Nifty
Sensex
:
:
12086.70
41009.71
114.90 (0.96%)
428.00 (1.05%)

Chemicals

Rating :
N/A  (View)

BSE: 524717 | NSE: Not Listed

34.30
0.20 (0.59%)
13-Dec-2019 | 3:41PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  33.10
  •  34.30
  •  33.10
  •  34.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  64
  •  0.02
  •  54.40
  •  30.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 28.34
  • 5.59
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 49.96
  • N/A
  • 0.79

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.98%
  • 17.72%
  • 26.21%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 2.09%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.75
  • 9.99
  • 7.17

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.94
  • 18.03
  • 10.66

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.01
  • 16.65
  • 17.32

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 8.63
  • 14.20

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.96
  • 1.37
  • 1.53

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.23
  • 7.47
  • 7.86

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
18.51
19.07
-2.94%
22.09
15.72
40.52%
17.26
14.68
17.57%
15.04
15.37
-2.15%
Expenses
15.90
16.55
-3.93%
17.56
13.48
30.27%
15.44
13.37
15.48%
12.76
13.35
-4.42%
EBITDA
2.61
2.52
3.57%
4.53
2.24
102.23%
1.83
1.32
38.64%
2.28
2.02
12.87%
EBIDTM
14.09%
13.20%
20.51%
14.24%
10.58%
8.96%
15.14%
13.14%
Other Income
0.41
0.13
215.38%
0.11
0.18
-38.89%
0.25
0.41
-39.02%
0.13
0.00
0.00
Interest
0.56
0.61
-8.20%
0.60
0.50
20.00%
0.58
0.64
-9.38%
0.60
0.57
5.26%
Depreciation
0.45
0.29
55.17%
0.44
0.60
-26.67%
0.40
-0.08
-
0.42
0.41
2.44%
PBT
2.00
1.75
14.29%
3.60
1.32
172.73%
1.09
1.16
-6.03%
1.38
1.03
33.98%
Tax
0.53
0.48
10.42%
1.00
0.36
177.78%
0.41
0.28
46.43%
0.38
0.26
46.15%
PAT
1.47
1.27
15.75%
2.60
0.96
170.83%
0.68
0.88
-22.73%
1.00
0.78
28.21%
PATM
7.96%
6.68%
11.75%
6.10%
3.96%
6.01%
6.63%
5.07%
EPS
1.72
1.65
4.24%
2.37
1.12
111.61%
0.80
1.05
-23.81%
1.21
1.01
19.80%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
72.90
64.91
58.73
52.74
45.77
40.32
Net Sales Growth
12.43%
10.52%
11.36%
15.23%
13.52%
 
Cost Of Goods Sold
40.76
32.70
33.14
32.85
29.62
25.24
Gross Profit
32.14
32.21
25.59
19.89
16.16
15.08
GP Margin
44.08%
49.62%
43.57%
37.71%
35.31%
37.40%
Total Expenditure
61.66
56.00
51.63
47.37
41.86
36.43
Power & Fuel Cost
-
3.25
3.19
2.09
1.84
2.12
% Of Sales
-
5.01%
5.43%
3.96%
4.02%
5.26%
Employee Cost
-
9.43
3.48
2.89
3.45
2.73
% Of Sales
-
14.53%
5.93%
5.48%
7.54%
6.77%
Manufacturing Exp.
-
4.72
6.71
5.37
2.96
2.86
% Of Sales
-
7.27%
11.43%
10.18%
6.47%
7.09%
General & Admin Exp.
-
3.96
3.12
2.25
2.02
1.79
% Of Sales
-
6.10%
5.31%
4.27%
4.41%
4.44%
Selling & Distn. Exp.
-
1.58
1.85
1.76
1.88
1.53
% Of Sales
-
2.43%
3.15%
3.34%
4.11%
3.79%
Miscellaneous Exp.
-
0.37
0.15
0.16
0.10
0.15
% Of Sales
-
0.57%
0.26%
0.30%
0.22%
0.37%
EBITDA
11.25
8.91
7.10
5.37
3.91
3.89
EBITDA Margin
15.43%
13.73%
12.09%
10.18%
8.54%
9.65%
Other Income
0.90
0.69
0.48
0.28
0.55
0.40
Interest
2.34
2.34
2.39
1.48
1.03
0.99
Depreciation
1.71
1.71
0.93
0.82
0.77
0.84
PBT
8.07
5.54
4.25
3.35
2.65
2.45
Tax
2.32
1.63
1.14
1.17
0.88
0.82
Tax Rate
28.75%
29.42%
26.82%
34.93%
33.21%
33.47%
PAT
5.75
3.52
3.11
2.18
1.77
1.63
PAT before Minority Interest
5.04
3.91
3.11
2.18
1.77
1.63
Minority Interest
-0.71
-0.39
0.00
0.00
0.00
0.00
PAT Margin
7.89%
5.42%
5.30%
4.13%
3.87%
4.04%
PAT Growth
47.81%
13.18%
42.66%
23.16%
8.59%
 
Unadjusted EPS
6.10
4.26
4.02
2.82
2.28
2.11

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
32.18
24.36
23.01
21.53
20.47
Share Capital
8.26
7.74
7.74
7.74
7.74
Total Reserves
23.91
16.62
15.27
13.79
12.73
Non-Current Liabilities
15.19
20.25
15.79
4.74
2.56
Secured Loans
3.22
4.02
3.62
0.33
0.59
Unsecured Loans
9.95
13.85
11.56
3.95
1.60
Long Term Provisions
0.98
1.62
0.00
0.00
0.00
Current Liabilities
16.97
12.09
12.25
12.66
10.47
Trade Payables
2.14
1.09
1.40
1.71
1.42
Other Current Liabilities
3.78
2.82
1.86
2.34
2.12
Short Term Borrowings
9.68
7.10
7.28
7.13
5.52
Short Term Provisions
1.37
1.08
1.71
1.48
1.42
Total Liabilities
65.92
57.89
52.18
40.06
33.50
Net Block
29.02
13.68
12.85
11.27
10.83
Gross Block
36.90
21.74
19.98
17.58
16.37
Accumulated Depreciation
7.89
8.06
7.13
6.32
5.54
Non Current Assets
29.59
27.53
22.63
16.26
12.25
Capital Work in Progress
0.00
13.31
9.32
4.55
1.14
Non Current Investment
0.00
0.00
0.00
0.00
0.05
Long Term Loans & Adv.
0.57
0.54
0.47
0.41
0.18
Other Non Current Assets
0.00
0.00
0.00
0.04
0.04
Current Assets
36.33
30.35
29.54
23.78
21.26
Current Investments
0.00
0.00
0.00
0.00
0.00
Inventories
21.13
17.58
14.50
10.99
11.07
Sundry Debtors
9.24
7.77
6.34
5.92
6.41
Cash & Bank
2.04
1.24
4.30
3.56
0.36
Other Current Assets
3.92
0.16
1.57
2.16
3.41
Short Term Loans & Adv.
3.79
3.59
2.83
1.16
1.30
Net Current Assets
19.36
18.26
17.29
11.12
10.78
Total Assets
65.93
57.89
52.18
40.05
33.51

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
5.47
1.90
0.13
4.79
PBT
5.54
4.10
3.35
2.65
Adjustment
4.21
3.47
2.29
1.77
Changes in Working Capital
-3.09
-4.60
-4.50
1.16
Cash after chg. in Working capital
6.66
2.97
1.14
5.58
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-1.20
-1.08
-1.01
-0.79
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-4.11
-5.57
-8.39
-4.96
Net Fixed Assets
-1.50
-4.90
-6.24
Net Investments
0.00
0.00
0.00
Others
-2.61
-0.67
-2.15
Cash from Financing Activity
-0.22
0.23
8.87
2.01
Net Cash Inflow / Outflow
1.14
-3.44
0.62
1.85
Opening Cash & Equivalents
0.74
4.18
3.56
1.71
Closing Cash & Equivalent
1.87
0.74
4.18
3.56

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
38.93
32.84
29.72
27.81
26.46
ROA
6.32%
5.58%
4.73%
4.81%
4.87%
ROE
13.84%
12.84%
9.80%
8.42%
7.97%
ROCE
14.88%
13.74%
12.32%
12.06%
12.21%
Fixed Asset Turnover
2.21
2.82
2.81
2.88
2.59
Receivable days
47.85
47.89
42.44
46.03
55.19
Inventory Days
108.86
99.70
88.20
82.32
95.26
Payable days
10.07
14.08
11.72
13.79
13.90
Cash Conversion Cycle
146.63
133.50
118.91
114.56
136.54
Total Debt/Equity
0.74
1.01
0.98
0.53
0.38
Interest Cover
3.37
2.78
3.26
3.57
3.47

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.