Nifty
Sensex
:
:
10582.50
35144.49
100.30 (0.96%)
331.50 (0.95%)

Chemicals

Rating :
68/99

BSE: 505710 | NSE: Not Listed

55.25
0.05 (0.09%)
13-Nov-2018 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  54.55
  •  57.00
  •  54.55
  •  55.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  63515
  •  35.09
  •  85.50
  •  41.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,251.42
  • 18.55
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,138.64
  • 1.09%
  • 3.35

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 68.99%
  • 4.96%
  • 22.54%
  • FII
  • DII
  • Others
  • 0.01%
  • 0.01%
  • 3.49%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.51
  • 5.03
  • 5.26

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.74
  • 9.37
  • 4.50

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.03
  • 14.49
  • 15.75

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.39
  • 15.99
  • 18.31

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.88
  • 2.50
  • 3.29

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.16
  • 8.47
  • 10.58

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
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 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
-
498.49
431.54
424.95
418.73
387.48
336.38
334.24
282.98
224.46
197.68
Net Sales Growth
-
15.51%
1.55%
1.49%
8.06%
15.19%
0.64%
18.11%
26.07%
13.55%
 
Cost Of Goods Sold
-
253.17
212.18
203.62
209.42
207.99
178.21
179.45
157.31
125.66
114.08
Gross Profit
-
245.31
219.36
221.33
209.31
179.49
158.17
154.79
125.68
98.81
83.60
GP Margin
-
49.21%
50.83%
52.08%
49.99%
46.32%
47.02%
46.31%
44.41%
44.02%
42.29%
Total Expenditure
-
400.45
345.99
347.45
343.24
326.73
287.22
278.56
244.28
192.03
181.18
Power & Fuel Cost
-
3.99
3.84
4.24
4.82
4.20
3.69
3.30
3.32
2.16
2.81
% Of Sales
-
0.80%
0.89%
1.00%
1.15%
1.08%
1.10%
0.99%
1.17%
0.96%
1.42%
Employee Cost
-
57.81
49.44
51.39
47.93
43.43
38.79
30.62
25.61
20.54
20.11
% Of Sales
-
11.60%
11.46%
12.09%
11.45%
11.21%
11.53%
9.16%
9.05%
9.15%
10.17%
Manufacturing Exp.
-
47.67
42.00
36.66
32.86
28.07
27.44
26.63
23.50
14.74
16.29
% Of Sales
-
9.56%
9.73%
8.63%
7.85%
7.24%
8.16%
7.97%
8.30%
6.57%
8.24%
General & Admin Exp.
-
20.00
18.03
18.19
19.39
18.76
14.25
13.91
11.70
10.01
10.42
% Of Sales
-
4.01%
4.18%
4.28%
4.63%
4.84%
4.24%
4.16%
4.13%
4.46%
5.27%
Selling & Distn. Exp.
-
9.28
11.29
21.07
19.90
17.79
21.49
20.15
19.24
12.79
12.00
% Of Sales
-
1.86%
2.62%
4.96%
4.75%
4.59%
6.39%
6.03%
6.80%
5.70%
6.07%
Miscellaneous Exp.
-
8.52
9.21
12.28
8.91
6.50
3.35
4.50
3.62
6.13
12.00
% Of Sales
-
1.71%
2.13%
2.89%
2.13%
1.68%
1.00%
1.35%
1.28%
2.73%
2.77%
EBITDA
-
98.04
85.55
77.50
75.49
60.75
49.16
55.68
38.70
32.43
16.50
EBITDA Margin
-
19.67%
19.82%
18.24%
18.03%
15.68%
14.61%
16.66%
13.68%
14.45%
8.35%
Other Income
-
10.15
3.69
4.41
1.17
2.85
3.09
2.85
1.55
2.12
6.14
Interest
-
2.55
2.53
9.71
14.07
16.74
17.39
18.18
13.17
7.88
6.92
Depreciation
-
14.98
13.89
14.17
16.42
11.50
11.01
9.90
7.52
4.69
4.38
PBT
-
90.66
72.83
58.03
46.17
35.36
23.84
30.46
19.56
21.99
11.35
Tax
-
26.88
18.63
13.54
12.80
5.06
4.03
7.03
5.87
6.51
0.92
Tax Rate
-
29.65%
25.58%
24.33%
27.72%
14.31%
16.90%
23.08%
30.01%
29.60%
8.11%
PAT
-
63.78
54.20
42.12
33.37
30.30
19.81
23.42
12.34
14.10
10.85
PAT before Minority Interest
-
63.78
54.20
42.12
33.37
30.30
19.81
23.42
13.69
15.48
10.43
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-1.35
-1.38
0.42
PAT Margin
-
12.79%
12.56%
9.91%
7.97%
7.82%
5.89%
7.01%
4.36%
6.28%
5.49%
PAT Growth
-
17.68%
28.68%
26.22%
10.13%
52.95%
-15.41%
89.79%
-12.48%
29.95%
 
Unadjusted EPS
-
2.81
2.39
1.86
1.47
1.34
0.87
1.03
0.66
7.59
4.79

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
353.50
300.32
250.66
217.09
193.45
167.35
153.20
120.63
110.96
111.79
Share Capital
22.67
22.67
22.67
22.67
22.67
22.67
22.67
18.57
18.57
12.79
Total Reserves
330.83
277.65
227.99
194.42
170.78
144.68
130.53
102.06
92.39
89.12
Non-Current Liabilities
49.71
42.90
47.22
52.25
77.49
94.56
100.67
104.80
136.31
99.97
Secured Loans
0.94
0.39
0.00
9.39
34.84
53.27
65.19
74.24
121.53
88.72
Unsecured Loans
0.00
0.00
0.29
1.30
2.21
4.63
4.97
4.88
6.90
6.42
Long Term Provisions
16.17
16.14
13.07
10.67
9.15
8.11
6.14
5.40
0.00
0.00
Current Liabilities
103.44
110.59
99.40
140.49
152.43
149.64
134.07
146.96
55.58
48.00
Trade Payables
56.49
47.55
38.20
38.26
45.20
46.24
35.32
35.97
27.16
25.30
Other Current Liabilities
33.26
37.38
26.91
50.49
58.96
57.06
45.27
61.47
20.44
16.17
Short Term Borrowings
5.47
19.31
25.60
39.85
40.09
41.27
44.45
43.74
0.00
0.00
Short Term Provisions
8.23
6.35
8.68
11.88
8.19
5.07
9.04
5.77
7.98
6.53
Total Liabilities
506.65
453.81
397.28
409.83
423.37
411.55
387.94
386.40
315.33
263.47
Net Block
206.29
212.04
209.92
215.58
225.21
230.82
221.41
228.75
107.65
90.49
Gross Block
235.15
225.93
310.55
303.75
295.10
289.74
269.83
267.11
151.27
129.29
Accumulated Depreciation
28.86
13.89
100.63
88.17
69.88
58.91
48.42
38.37
43.62
38.79
Non Current Assets
214.87
220.94
226.14
233.68
248.01
249.77
242.67
241.52
204.83
167.50
Capital Work in Progress
0.00
0.02
0.13
0.39
1.22
0.16
2.86
0.75
96.21
75.87
Non Current Investment
0.93
1.01
1.26
2.17
2.89
2.76
3.39
0.62
0.96
1.13
Long Term Loans & Adv.
7.63
7.51
14.63
15.53
18.63
15.98
14.97
11.35
0.00
0.00
Other Non Current Assets
0.02
0.37
0.20
0.01
0.06
0.05
0.04
0.06
0.00
0.00
Current Assets
291.78
232.87
171.14
176.15
175.36
161.78
145.27
144.88
110.51
95.95
Current Investments
2.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
69.22
68.66
64.32
68.67
62.21
62.90
50.73
49.76
35.59
25.81
Sundry Debtors
88.29
74.24
79.04
89.39
93.11
78.19
74.21
58.49
44.87
39.75
Cash & Bank
119.95
77.85
14.70
6.79
6.46
5.97
4.10
9.39
7.54
4.22
Other Current Assets
12.24
7.37
3.67
3.80
13.59
14.72
16.24
27.24
22.50
26.17
Short Term Loans & Adv.
6.57
4.75
9.41
7.50
11.82
12.48
14.80
25.45
21.88
25.70
Net Current Assets
188.34
122.28
71.74
35.66
22.93
12.14
11.20
-2.08
54.93
47.95
Total Assets
506.65
453.81
397.28
409.83
423.37
411.55
387.94
386.40
315.34
263.47

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
72.00
87.42
77.16
55.36
48.57
56.78
41.54
29.47
25.46
24.61
PBT
90.66
72.83
55.66
46.17
35.36
23.84
30.46
19.56
20.68
11.35
Adjustment
13.88
9.56
30.65
33.41
30.75
29.64
31.36
23.28
15.20
11.75
Changes in Working Capital
-12.42
20.38
2.41
-16.72
-11.54
9.08
-14.61
-10.14
-7.27
4.84
Cash after chg. in Working capital
92.12
102.77
88.71
62.87
54.56
62.56
47.20
32.70
28.61
27.94
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-20.12
-15.35
-11.55
-7.51
-5.99
-5.78
-5.66
-3.23
-3.15
-3.33
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
-61.75
-54.45
-7.54
-9.23
-5.55
-17.09
-12.81
-34.75
-43.33
-43.43
Net Fixed Assets
-9.16
84.76
-6.53
-7.83
-6.46
-17.21
-7.38
-33.40
-43.26
-87.57
Net Investments
-2.08
-1.17
2.02
1.27
0.05
-0.84
-2.27
0.00
0.00
0.04
Others
-50.51
-138.04
-3.03
-2.67
0.86
0.96
-3.16
-1.35
-0.07
44.10
Cash from Financing Activity
-24.57
-10.34
-61.52
-46.06
-42.72
-38.50
-33.66
7.16
21.75
15.72
Net Cash Inflow / Outflow
-14.33
22.63
8.10
0.07
0.31
1.20
-4.93
1.88
3.87
-3.10
Opening Cash & Equivalents
35.89
13.26
5.16
5.09
4.78
3.59
8.52
6.63
4.27
7.42
Closing Cash & Equivalent
21.57
35.89
13.26
5.16
5.09
4.78
3.59
8.52
8.14
4.32

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
15.59
13.25
11.06
9.58
8.53
7.38
6.76
6.47
5.95
7.94
ROA
13.28%
12.74%
10.44%
8.01%
7.26%
4.96%
6.05%
3.90%
5.35%
4.50%
ROE
19.51%
19.67%
18.01%
16.26%
16.80%
12.36%
17.13%
11.86%
14.60%
12.33%
ROCE
27.37%
25.20%
23.22%
20.95%
18.07%
14.41%
17.66%
12.99%
13.41%
10.60%
Fixed Asset Turnover
2.42
1.97
1.66
1.66
1.58
1.45
1.47
1.60
1.71
1.96
Receivable days
53.20
53.04
60.27
66.95
67.67
68.47
61.26
56.29
64.44
65.65
Inventory Days
45.13
46.01
47.59
48.01
49.42
51.05
46.39
46.48
46.76
40.52
Payable days
48.91
46.47
42.23
44.41
47.55
45.51
44.46
45.49
52.06
48.26
Cash Conversion Cycle
49.42
52.58
65.63
70.55
69.55
74.00
63.18
57.28
59.14
57.91
Total Debt/Equity
0.02
0.07
0.11
0.31
0.50
0.71
0.87
1.20
1.16
0.94
Interest Cover
36.55
29.77
6.73
4.28
3.11
2.37
2.67
2.49
3.79
2.64

News Update:


  • Grauer & Weil (I) - Quarterly Results
    13th Aug 2018, 18:21 PM

    Read More

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.