cr | ₹6790 Cr | +15.8% |
| Total Debt | — | — | ₹598 Cr | ₹598 Cr | ₹2696 Cr | +45.7% |
| Shareholders' Equity | — | — | ₹2075 Cr | ₹2353 Cr | ₹2642 Cr | +6.2% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
ASAHIINDIA vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| MSUMI MSUMI | — | — | Pending | 35.7% | — |
| EXIDEIND EXIDEIND | — | — | Pending | 5.7% | — |
| APOLLOTYRE APOLLOTYRE | — | — | Pending | 7.6% | — |
| ZFCVINDIA ZFCVINDIA | — | — | Pending | 14.3% | — |
| TVSHLTD TVSHLTD | — | — | Pending | 11.5% | — |
Click a ticker to view its fair-value analysis.
Dividend History
10 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹9.00/sh
Last payout
2025-09-03
₹2.00
Peak payout
₹2.00
Trailing yield
0.23%
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of ASAHIINDIA →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for ASAHIINDIA →
Compare
Head-to-head with peers
Compare ASAHIINDIA side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse ASAHIINDIANow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.