Asian Star Company Limited

BSE

ASTAR

Stock

Yield per half year: -4.34%
Dividend yield: 0.1748%

Reporting Asian Star Company Limited

Capitalization

IFRS

Reporting Annual Quarterly

	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд ₹									11.08
Выручка, млрд ₹			36.42	30.53	25.44	44.23	44.78	35.23	35.23	36.04	2.91
Чистая прибыль, млрд ₹	0.6613	1.09	1.15	0.634	0.6393	0.9383	0.8264	0.7723	0.7723	0.7621	4.03
EV, млрд ₹			16.77	16.17	16.47	18.89	16.19	18.5	18.5	17.24	2.73
EBIT, млрд ₹	1.12	1.56	1.63	1.02						1.33	-2.31
EBITDA, млрд ₹			1.78	1.1	0.7573	1.3	1.37		1.37	1.26	-5.10
OIBDA, млрд ₹				1.52	0.6198	1.58	1.93			1.41	6.15
Баланс стоимость, млрд ₹			10.75	11.65	12.14	13.15	14.35	15.13	15.13	13.28	5.37
FCF, млрд ₹			1.18	0.999	1.15	-1.81	0.8885	-0.8185	-0.8185	0.0818	-196.09
Операционный денежный поток, млрд ₹	0.6257	2.78	1.28	1.05	1.16	-1.76	0.944	-0.6564	-0.6564	0.1475	-191.03
Операционная прибыль, млрд ₹			1.66	1.04	0.5018	1.22	1.39	1.08	1.08	1.05	0.76
Операционные расходы, млрд ₹			34.76	29.48	24.94	43.01	43.39	34.15	34.15	34.99	2.98
CAPEX, млрд ₹	0.3174	0.0773	0.0946	0.0477	0.007	0.0531	0.0554	0.1621	0.1621	0.0651	27.72

	2019Q3	2019Q4	2020Q1	2020Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Выручка, млрд ₹									13.27	8.08	10.78	9.24	9.22	6.91	9.86	7.59	6.54	6.88	7.56	-0.09
Чистая прибыль, млрд ₹									0.3044	0.133	0.1739	0.2288	0.1766	0.1803	0.1866	0.1847	0.1717	0.1203	0.1687	-7.77
EV, млрд ₹					18.55		18.89		17.06		16.19		17.96		18.5		17.92		17.53	0.99
EBIT, млрд ₹	0.2467	0.2244	0.2002	-0.0494															0.1555	-166.89
EBITDA, млрд ₹					0.4158	0.303	0.2877	0.3263	0.4663	0.2772	0.3015	0.3664							0.3475	2.35
Баланс стоимость, млрд ₹					12.64		13.15		13.98		14.35		14.73		15.13		15.45		14.73	2.02
Операционная прибыль, млрд ₹									0.39	0.2604	0.3462	0.2705	0.2925	0.244	0.2743	0.2415	0.2338	0.1958	0.2379	-4.31
Операционные расходы, млрд ₹									12.88	7.82	10.44	8.97	8.92	6.67	9.59	7.35	6.31	6.69	7.32	0.06

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд ₹			1.49	1.78	1.63	1.2	1.16	1.04	1.04	1.36	-10.19
Short Term Investments ₹			0.2613	1.17	0.34	0.4021	1.64	1.88	1.88	1.09	9.95
Total Receivables ₹	8.62	9.86	8.2	7.89	8.06	10.48	10.49	10.87	10.87	9.56	6.62
Total Current Assets ₹	18.82	19.77	17.24	17.05	17.41	21.56	22.57	24.67	24.67	20.65	7.67
Чистые активы, млрд ₹	2.6	2.41	2.29	2.17	17.41	21.56	22.57		21.56	13.20	58.03
Активы, млрд ₹			20.59	20.34	20.48	24.33	25.07	27.13	27.13	23.47	5.93
Short Term Debt ₹			6.39	6.13	4.98	6.41	5.75	6.88	6.88	6.03	2.34
Long Term Debt ₹			0.5165	0.5084	0.5124	0.4989	0.5308	0.5339	0.5339	0.5169	0.98
Задолженность, млрд ₹			9.85	8.71	8.36	11.2	10.74	12.04	12.04	10.21	6.69
Чистый долг, млрд ₹			5.42	4.85	3.86	5.71	5.13	6.37	6.37	5.18	5.60
Долг, млрд ₹				6.63	5.49	6.91	6.28	7.41	7.41	6.54	2.25
Interest income ₹			0.0049	0.0105	0.0045	0.0015	0.0014			0.0046	-22.16
Расходы на обслуживание долга ₹			0.2352	0.1685	0.0153	0.0321	0.2576	0.3436	0.3436	0.1634	15.32
Чист. проц. доходы, млрд ₹			-0.2901	-0.212	-0.0427	-0.0915	-0.3024		0.0015	-0.1877	0.83
Себестоимость, млрд ₹			33.39	28.15	23.88	41.57	41.87	32.72	32.72	33.64	3.05
Товарно материальные запасы ₹	6.3	5.59	5.66	5.54	4.85	5.65	7.67	9.21	9.21	6.58	10.70

	2019Q3	2020Q1	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Наличность, млрд ₹			1.74		1.2		1.53		1.16		1.78		1.04		1.21		1.34	-4.58
Short Term Investments ₹			2.02		0.4021		2.12		0.3693		2.27		1.88		2.52		1.83	3.52
Total Receivables ₹	8.94	7.89	11.5		10.48		12.26		10.49		10.68		10.87		8.48		10.56	-7.11
Total Current Assets ₹	18.52	17.05	20.64		21.56		23.86		22.57		24.31		24.67		22.35		23.55	-1.30
Чистые активы, млрд ₹	2.23	2.17	20.64		21.56		23.86		22.57								18.16	59.74
Активы, млрд ₹			23.64		24.33		26.49		25.07		26.78		27.13		24.69		26.03	-1.40
Short Term Debt ₹			5.38		6.41		6.72		5.75		6.25		6.88		5.22		6.16	-4.93
Long Term Debt ₹			0.497		0.4989		0.4404		0.5308		0.5724		0.5339		0.5612		0.5277	4.97
Задолженность, млрд ₹			11		11.2		12.51		10.74		12.05		12.04		9.24		11.32	-5.88
Чистый долг, млрд ₹			4.14		5.71		5.63		5.13		5.04		6.37		4.57		5.35	-4.09
Долг, млрд ₹					6.91		7.16		6.28		6.82		7.41		5.78		6.69	-4.19
Расходы на обслуживание долга ₹							0.0518	0.063	0.0598	0.0777	0.0618	0.0643	0.1664	0.1036	0.0885	0.0754	0.0996	3.24
Чист. проц. доходы, млрд ₹			-0.0133	-0.0157	-0.0493	-0.0244	-0.0518	-0.063	-0.0598	-0.0777	-0.0618	-0.0643					-0.0653	0.41
Себестоимость, млрд ₹							12.42	7.42	10.07	8.56	8.52	6.29	9.35	6.92	5.88	6.28	6.94	-0.03
Товарно материальные запасы ₹	5.17	5.54	4.82		5.65		7.3		7.67		9.33		9.21		9.31		8.56	4.98

Share

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	45.33	41.31	72.95	71.8	39.61	39.94	58.62	51.63	48.25		48.25	47.61	4.03
Цена акции ао		1347.85	738	758	690	913.05	721.35	859.4	805	769.9	769.9	813.74	-3.35
Число акций ао, млн				16.01	16.01	16.01	16.01	16.01	16.01		16.01	16.01	0.00
FCF/акцию				73.99	62.41	72.12	-113.32	55.51	-51.13		-51.13	5.12	-196.09

	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q3	2025Q1	2025Q2	5 quarters average	CAGR 5
EPS	13.77	13.44	19.02	8.31	10.86	14.29	11.03	11.26	11.66	10.73			11.79	-5.57
Цена акции ао	875.57	803.91	760.44	739.58	716.21	696.82	755.88	842.58			732.9	769.9	759.62	2.01

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %	10.69	5.44	5.27	7.42	6.01	5.24		5.24	17.00	5.88	-0.75
ROA, %	5.58	3.12	3.12	4.19	3.35	2.96		2.96	10.72	3.35	-1.05
ROIC, %		3.6	3.76	4.8	4.12			4.12	12.82	4.07	3.43
ROS, %	3.16	2.08	2.51	2.12	1.85	2.19	2.19	2.19	11.95	2.17	-2.69
ROCE, %	15.19	8.79					0	0	5.21	11.99	-23.93
Ebit margin, %		3.35					0	0		3.35	0.00
Рентаб EBITDA, %	4.88	3.62	2.98	2.95	3.06		3.89	3.89	22.82	3.30	1.45
Чистая рентаб, %	3.16	2.08	2.51	2.12	1.85	2.19		2.19	11.95	2.15	1.04
Operation Margin, %	4.56	3.42	1.97	2.76	3.1	3.07	3.07	3.07	16.44	2.79	9.28

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %	2.34		1.68		2.18		1.48		1.28		1.31		1.17			17.00	1.48	-11.70
ROA, %	1.25		0.9059		1.15		0.6744		0.6811		0.6924		0.6628			10.72	0.7721	-10.44
ROS, %						1.64	1.61	2.47	1.92	2.61	1.89	2.43	2.63	1.75	2.19	11.95	2.18	2.99
Рентаб EBITDA, %	3.61	2.63	2.28	2.58	3.51	3.43	2.8	3.96							3.89	22.82	3.52	2.08
Чистая рентаб, %					2.29	1.64	1.61	2.47	1.92	2.61	1.89	2.43	2.63	1.75		11.95	2.26	-7.68
Operation Margin, %						3.22	3.21	2.93	3.17	3.53	2.78	3.18	3.57	2.84	3.07	16.44	3.09	2.00

Coefficients

IFRS

Reporting Annual Quarterly

	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	9.87	17.85	19.73	14.04	13.39	15.7		15.7	51.61	16.14	-2.53
P/BV	1.06	0.973	1.04	1	0.7718	0.8038		0.8038	7.46	0.9177	-3.75
P/S	0.3116	0.3707	0.4957	0.2979	0.2471	0.3443		0.3443	5.71	0.3511	-1.47
P/FCF					12.47	-13.54	-13.54	-13.54	221.22	-4.8700	-202.78
E/P					0.0746	0.0697	0.0697	0.0697	0.05	0.0713	-2.24
EV/EBIT		15.82				0	0	0		15.82	0.00
EV/EBITDA	9.44	14.64	21.75	14.48	11.81			11.81	16.05	14.42	4.58
EV/S		0.5297	0.6472	0.4271	0.3615	0.5251	0.5251	0.5251	5.22	0.4972	-4.10
EV/FCF		16.19	14.27	-10.41	18.22	-22.6	-22.6	-22.6	214.21	-4.6240	-209.63
Debt/EBITDA		6.01	7.25	5.3	4.58	5.41	5.41	5.41	1.06	5.59	-5.69
Netdebt/Ebitda	3.05	4.4	5.09	4.38	3.74	4.02	4.65	4.65	0.86	4.38	-1.79
Debt/Ratio		0.3261	0.2681	0.2841	0.2506	0.2733	0.2733	0.2733	0.13	0.2699	0.38
Debt/Equity		0.5695	0.4524	0.5255	0.4377	0.4901	0.7977	0.7977	0.95	0.5407	12.01
Debt/Net Income		10.46	8.59	7.37	7.6	9.6	9.6	9.6	4.34	8.55	2.25
PEG							-1.31	-1.31		-1.3100	0.00
Бета					0.2346	1.32	-0.4017	-0.4017	0.66	0.3843	-219.63
Индекс Альтмана					5.56	4.39	3.99	3.99	7.89	4.65	-10.47

	2021Q3	2022Q1	2022Q3	2023Q1	2023Q3	2024Q1	2024Q3	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E	48.7	59.78	21.79	23.13	36.86	22.58	18.84			51.61	24.64	-2.87
P/BV	1.14	1	0.8182	0.7718	0.8769	0.8038	0.864			7.46	0.8269	1.10
P/S	1.25	1.05	0.4421	0.46	0.6459	0.4062	0.3668			5.71	0.4642	-3.67
P/FCF									-13.54	221.22	-13.5400	0.00
E/P									0.0697	0.05	0.0697	0.00
EV/EBITDA		18.77	12.33	11.13						16.05	14.08	-15.99
EV/S					1.97	1.88	2.74		0.5251	5.22	1.78	-28.15
EV/FCF									-22.6	214.21	-22.6000	0.00
Debt/EBITDA									5.41	1.06	5.41	0.00
Netdebt/Ebitda	9.96	19.85	12.07	17					4.65	0.86	12.71	-14.13
Debt/Ratio		0.2841	0.2702	0.2506	0.2547	0.2733	0.2342		0.2733	0.13	0.2572	1.75
Debt/Equity		0.5255	0.512	0.4377	0.4631	0.4901	0.3742		0.7977	0.95	0.5126	12.75
Debt/Net Income					38.63	39.73	33.67		9.6	4.34	30.41	-29.39
PEG									-1.31		-1.3100	0.00
Бета								1.2	-0.4017	0.66	0.3992	-157.86
Индекс Альтмана								3.99	3.99	7.89	3.99	0.00

	Industry average	5 quarters average	CAGR 5

Dividends

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд		0.024	0.024	0.024	0.024	0.024	0.024	0.024			0.024		0.0240	0.00
Дивиденд	1.5	1.5	1.5	1.5	1.5	1.5	1.5	1.5	1.5		1.5		1.50	0.00
Див доход, ао, %	0.2055	0.1668	0.1536	0.2033	0.2229	0.1724	0.4109	0.3742	0.1748		0.1748	14.96	0.2710	-4.75
Дивиденды / прибыль, %		3.63	2.2	2.09	3.79	3.76	2.56	2.91	3.11		3.11	28.92	3.23	-3.88
Dividend Coverage Ratio										32.17	32.17		32.17	0.00

	2014Q3	2015Q3	2016Q3	2017Q3	2018Q3	2019Q3	2020Q3	2021Q3	2022Q3	2023Q3	2025Q2	Industry average	5 quarters average	CAGR 5
Дивиденд	1.5	1.5	1.5	1.5	1.5	1.5	1.5	1.5	1.5	1.5			1.50	0.00
Див доход, ао, %	0.1332	0.1918	0.1936	0.2046	0.1754	0.2002	0.231	0.1684	0.1973	0.1984		14.96	0.1991	-0.18
Dividend Coverage Ratio											32.17		32.17	0.00

	Industry average	5 quarters average	CAGR 5

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual

	2020	2021	2022	2023	2024	LTM	CAGR 5
CAPEX/Выручка, %	0.1564	0.0277	0.1201	0.1238	0.46	0.46	24.08

	CAGR 5

	CAGR 5