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

Chemicals

Rating :
59/99  (View)

BSE: 506405 | NSE: DHARAMORAR

101.00
-3.50 (-3.35%)
20-Feb-2020 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  104.60
  •  105.00
  •  100.20
  •  104.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5323
  •  5.38
  •  195.40
  •  90.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 251.89
  • 6.06
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 268.71
  • 0.50%
  • 1.80

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.28%
  • 2.56%
  • 35.46%
  • FII
  • DII
  • Others
  • 0.38%
  • 0.04%
  • 8.28%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 14.27
  • 10.14

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 23.59
  • 12.53

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 26.93
  • 39.35

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.83
  • 11.68
  • 14.25

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.88
  • 1.88
  • 1.88

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.76
  • 8.66
  • 9.25

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
40.47
0.00
0.00
44.67
0.00
0.00
55.98
60.30
-7.16%
64.92
0.00
0.00
Expenses
34.58
0.00
0.00
37.23
0.00
0.00
44.98
41.31
8.88%
53.54
0.00
0.00
EBITDA
5.89
0.00
0.00
7.45
0.00
0.00
11.00
18.99
-42.07%
11.38
0.00
0.00
EBIDTM
14.56%
0.00%
16.67%
0.00%
19.66%
31.50%
17.53%
0.00%
Other Income
0.16
0.00
0.00
0.22
0.00
0.00
0.31
0.10
210.00%
0.41
0.00
0.00
Interest
0.47
0.00
0.00
0.60
0.00
0.00
0.56
0.78
-28.21%
0.47
0.00
0.00
Depreciation
1.54
0.00
0.00
1.56
0.00
0.00
1.38
1.05
31.43%
1.32
0.00
0.00
PBT
4.04
0.00
0.00
5.50
0.00
0.00
9.37
17.26
-45.71%
10.01
0.00
0.00
Tax
-8.92
0.00
-
1.17
0.00
0.00
2.02
3.72
-45.70%
-6.91
0.00
-
PAT
12.96
0.00
0.00
4.33
0.00
0.00
7.35
13.54
-45.72%
16.92
0.00
0.00
PATM
32.02%
0.00%
9.69%
0.00%
13.13%
22.45%
26.06%
0.00%
EPS
5.20
0.00
0.00
1.74
0.00
0.00
2.95
5.43
-45.67%
6.78
0.00
0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Net Sales
206.04
234.05
178.21
175.23
Net Sales Growth
241.69%
31.33%
1.70%
 
Cost Of Goods Sold
110.02
120.12
103.23
100.58
Gross Profit
96.02
113.93
74.98
74.64
GP Margin
46.60%
48.68%
42.07%
42.60%
Total Expenditure
170.33
180.59
155.46
145.58
Power & Fuel Cost
-
11.22
9.11
7.61
% Of Sales
-
4.79%
5.11%
4.34%
Employee Cost
-
12.76
14.32
12.90
% Of Sales
-
5.45%
8.04%
7.36%
Manufacturing Exp.
-
15.91
9.87
8.95
% Of Sales
-
6.80%
5.54%
5.11%
General & Admin Exp.
-
1.32
0.77
0.69
% Of Sales
-
0.56%
0.43%
0.39%
Selling & Distn. Exp.
-
5.74
4.91
4.03
% Of Sales
-
2.45%
2.76%
2.30%
Miscellaneous Exp.
-
13.52
13.25
10.82
% Of Sales
-
5.78%
7.44%
6.17%
EBITDA
35.72
53.46
22.75
29.65
EBITDA Margin
17.34%
22.84%
12.77%
16.92%
Other Income
1.10
1.05
1.06
0.57
Interest
2.10
2.77
3.97
5.02
Depreciation
5.80
4.51
4.20
3.72
PBT
28.92
47.22
15.64
21.47
Tax
-12.64
1.08
3.34
4.43
Tax Rate
-43.71%
2.29%
21.36%
20.63%
PAT
41.56
46.14
12.30
17.05
PAT before Minority Interest
41.56
46.14
12.30
17.05
Minority Interest
0.00
0.00
0.00
0.00
PAT Margin
20.17%
19.71%
6.90%
9.73%
PAT Growth
206.94%
275.12%
-27.86%
 
Unadjusted EPS
16.67
18.50
4.93
7.80

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Shareholder's Funds
115.78
72.77
59.84
Share Capital
24.94
24.94
24.94
Total Reserves
90.84
47.83
34.90
Non-Current Liabilities
19.53
24.20
18.40
Secured Loans
9.87
9.63
1.72
Unsecured Loans
6.55
11.20
14.55
Long Term Provisions
2.56
2.72
1.49
Current Liabilities
52.96
59.79
70.81
Trade Payables
24.66
32.55
35.73
Other Current Liabilities
25.49
26.75
22.95
Short Term Borrowings
2.17
0.00
10.24
Short Term Provisions
0.63
0.49
1.89
Total Liabilities
188.27
156.76
149.05
Net Block
98.66
87.53
83.42
Gross Block
118.72
103.07
95.05
Accumulated Depreciation
20.06
15.55
11.62
Non Current Assets
101.63
92.18
89.08
Capital Work in Progress
0.84
2.65
3.00
Non Current Investment
0.39
0.39
0.39
Long Term Loans & Adv.
1.74
1.61
2.27
Other Non Current Assets
0.00
0.00
0.00
Current Assets
86.65
64.59
59.96
Current Investments
2.31
3.18
1.56
Inventories
24.95
20.71
16.51
Sundry Debtors
30.11
22.20
21.38
Cash & Bank
4.90
4.76
5.19
Other Current Assets
24.38
8.06
5.88
Short Term Loans & Adv.
14.33
5.69
9.44
Net Current Assets
33.69
4.80
-10.84
Total Assets
188.28
156.77
149.04

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
20.85
18.37
29.00
PBT
47.22
15.64
21.47
Adjustment
6.88
8.35
8.62
Changes in Working Capital
-23.74
-2.47
4.06
Cash after chg. in Working capital
30.36
21.52
34.15
Interest Paid
0.00
0.00
0.00
Tax Paid
-9.51
-3.16
-5.16
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
Cash From Investing Activity
-12.69
-9.18
-8.31
Net Fixed Assets
-13.84
-7.69
Net Investments
0.87
-1.62
Others
0.28
0.13
Cash from Financing Activity
-8.13
-9.06
-18.72
Net Cash Inflow / Outflow
0.03
0.13
1.97
Opening Cash & Equivalents
3.79
3.65
1.69
Closing Cash & Equivalent
3.82
3.79
3.65

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
46.43
29.18
23.99
ROA
26.75%
8.04%
11.44%
ROE
48.94%
18.54%
28.49%
ROCE
42.55%
20.93%
29.52%
Fixed Asset Turnover
2.11
1.82
1.99
Receivable days
40.79
44.00
41.18
Inventory Days
35.60
37.58
31.81
Payable days
60.55
85.79
94.18
Cash Conversion Cycle
15.84
-4.21
-21.19
Total Debt/Equity
0.19
0.34
0.50
Interest Cover
18.04
4.94
5.27

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.