Nifty
Sensex
:
:
10682.20
35457.16
65.50 (0.62%)
196.62 (0.56%)

Solvent Extraction

Rating :
65/99

BSE: 524332 | NSE: Not Listed

108.95
-4.60 (-4.05%)
16-Nov-2018 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  113.55
  •  115.90
  •  108.00
  •  113.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  38710
  •  42.17
  •  195.70
  •  86.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 197.95
  • 10.07
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 420.31
  • N/A
  • 1.42

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.24%
  • 10.83%
  • 20.73%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 8.20%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.05
  • 5.95
  • 17.25

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.53
  • 10.30
  • 12.88

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.70
  • 25.42
  • 41.82

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.33
  • 9.57
  • 10.07

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.78
  • 0.94
  • 1.16

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.42
  • 6.57
  • 7.00

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

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Net Sales
-
850.79
671.28
Net Sales Growth
-
26.74%
 
Cost Of Goods Sold
-
676.75
532.92
Gross Profit
-
174.03
138.37
GP Margin
-
20.46%
20.61%
Total Expenditure
-
803.99
634.67
Power & Fuel Cost
-
51.56
24.66
% Of Sales
-
6.06%
3.67%
Employee Cost
-
12.64
8.65
% Of Sales
-
1.49%
1.29%
Manufacturing Exp.
-
43.06
34.57
% Of Sales
-
5.06%
5.15%
General & Admin Exp.
-
5.05
4.68
% Of Sales
-
0.59%
0.70%
Selling & Distn. Exp.
-
14.74
28.89
% Of Sales
-
1.73%
4.30%
Miscellaneous Exp.
-
0.19
0.29
% Of Sales
-
0.02%
0.04%
EBITDA
-
46.80
36.61
EBITDA Margin
-
5.50%
5.45%
Other Income
-
6.77
4.67
Interest
-
21.26
21.36
Depreciation
-
10.55
8.51
PBT
-
21.75
11.42
Tax
-
3.91
1.53
Tax Rate
-
17.98%
13.55%
PAT
-
17.97
9.76
PAT before Minority Interest
-
17.83
9.76
Minority Interest
-
0.14
0.00
PAT Margin
-
2.11%
1.45%
PAT Growth
-
84.12%
 
Unadjusted EPS
-
12.26
6.90

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Shareholder's Funds
131.75
97.66
Share Capital
15.71
14.15
Total Reserves
109.59
83.51
Non-Current Liabilities
111.17
126.98
Secured Loans
77.37
95.78
Unsecured Loans
21.65
12.03
Long Term Provisions
1.25
0.25
Current Liabilities
253.04
256.19
Trade Payables
101.11
133.35
Other Current Liabilities
42.78
26.80
Short Term Borrowings
105.26
92.33
Short Term Provisions
3.88
3.71
Total Liabilities
495.98
480.83
Net Block
135.70
84.25
Gross Block
220.31
158.30
Accumulated Depreciation
84.61
74.04
Non Current Assets
145.96
143.22
Capital Work in Progress
4.96
54.02
Non Current Investment
2.91
3.58
Long Term Loans & Adv.
2.38
1.37
Other Non Current Assets
0.00
0.00
Current Assets
350.02
337.62
Current Investments
30.71
21.81
Inventories
262.41
241.27
Sundry Debtors
42.09
47.10
Cash & Bank
5.27
18.84
Other Current Assets
9.52
1.29
Short Term Loans & Adv.
8.15
7.32
Net Current Assets
96.98
81.43
Total Assets
495.98
480.84

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Cash From Operating Activity
10.32
64.80
PBT
21.89
11.42
Adjustment
31.56
29.67
Changes in Working Capital
-39.62
25.83
Cash after chg. in Working capital
13.82
66.92
Interest Paid
0.00
0.00
Tax Paid
-3.50
-2.00
Other Direct Exp. Paid
0.00
0.00
Extra & Other Items
0.00
-0.13
Cash From Investing Activity
-39.99
-45.20
Net Fixed Assets
-7.49
Net Investments
-8.74
Others
-23.76
Cash from Financing Activity
15.97
-6.20
Net Cash Inflow / Outflow
-13.70
13.39
Opening Cash & Equivalents
18.84
5.45
Closing Cash & Equivalent
5.27
18.84

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Book Value (Rs.)
79.46
68.67
ROA
3.65%
2.03%
ROE
16.07%
10.05%
ROCE
12.78%
10.39%
Fixed Asset Turnover
4.49
4.24
Receivable days
19.13
25.61
Inventory Days
108.04
131.19
Payable days
51.34
74.83
Cash Conversion Cycle
75.84
81.97
Total Debt/Equity
1.82
2.23
Interest Cover
2.02
1.53

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.