Antony Waste Hand

₹256.6 -3.2 | 1.2%

WEBSITE BSE:543254 NSE : AWHCL 23 Mar, 16:01

Market Cap ₹726 Cr.

Stock P/E 9.2

P/B 1.5

Current Price ₹256.6

Book Value ₹ 169.6

Face Value 5

52W High ₹368

Dividend Yield 0%

52W Low ₹ 234.8

Edit Ratio

Antony Waste Hand Research see more...

Antony Waste Handling Cell: Business Analysis

Overview Inc. Year: 2001Industry: Miscellaneous

Antony Waste Handling Cell Ltd engages in municipal solid waste (MSW) management enterprise in India. It presents MSW offerings, together with solid waste collection, transportation, processing, and disposal offerings to municipalities. The organization is also within the landfill construction and management sector; waste control regions; and designing, operation, construction and renovation of the integrated waste management facilities. Antony Waste Handling Cell Ltd turned into included in 2001 and is based in Thane, India.

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Antony Waste Hand Quarterly Results

#(Fig in Cr.)	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022
Net Sales	123	134	145	153	161	188	235	200	218
Other Income	4	4	4	5	4	5	5	5	5
Total Income	127	138	150	158	166	193	240	205	222
Total Expenditure	91	104	108	116	130	147	191	159	188
Operating Profit	36	34	42	42	36	46	49	46	34
Interest	7	7	5	6	5	4	6	6	6
Depreciation	8	8	8	8	9	9	8	8	10
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0
Profit Before Tax	22	19	28	28	23	34	35	31	19
Provision for Tax	2	3	6	5	4	8	6	4	3
Profit After Tax	19	16	22	24	19	25	29	28	16
Adjustments	-6	-4	-6	-6	-6	-5	-5	-4	-4
Profit After Adjustments	14	12	17	18	13	20	23	23	12
Adjusted Earnings Per Share	4.8	4.2	5.9	6.4	4.6	7.1	8.2	8.2	4.2

Antony Waste Hand Profit & Loss

#(Fig in Cr.)	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	TTM
Net Sales	88	220	269	271	284	451	465	648	841
Other Income	8	2	17	17	15	14	16	18	20
Total Income	95	223	286	288	299	465	481	667	860
Total Expenditure	90	154	211	207	209	325	350	500	685
Operating Profit	5	69	74	81	89	140	130	166	175
Interest	19	24	25	23	25	30	28	20	22
Depreciation	27	18	11	13	18	24	31	33	35
Exceptional Income / Expenses	0	0	0	0	0	-18	0	0	0
Profit Before Tax	-40	27	38	46	47	67	71	113	119
Provision for Tax	1	4	3	8	15	20	7	22	21
Profit After Tax	-41	23	36	38	32	47	64	90	98
Adjustments	5	-6	-7	-10	-7	-20	-19	-23	-18
Profit After Adjustments	-36	17	28	29	25	27	45	68	78
Adjusted Earnings Per Share	0	0	0	0	0	0	15.9	24	27.7

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	39%	32%	19%	0%
Operating Profit CAGR	28%	23%	18%	0%
PAT CAGR	41%	41%	20%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	-8%	NA%	NA%	NA%
ROE Average	24%	26%	120%	75%
ROCE Average	25%	23%	23%	19%

Antony Waste Hand Balance Sheet

#(Fig in Cr.)	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022
Shareholder's Funds	63	97	112	140	179	224	348	417
Minority's Interest	10	16	36	46	56	76	95	116
Borrowings	115	103	106	81	106	145	85	102
Other Non-Current Liabilities	2	14	19	22	33	49	54	59
Total Current Liabilities	88	95	105	146	155	183	194	237
Total Liabilities	280	325	379	434	529	677	775	931
Fixed Assets	89	117	139	40	163	259	253	238
Other Non-Current Assets	93	82	142	253	255	208	210	347
Total Current Assets	98	126	98	141	112	210	308	343
Total Assets	280	325	379	434	529	677	775	931

Antony Waste Hand Cash Flow

#(Fig in Cr.)	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022
Opening Cash & Cash Equivalents	14	19	32	11	32	20	25	101
Cash Flow from Operating Activities	-13	58	44	48	30	108	112	106
Cash Flow from Investing Activities	-37	-24	-21	3	-53	-116	-33	-140
Cash Flow from Financing Activities	56	-17	-44	-31	12	14	-4	4
Net Cash Inflow / Outflow	6	18	-22	21	-12	6	75	-30
Closing Cash & Cash Equivalent	19	37	11	32	20	25	101	71

Antony Waste Hand Ratios

#	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022
Earnings Per Share (Rs)	0	0	0	0	0	0	15.92	24
CEPS(Rs)	-11.18	31.46	35.71	38.95	34.41	27.91	33.69	43.73
DPS(Rs)	0	0	0	0	0	0	0	0
Book NAV/Share(Rs)	0	0	0	0	0	0	122.96	147.33
Core EBITDA Margin(%)	-2.91	30.37	21.34	23.79	26.18	27.87	24.63	22.84
EBIT Margin(%)	-24.74	23.31	23.52	25.38	25.18	21.57	21.3	20.54
Pre Tax Margin(%)	-46.14	12.45	14.18	17.02	16.51	14.86	15.18	17.38
PAT Margin (%)	-47.39	10.48	13.25	14.19	11.11	10.47	13.78	13.94
Cash Profit Margin (%)	-16.69	18.66	17.37	18.81	17.34	15.85	20.49	19.08
ROA(%)	-14.84	7.64	10.12	9.47	6.55	7.82	8.83	10.6
ROE(%)	0	0	0	455.99	65.1	31.6	22.41	23.65
ROCE(%)	-9.27	20.89	23.71	24.27	21.8	24.41	21.29	24.57
Receivable days	248.86	109.76	97.41	96.11	82.25	57.29	68.81	61.13
Inventory Days	1.31	0.4	0.14	0.05	0.09	0.08	0.08	0.06
Payable days	0	2424.25	0	3118.81	3306.9	0	0	0
PER(x)	0	0	0	0	0	0	15.32	10.86
Price/Book(x)	0	0	0	0	0	0	1.98	1.77
Dividend Yield(%)	0	0	0	0	0	0	0	0
EV/Net Sales(x)	3.08	1.18	1	0.88	0.95	0.41	1.53	1.26
EV/Core EBITDA(x)	51.7	3.76	3.62	2.92	3.04	1.34	5.46	4.89
Net Sales Growth(%)	0	151.84	21.92	0.89	4.61	58.8	3.23	39.43
EBIT Growth(%)	0	337.27	23.02	8.86	3.78	36.08	1.91	34.47
PAT Growth(%)	0	155.68	54.14	8.06	-18.11	49.64	35.89	41.09
EPS Growth(%)	0	0	0	0	0	0	48.87	50.73
Debt/Equity(x)	2.68	1.65	1.46	1.09	1.04	0.93	0.43	0.41
Current Ratio(x)	1.11	1.33	0.93	0.97	0.72	1.15	1.59	1.44
Quick Ratio(x)	1.1	1.32	0.93	0.97	0.72	1.15	1.59	1.44
Interest Cover(x)	-1.16	2.15	2.52	3.04	2.91	3.21	3.48	6.5
Total Debt/Mcap(x)	0	0	0	0	0	0	0.22	0.23

Antony Waste Hand Shareholding Pattern

#	Mar 2019	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022
Promoter	65.02	46.23	46.23	46.23	46.23	46.23	46.23	46.23	46.23	46.23
FII	0	8.54	8.46	8.78	10.08	11.27	11.76	12.24	13.16	12.54
DII	8.58	26.9	26.16	26.26	7.63	7.82	6.67	5.91	6.48	6.3
Public	26.4	18.33	19.16	18.73	36.07	34.68	35.34	35.62	34.13	34.93
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Mar 2019	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022
Promoter	0.93	1.31	1.31	1.31	1.31	1.31	1.31	1.31	1.31	1.31
FII	0	0.24	0.24	0.25	0.29	0.32	0.33	0.35	0.37	0.35
DII	0.12	0.76	0.74	0.74	0.22	0.22	0.19	0.17	0.18	0.18
Public	0.38	0.52	0.54	0.53	1.02	0.98	1	1.01	0.97	0.99
Others	0	0	0	0	0	0	0	0	0	0
Total	1.43	2.83	2.83	2.83	2.83	2.83	2.83	2.83	2.83	2.83