Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹647Cr
Rev Gr TTM
Revenue Growth TTM
-11.97%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

AGARIND
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 1.3 | 8.3 | 4.2 | -11.6 | 17.7 | 12.6 | 40.4 | 11.1 | 6.0 | -16.1 | -24.8 | -24.7 |
| 617 | 587 | 205 | 444 | 716 | 648 | 290 | 489 | 770 | 557 | 217 | 388 |
Operating Profit Operating ProfitCr |
| 6.5 | 6.6 | 11.6 | 9.1 | 7.8 | 8.5 | 10.8 | 9.8 | 6.5 | 6.1 | 11.4 | 5.0 |
Other Income Other IncomeCr | 1 | 1 | 2 | 1 | 2 | 2 | 2 | 2 | 5 | 2 | 5 | 5 |
Interest Expense Interest ExpenseCr | 4 | 4 | 4 | 5 | 8 | 8 | 6 | 7 | 9 | 8 | 7 | 7 |
Depreciation DepreciationCr | 6 | 6 | 7 | 7 | 10 | 10 | 10 | 15 | 12 | 13 | 13 | 13 |
| 33 | 32 | 18 | 33 | 44 | 44 | 20 | 34 | 37 | 17 | 14 | 5 |
| 5 | 4 | 2 | 6 | 6 | 5 | 2 | 6 | 6 | 4 | 2 | 2 |
|
Growth YoY PAT Growth YoY% | 19.3 | 17.5 | 4.8 | 9.6 | 34.3 | 41.5 | 15.2 | 0.3 | -19.6 | -66.6 | -35.0 | -89.9 |
| 4.3 | 4.4 | 6.9 | 5.7 | 4.9 | 5.5 | 5.7 | 5.1 | 3.7 | 2.2 | 4.9 | 0.7 |
| 19.6 | 18.4 | 10.7 | 18.5 | 25.4 | 26.1 | 12.3 | 18.5 | 20.4 | 8.7 | 8.0 | 1.9 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| 23.4 | 25.2 | 5.7 | 39.3 | 28.4 | 48.1 | 14.8 | 76.8 | 26.1 | 5.5 | 12.9 | -13.7 |
| 208 | 260 | 272 | 383 | 494 | 741 | 833 | 1,492 | 1,880 | 1,952 | 2,197 | 1,932 |
Operating Profit Operating ProfitCr |
| 7.1 | 7.4 | 8.6 | 7.4 | 7.0 | 5.9 | 7.9 | 6.6 | 6.7 | 8.1 | 8.4 | 6.7 |
Other Income Other IncomeCr | 1 | 1 | 1 | 1 | 1 | 3 | 2 | 4 | 9 | 5 | 11 | 16 |
Interest Expense Interest ExpenseCr | 4 | 6 | 7 | 9 | 9 | 9 | 10 | 12 | 12 | 21 | 30 | 32 |
Depreciation DepreciationCr | 4 | 5 | 6 | 8 | 8 | 9 | 14 | 20 | 23 | 30 | 48 | 51 |
| 8 | 10 | 14 | 15 | 20 | 31 | 49 | 78 | 110 | 127 | 135 | 72 |
| 2 | 3 | 5 | 4 | 7 | 6 | 8 | 14 | 18 | 18 | 19 | 13 |
|
| 15.3 | 16.9 | 30.5 | 14.7 | 30.8 | 90.1 | 58.6 | 57.1 | 44.9 | 18.4 | 5.9 | -49.5 |
| 2.6 | 2.4 | 3.0 | 2.5 | 2.5 | 3.3 | 4.5 | 4.0 | 4.6 | 5.1 | 4.8 | 2.8 |
| 10.7 | 10.5 | 10.6 | 10.1 | 13.1 | 24.9 | 39.5 | 51.1 | 63.8 | 73.0 | 77.3 | 39.0 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 6 | 8 | 10 | 10 | 10 | 10 | 10 | 13 | 15 | 15 | 15 | 15 |
| 38 | 61 | 96 | 108 | 123 | 147 | 186 | 277 | 389 | 496 | 612 | 642 |
Current Liabilities Current LiabilitiesCr | 46 | 65 | 79 | 99 | 84 | 136 | 139 | 193 | 258 | 427 | 527 | 537 |
Non Current Liabilities Non Current LiabilitiesCr | 6 | 9 | 11 | 17 | 10 | 7 | 60 | 55 | 87 | 182 | 190 | 150 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 63 | 107 | 148 | 175 | 169 | 194 | 232 | 314 | 397 | 527 | 614 | 577 |
Non Current Assets Non Current AssetsCr | 32 | 40 | 53 | 63 | 58 | 106 | 164 | 229 | 353 | 593 | 731 | 768 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 2 | 13 | -12 | 8 | 30 | 49 | 49 | 65 | 157 | 112 | 100 |
Investing Cash Flow Investing Cash FlowCr | -7 | -9 | -21 | -20 | -4 | -54 | -44 | -70 | -158 | -276 | -157 |
Financing Cash Flow Financing Cash FlowCr | 1 | -1 | 27 | 10 | -27 | 7 | 21 | 19 | -15 | 178 | 40 |
|
Free Cash Flow Free Cash FlowCr | 2 | 13 | -12 | 10 | 30 | 50 | 50 | 66 | 158 | 112 | 100 |
| 32.5 | 185.0 | -129.8 | 78.8 | 222.6 | 193.6 | 122.1 | 101.6 | 169.8 | 102.8 | 86.3 |
CFO To EBITDA CFO To EBITDA% | 11.9 | 60.8 | -45.7 | 26.5 | 80.7 | 107.2 | 69.4 | 61.2 | 115.6 | 65.0 | 49.4 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 51 | 70 | 615 | 347 | 169 | 46 | 162 | 890 | 851 | 1,197 | 1,456 |
Price To Earnings Price To Earnings | 8.9 | 15.3 | 68.7 | 33.8 | 12.6 | 1.8 | 4.0 | 14.0 | 9.2 | 11.0 | 12.6 |
Price To Sales Price To Sales | 0.2 | 0.3 | 2.1 | 0.8 | 0.3 | 0.1 | 0.2 | 0.6 | 0.4 | 0.6 | 0.6 |
Price To Book Price To Book | 1.2 | 1.5 | 5.8 | 2.9 | 1.3 | 0.3 | 0.8 | 3.1 | 2.1 | 2.3 | 2.3 |
| 5.2 | 5.7 | 26.5 | 14.0 | 6.3 | 2.7 | 3.9 | 9.6 | 7.2 | 8.7 | 9.1 |
Profitability Ratios Profitability Ratios |
| 25.4 | 24.0 | 28.0 | 23.8 | 20.4 | 17.6 | 20.0 | 18.5 | 17.2 | 20.6 | 21.8 |
| 7.1 | 7.4 | 8.6 | 7.4 | 7.0 | 5.9 | 7.9 | 6.6 | 6.7 | 8.1 | 8.4 |
| 2.6 | 2.4 | 3.0 | 2.5 | 2.5 | 3.3 | 4.5 | 4.0 | 4.6 | 5.1 | 4.8 |
| 15.3 | 12.5 | 12.1 | 11.5 | 14.7 | 16.4 | 16.9 | 19.5 | 21.7 | 17.0 | 15.5 |
| 13.6 | 9.9 | 8.4 | 8.7 | 10.1 | 16.2 | 20.7 | 22.0 | 22.9 | 21.4 | 18.4 |
| 6.2 | 4.7 | 4.5 | 4.3 | 5.9 | 8.5 | 10.3 | 11.7 | 12.3 | 9.8 | 8.6 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Overview**
Agarwal Industrial Corporation Limited (AICL) is India’s largest private-sector player in the **bitumen and ancillary infrastructure sector**, with a fully integrated, vertically aligned supply chain spanning **import, manufacturing, storage, logistics, and last-mile delivery**. Founded in 1995 as Bombay Baroda Roadways Limited, the company has evolved into a leading integrated infra-ancillary provider, leveraging strategic ownership of critical logistics assets to drive efficiency, reliability, and cost leadership.
AICL operates primarily in three core business segments:
1. **Manufacturing and Trading of Bitumen & Allied Products**
2. **Bulk Logistics for Bitumen and LPG via Specialized Tankers**
3. **Wind Power Generation**
The company derives strong competitive advantage through its **owned marine vessels, extensive road logistics fleet, multi-port storage infrastructure, and captive manufacturing capabilities**, positioning it to capitalize on India’s rapidly expanding infrastructure development.
---
### **Core Business Segments**
#### **1. Bitumen Manufacturing & Trading**
AICL is a pioneer in the Indian private bitumen market, with a consolidated market share of **20%–30%** in the private bulk segment. It offers a wide portfolio of products:
- Paving Grade (VG30, VG40) and Industrial Grade Bitumen
- Polymer Modified Bitumen (PMB), Crumb Rubber Modified Bitumen (CRMB)
- Bitumen Emulsions, BituCoat, Bituplast, Bitupremier
- Waterproofing compounds, primers, paints, and insulation materials
Products cater to road construction, roofing, waterproofing, and industrial applications. The company adds value to imported and refinery-sourced bitumen through on-site modification and processing, distinguishing itself from mere traders.
---
#### **2. Bulk Logistics (Bitumen & LPG)**
AICL owns one of the largest dedicated logistics networks in India, including:
- **11 specialized bitumen logistics vessels** (total capacity: **113,549 MT**) through UAE-based subsidiary **AICL Overseas FZ LLC**
- **Over 650 specialized tankers**: ~350 for bitumen, ~300 for LPG
- **7 strategically located manufacturing units** and **7 bulk storage terminals** (30,500 MT combined capacity)
It serves major PSUs including **HPCL, BPCL, IOCL**, and large private road contractors, providing reliable, temperature-controlled transportation for hazardous and high-viscosity materials. The company charters spare vessel capacity to third parties, creating additional revenue streams.
---
#### **3. Wind & Renewable Energy**
AICL has diversified into **non-conventional energy** with wind power assets:
- 2 windmills in Rajasthan (Jaisalmer)
- 1 unit in Maharashtra (Dhulia)
- Recently installed 225 kW solar plant at Taloja and Ranoli facilities
This supports ESG goals and hedges against future energy cost volatility, improving operating margins.
---
### **Manufacturing & Storage Infrastructure**
#### **Manufacturing Units (7 Total)**
Located at:
- Taloja (Maharashtra)
- Vadodara (Baroda, Gujarat)
- Belgaum (Karnataka)
- Hyderabad (Telangana)
- Cochin (via **Bituminex Cochin Private Limited**, wholly-owned)
- Pachpadra (Rajasthan)
- Guwahati / Rangia (Assam) – launched to serve Eastern India
Each facility produces standardized and customized bitumen products meeting international quality benchmarks.
#### **Storage Network**
- **Owned Terminals** (30,500 MT):
- Vadodara, Dighi, Taloja
- **Outsourced Storage Facilities**:
- Karwar, Haldia, Mangalore, Hazira
A new **40,000 MT storage terminal under development at Mangalore Port** (₹40 crore investment) will enhance southern India coverage. A **5 crore manufacturing unit in Guwahati** is operational from FY26, supporting Assam and Northeast infrastructure projects.
---
### **Integrated Supply Chain & Logistics Advantage**
AICL’s fully integrated model is a key differentiator in the fragmented Indian bitumen industry:
| Component | Details |
|--------|--------|
| **Vessel Fleet** | 11 owned vessels (3.1K to 47.9K MT), including **MT Gauri** (47,999 MT), added in Q4 FY25 |
| **Subsidiary** | **AICL Overseas FZ LLC** (UAE-based) manages vessel operations & charters |
| **Annual Import Volume** | 486,546 MT in FY25 (+9.2% YoY) |
| **Ownership Share of Imports** | 60% transported via own vessels |
| **Road Fleet** | 650+ specialized tankers; low-cost maintenance workshops improve uptime |
| **Port Network** | 7 key port access points: Dighi, Vadodara, Hazira, Karwar, Haldia, Mangalore, Kochi |
This control over logistics enables **cost efficiencies, superior tender competitiveness, and service reliability**, especially during peak construction demand.
---
### **Market Position & Competitive Edge**
- **Market Leadership**: Largest private-sector bitumen player in India with ~20–30% private market share; holds **18% share in imported bitumen segment** (2.4 MT imported annually).
- **Differentiation**: Only Indian company with seamless end-to-end control — from import to final delivery — through owned vessels, storage, manufacturing, and road fleet.
- **Seasonality Management**: Charts vessels internationally (especially during monsoon) to maintain revenue and asset utilization.
- **No Direct Private Peers**: Dominates a niche market with high barriers to entry due to capital intensity and technical complexity.
---
### **Growth Catalysts & Strategic Initiatives**
1. **India’s Infrastructure Boom**
- Government programs: **Bharatmala, PM Gati Shakti, PMGSY**
- Union Budget 2025–26: ₹2.87 lakh crore for Road Ministry
- Project awards projected at ₹7 lakh crore by FY26, rising to ₹10 lakh crore annually
2. **Volume Growth**
- FY25 bitumen volume: **535,000 MT** (+9.15% YoY)
- FY24 volume: 491,000 MT (+15.8% YoY)
- Target: Over 600,000 MT in coming years
3. **Capacity Expansion**
- ₹40 crore investment in **Mangalore storage terminal** (40,000 MT capacity)
- ₹5 crore facility in **Guwahati** to capture Eastern India market
- Strategic focus on **Northern India expansion** (J&K, Rajasthan, etc.)
4. **Acquisition Strategy**
- Acquisition of **100% equity in Konkan Storage Systems Private Limited** (port-based infrastructure firm) to enhance logistics capabilities (pending regulatory approval)
5. **Profitability Trends**
- EBITDA per MT improved from ₹2,278 (FY21) to ₹3,625 (FY24), with target of ₹3,829
- Blended EBITDA margin: 8.3% in Q2 FY25, driven by asset utilization
- Profit per MT rose from ₹2,200 to ₹3,400 over recent years
---
### **Financial & Operational Philosophy**
- **Funding Strategy**: All major capex financed through **internal accruals and equity infusions**, minimizing debt; e.g., MT Gauri vessel funded 54% internally
- **Shareholder Returns**: Management emphasizes long-term value creation with consistent dividend payouts; outlook extends into FY26
- **Cost Optimization**: Vessel and fleet ownership reduces third-party logistics costs, enhancing margins
---
### **Recent Developments (2024–2025)**
| Date | Key Update |
|------|----------|
| **Nov 2025** | Operating across ancillary infrastructure with three core businesses; continued focus on integrated model |
| **Aug 2025** | Added 11th vessel; increased fleet capacity to **113,549 MT**; fleet now includes MT Gauri (47.9K MT) |
| **May 2025** | Full operations at Guwahati facility underway; Mangalore expansion initiated |
| **Feb 2025** | Subsidiaries: Bituminex Cochin (India), AICL Overseas (UAE), Agarwal Translink (logistics), AICL Finance (NBFC, not yet active) |
| **Nov 2024** | Reported 47.27% YoY volume growth in Q2 FY25; 8.3% EBITDA margin |
| **Feb 2024** | Commissioned **MT Gauri**, largest vessel (47,999 MT); 4-year payback expectation |
---
### **Subsidiaries & Key Entities**
| Subsidiary | Jurisdiction | Role |
|----------|-------------|------|
| **Bituminex Cochin Private Limited** | India | Manufacturing & trading of bitumen; first Indian subsidiary |
| **AICL Overseas FZ LLC** | UAE (RAK Free Zone) | Owns & operates 11 bitumen vessels; conducts ship chartering |
| **Agarwal Translink Private Limited** | India | Manages ~650 tankers; operates BPCL petrol pump in Maharashtra |
| **AICL Finance Private Limited** | India | Non-deposit-taking NBFC (not yet operational due to regulatory delays) |
---