Nifty
Sensex
:
:
12352.35
41945.37
-3.15 (-0.03%)
12.81 (0.03%)

Industrial Gases & Fuels

Rating :
70/99  (View)

BSE: 532884 | NSE: REFEX

54.10
-1.90 (-3.39%)
17-Jan-2020 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  55.95
  •  56.00
  •  53.80
  •  56.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  96132
  •  52.01
  •  133.55
  •  17.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 83.72
  • 1.79
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 80.23
  • N/A
  • 1.34

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 34.51%
  • 0.00%
  • 55.31%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 10.18%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 40.35
  • 130.35

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 38.44
  • 66.79

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 59.65
  • 309.68

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.55
  • 5.69
  • 9.58

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.84
  • 3.20
  • 2.36

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.75
  • 11.31
  • 10.49

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Net Sales
160.74
0.00
0.00
139.27
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
148.10
0.00
0.00
129.26
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
12.64
0.00
0.00
10.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
7.86%
0.00%
7.18%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
1.68
0.00
0.00
1.03
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.43
0.00
0.00
0.02
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
-0.21
0.00
-
0.24
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
14.10
0.00
0.00
10.77
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
3.14
0.00
0.00
2.07
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
10.96
0.00
0.00
8.70
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
6.82%
0.00%
6.25%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
7.08
0.00
0.00
5.62
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
-
461.05
76.86
37.72
77.95
84.66
24.52
Net Sales Growth
-
499.86%
103.76%
-51.61%
-7.93%
245.27%
 
Cost Of Goods Sold
-
403.06
56.98
19.80
59.90
64.10
8.43
Gross Profit
-
57.99
19.88
17.92
18.05
20.57
16.10
GP Margin
-
12.58%
25.87%
47.51%
23.16%
24.30%
65.66%
Total Expenditure
-
432.78
75.13
35.53
75.31
79.13
22.09
Power & Fuel Cost
-
0.32
0.07
0.08
0.07
0.07
0.04
% Of Sales
-
0.07%
0.09%
0.21%
0.09%
0.08%
0.16%
Employee Cost
-
2.26
1.02
0.55
0.17
0.13
0.14
% Of Sales
-
0.49%
1.33%
1.46%
0.22%
0.15%
0.57%
Manufacturing Exp.
-
0.82
1.35
0.91
0.05
0.24
0.16
% Of Sales
-
0.18%
1.76%
2.41%
0.06%
0.28%
0.65%
General & Admin Exp.
-
19.02
15.21
13.97
14.80
14.37
13.07
% Of Sales
-
4.13%
19.79%
37.04%
18.99%
16.97%
53.30%
Selling & Distn. Exp.
-
4.91
0.27
0.16
0.23
0.17
0.14
% Of Sales
-
1.06%
0.35%
0.42%
0.30%
0.20%
0.57%
Miscellaneous Exp.
-
2.38
0.22
0.05
0.09
0.05
0.11
% Of Sales
-
0.52%
0.29%
0.13%
0.12%
0.06%
0.45%
EBITDA
-
28.27
1.73
2.19
2.64
5.53
2.43
EBITDA Margin
-
6.13%
2.25%
5.81%
3.39%
6.53%
9.91%
Other Income
-
1.85
2.04
1.69
0.04
0.05
3.50
Interest
-
0.30
1.21
2.56
1.34
0.03
2.41
Depreciation
-
0.96
0.83
0.79
1.02
2.49
2.34
PBT
-
28.87
1.73
0.53
0.32
3.07
1.19
Tax
-
-2.76
0.80
0.07
-5.00
0.00
0.00
Tax Rate
-
-9.56%
46.24%
13.21%
-1612.90%
0.00%
0.00%
PAT
-
31.63
0.94
0.46
5.31
3.02
1.18
PAT before Minority Interest
-
31.63
0.94
0.46
5.31
3.02
1.18
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
6.86%
1.22%
1.22%
6.81%
3.57%
4.81%
PAT Growth
-
3264.89%
104.35%
-91.34%
75.83%
155.93%
 
Unadjusted EPS
-
20.44
0.61
0.29
3.43
1.95
0.76

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
42.73
11.10
10.16
9.71
4.39
1.37
Share Capital
15.48
15.48
15.48
15.48
15.48
15.48
Total Reserves
27.25
-4.38
-5.31
-5.77
-11.08
-14.10
Non-Current Liabilities
-8.72
41.43
35.84
-0.34
4.89
4.74
Secured Loans
0.09
6.34
0.60
0.06
0.06
0.13
Unsecured Loans
0.09
34.61
34.36
0.00
0.00
0.00
Long Term Provisions
0.16
0.31
0.31
0.29
0.29
0.00
Current Liabilities
121.91
44.94
13.43
107.75
60.69
29.19
Trade Payables
101.18
41.41
8.47
62.71
49.41
7.42
Other Current Liabilities
14.26
3.53
4.53
7.85
1.79
4.98
Short Term Borrowings
0.00
0.00
0.00
36.76
9.06
11.20
Short Term Provisions
6.46
0.00
0.43
0.43
0.43
5.59
Total Liabilities
155.92
97.47
59.43
117.12
69.97
35.30
Net Block
14.88
14.31
14.60
15.04
15.84
17.13
Gross Block
16.67
15.14
27.92
27.58
27.41
26.44
Accumulated Depreciation
1.79
0.83
13.31
12.53
11.57
9.31
Non Current Assets
18.27
18.40
18.92
17.59
16.63
23.29
Capital Work in Progress
0.27
0.00
0.00
0.00
0.00
0.47
Non Current Investment
0.00
0.00
0.01
0.01
0.01
0.24
Long Term Loans & Adv.
3.12
4.09
1.92
1.75
0.78
5.45
Other Non Current Assets
0.00
0.00
2.40
0.79
0.00
0.00
Current Assets
137.65
79.07
40.50
99.53
53.34
12.02
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
7.59
5.23
1.22
1.21
0.62
4.03
Sundry Debtors
87.50
36.51
8.98
80.26
49.88
4.34
Cash & Bank
3.87
0.70
0.77
0.25
0.62
1.20
Other Current Assets
38.69
0.12
1.56
0.00
2.22
2.45
Short Term Loans & Adv.
38.62
36.52
27.97
17.81
0.94
0.76
Net Current Assets
15.74
34.14
27.08
-8.23
-7.35
-17.17
Total Assets
155.92
97.47
59.42
117.12
69.97
35.31

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
44.19
-4.41
4.15
-24.56
-3.12
8.79
PBT
28.87
1.73
0.53
0.31
3.02
1.18
Adjustment
-0.59
0.76
1.65
2.34
2.51
4.63
Changes in Working Capital
22.49
-6.90
1.98
-27.20
-8.66
2.98
Cash after chg. in Working capital
50.76
-4.41
4.15
-24.56
-3.12
8.79
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.58
0.00
0.00
0.00
0.00
0.00
Other Direct Exp. Paid
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
Cash From Investing Activity
0.05
-0.59
-0.45
-1.97
4.15
12.70
Net Fixed Assets
-1.80
12.78
-0.34
-0.17
-0.50
Net Investments
0.00
0.01
0.00
0.00
0.18
Others
1.85
-13.38
-0.11
-1.80
4.47
Cash from Financing Activity
-41.06
3.64
-3.18
26.15
-1.60
-21.42
Net Cash Inflow / Outflow
3.18
-1.36
0.52
-0.38
-0.58
0.07
Opening Cash & Equivalents
0.70
0.77
0.25
0.62
1.20
1.13
Closing Cash & Equivalent
3.87
-0.59
0.77
0.25
0.62
1.20

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
27.61
7.17
6.57
6.27
2.84
0.89
ROA
24.97%
1.19%
0.52%
5.68%
5.74%
3.34%
ROE
117.52%
8.82%
4.59%
75.40%
104.82%
86.01%
ROCE
61.13%
6.04%
6.73%
5.48%
23.15%
28.11%
Fixed Asset Turnover
29.00
3.59
1.37
2.84
3.17
0.97
Receivable days
49.09
107.31
427.08
304.59
116.06
61.87
Inventory Days
5.07
15.21
11.64
4.28
9.96
57.55
Payable days
63.06
128.31
20.93
3.82
0.00
0.00
Cash Conversion Cycle
-8.90
-5.79
417.79
305.05
126.02
119.42
Total Debt/Equity
0.01
3.71
3.44
3.79
2.09
8.31
Interest Cover
98.25
2.43
1.21
1.23
104.00
1.49

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.