Andhra Petrochemicals Ltd. | Small-cap | Basic Materials

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Jun 2025

Income Metrics

Revenue 1.4B
Gross Profit 168.8M 11.93%
Operating Income -140.9M -9.96%
Net Income -84.2M -5.95%
EPS (Diluted) ₹-0.99

Balance Sheet Metrics

Total Assets 6.5B
Total Liabilities 1.3B
Shareholders Equity 5.2B
Debt to Equity 0.25

Cash Flow Metrics

Revenue & Profitability Trend

Andhra Income Statement From 2021 to 2025

Metric20252024202320222021
Revenue i5.0B7.9B6.8B9.7B5.7B
Cost of Goods Sold i4.2B6.0B5.4B5.7B3.6B
Gross Profit i797.1M1.9B1.4B4.0B2.1B
Gross Margin % i15.9%23.8%20.3%41.5%36.5%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i-11.8M17.1M17.8M9.4M
Other Operating Expenses i762.6M738.8M758.3M619.7M469.3M
Total Operating Expenses i762.6M750.6M775.3M637.5M478.6M
Operating Income i-375.1M699.3M200.6M3.0B1.2B
Operating Margin % i-7.5%8.9%2.9%30.6%21.8%
Non-Operating Items
Interest Income i-216.4M147.2M60.2M10.8M
Interest Expense i90.4M85.8M84.8M83.8M86.8M
Other Non-Operating Income-----
Pre-tax Income i-221.2M860.8M292.7M3.0B1.2B
Income Tax i-39.9M226.8M88.7M743.5M414.7M
Effective Tax Rate % i0.0%26.3%30.3%24.7%35.2%
Net Income i-181.3M634.0M204.1M2.3B764.7M
Net Margin % i-3.6%8.0%3.0%23.5%13.5%
Key Metrics
EBITDA i48.2M1.1B508.9M3.2B1.4B
EPS (Basic) i₹-2.13₹7.46₹2.40₹26.68₹9.00
EPS (Diluted) i₹-2.13₹7.46₹2.40₹26.68₹9.00
Basic Shares Outstanding i8512018884971600849716008497160084971600
Diluted Shares Outstanding i8512018884971600849716008497160084971600

Income Statement Trend

Andhra Balance Sheet From 2021 to 2025

Metric20252024202320222021
Assets
Current Assets
Cash & Equivalents i18.0M47.6M866.0K15.2M96.1M
Short-term Investments i3.7B3.7B3.2B3.0B1.4B
Accounts Receivable i6.8M32.7M13.0M30.6M43.8M
Inventory i538.9M387.8M655.0M589.5M325.7M
Other Current Assets90.8M132.4M152.7M172.3M91.3M
Total Current Assets i4.4B4.5B4.1B3.9B2.0B
Non-Current Assets
Property, Plant & Equipment i2.0B2.1B2.2B2.2B2.3B
Goodwill i738.0K1.0M1.4M1.9M2.6M
Intangible Assets i738.0K1.0M1.4M1.9M2.6M
Long-term Investments-----
Other Non-Current Assets74.9M1.4M1.5M1.8M552.0K
Total Non-Current Assets i2.1B2.5B2.3B2.5B2.5B
Total Assets i6.5B7.0B6.4B6.4B4.5B
Liabilities
Current Liabilities
Accounts Payable i125.2M57.2M50.3M69.5M165.7M
Short-term Debt i120.9M103.9M156.4M157.6M75.6M
Current Portion of Long-term Debt-----
Other Current Liabilities36.3M112.6M24.6M58.4M77.7M
Total Current Liabilities i375.0M426.7M322.6M385.1M402.8M
Non-Current Liabilities
Long-term Debt i736.7M733.0M728.4M723.0M716.9M
Deferred Tax Liabilities i153.1M191.6M213.9M239.9M277.2M
Other Non-Current Liabilities-----
Total Non-Current Liabilities i948.0M980.0M989.7M1.0B1.0B
Total Liabilities i1.3B1.4B1.3B1.4B1.4B
Equity
Common Stock i849.7M849.7M849.7M849.7M849.7M
Retained Earnings i-4.5B4.0B3.9B1.9B
Treasury Stock i-----
Other Equity-----
Total Shareholders Equity i5.2B5.6B5.1B5.0B3.0B
Key Metrics
Total Debt i857.6M836.9M884.8M880.6M792.4M
Working Capital i4.0B4.0B3.8B3.5B1.6B

Balance Sheet Composition

Andhra Cash Flow Statement From 2021 to 2025

Metric20252024202320222021
Operating Activities
Net Income i-221.2M860.8M292.7M3.0B1.2B
Depreciation & Amortization i-----
Stock-Based Compensation i-----
Working Capital Changes i-105.7M267.6M-51.4M-382.9M28.6M
Operating Cash Flow i-474.5M996.7M178.1M2.6B1.3B
Investing Activities
Capital Expenditures i-34.2M-41.2M-81.7M-90.2M-13.9M
Acquisitions i-----
Investment Purchases i-2.2B-2.8B-1.5B-3.1B-1.9B
Investment Sales i2.7B1.9B1.5B1.5B811.4M
Investing Cash Flow i526.1M-3.0B-879.5M-4.9B-3.1B
Financing Activities
Share Repurchases i-----
Dividends Paid i-169.9M-127.5M-127.5M-254.9M-
Debt Issuance i15.4M--81.0M0
Debt Repayment i--54.1M-2.7M-276.0K-62.4M
Financing Cash Flow i-154.5M-235.6M-132.8M-93.5M-62.4M
Free Cash Flow i-601.6M989.5M15.4M1.7B1.2B
Net Change in Cash i-102.9M-2.2B-834.2M-2.3B-1.8B

Cash Flow Trend

Andhra Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 11.66
Price to Book 0.80
Price to Sales 0.80
PEG Ratio -0.08

Profitability Ratios

Profit Margin -8.26%
Operating Margin -9.96%
Return on Equity -3.48%
Return on Assets -2.78%

Financial Health

Current Ratio 11.80
Debt to Equity 16.47
Beta -0.34

Per Share Data

EPS (TTM) ₹-4.99
Book Value per Share ₹61.11
Revenue per Share ₹60.36

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
andhrapet4.1B11.660.80-3.48%-8.26%16.47
Navin Fluorine 255.9B69.939.4410.99%13.90%55.85
Deepak Nitrite 253.2B41.674.7011.85%7.58%23.36
India Glycols 50.0B20.492.2110.24%6.35%83.85
Styrenix Performance 46.4B20.533.9720.14%7.00%34.02
Gujarat Alkalies 40.4B70.120.67-1.08%-0.82%9.30

Financial data is updated regularly. All figures are in the company's reporting currency.