Astra Microwave Products Ltd. | Mid-cap | Technology

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

Latest Quarterly: Mar 2025

Income Metrics

Revenue 4.1B
Gross Profit 1.9B 46.08%
Operating Income 1.1B 26.60%
Net Income 734.9M 18.02%

Balance Sheet Metrics

Total Assets 18.5B
Total Liabilities 7.5B
Shareholders Equity 11.0B
Debt to Equity 0.69

Cash Flow Metrics

Revenue & Profitability Trend

Astra Microwave Income Statement From 2021 to 2025

Metric20252024202320222021
Revenue i10.5B9.1B8.1B7.5B6.4B
Cost of Goods Sold i5.8B5.5B5.2B5.3B4.5B
Gross Profit i4.7B3.6B2.9B2.2B1.9B
Gross Margin % i45.1%39.6%36.1%29.4%30.2%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i-90.7M88.2M97.8M67.5M
Other Operating Expenses i629.8M417.1M392.3M380.1M270.2M
Total Operating Expenses i629.8M507.8M480.5M477.9M337.7M
Operating Income i2.3B1.7B1.3B718.8M699.2M
Operating Margin % i22.3%18.4%15.5%9.6%10.9%
Non-Operating Items
Interest Income i-74.2M29.7M22.5M28.1M
Interest Expense i571.3M223.1M230.7M139.4M161.5M
Other Non-Operating Income-----
Pre-tax Income i2.0B1.6B959.5M502.1M385.5M
Income Tax i502.3M379.5M261.2M123.4M96.9M
Effective Tax Rate % i24.7%23.9%27.2%24.6%25.2%
Net Income i1.5B1.2B698.3M378.7M288.5M
Net Margin % i14.6%13.3%8.6%5.1%4.5%
Key Metrics
EBITDA i3.0B2.1B1.4B856.9M772.1M
EPS (Basic) i₹16.17₹12.86₹8.06₹4.37₹3.33
EPS (Diluted) i₹16.17₹12.86₹8.06₹4.37₹3.33
Basic Shares Outstanding i9493432394170873866116758661167586611675
Diluted Shares Outstanding i9493432394170873866116758661167586611675

Income Statement Trend

Astra Microwave Balance Sheet From 2021 to 2025

Metric20252024202320222021
Assets
Current Assets
Cash & Equivalents i250.2M660.6M560.7M274.8M175.2M
Short-term Investments i731.5M648.5M502.6M485.4M462.9M
Accounts Receivable i7.9B5.1B2.8B2.1B2.7B
Inventory i6.2B5.1B4.2B4.2B3.3B
Other Current Assets508.2M783.6M370.3M653.9M924.2M
Total Current Assets i15.6B12.3B8.5B7.7B7.6B
Non-Current Assets
Property, Plant & Equipment i2.2B103.5M222.8M221.5M212.5M
Goodwill i60.5M28.4M7.8M10.1M2.8M
Intangible Assets i-28.4M7.8M10.1M-
Long-term Investments-----
Other Non-Current Assets77.3M109.5M47.1M28.6M28.7M
Total Non-Current Assets i2.9B2.4B2.1B2.0B1.9B
Total Assets i18.5B14.7B10.6B9.7B9.5B
Liabilities
Current Liabilities
Accounts Payable i766.7M838.4M458.1M553.8M377.3M
Short-term Debt i3.8B2.2B1.8B670.5M1.2B
Current Portion of Long-term Debt-----
Other Current Liabilities356.8M252.2M282.0K22.3M48.2M
Total Current Liabilities i6.4B4.3B3.4B3.4B3.8B
Non-Current Liabilities
Long-term Debt i393.6M154.7M33.3M33.5M0
Deferred Tax Liabilities i-----
Other Non-Current Liabilities-----
Total Non-Current Liabilities i1.1B739.8M777.8M472.8M39.8M
Total Liabilities i7.5B5.1B4.1B3.8B3.9B
Equity
Common Stock i189.9M189.9M173.2M173.2M173.2M
Retained Earnings i-5.9B4.8B4.2B4.0B
Treasury Stock i-----
Other Equity-----
Total Shareholders Equity i11.0B9.7B6.4B5.9B5.6B
Key Metrics
Total Debt i4.2B2.4B1.9B704.0M1.2B
Working Capital i9.1B8.0B5.1B4.4B3.8B

Balance Sheet Composition

Astra Microwave Cash Flow Statement From 2021 to 2025

Metric20252024202320222021
Operating Activities
Net Income i2.0B1.6B959.5M502.1M385.5M
Depreciation & Amortization i-----
Stock-Based Compensation i-----
Working Capital Changes i-3.1B-3.8B-1.4B197.7M-785.7M
Operating Cash Flow i-539.6M-2.0B-205.8M888.2M-175.3M
Investing Activities
Capital Expenditures i-722.8M-436.4M-331.0M-270.1M-36.9M
Acquisitions i-200.0K--0-57.5M
Investment Purchases i----147.4M0
Investment Sales i--24.9M145.8M0
Investing Cash Flow i-677.5M-341.6M-281.3M-418.5M-43.3M
Financing Activities
Share Repurchases i-----
Dividends Paid i-190.6M-153.2M-122.0M-104.3M-103.9M
Debt Issuance i481.7M176.8M149.8M146.0M0
Debt Repayment i-6.3B-7.6B-2.2B-10.1B-9.3B
Financing Cash Flow i-4.3B-4.8B-1.1B-10.7B-8.7B
Free Cash Flow i-1.7B-2.3B-593.6M867.4M-282.8M
Net Change in Cash i-5.5B-7.1B-1.6B-10.2B-8.9B

Cash Flow Trend

Astra Microwave Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 60.04
Forward P/E 37.55
Price to Book 8.39
Price to Sales 8.77
PEG Ratio 2.33

Profitability Ratios

Profit Margin 14.60%
Operating Margin 26.60%
Return on Equity 14.87%
Return on Assets 8.80%

Financial Health

Current Ratio 2.42
Debt to Equity 38.55
Beta 0.12

Per Share Data

EPS (TTM) ₹16.17
Book Value per Share ₹115.70
Revenue per Share ₹110.73

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
astramicro92.2B60.048.3914.87%14.60%38.55
ITI 300.2B141.9318.44-12.61%-5.94%91.15
HFCL 106.7B308.172.644.31%0.90%36.95
Tejas Networks 100.5B55.892.5511.61%2.32%88.58
Sterlite 61.6B47.003.02-6.18%-1.57%96.78
Avantel 33.2B63.3012.9323.79%20.98%11.10

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