Nifty
Sensex
:
:
11600.20
39090.03
326.00 (2.89%)
1075.41 (2.83%)

Chemicals

Rating :
55/99  (View)

BSE: 500201 | NSE: INDIAGLYCO

250.30
10.75 (4.49%)
23-Sep-2019 | 3:57PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  242.90
  •  263.90
  •  241.50
  •  239.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  355873
  •  890.75
  •  462.20
  •  178.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 740.91
  • 5.12
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,625.68
  • 2.51%
  • 0.67

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.01%
  • 4.61%
  • 29.20%
  • FII
  • DII
  • Others
  • 0.07%
  • 0.45%
  • 4.66%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.71
  • 5.59
  • 10.71

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.04
  • 24.79
  • 16.85

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.18
  • -
  • 49.32

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.49
  • 4.28
  • 11.15

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.84
  • 0.93
  • 1.12

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.22
  • 8.03
  • 6.42

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
1,412.96
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
1,302.83
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
110.13
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
7.79%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
3.25
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
39.71
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
18.97
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
54.70
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
20.25
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
34.45
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
2.44%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
11.05
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
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
-
3,356.60
3,034.32
2,499.56
2,324.22
2,579.50
2,976.57
3,422.56
2,757.83
1,762.12
1,197.86
Net Sales Growth
-
10.62%
21.39%
7.54%
-9.90%
-13.34%
-13.03%
24.10%
56.51%
47.11%
 
Cost Of Goods Sold
-
1,902.77
1,871.49
1,470.45
1,316.38
1,638.08
1,960.87
2,144.68
1,615.16
1,028.11
678.66
Gross Profit
-
1,453.83
1,162.83
1,029.11
1,007.84
941.41
1,015.70
1,277.89
1,142.67
734.01
519.20
GP Margin
-
43.31%
38.32%
41.17%
43.36%
36.50%
34.12%
37.34%
41.43%
41.65%
43.34%
Total Expenditure
-
2,945.31
2,812.58
2,309.73
2,146.43
2,455.63
2,774.85
3,069.89
2,468.04
1,580.34
1,122.96
Power & Fuel Cost
-
410.41
335.55
288.99
301.60
335.94
348.26
350.98
321.86
238.35
183.94
% Of Sales
-
12.23%
11.06%
11.56%
12.98%
13.02%
11.70%
10.25%
11.67%
13.53%
15.36%
Employee Cost
-
100.84
97.06
96.04
88.37
92.14
86.77
89.12
76.32
72.25
48.37
% Of Sales
-
3.00%
3.20%
3.84%
3.80%
3.57%
2.92%
2.60%
2.77%
4.10%
4.04%
Manufacturing Exp.
-
301.18
232.36
225.86
240.67
211.75
221.12
226.35
172.17
130.76
123.11
% Of Sales
-
8.97%
7.66%
9.04%
10.35%
8.21%
7.43%
6.61%
6.24%
7.42%
10.28%
General & Admin Exp.
-
80.32
74.28
91.36
95.84
61.46
62.09
55.96
50.31
46.24
24.93
% Of Sales
-
2.39%
2.45%
3.66%
4.12%
2.38%
2.09%
1.64%
1.82%
2.62%
2.08%
Selling & Distn. Exp.
-
106.58
194.24
132.59
89.72
90.51
74.49
98.54
79.17
54.98
47.06
% Of Sales
-
3.18%
6.40%
5.30%
3.86%
3.51%
2.50%
2.88%
2.87%
3.12%
3.93%
Miscellaneous Exp.
-
43.21
7.59
4.44
13.84
25.74
21.26
104.26
153.05
9.65
47.06
% Of Sales
-
1.29%
0.25%
0.18%
0.60%
1.00%
0.71%
3.05%
5.55%
0.55%
1.41%
EBITDA
-
411.29
221.74
189.83
177.79
123.87
201.72
352.67
289.79
181.78
74.90
EBITDA Margin
-
12.25%
7.31%
7.59%
7.65%
4.80%
6.78%
10.30%
10.51%
10.32%
6.25%
Other Income
-
28.79
130.84
60.48
16.97
57.59
27.49
48.46
66.71
9.95
72.65
Interest
-
149.76
131.09
133.13
145.54
178.67
158.50
171.34
151.49
119.12
80.12
Depreciation
-
76.24
73.10
72.04
69.48
88.78
90.61
90.18
85.32
76.42
66.58
PBT
-
214.07
148.41
45.14
-20.27
-86.01
-19.90
139.62
119.70
-3.81
0.85
Tax
-
80.51
50.63
9.95
-24.36
-55.32
-50.27
44.09
52.29
11.14
11.10
Tax Rate
-
37.61%
34.11%
22.04%
30.02%
38.42%
23.75%
31.58%
43.68%
-292.39%
64.84%
PAT
-
133.57
97.78
35.20
-56.78
-88.64
-161.36
95.53
67.41
-14.81
6.01
PAT before Minority Interest
-
133.57
97.78
35.20
-56.78
-88.64
-161.36
95.53
67.41
-14.95
6.01
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.14
0.00
PAT Margin
-
3.98%
3.22%
1.41%
-2.44%
-3.44%
-5.42%
2.79%
2.44%
-0.84%
0.50%
PAT Growth
-
36.60%
177.78%
161.99%
35.94%
45.07%
-268.91%
41.71%
555.17%
-346.42%
 
Unadjusted EPS
-
42.83
31.18
11.32
-18.35
-28.63
-52.12
32.46
24.18
-5.31
2.16

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
962.63
845.14
752.33
718.17
297.05
372.45
535.82
413.86
384.29
385.42
Share Capital
30.96
30.96
30.96
30.96
30.96
30.96
30.96
27.88
27.88
27.88
Total Reserves
931.67
814.18
721.37
687.21
266.09
341.49
504.85
385.98
356.41
357.54
Non-Current Liabilities
1,096.75
911.11
837.73
1,065.30
458.71
828.62
884.17
867.77
687.21
1,353.13
Secured Loans
366.13
152.02
59.05
180.91
395.44
640.19
636.15
595.96
581.51
1,270.78
Unsecured Loans
30.00
20.36
5.69
14.51
5.24
69.10
80.94
120.00
26.23
35.42
Long Term Provisions
6.41
6.38
5.97
5.61
5.20
4.04
3.21
33.16
16.12
0.00
Current Liabilities
1,724.95
1,665.24
1,902.19
1,836.03
2,399.04
2,083.32
1,770.36
1,835.15
1,344.28
332.39
Trade Payables
743.36
781.00
578.68
480.57
246.53
491.14
516.75
247.29
134.50
206.76
Other Current Liabilities
493.41
301.62
438.53
335.71
729.54
434.34
328.54
356.65
318.90
76.99
Short Term Borrowings
466.69
578.50
879.84
1,016.10
1,417.59
1,110.07
840.14
1,203.62
882.05
0.00
Short Term Provisions
21.48
4.12
5.14
3.65
5.38
47.76
84.93
27.59
8.83
48.64
Total Liabilities
3,784.33
3,421.49
3,492.25
3,619.50
3,154.80
3,284.39
3,190.35
3,116.78
2,415.78
2,071.08
Net Block
2,164.72
2,155.37
2,109.82
2,028.90
1,145.92
1,309.48
1,216.13
1,191.01
1,176.16
922.06
Gross Block
2,447.90
2,362.95
2,246.19
2,100.01
2,010.02
2,099.68
1,923.44
1,815.72
1,717.28
1,388.09
Accumulated Depreciation
283.19
207.57
136.37
71.11
864.09
790.20
707.32
624.71
541.12
466.03
Non Current Assets
2,396.66
2,340.38
2,357.95
2,339.48
1,370.65
1,510.90
1,488.32
1,497.03
1,415.91
1,295.23
Capital Work in Progress
137.40
89.44
91.36
181.17
161.87
137.43
201.88
104.85
128.94
371.29
Non Current Investment
29.57
25.12
26.24
27.74
4.00
4.04
1.88
1.89
1.88
1.88
Long Term Loans & Adv.
43.83
46.64
59.46
56.20
58.16
58.66
63.63
198.16
103.85
0.00
Other Non Current Assets
21.15
23.81
71.08
45.46
0.70
1.28
4.80
1.12
5.08
0.00
Current Assets
1,385.27
1,078.73
1,131.70
1,276.55
1,781.71
1,771.54
1,700.47
1,618.94
999.86
775.53
Current Investments
0.00
0.00
0.00
0.00
0.00
0.10
171.92
15.90
0.76
0.75
Inventories
647.04
447.82
518.04
515.65
487.09
586.75
570.79
699.32
501.44
427.86
Sundry Debtors
322.02
333.68
390.41
363.57
437.20
440.61
295.89
298.90
161.92
116.74
Cash & Bank
115.50
58.87
29.43
37.98
161.92
164.47
132.91
303.51
188.02
48.56
Other Current Assets
300.71
99.45
100.94
152.96
695.51
579.61
528.96
301.31
147.72
181.61
Short Term Loans & Adv.
176.56
138.91
92.87
206.38
656.89
530.76
454.42
211.19
109.13
156.22
Net Current Assets
-339.67
-586.51
-770.50
-559.49
-617.34
-311.78
-69.89
-216.20
-344.41
443.14
Total Assets
3,784.32
3,421.49
3,492.25
3,619.52
3,154.80
3,284.40
3,190.34
3,116.78
2,415.77
2,071.09

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
147.07
501.74
302.07
1,230.65
-171.03
-233.87
817.20
-23.67
-42.20
-17.19
PBT
214.07
148.41
45.14
-81.14
-143.96
-211.62
139.62
119.70
-3.81
17.12
Adjustment
191.46
199.99
188.51
217.22
249.69
311.01
251.59
230.16
184.12
91.02
Changes in Working Capital
-253.44
154.58
65.93
1,096.39
-274.19
-328.48
474.70
-355.85
-221.14
-146.14
Cash after chg. in Working capital
152.10
502.98
299.58
1,232.47
-168.46
-229.10
865.91
-6.00
-40.83
-38.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.03
-1.24
2.49
-1.82
-2.57
-4.77
-48.71
-17.67
-1.36
20.81
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
-128.14
-102.81
-40.12
-78.33
174.61
109.84
-227.07
-199.61
-69.48
-114.08
Net Fixed Assets
-132.92
-114.85
-56.38
-222.41
79.26
-103.48
-195.79
-107.66
-58.20
-116.97
Net Investments
-7.12
0.02
1.49
53.41
-24.88
171.82
-156.52
-15.15
-16.01
-28.18
Others
11.90
12.02
14.77
90.67
120.23
41.50
125.24
-76.80
4.73
31.07
Cash from Financing Activity
3.01
-399.40
-262.86
-1,167.60
-3.80
86.60
-582.03
239.98
251.14
134.69
Net Cash Inflow / Outflow
21.94
-0.47
-0.92
-15.28
-0.22
-37.44
8.10
16.69
139.46
3.42
Opening Cash & Equivalents
5.02
5.50
6.41
21.69
22.08
59.77
51.76
35.22
48.56
45.06
Closing Cash & Equivalent
26.96
5.02
5.50
6.41
21.84
22.08
59.77
51.76
188.02
48.56

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.)
310.14
272.20
242.15
230.83
95.15
119.66
172.56
148.14
137.82
138.11
ROA
3.71%
2.83%
0.99%
-1.68%
-2.75%
-4.98%
3.03%
2.44%
-0.67%
0.31%
ROE
14.82%
12.28%
4.81%
-11.25%
-26.66%
-35.67%
20.17%
16.91%
-3.89%
1.59%
ROCE
20.01%
15.87%
9.39%
2.86%
1.39%
-2.25%
12.75%
11.67%
6.12%
6.10%
Fixed Asset Turnover
2.13
1.81
1.66
1.59
1.53
1.76
2.11
1.78
1.29
1.10
Receivable days
23.38
31.75
38.12
44.60
50.84
37.88
27.47
26.77
25.44
23.62
Inventory Days
39.05
42.35
52.27
55.85
62.19
59.54
58.67
69.75
84.85
88.12
Payable days
95.26
89.14
84.80
62.17
55.66
66.53
46.11
29.10
35.75
42.16
Cash Conversion Cycle
-32.83
-15.04
5.59
38.28
57.37
30.90
40.03
67.42
74.55
69.57
Total Debt/Equity
1.04
0.99
1.46
1.73
7.69
5.54
3.31
5.23
4.40
3.39
Interest Cover
2.43
2.13
1.34
0.44
0.19
-0.34
1.81
1.79
0.97
1.21

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.