Nifty
Sensex
:
:
12080.85
41170.12
-45.05 (-0.37%)
-152.88 (-0.37%)

Chemicals

Rating :
74/99  (View)

BSE: 506248 | NSE: Not Listed

31.75
0.05 (0.16%)
20-Feb-2020 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  32.00
  •  32.95
  •  31.50
  •  31.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  9672
  •  3.07
  •  41.40
  •  26.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 175.24
  • 7.08
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 240.60
  • 0.94%
  • 1.78

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.17%
  • 14.45%
  • 10.07%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 2.31%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.44
  • 8.70
  • 15.55

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.96
  • 8.90
  • 3.63

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.06
  • 17.58
  • 3.73

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.67
  • 13.27
  • 14.70

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.65
  • 1.65
  • 1.65

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.18
  • 8.04
  • 8.92

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
93.92
0.00
0.00
97.54
0.00
0.00
107.50
98.87
8.73%
131.26
0.00
0.00
Expenses
84.09
0.00
0.00
87.39
0.00
0.00
97.95
91.95
6.53%
119.29
0.00
0.00
EBITDA
9.83
0.00
0.00
10.15
0.00
0.00
9.54
6.91
38.06%
11.97
0.00
0.00
EBIDTM
10.47%
0.00%
10.40%
0.00%
8.88%
6.99%
9.12%
0.00%
Other Income
1.16
0.00
0.00
0.78
0.00
0.00
0.60
0.94
-36.17%
0.57
0.00
0.00
Interest
2.25
0.00
0.00
2.32
0.00
0.00
2.58
1.81
42.54%
2.17
0.00
0.00
Depreciation
0.72
0.00
0.00
0.72
0.00
0.00
0.72
0.70
2.86%
0.53
0.00
0.00
PBT
8.01
0.00
0.00
7.88
0.00
0.00
6.84
5.34
28.09%
9.84
0.00
0.00
Tax
2.22
0.00
0.00
1.03
0.00
0.00
0.91
1.88
-51.60%
3.67
0.00
0.00
PAT
5.80
0.00
0.00
6.86
0.00
0.00
5.94
3.46
71.68%
6.17
0.00
0.00
PATM
6.17%
0.00%
7.03%
0.00%
5.52%
3.50%
4.70%
0.00%
EPS
1.05
0.00
0.00
1.25
0.00
0.00
1.08
0.63
71.43%
1.12
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
430.22
455.06
326.39
294.95
262.20
301.82
243.91
192.38
188.98
189.07
170.10
Net Sales Growth
335.14%
39.42%
10.66%
12.49%
-13.13%
23.74%
26.79%
1.80%
-0.05%
11.15%
 
Cost Of Goods Sold
296.06
317.70
217.50
185.60
171.00
211.82
173.11
134.18
131.66
149.80
126.51
Gross Profit
134.16
137.36
108.88
109.35
91.21
90.01
70.80
58.21
57.32
39.27
43.59
GP Margin
31.18%
30.19%
33.36%
37.07%
34.79%
29.82%
29.03%
30.26%
30.33%
20.77%
25.63%
Total Expenditure
388.72
421.20
297.97
266.59
238.92
279.64
226.76
179.19
176.64
179.80
159.98
Power & Fuel Cost
-
24.87
16.99
16.40
15.08
17.33
15.61
12.74
13.05
6.58
7.44
% Of Sales
-
5.47%
5.21%
5.56%
5.75%
5.74%
6.40%
6.62%
6.91%
3.48%
4.37%
Employee Cost
-
11.83
11.87
10.12
9.16
8.68
8.78
7.38
5.96
5.52
5.00
% Of Sales
-
2.60%
3.64%
3.43%
3.49%
2.88%
3.60%
3.84%
3.15%
2.92%
2.94%
Manufacturing Exp.
-
14.32
10.94
12.12
13.25
13.07
10.50
7.96
6.96
5.33
6.92
% Of Sales
-
3.15%
3.35%
4.11%
5.05%
4.33%
4.30%
4.14%
3.68%
2.82%
4.07%
General & Admin Exp.
-
2.98
3.06
3.11
2.70
2.98
2.71
2.80
3.25
2.06
1.85
% Of Sales
-
0.65%
0.94%
1.05%
1.03%
0.99%
1.11%
1.46%
1.72%
1.09%
1.09%
Selling & Distn. Exp.
-
38.78
29.44
31.12
22.36
18.80
11.41
9.40
10.99
7.31
8.41
% Of Sales
-
8.52%
9.02%
10.55%
8.53%
6.23%
4.68%
4.89%
5.82%
3.87%
4.94%
Miscellaneous Exp.
-
10.73
8.16
8.12
5.38
6.96
4.64
4.72
4.77
3.26
8.41
% Of Sales
-
2.36%
2.50%
2.75%
2.05%
2.31%
1.90%
2.45%
2.52%
1.72%
2.40%
EBITDA
41.49
33.86
28.42
28.36
23.28
22.18
17.15
13.19
12.34
9.27
10.12
EBITDA Margin
9.64%
7.44%
8.71%
9.62%
8.88%
7.35%
7.03%
6.86%
6.53%
4.90%
5.95%
Other Income
3.11
2.61
4.29
1.46
0.43
0.32
0.26
0.39
0.68
0.35
0.43
Interest
9.32
8.00
7.18
6.40
7.86
10.27
9.85
9.35
7.80
6.26
5.27
Depreciation
2.69
2.69
2.55
2.30
2.22
2.12
2.09
1.77
1.24
0.74
0.69
PBT
32.57
25.78
22.98
21.11
13.63
10.11
5.48
2.46
3.99
2.62
4.60
Tax
7.83
9.35
8.22
6.31
4.59
3.83
2.16
1.21
1.22
0.88
2.00
Tax Rate
24.04%
36.27%
35.77%
29.89%
33.68%
37.88%
39.42%
49.19%
30.58%
33.59%
43.48%
PAT
24.77
16.43
14.76
14.80
9.05
6.28
3.31
1.26
2.88
1.74
2.59
PAT before Minority Interest
24.77
16.43
14.76
14.80
9.05
6.28
3.31
1.26
2.76
1.74
2.59
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.12
0.00
0.00
PAT Margin
5.76%
3.61%
4.52%
5.02%
3.45%
2.08%
1.36%
0.65%
1.52%
0.92%
1.52%
PAT Growth
615.90%
11.31%
-0.27%
63.54%
44.11%
89.73%
162.70%
-56.25%
65.52%
-32.82%
 
Unadjusted EPS
4.50
2.99
2.68
2.69
1.64
1.14
6.02
2.29
5.24
3.13
4.66

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
81.95
68.05
55.35
40.76
33.15
27.85
25.22
24.31
21.78
20.31
Share Capital
11.00
11.00
11.00
11.00
5.50
5.50
5.50
5.50
5.50
5.70
Total Reserves
70.94
57.04
44.35
29.76
27.64
22.35
19.72
18.81
16.28
14.62
Non-Current Liabilities
39.60
29.63
26.97
26.10
27.07
14.38
10.27
10.51
7.10
32.50
Secured Loans
20.83
13.60
13.39
15.32
16.89
5.00
1.12
4.13
2.22
28.57
Unsecured Loans
11.51
9.48
7.70
6.15
5.83
5.87
6.41
3.88
2.91
2.93
Long Term Provisions
0.41
0.37
0.37
0.30
0.27
0.23
0.05
0.21
0.37
0.00
Current Liabilities
130.04
92.02
78.59
72.38
77.54
101.46
96.79
90.65
72.90
34.84
Trade Payables
72.40
54.71
36.51
29.77
32.82
48.79
41.35
42.89
37.77
28.86
Other Current Liabilities
12.67
5.24
3.38
4.99
5.48
10.97
10.71
5.99
2.40
1.50
Short Term Borrowings
43.32
30.97
38.04
35.92
37.55
40.40
43.88
36.43
28.65
0.00
Short Term Provisions
1.65
1.10
0.65
1.70
1.69
1.29
0.85
5.33
4.08
4.47
Total Liabilities
252.01
190.12
161.33
139.66
138.18
144.11
132.70
125.89
102.32
88.19
Net Block
43.29
39.86
36.07
34.73
35.54
34.90
30.31
28.49
17.36
9.49
Gross Block
50.83
44.63
38.38
57.98
56.64
53.94
47.38
44.10
31.81
23.46
Accumulated Depreciation
7.53
4.77
2.30
23.25
21.11
19.04
17.07
15.62
14.45
13.97
Non Current Assets
78.15
61.74
54.94
48.19
48.07
46.83
40.26
36.89
30.04
17.63
Capital Work in Progress
23.17
11.49
10.04
7.76
7.57
7.06
6.40
5.59
10.63
7.14
Non Current Investment
0.00
0.00
0.15
0.17
0.17
0.68
0.68
0.66
0.66
0.99
Long Term Loans & Adv.
11.51
10.26
8.65
5.50
4.76
4.17
2.84
2.04
1.34
0.00
Other Non Current Assets
0.18
0.12
0.02
0.02
0.03
0.03
0.04
0.11
0.05
0.00
Current Assets
173.86
128.38
106.39
91.46
90.11
97.28
92.43
89.00
72.28
70.56
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
56.67
58.30
38.82
31.09
35.96
37.83
36.74
32.32
27.40
22.25
Sundry Debtors
76.69
44.00
44.62
38.81
40.30
41.37
35.56
34.46
26.73
26.27
Cash & Bank
13.36
7.36
3.37
3.36
3.31
3.24
2.05
1.61
1.27
6.38
Other Current Assets
27.13
8.76
10.92
6.55
10.53
14.85
18.07
20.60
16.88
15.67
Short Term Loans & Adv.
14.95
9.97
8.66
11.66
6.28
8.11
11.57
14.78
14.39
13.81
Net Current Assets
43.82
36.36
27.80
19.09
12.57
-4.17
-4.36
-1.64
-0.62
35.72
Total Assets
252.01
190.12
161.33
139.65
138.18
144.11
132.69
125.89
102.32
88.19

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
9.73
21.61
9.50
13.56
6.51
19.80
6.65
1.28
10.44
8.82
PBT
25.78
22.98
21.11
13.63
10.11
5.48
2.46
3.99
2.62
4.60
Adjustment
8.43
5.60
7.46
9.78
12.71
11.79
10.99
8.88
7.18
5.95
Changes in Working Capital
-16.56
0.29
-12.07
-6.29
-14.17
3.80
-5.22
-11.19
1.99
-0.54
Cash after chg. in Working capital
17.66
28.87
16.50
17.13
8.65
21.07
8.24
1.67
11.79
10.01
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.93
-7.25
-7.00
-3.56
-2.14
-1.27
-1.59
-0.39
-1.35
-1.18
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-6.07
-3.51
-4.69
-1.33
-3.36
-7.22
-4.32
-6.93
-12.36
-5.25
Net Fixed Assets
-15.90
-6.02
12.01
-1.33
-2.41
-6.48
-3.36
-5.65
-8.32
-2.21
Net Investments
-0.19
0.15
1.02
0.00
0.51
0.00
-0.02
0.00
-0.66
0.00
Others
10.02
2.36
-17.72
0.00
-1.46
-0.74
-0.94
-1.28
-3.38
-3.04
Cash from Financing Activity
11.62
-14.24
-4.64
-12.83
-2.78
-11.73
-2.36
5.74
-3.71
0.93
Net Cash Inflow / Outflow
15.28
3.87
0.17
-0.60
0.37
0.85
-0.03
0.10
-5.63
4.51
Opening Cash & Equivalents
4.84
0.97
0.80
1.40
1.03
0.18
0.21
0.12
5.75
1.24
Closing Cash & Equivalent
20.12
4.84
0.97
0.80
1.40
1.03
0.18
0.21
0.12
5.75

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
14.89
12.37
10.06
7.19
5.80
4.83
4.34
4.17
3.71
3.39
ROA
7.43%
8.40%
9.83%
6.51%
4.45%
2.39%
0.97%
2.42%
1.82%
3.33%
ROE
21.91%
23.92%
31.19%
25.32%
21.48%
13.12%
5.37%
12.75%
8.89%
14.64%
ROCE
23.88%
25.45%
25.78%
22.29%
23.32%
19.13%
15.67%
18.68%
16.87%
21.43%
Fixed Asset Turnover
9.53
8.05
6.66
4.92
5.90
5.22
4.61
5.44
7.16
8.10
Receivable days
48.40
48.38
47.47
51.21
45.69
53.05
60.62
54.04
48.91
46.17
Inventory Days
46.11
53.02
39.77
43.39
41.28
51.42
59.78
52.75
45.82
42.14
Payable days
57.06
57.28
46.61
49.19
55.07
72.84
88.21
85.21
55.95
28.58
Cash Conversion Cycle
37.45
44.11
40.63
45.41
31.89
31.64
32.19
21.58
38.78
59.73
Total Debt/Equity
0.96
0.80
1.07
1.50
1.95
2.04
2.33
2.11
1.69
1.67
Interest Cover
4.22
4.20
4.30
2.73
1.98
1.56
1.26
1.51
1.42
1.87

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.