Nifty
Sensex
:
:
11914.40
40359.41
-54.00 (-0.45%)
-215.76 (-0.53%)

Chemicals

Rating :
58/99  (View)

BSE: 538666 | NSE: SHARDACROP

224.50
-6.60 (-2.86%)
22-Nov-2019 | 3:56PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  232.00
  •  236.00
  •  220.05
  •  231.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  54773
  •  122.97
  •  419.20
  •  220.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,088.15
  • 14.59
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,964.59
  • 1.73%
  • 1.63

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.78%
  • 0.26%
  • 2.43%
  • FII
  • DII
  • Others
  • 0.02%
  • 16.68%
  • 5.83%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.00
  • 13.53
  • 12.67

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.55
  • 13.43
  • 0.92

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.95
  • 7.48
  • -2.53

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 19.39
  • 19.64

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 3.51
  • 3.34

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 10.85
  • 10.21

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Net Sales
324.15
309.74
4.65%
423.01
456.13
-7.26%
764.36
765.89
-0.20%
471.45
325.46
44.86%
Expenses
304.32
275.03
10.65%
363.85
384.64
-5.41%
610.17
572.69
6.54%
424.15
289.80
46.36%
EBITDA
19.83
34.71
-42.87%
59.16
71.50
-17.26%
154.19
193.20
-20.19%
47.30
35.66
32.64%
EBIDTM
6.12%
11.21%
13.98%
15.67%
20.17%
25.23%
10.03%
10.96%
Other Income
8.83
18.23
-51.56%
10.92
3.12
250.00%
9.24
1.86
396.77%
4.60
2.72
69.12%
Interest
0.44
4.16
-89.42%
0.59
3.67
-83.92%
0.21
4.59
-95.42%
0.42
0.16
162.50%
Depreciation
32.97
19.68
67.53%
35.25
18.35
92.10%
38.04
18.55
105.07%
23.32
18.34
27.15%
PBT
-4.75
29.09
-
34.24
52.60
-34.90%
125.18
171.93
-27.19%
28.16
19.89
41.58%
Tax
0.87
12.90
-93.26%
11.48
18.36
-37.47%
19.54
58.68
-66.70%
7.88
9.97
-20.96%
PAT
-5.62
16.19
-
22.76
34.23
-33.51%
105.64
113.25
-6.72%
20.28
9.91
104.64%
PATM
-1.73%
5.23%
5.38%
7.50%
13.82%
14.79%
4.30%
3.04%
EPS
-0.62
1.79
-
2.52
3.79
-33.51%
11.71
12.55
-6.69%
2.25
1.10
104.55%

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
1,982.97
2,001.14
1,706.59
1,399.23
1,222.12
1,061.06
790.37
776.09
612.91
442.19
351.33
Net Sales Growth
6.77%
17.26%
21.97%
14.49%
15.18%
34.25%
1.84%
26.62%
38.61%
25.86%
 
Cost Of Goods Sold
1,401.37
1,387.59
1,143.75
897.37
784.24
710.07
514.04
544.29
419.32
309.31
245.07
Gross Profit
581.60
613.55
562.84
501.86
437.87
351.00
276.33
231.80
193.59
132.88
106.27
GP Margin
29.33%
30.66%
32.98%
35.87%
35.83%
33.08%
34.96%
29.87%
31.59%
30.05%
30.25%
Total Expenditure
1,702.49
1,664.42
1,350.76
1,077.57
942.90
881.76
631.00
636.77
491.01
361.18
289.93
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Employee Cost
-
33.36
33.54
28.88
27.30
24.37
18.13
13.59
10.87
8.41
5.23
% Of Sales
-
1.67%
1.97%
2.06%
2.23%
2.30%
2.29%
1.75%
1.77%
1.90%
1.49%
Manufacturing Exp.
-
0.28
0.38
0.46
0.42
14.29
13.19
0.00
0.00
0.00
0.00
% Of Sales
-
0.01%
0.02%
0.03%
0.03%
1.35%
1.67%
0%
0%
0%
0%
General & Admin Exp.
-
141.21
112.91
97.63
79.80
78.71
60.61
78.90
60.83
43.46
39.63
% Of Sales
-
7.06%
6.62%
6.98%
6.53%
7.42%
7.67%
10.17%
9.92%
9.83%
11.28%
Selling & Distn. Exp.
-
40.71
41.02
45.46
44.00
27.62
19.83
0.00
0.00
0.00
0.00
% Of Sales
-
2.03%
2.40%
3.25%
3.60%
2.60%
2.51%
0%
0%
0%
0%
Miscellaneous Exp.
-
61.27
19.17
7.78
7.14
26.71
5.20
0.00
0.00
0.00
0.00
% Of Sales
-
3.06%
1.12%
0.56%
0.58%
2.52%
0.66%
0%
0%
0%
0%
EBITDA
280.48
336.72
355.83
321.66
279.22
179.30
159.37
139.32
121.90
81.01
61.40
EBITDA Margin
14.14%
16.83%
20.85%
22.99%
22.85%
16.90%
20.16%
17.95%
19.89%
18.32%
17.48%
Other Income
33.59
17.92
16.56
15.68
25.45
28.72
32.83
14.88
6.59
7.59
4.08
Interest
1.66
20.22
15.26
9.33
8.33
9.30
7.91
0.36
0.14
0.21
0.15
Depreciation
129.58
99.39
69.94
56.26
35.05
23.31
28.93
36.69
42.72
37.12
30.57
PBT
182.83
235.03
287.19
271.75
261.28
175.41
155.37
117.15
85.63
51.27
34.76
Tax
39.77
58.68
96.42
81.39
86.09
52.43
44.32
33.23
17.59
9.55
6.15
Tax Rate
21.75%
24.97%
33.57%
29.95%
32.95%
29.89%
28.53%
28.37%
20.54%
18.63%
17.69%
PAT
143.06
176.34
190.76
190.43
175.13
122.97
111.05
83.96
68.31
41.71
28.61
PAT before Minority Interest
143.07
176.34
190.77
190.36
175.20
122.97
111.05
83.92
68.05
41.71
28.61
Minority Interest
0.01
0.00
-0.01
0.07
-0.07
0.00
0.00
0.04
0.26
0.00
0.00
PAT Margin
7.21%
8.81%
11.18%
13.61%
14.33%
11.59%
14.05%
10.82%
11.15%
9.43%
8.14%
PAT Growth
-17.58%
-7.56%
0.17%
8.74%
42.42%
10.73%
32.27%
22.91%
63.77%
45.79%
 
Unadjusted EPS
15.86
19.55
21.15
21.11
19.41
13.63
12.31
9.31
7.57
23.12
15.85

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
1,283.91
1,134.82
959.84
805.45
654.51
555.74
465.96
392.45
319.52
279.17
Share Capital
90.22
90.22
90.22
90.22
90.22
90.22
90.22
90.22
18.04
18.04
Total Reserves
1,193.69
1,044.60
869.62
715.23
564.29
465.52
375.74
302.23
301.48
261.12
Non-Current Liabilities
402.92
316.81
255.98
181.35
149.05
10.40
8.60
4.95
4.24
5.77
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.02
0.04
0.00
0.00
Unsecured Loans
0.09
0.09
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
314.06
237.57
178.07
127.77
127.51
0.21
0.02
0.02
0.00
0.00
Current Liabilities
822.67
1,078.18
662.68
542.04
369.96
348.02
319.58
235.63
165.65
133.68
Trade Payables
636.07
633.82
457.43
383.73
228.09
204.94
196.09
174.48
117.09
90.68
Other Current Liabilities
165.88
162.19
144.62
79.09
72.06
75.31
66.97
47.18
42.84
40.33
Short Term Borrowings
0.00
169.60
0.24
2.00
38.07
39.91
45.88
3.40
2.37
2.21
Short Term Provisions
20.73
112.57
60.40
77.22
31.74
27.86
10.63
10.57
3.34
0.46
Total Liabilities
2,509.74
2,530.05
1,878.52
1,528.93
1,173.55
914.18
794.14
633.07
489.41
418.62
Net Block
371.79
226.29
209.85
130.20
88.35
64.04
64.22
57.80
87.58
107.02
Gross Block
621.51
379.37
295.84
161.26
297.57
250.69
64.22
57.80
87.58
107.02
Accumulated Depreciation
249.72
153.07
85.99
31.06
209.21
186.65
0.00
0.00
0.00
0.00
Non Current Assets
962.15
891.09
669.52
513.48
409.78
231.25
178.60
135.75
130.51
140.84
Capital Work in Progress
219.76
359.95
232.40
209.85
148.78
133.48
88.39
63.06
33.55
18.11
Non Current Investment
0.00
0.00
0.00
0.00
9.00
5.25
4.80
4.01
4.15
4.01
Long Term Loans & Adv.
361.24
275.64
227.26
173.35
163.65
20.48
13.79
7.96
2.68
2.73
Other Non Current Assets
9.37
29.20
0.00
0.09
0.00
8.00
7.40
2.92
2.55
8.98
Current Assets
1,547.58
1,638.96
1,209.00
1,015.45
763.76
682.93
615.53
497.32
358.90
277.78
Current Investments
211.95
22.07
60.68
90.18
85.88
169.24
92.27
32.38
25.50
17.25
Inventories
364.94
530.38
287.77
159.84
139.58
80.77
92.92
102.02
57.91
37.56
Sundry Debtors
811.39
891.93
672.56
619.98
454.44
400.21
376.52
325.94
248.28
214.38
Cash & Bank
123.65
100.54
107.96
64.87
70.24
21.63
35.66
29.71
23.25
6.81
Other Current Assets
35.66
11.42
4.94
4.87
13.62
11.07
18.17
7.26
3.95
1.78
Short Term Loans & Adv.
7.94
82.61
75.08
75.71
11.06
6.55
15.03
6.48
3.28
0.89
Net Current Assets
724.91
560.78
546.31
473.41
393.80
334.91
295.96
261.69
193.25
144.09
Total Assets
2,509.73
2,530.05
1,878.52
1,528.93
1,173.54
914.18
794.13
633.07
489.41
418.62

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
556.31
16.97
181.49
196.64
46.13
156.29
83.75
38.80
55.13
50.73
PBT
235.03
287.19
271.75
261.28
175.86
156.79
117.15
85.63
51.27
34.76
Adjustment
149.90
85.04
40.78
7.95
3.56
29.14
40.45
42.67
33.20
39.04
Changes in Working Capital
252.15
-275.54
-74.92
-3.33
-72.29
12.03
-33.74
-61.93
-18.52
-14.91
Cash after chg. in Working capital
637.08
96.69
237.61
265.90
107.13
197.95
123.86
66.37
65.94
58.88
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-80.76
-79.72
-56.12
-69.26
-60.55
-40.24
-40.11
-27.58
-10.81
-8.16
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
-0.45
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-359.83
-162.84
-103.55
-120.28
-21.76
-150.85
-112.51
-46.75
-36.96
-28.82
Net Fixed Assets
-101.92
-211.08
-157.28
75.08
-61.78
-230.76
-31.68
-9.24
39.39
-89.47
Net Investments
-189.25
38.37
29.42
4.64
79.47
-77.44
-61.06
-10.34
-8.26
20.05
Others
-68.66
9.87
24.31
-200.00
-39.45
157.35
-19.77
-27.17
-68.09
40.60
Cash from Financing Activity
-215.54
132.25
-37.88
-88.85
-24.34
-21.86
31.69
-0.39
-0.05
-11.66
Net Cash Inflow / Outflow
-19.05
-13.62
40.06
-12.50
0.03
-16.42
2.94
-8.35
18.11
10.24
Opening Cash & Equivalents
61.25
72.23
32.33
37.99
21.59
32.27
29.61
23.03
6.67
6.11
Closing Cash & Equivalent
50.67
61.25
72.23
32.33
24.80
21.59
32.45
29.61
23.03
6.67

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.)
142.31
125.78
106.39
89.28
72.55
61.60
51.65
43.50
35.42
30.94
ROA
7.00%
8.65%
11.17%
12.97%
11.78%
13.00%
11.76%
12.12%
9.19%
7.28%
ROE
14.58%
18.22%
21.57%
24.00%
20.32%
21.74%
19.55%
19.11%
13.93%
10.60%
ROCE
19.72%
26.71%
31.81%
35.95%
28.68%
29.48%
25.89%
23.90%
17.07%
12.57%
Fixed Asset Turnover
4.00
5.06
6.12
5.33
3.87
5.02
12.72
8.43
4.54
4.49
Receivable days
155.34
167.30
168.58
160.44
147.00
179.35
165.18
170.98
190.95
220.75
Inventory Days
81.65
87.49
58.38
44.71
37.90
40.10
45.84
47.62
39.40
30.64
Payable days
153.39
134.15
148.01
121.50
97.41
126.79
112.15
106.62
106.00
104.36
Cash Conversion Cycle
83.60
120.64
78.96
83.65
87.49
92.67
98.88
111.99
124.35
147.02
Total Debt/Equity
0.00
0.15
0.00
0.00
0.06
0.07
0.10
0.01
0.01
0.01
Interest Cover
12.62
19.82
30.12
32.37
19.86
20.65
329.15
630.65
245.12
228.18

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.