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

Solvent Extraction

Rating :
52/99  (View)

BSE: 524332 | NSE: Not Listed

61.95
-0.35 (-0.56%)
20-Feb-2020 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  65.45
  •  65.45
  •  61.30
  •  62.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3388
  •  2.10
  •  112.90
  •  57.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 118.63
  • 4.03
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 297.14
  • 1.94%
  • 0.55

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.81%
  • 6.73%
  • 23.91%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 5.55%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.41
  • 5.77
  • 10.11

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.36
  • 14.99
  • 15.04

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 34.06
  • 43.03
  • 61.92

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.12
  • 9.26
  • 9.36

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.57
  • 0.57
  • 0.57

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.77
  • 6.17
  • 6.36

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
266.76
0.00
0.00
213.60
0.00
0.00
215.86
0.00
0.00
247.85
0.00
0.00
Expenses
252.44
0.00
0.00
195.88
0.00
0.00
201.81
0.00
0.00
232.54
0.00
0.00
EBITDA
14.31
0.00
0.00
17.72
0.00
0.00
14.05
0.00
0.00
15.32
0.00
0.00
EBIDTM
5.37%
0.00%
8.29%
0.00%
6.51%
0.00%
6.18%
0.00%
Other Income
1.58
0.00
0.00
0.00
0.00
0.00
1.87
0.00
0.00
1.88
0.00
0.00
Interest
3.39
0.00
0.00
3.04
0.00
0.00
4.50
0.00
0.00
4.76
0.00
0.00
Depreciation
3.39
0.00
0.00
3.36
0.00
0.00
3.34
0.00
0.00
2.78
0.00
0.00
PBT
9.11
0.00
0.00
11.32
0.00
0.00
8.08
0.00
0.00
9.66
0.00
0.00
Tax
0.69
0.00
0.00
3.83
0.00
0.00
1.62
0.00
0.00
2.70
0.00
0.00
PAT
8.42
0.00
0.00
7.48
0.00
0.00
6.46
0.00
0.00
6.96
0.00
0.00
PATM
3.16%
0.00%
3.50%
0.00%
2.99%
0.00%
2.81%
0.00%
EPS
4.41
0.00
0.00
3.92
0.00
0.00
3.40
0.00
0.00
4.01
0.00
0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Net Sales
944.07
896.13
850.79
671.28
Net Sales Growth
0.00%
5.33%
26.74%
 
Cost Of Goods Sold
749.53
710.16
676.75
532.92
Gross Profit
194.54
185.97
174.03
138.37
GP Margin
20.61%
20.75%
20.46%
20.61%
Total Expenditure
882.67
822.46
803.99
634.67
Power & Fuel Cost
-
46.88
51.56
24.66
% Of Sales
-
5.23%
6.06%
3.67%
Employee Cost
-
12.86
12.64
8.65
% Of Sales
-
1.44%
1.49%
1.29%
Manufacturing Exp.
-
36.92
43.06
34.57
% Of Sales
-
4.12%
5.06%
5.15%
General & Admin Exp.
-
6.81
5.05
4.68
% Of Sales
-
0.76%
0.59%
0.70%
Selling & Distn. Exp.
-
8.44
14.74
28.89
% Of Sales
-
0.94%
1.73%
4.30%
Miscellaneous Exp.
-
0.39
0.19
0.29
% Of Sales
-
0.04%
0.02%
0.04%
EBITDA
61.40
73.67
46.80
36.61
EBITDA Margin
6.50%
8.22%
5.50%
5.45%
Other Income
5.33
7.56
6.77
4.67
Interest
15.69
18.62
21.26
21.36
Depreciation
12.87
10.85
10.55
8.51
PBT
38.17
51.76
21.75
11.42
Tax
8.84
10.48
3.91
1.53
Tax Rate
23.16%
20.25%
17.98%
13.55%
PAT
29.32
41.36
17.97
9.76
PAT before Minority Interest
29.45
41.28
17.83
9.76
Minority Interest
0.13
0.08
0.14
0.00
PAT Margin
3.11%
4.62%
2.11%
1.45%
PAT Growth
0.00%
130.16%
84.12%
 
Unadjusted EPS
15.74
24.07
12.26
6.90

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Shareholder's Funds
182.76
131.75
97.66
Share Capital
17.43
15.71
14.15
Total Reserves
165.32
116.04
83.51
Non-Current Liabilities
99.49
111.17
126.98
Secured Loans
80.18
77.37
95.78
Unsecured Loans
6.27
21.65
12.03
Long Term Provisions
1.43
1.25
0.25
Current Liabilities
277.91
252.17
256.19
Trade Payables
152.02
101.11
133.35
Other Current Liabilities
27.88
42.78
26.80
Short Term Borrowings
90.19
105.26
92.33
Short Term Provisions
7.82
3.01
3.71
Total Liabilities
560.27
495.11
480.83
Net Block
137.90
135.70
84.25
Gross Block
232.76
220.31
158.30
Accumulated Depreciation
94.86
84.61
74.04
Non Current Assets
166.85
144.70
143.22
Capital Work in Progress
10.49
4.96
54.02
Non Current Investment
3.72
2.91
3.58
Long Term Loans & Adv.
14.75
1.12
1.37
Other Non Current Assets
0.00
0.00
0.00
Current Assets
393.41
350.42
337.62
Current Investments
31.21
30.71
21.81
Inventories
266.24
262.41
241.27
Sundry Debtors
61.62
42.09
47.10
Cash & Bank
13.54
5.27
18.84
Other Current Assets
20.81
1.37
1.29
Short Term Loans & Adv.
13.44
8.55
7.32
Net Current Assets
115.50
98.24
81.43
Total Assets
560.26
495.12
480.84

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
52.65
10.32
64.80
PBT
51.76
21.89
11.42
Adjustment
29.83
31.56
29.67
Changes in Working Capital
-19.94
-39.62
25.83
Cash after chg. in Working capital
61.65
13.82
66.92
Interest Paid
0.00
0.00
0.00
Tax Paid
-9.00
-3.50
-2.00
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
-0.13
Cash From Investing Activity
-18.93
-39.99
-45.20
Net Fixed Assets
-12.33
-7.49
Net Investments
-1.31
-8.74
Others
-5.29
-23.76
Cash from Financing Activity
-25.45
15.97
-6.20
Net Cash Inflow / Outflow
8.26
-13.70
13.39
Opening Cash & Equivalents
5.27
18.84
5.45
Closing Cash & Equivalent
13.54
5.27
18.84

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
104.56
83.57
68.67
ROA
7.82%
3.65%
2.03%
ROE
26.33%
15.62%
10.05%
ROCE
19.20%
12.78%
10.39%
Fixed Asset Turnover
3.96
4.49
4.24
Receivable days
21.12
19.13
25.61
Inventory Days
107.66
108.04
131.19
Payable days
56.81
51.34
74.83
Cash Conversion Cycle
71.97
75.84
81.97
Total Debt/Equity
1.05
1.73
2.23
Interest Cover
3.78
2.02
1.53

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.