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

Chemicals

Rating :
53/99  (View)

BSE: 506525 | NSE: KANORICHEM

47.00
0.00 (0%)
23-Sep-2019 | 3:58PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  47.50
  •  49.65
  •  46.20
  •  47.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  20084
  •  9.44
  •  78.40
  •  37.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 209.29
  • 28.75
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 672.78
  • 1.57%
  • 0.34

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.43%
  • 3.09%
  • 21.04%
  • FII
  • DII
  • Others
  • 0.16%
  • 0.07%
  • 1.21%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.61
  • 7.57
  • 14.82

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -9.86
  • 19.35
  • -1.39

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -12.16
  • -12.93
  • -25.79

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.68
  • 16.27
  • 30.19

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.43
  • 0.50
  • 0.53

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.70
  • 7.78
  • 8.68

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
256.35
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
247.41
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
8.94
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
3.49%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
4.02
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
8.02
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
13.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
-8.69
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
1.16
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
-9.85
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
-3.84%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
-1.82
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
-
1,073.50
836.75
702.03
565.13
530.94
541.38
371.43
290.60
491.82
421.18
Net Sales Growth
-
28.29%
19.19%
24.22%
6.44%
-1.93%
45.76%
27.81%
-40.91%
16.77%
 
Cost Of Goods Sold
-
725.37
560.98
431.51
342.25
336.40
344.18
223.54
171.35
206.42
176.60
Gross Profit
-
348.13
275.78
270.51
222.88
194.54
197.20
147.90
119.25
285.39
244.58
GP Margin
-
32.43%
32.96%
38.53%
39.44%
36.64%
36.43%
39.82%
41.04%
58.03%
58.07%
Total Expenditure
-
1,009.84
802.13
675.68
538.63
506.31
500.64
356.91
270.36
408.63
346.12
Power & Fuel Cost
-
36.64
33.26
30.37
31.05
34.61
30.53
31.09
42.69
87.70
79.31
% Of Sales
-
3.41%
3.97%
4.33%
5.49%
6.52%
5.64%
8.37%
14.69%
17.83%
18.83%
Employee Cost
-
150.55
130.34
123.92
96.16
74.54
67.99
51.10
19.43
37.56
33.26
% Of Sales
-
14.02%
15.58%
17.65%
17.02%
14.04%
12.56%
13.76%
6.69%
7.64%
7.90%
Manufacturing Exp.
-
42.95
26.21
38.61
28.85
25.42
22.81
21.62
17.16
33.92
26.91
% Of Sales
-
4.00%
3.13%
5.50%
5.11%
4.79%
4.21%
5.82%
5.91%
6.90%
6.39%
General & Admin Exp.
-
26.28
25.65
24.04
18.98
14.58
14.90
17.35
7.34
10.15
9.70
% Of Sales
-
2.45%
3.07%
3.42%
3.36%
2.75%
2.75%
4.67%
2.53%
2.06%
2.30%
Selling & Distn. Exp.
-
16.49
11.22
8.78
7.76
19.93
6.04
2.88
4.86
19.19
13.27
% Of Sales
-
1.54%
1.34%
1.25%
1.37%
3.75%
1.12%
0.78%
1.67%
3.90%
3.15%
Miscellaneous Exp.
-
11.56
14.48
18.45
13.57
0.82
14.19
9.33
7.55
13.68
13.27
% Of Sales
-
1.08%
1.73%
2.63%
2.40%
0.15%
2.62%
2.51%
2.60%
2.78%
1.68%
EBITDA
-
63.66
34.62
26.35
26.50
24.63
40.74
14.52
20.24
83.19
75.06
EBITDA Margin
-
5.93%
4.14%
3.75%
4.69%
4.64%
7.53%
3.91%
6.96%
16.91%
17.82%
Other Income
-
12.25
45.42
26.05
20.38
28.32
42.92
24.44
22.64
3.23
11.89
Interest
-
36.01
23.79
20.19
13.95
8.63
16.83
8.21
13.60
23.27
23.24
Depreciation
-
49.49
46.61
45.45
34.32
29.92
24.22
19.19
15.70
41.03
39.96
PBT
-
-9.59
9.64
-13.25
-1.40
14.40
42.61
11.56
13.57
22.12
23.76
Tax
-
4.52
-1.93
-7.97
5.79
0.87
8.46
3.36
64.91
4.54
11.23
Tax Rate
-
-30.17%
-20.02%
25.17%
-413.57%
6.60%
19.85%
29.07%
17.51%
20.67%
29.50%
PAT
-
-14.93
14.05
-14.77
-7.19
12.31
33.70
7.90
305.69
17.43
26.85
PAT before Minority Interest
-
-19.50
11.57
-23.69
-7.19
12.31
34.14
8.20
305.69
17.43
26.85
Minority Interest
-
4.57
2.48
8.92
0.00
0.00
-0.44
-0.30
0.00
0.00
0.00
PAT Margin
-
-1.39%
1.68%
-2.10%
-1.27%
2.32%
6.22%
2.13%
105.19%
3.54%
6.37%
PAT Growth
-
-206.26%
195.13%
-105.42%
-158.41%
-63.47%
326.58%
-97.42%
1653.82%
-35.08%
 
Unadjusted EPS
-
-3.42
3.22
-3.38
-1.65
2.82
7.71
1.48
54.30
3.10
4.77

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
598.50
587.93
580.06
602.87
493.64
495.90
468.72
518.14
226.14
247.80
Share Capital
21.85
21.85
21.85
21.85
21.85
21.85
21.85
28.15
28.15
28.15
Total Reserves
576.65
566.08
558.21
581.02
471.80
474.05
446.87
489.99
197.99
219.65
Non-Current Liabilities
374.00
318.78
329.87
344.31
229.84
134.55
110.52
84.88
356.03
371.82
Secured Loans
236.79
259.50
231.44
266.32
183.11
50.38
64.69
64.14
162.25
197.74
Unsecured Loans
75.29
0.00
34.20
0.00
0.00
35.67
20.87
0.00
89.30
117.60
Long Term Provisions
6.96
6.40
5.77
6.44
7.98
7.46
5.38
3.60
50.35
0.00
Current Liabilities
411.91
365.05
290.59
259.47
242.37
177.19
139.32
98.50
217.59
101.13
Trade Payables
147.26
128.46
91.41
50.13
60.79
72.44
29.31
15.21
24.09
43.73
Other Current Liabilities
116.44
95.23
82.56
79.42
76.77
48.00
34.33
19.13
79.78
7.52
Short Term Borrowings
142.59
134.17
111.61
126.53
96.12
48.86
67.61
54.05
79.52
0.00
Short Term Provisions
5.61
7.19
5.01
3.38
8.69
7.91
8.07
10.10
34.21
49.88
Total Liabilities
1,400.81
1,277.80
1,209.47
1,224.83
981.76
809.60
720.09
701.52
799.76
720.75
Net Block
850.33
800.31
742.57
512.30
343.67
327.50
293.13
185.44
587.28
521.34
Gross Block
1,058.22
964.12
851.86
583.90
540.86
533.62
468.95
303.09
939.31
851.42
Accumulated Depreciation
207.89
163.81
109.28
71.60
195.41
204.34
174.04
115.86
350.24
328.29
Non Current Assets
945.23
882.66
871.53
893.38
689.77
533.73
528.32
454.49
608.62
583.82
Capital Work in Progress
42.09
12.02
26.51
268.65
181.55
14.48
1.82
57.95
10.04
54.56
Non Current Investment
42.74
60.87
96.09
108.61
149.68
183.81
223.51
207.82
8.67
7.92
Long Term Loans & Adv.
10.07
9.45
6.35
3.83
14.87
7.94
9.87
3.27
2.62
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
455.58
395.14
337.94
331.44
292.00
275.88
191.77
247.03
191.15
136.93
Current Investments
4.78
1.98
4.11
28.90
24.75
26.83
31.24
142.73
1.09
0.00
Inventories
190.32
141.36
102.89
80.42
75.79
95.10
45.35
19.64
65.26
58.62
Sundry Debtors
145.72
137.66
114.41
87.69
74.75
86.65
59.27
28.96
65.28
51.12
Cash & Bank
45.64
46.85
53.29
55.96
34.75
7.50
12.25
17.03
25.27
3.00
Other Current Assets
69.12
12.96
15.83
23.29
81.97
59.80
43.67
38.67
34.25
24.19
Short Term Loans & Adv.
65.95
54.33
47.41
55.17
60.69
47.69
36.88
31.62
28.34
22.49
Net Current Assets
43.67
30.09
47.35
71.97
49.63
98.69
52.45
148.53
-26.45
35.80
Total Assets
1,400.81
1,277.80
1,209.47
1,224.82
981.77
809.61
720.09
701.52
799.77
720.75

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
21.52
26.86
30.04
11.76
13.43
19.70
-12.16
-15.55
68.49
79.82
PBT
-14.97
9.64
-31.66
-1.40
13.19
42.61
11.56
13.57
22.12
23.76
Adjustment
67.83
44.30
78.35
28.88
7.34
1.34
4.47
9.17
68.56
58.63
Changes in Working Capital
-28.25
-25.03
-10.38
-17.74
-4.56
-15.61
-26.15
-35.65
-15.78
2.95
Cash after chg. in Working capital
24.60
28.91
36.30
9.73
15.96
28.34
-10.13
-12.91
74.89
85.34
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.08
-2.05
-6.26
2.03
-2.53
-8.64
-2.04
-2.65
-6.41
-5.52
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
-85.87
-20.65
6.50
-108.69
-155.57
12.13
60.55
308.52
-60.59
-16.67
Net Fixed Assets
-35.58
-42.93
-27.10
-19.66
-2.32
-5.96
-12.03
588.31
-44.19
-24.25
Net Investments
-12.64
38.47
39.52
40.18
3.13
26.76
54.03
-340.69
0.14
-1.24
Others
-37.65
-16.19
-5.92
-129.21
-156.38
-8.67
18.55
60.90
-16.54
8.82
Cash from Financing Activity
72.85
-11.01
-38.97
81.87
169.35
-34.98
-57.66
-301.32
14.35
-65.06
Net Cash Inflow / Outflow
8.50
-4.80
-2.43
-15.06
27.22
-3.16
-9.27
-8.36
22.24
-1.91
Opening Cash & Equivalents
10.95
15.74
18.18
33.23
6.00
9.16
16.69
25.05
2.81
4.72
Closing Cash & Equivalent
19.45
10.95
15.74
18.18
33.22
6.00
11.86
16.69
25.05
2.81

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.)
136.98
134.56
132.75
137.97
112.98
113.49
107.27
92.04
40.17
44.02
ROA
-1.46%
0.93%
-1.95%
-0.65%
1.37%
4.46%
1.15%
40.72%
2.29%
3.69%
ROE
-3.29%
1.98%
-4.01%
-1.31%
2.49%
7.08%
1.66%
82.14%
7.36%
11.09%
ROCE
1.97%
3.30%
-1.13%
1.35%
2.94%
9.16%
3.08%
61.56%
7.75%
10.69%
Fixed Asset Turnover
1.06
0.93
1.02
1.06
1.05
1.15
1.03
0.51
0.59
0.64
Receivable days
48.18
54.45
50.27
49.58
52.19
46.06
40.34
54.13
39.99
35.74
Inventory Days
56.39
52.77
45.60
47.68
55.26
44.34
29.72
48.77
42.56
36.76
Payable days
48.29
49.12
37.38
37.85
46.72
37.17
22.98
25.75
28.73
44.80
Cash Conversion Cycle
56.27
58.09
58.48
59.41
60.74
53.23
47.08
77.15
53.82
27.70
Total Debt/Equity
0.85
0.75
0.72
0.71
0.67
0.33
0.37
0.24
1.67
1.27
Interest Cover
0.58
1.40
-0.57
0.90
2.53
3.53
2.41
28.25
1.94
2.64

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.