Astral Poly Technik

Quick Snapshots

Share Capital

Variable	Current
Market Capitalisation	449.60
Face Value (FV) (#)	5.00
Shares Outstanding	2.25
Equity Capital (Rs. Cr.)	11.24
Foreign (FII) Shareholding (%)	6.16
Promoters Shareholding (%)	63.82
Govt./FI Shareholding (%)	0.00
Others Shareholding (%)	22.78
Corporate Shareholding (%)	6.36

Key Ratios

Variable	Current	Industry Median
Net Profit Margin	9.66	3.41
Operating Profit Margin	14.45	8.37
Asset Turnover	1.83	1.29
Return on Assets	17.68	4.61
Financial Leverage	1.34	1.61
Return on Equity	23.73	7.86
Debt to Equity	0.34	0.61
Return on Capital Employed	24.33	10.35
Interest Coverage	7.97	2.30
Quick Ratio	1.14	1.94
Current Ratio	1.96	2.87
Debtor Days	84.82	62.45
Inventory Days	112.53	70.25

Valuation

Variable	Current	Historical Average	Industry Median
Price Close (Rs.)	200.00
Book Value per share	52.55		21.42
Cash flow per share
Earnings per share	12.47		1.81
Dividend per share	1.00		0.00
Sales per share	129.08		54.17
Free cash flow per share
Price to sales	1.55	0.83	0.30
Price to book value	3.81	1.50	0.66
Price to cash flow
Price to earnings	16.04	8.42	6.43
Price to free cash flow
Dividend Yield	0.50	0.77	0.00

5 Year Snapshots

Performance Snapshot

Variable	FY06	FY07	FY08	FY09	FY10	YoY	5yr CAGR
Sales Turnover (Rs. Cr.)	58.19	101.70	144.53	205.25	304.52	50.15	52.41
Profit After Tax (PAT) (Rs. Cr.)	4.02	9.11	17.07	14.19	28.03	97.53	62.50
Cash from Operating Activities (Rs. Cr.)
Free Cash Flow
Equity Dividend (Rs. Cr.)	0.00	0.00	1.13	1.12	2.25	100.89
Dividend Payout	0.00	0.00	6.62	7.89	8.03
Net Profit Margin	7.47	9.44	12.57	7.34	9.66
Operating Profit Margin	13.76	14.10	15.23	11.54	14.45
Asset Turnover	1.70	1.05	1.21	1.47	1.83
Return on Assets	12.68	9.90	15.24	10.77	17.68
Financial Leverage	2.29	1.36	1.40	1.42	1.34
Return on Equity	29.03	13.48	21.37	15.30	23.73
Capital Employed	30.15	92.03	112.01	131.78	158.54
Return on Capital Employed	20.60	13.75	19.74	16.36	24.33
Free Cash Flow to Sales
Debt to Equity	1.18	0.36	0.40	0.42	0.34
Interest Coverage	4.93	6.73	8.22	4.06	7.97
Interest Cost to Total Debt	7.73	7.68	8.37	13.60	11.98
Quick Ratio	1.15	2.59	2.63	1.16	1.14
Current Ratio	2.11	3.42	3.74	2.09	1.96
Debtor Days	64.54	76.92	88.42	77.96	84.82
Inventory Days	115.01	96.49	99.96	117.11	112.53

Historical Valuation Snapshot

Variable	FY06	FY07	FY08	FY09	FY10	Current
Yearly Average Price (Rs.)		41.33	71.17	54.34	68.72	200.00
Book Value per share	12.28	30.05	35.52	41.25	52.55	52.55
Earnings per share	3.56	4.05	7.59	6.31	12.47	12.47
Dividend per share	0.00	0.00	0.50	0.50	1.00	1.00
Sales per share	47.68	42.94	60.41	85.97	129.08	129.08
Cash flow per share
Free cash flow per share
Yearly Average P2BV		1.38	2.00	1.32	1.31	3.81
Yearly Average P2E		10.20	9.37	8.61	5.51	16.04
Yearly Average DivYield		0.00	0.71	0.92	1.46	0.50
Yearly Average P2Sales		0.96	1.18	0.63	0.53	1.55
Yearly Average P2CFlow
Yearly Average P2FreeCFlow

Balance Sheet (Rs in Crs)

Variable	FY06	FY07	FY08	FY09	FY10
Equity Capital (Rs. Cr.)	5.64	11.24	11.24	11.24	11.24
Reserves & Surplus (Rs. Cr.)	8.21	56.32	68.62	81.50	106.90
Total Shareholders Funds (Rs. Cr.)	15.40	67.56	79.86	92.74	118.14
Secured Loans (Rs. Cr.)	16.21	24.38	28.23	38.95	40.40
Unsecured Loans (Rs. Cr.)	0.09	0.09	3.92	0.09	0.00
Total Debt (Rs.Cr.)	16.30	24.47	32.15	39.04	40.40
Total Liabilities (Rs. Cr.)	31.70	92.03	112.01	131.78	158.54
Gross Block (Rs. Cr.)	26.40	36.47	50.08	93.73	111.21
Accumulated Depreciation (Rs. Cr.)	3.48	5.68	8.94	14.88	23.38
Net Block (Rs. Cr.)	22.92	30.79	41.14	78.85	87.83
Capital Work in Progress (Rs. Cr.)	0.08	1.86	17.16	6.01	6.16
Investments (Rs. Cr.)	0.00	0.00	0.00	0.05	0.05
Inventories (Rs. Cr.)	10.59	19.42	26.49	49.54	69.73
Sundry Debtors (Rs. Cr.)	9.51	20.34	32.90	41.28	67.43
Cash and Bank Balance (Rs. Cr.)	1.24	36.68	25.88	2.19	3.78
Loans and Advances (Rs. Cr.)	1.99	3.10	4.13	18.89	25.88
Current Liabilities (Rs. Cr.)	11.04	23.23	23.88	53.59	85.05
Provisions (Rs. Cr.)	3.59	0.34	11.81	11.44	17.27
Net Current Assets (Rs. Cr.)	8.70	55.97	53.71	46.87	64.50
Miscellaneous Expenses (Rs. Cr.)	0.47	0.23	0.53	8.45	2.50
Total Assets (Rs. Cr.)	31.70	92.03	112.01	131.78	158.54
Contingent Liabilities (Rs. Cr.)	0.47	1.45	3.33	4.49	0.95

Cash Flow Statement (Rs in Crs)

Variable	FY06	FY07	FY08	FY09	FY10
Net Profit Before Tax (PBT) (Rs. Cr.)	4.95	10.77	19.42	16.25	33.73
Cash from Operating Activities (Rs. Cr.)
Cash from Investing Activities (Rs. Cr.)
Cash from Financing Activities (Rs. Cr.)
Net Change in Cash
Opening Cash (Rs. Cr.)

P&L Account View (Rs in Crs)

Variable	FY06	FY07	FY08	FY09	FY10
Sales Turnover (Rs. Cr.)	58.19	101.70	144.53	205.25	304.52
Other Income (Rs. Cr.)	0.18	1.24	4.68	5.43	5.23
Stock Adjustments (Rs. Cr.)	2.40	5.63	4.31	13.99	13.00
Total Income (Rs. Cr.)	60.77	108.57	153.52	224.67	322.75
Raw Materials (Rs. Cr.)	31.57	70.26	91.55	145.83	212.82
Excise Duty (Rs. Cr.)	4.41	5.18	8.72	11.99	14.34
Power & Fuel Cost (Rs. Cr.)	1.03	1.90	2.77	4.65	7.08
Other Manufacturing Expenses (Rs. Cr.)	1.01	1.30	2.41	3.92	6.27
Employee Cost (Rs. Cr.)	2.30	3.42	5.01	6.14	8.24
Selling and Administration Expenses (Rs. Cr.)	12.40	11.43	17.16	15.95	24.33
Miscellaneous Expenses (Rs. Cr.)	0.47	0.23	0.53	8.45	2.50
Preoperative Expenditure Capitalised (Rs. Cr.)	0.00	0.00	0.00	0.00	0.00
Profit before Interest, Depreciation & Tax (Rs. Cr.)	7.58	14.85	25.37	27.74	47.17
Interest & Financial Charges (Rs. Cr.)	1.26	1.88	2.69	5.31	4.84
Depreciation (Rs. Cr.)	1.37	2.20	3.26	6.18	8.60
Net Profit Before Tax (PBT) (Rs. Cr.)	4.95	10.77	19.42	16.25	33.73
Tax (Rs. Cr.)	0.93	1.66	2.35	2.06	5.70
Profit After Tax (PAT) (Rs. Cr.)	4.02	9.11	17.07	14.19	28.03
Adjustment below Net Profit (Rs. Cr.)	0.00	0.00	-0.03	0.00	0.00
P&L Balance brought forward (Rs. Cr.)	3.53	4.25	12.38	28.10	40.98
Appropriations (Rs. Cr.)	3.30	0.98	1.32	1.31	4.83
P&L Balance carried down (Rs. Cr.)	4.25	12.38	28.10	40.98	64.18
Equity Dividend (Rs. Cr.)	0.00	0.00	1.13	1.12	2.25
Preference Dividend (Rs. Cr.)	0.06	0.00	0.00	0.00	0.00
Corporate Dividend Tax (Rs. Cr.)	0.01	0.00	0.19	0.19	0.38
Equity Dividend (%)	0.00	0.00	10.00	10.00	20.00
Earnings per share	3.56	4.05	7.59	6.31	12.47
Book Value per share	12.28	30.05	35.52	41.25	52.55
Extraordinary Items (Rs. Cr.)	-0.02	0.00	0.00	-0.04	-0.03