Ador Welding Limited

    Ador Welding Limited

    BBSE:ADORWELD
    862.35
    INR
    -15.70
    (-1.79%)
    22.50P/E
    Ador Welding Limited
    BSE:ADORWELD
    (Bombay Stock Exchange)

    Recent

    price

    862.35

    P/E

    ratio

    22.50

    div

    yld

    - -

    ROIC.AI

    2010
    2011
    2012
    2013
    2014
    2015
    2016
    2017
    2018
    2019
    2020
    2021
    2022
    2023
    2024
    2025
    TTM
    INR
    191.74
    216.48
    250.69
    268.38
    273.02
    285.12
    300.28
    324.19
    336.07
    375.79
    385.44
    327.79
    483.14
    567.09
    789.38
    645.19
    728.24
    Revenue per Share
    18.82
    18.89
    15.36
    12.41
    -3.76
    23.43
    16.47
    13.13
    13.54
    18.05
    19.21
    -7.63
    33.11
    43.6
    63.57
    34.51
    37.21
    Basic EPS, GAAP
    15.14
    11.99
    12.49
    0.13
    4.49
    -5.96
    5.62
    -11.98
    -33.64
    32.68
    -6.12
    51.42
    6.66
    -0.79
    11
    55.08
    - -
    Free Cash Flow per Basic Share
    4
    5.96
    5.93
    6.97
    6
    5
    5
    5
    5
    5
    13
    - -
    - -
    12.5
    30.37
    26.53
    - -
    Dividend per Share
    10
    10
    10
    35.58
    25.66
    47.66
    62.65
    69.78
    75.88
    73.81
    74.5
    65.17
    96.78
    124.05
    148.25
    10
    11.7
    Book Value per Share
    108.45
    119.95
    128.61
    123.94
    122.83
    148.11
    165.12
    172.14
    179.67
    178.56
    181.25
    174.12
    206.8
    237.27
    265.95
    291.21
    340.74
    Tangible Book Value per Share
    14
    14
    14
    14
    14
    14
    14
    14
    14
    14
    14
    14
    14
    14
    14
    17
    15
    Basic Weighted Avg Shares
    2,607
    2,944
    3,409
    3,650
    3,713
    3,877
    4,083
    4,409
    4,570
    5,110
    5,241
    4,457
    6,570
    7,712
    10,736
    11,227
    10,830
    Sales/Revenue/Turnover
    14.37
    -148.69
    8.51
    6.16
    4.14
    4.39
    8.13
    5.29
    6.3
    7.45
    6.59
    -0.34
    7.39
    10.31
    9.48
    7.46
    7.21
    Operating Margin (%)
    131
    126
    124
    124
    123
    125
    118
    114
    102
    97
    108
    112
    109
    116
    158
    182
    177
    Depreciation Expense
    256
    257
    209
    169
    -51
    319
    224
    179
    184
    245
    261
    -104
    450
    593
    865
    601
    553
    Net Income, GAAP
    30.62
    28.17
    25.71
    30.96
    216.14
    33.35
    29.12
    33.62
    34.48
    30.91
    14.44
    - -
    22.66
    25.05
    26.17
    30.64
    30.89
    Effective Tax Rate (%)
    9.82
    8.73
    6.13
    4.63
    -1.38
    8.22
    5.48
    4.05
    4.03
    4.8
    4.98
    -2.33
    6.85
    7.69
    8.05
    5.35
    5.11
    Profit Margin (%)
    551
    591
    908
    806
    743
    894
    1,057
    1,089
    1,212
    971
    909
    804
    1,260
    1,635
    1,736
    2,703
    2,703
    Working Capital
    - -
    9
    11
    74
    89
    1
    - -
    2
    - -
    - -
    11
    11
    19
    16
    13
    16
    16
    LT Debt
    1,475
    1,637
    1,751
    1,823
    1,685
    2,025
    2,252
    2,349
    2,450
    2,441
    2,474
    2,375
    2,819
    3,235
    3,624
    5,071
    5,071
    Total Equity
    18.64
    -201.5
    12.64
    8.44
    -9.47
    5.84
    10.97
    6.25
    6.35
    8.29
    9.36
    - -
    14.69
    20.42
    21.42
    13.04
    10.55
    Return on Invested Capital (%)
    191.12
    185.42
    147.49
    46.86
    -11.72
    54.53
    29.83
    16.32
    11.71
    17.41
    18.96
    - -
    38.07
    38.19
    41.46
    47.62
    159.82
    Return on Capital (%)
    188.23
    188.93
    153.63
    54.46
    -12.27
    63.91
    29.85
    19.82
    18.59
    24.11
    25.9
    -10.93
    40.89
    39.49
    46.69
    54.83
    357.03
    Return on Common Equity (%)

    Capital Structure

    INR

    •

    in mil. unless spec.
    Sep'25
    Dec'25
    Mar'25
    ST Debt
    382
    - -
    8
    LT Borrowings
    10
    - -
    8
    LT Finance Leases
    6
    - -
    8
    Preferred Equity and Hybrid Capital
    - -
    - -
    - -
    Shares Outstanding
    14
    - -
    17
    Market Capitalization
    18,689
    16,448
    12,453

    Working Capital

    INR

    •

    in mil. unless spec.
    Sep'25
    Dec'25
    Mar'25
    Total Current Assets
    4,437
    - -
    4,438
    Cash, Cash Equivalents & STI
    762
    - -
    972
    Accounts Receivable, Net
    1,601
    - -
    1,927
    Inventories
    1,795
    - -
    1,267
    Total Current Liabilities
    2,024
    - -
    1,735
    Payables & Accruals
    - -
    - -
    - -
    ST Debt
    382
    - -
    8
    Deferred Revenue
    - -
    - -
    - -

    Growth Rates

    INR

    •

    in mil. unless spec.

    (avg. rate of change)

    10 years
    5 years
    1 year
    Total Equity
    10.22%
    16.28%
    39.93%
    Free Cash Flow
    -272.64%
    -416.78%
    540.64%
    Net Income, GAAP
    -63.36%
    -125.3%
    -30.55%
    Sales/Revenue/Turnover
    12.49%
    18.72%
    4.57%
    Total Cash Common Dividend
    - -
    - -
    11.77%

    Quarterly Revenue

    INR

    •

    in mil. unless spec.

    Year

    Q1
    Q2
    Q3
    Q4
    FY
    2023
    1,579
    1,849
    1,985
    2,299
    7,712
    2024
    1,896
    2,773
    2,614
    2,416
    10,736
    2025
    2,298
    2,692
    2,740
    3,100
    11,227

    Quarterly Earnings Per Share

    INR

    •

    in mil. unless spec.

    Year

    Q1
    Q2
    Q3
    Q4
    FY
    2023
    7.65
    7.34
    12.03
    - -
    43.6
    2024
    8.26
    19.07
    13.76
    - -
    63.57
    2025
    11.13
    4.92
    8.86
    - -
    34.51

    Quarterly Dividends Per Share

    INR

    •

    in mil. unless spec.

    Year

    Q1
    Q2
    Q3
    Q4
    FY
    2023
    - -
    - -
    - -
    - -
    12.5
    2024
    - -
    - -
    - -
    - -
    30.37
    2025
    - -
    - -
    - -
    - -
    26.53
    Similar Companies
    Business