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

Dyes & Pigments

Rating :
83/99

BSE: 530627 | NSE: Not Listed

207.90
1.10 (0.53%)
16-Nov-2018 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  210.00
  •  210.00
  •  205.00
  •  206.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1424
  •  2.96
  •  265.90
  •  97.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 159.74
  • 59.08
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 175.22
  • 0.39%
  • 6.07

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.51%
  • 4.69%
  • 38.11%
  • FII
  • DII
  • Others
  • 0%
  • 0.25%
  • 2.44%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.89
  • 12.45
  • 14.87

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.99
  • 13.88
  • 5.88

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.66
  • 28.82
  • 36.63

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.87
  • 34.49
  • 46.43

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.14
  • 2.80
  • 3.97

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.70
  • 16.41
  • 21.24

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
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
-
79.20
57.16
52.53
52.46
44.28
34.32
28.93
33.10
Net Sales Growth
-
38.56%
8.81%
0.13%
18.47%
29.02%
18.63%
-12.60%
 
Cost Of Goods Sold
-
60.15
40.85
37.88
40.19
32.63
25.60
23.03
27.68
Gross Profit
-
19.05
16.30
14.65
12.26
11.65
8.73
5.90
5.42
GP Margin
-
24.05%
28.52%
27.89%
23.37%
26.31%
25.44%
20.39%
16.37%
Total Expenditure
-
75.55
53.93
49.67
50.14
42.47
32.85
27.55
31.02
Power & Fuel Cost
-
1.93
1.65
1.59
1.33
1.10
1.25
0.57
0.52
% Of Sales
-
2.44%
2.89%
3.03%
2.54%
2.48%
3.64%
1.97%
1.57%
Employee Cost
-
2.90
2.42
1.84
1.74
1.51
1.07
0.69
0.59
% Of Sales
-
3.66%
4.23%
3.50%
3.32%
3.41%
3.12%
2.39%
1.78%
Manufacturing Exp.
-
4.04
3.40
3.51
2.93
1.95
1.61
0.71
0.62
% Of Sales
-
5.10%
5.95%
6.68%
5.59%
4.40%
4.69%
2.45%
1.87%
General & Admin Exp.
-
3.21
2.79
2.12
1.70
1.56
1.28
0.88
0.77
% Of Sales
-
4.05%
4.88%
4.04%
3.24%
3.52%
3.73%
3.04%
2.33%
Selling & Distn. Exp.
-
1.72
1.26
1.08
1.00
1.03
0.83
0.62
0.62
% Of Sales
-
2.17%
2.20%
2.06%
1.91%
2.33%
2.42%
2.14%
1.87%
Miscellaneous Exp.
-
1.59
1.56
1.65
1.25
2.70
1.22
1.05
0.23
% Of Sales
-
2.01%
2.73%
3.14%
2.38%
6.10%
3.55%
3.63%
0.69%
EBITDA
-
3.65
3.23
2.86
2.32
1.81
1.47
1.38
2.08
EBITDA Margin
-
4.61%
5.65%
5.44%
4.42%
4.09%
4.28%
4.77%
6.28%
Other Income
-
1.35
0.56
0.10
0.14
0.07
0.06
0.06
0.14
Interest
-
0.90
0.61
0.66
0.68
0.57
0.49
0.47
0.59
Depreciation
-
0.70
0.78
0.91
0.72
0.48
0.39
0.28
0.23
PBT
-
3.39
2.40
1.38
1.06
0.83
0.65
0.70
1.39
Tax
-
1.15
0.78
0.45
0.36
0.27
0.20
0.23
0.42
Tax Rate
-
33.92%
32.50%
32.61%
33.96%
32.53%
30.77%
32.86%
30.22%
PAT
-
2.25
1.62
0.92
0.72
0.60
0.45
0.51
0.97
PAT before Minority Interest
-
2.24
1.62
0.93
0.70
0.56
0.45
0.47
0.97
Minority Interest
-
0.01
0.00
-0.01
0.02
0.04
0.00
0.04
0.00
PAT Margin
-
2.84%
2.83%
1.75%
1.37%
1.36%
1.31%
1.76%
2.93%
PAT Growth
-
38.89%
76.09%
27.78%
20.00%
33.33%
-11.76%
-47.42%
 
Unadjusted EPS
-
3.36
2.96
1.67
1.32
1.09
0.97
0.93
2.10

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
25.35
19.33
13.02
12.62
12.48
12.36
12.37
12.42
Share Capital
7.72
6.26
5.47
5.47
5.47
5.47
5.47
5.43
Total Reserves
17.63
11.61
7.55
7.15
7.00
6.89
6.90
6.42
Non-Current Liabilities
1.79
0.50
0.40
0.80
0.22
0.35
0.39
0.44
Secured Loans
1.72
0.40
0.20
0.35
0.14
0.23
0.03
0.08
Unsecured Loans
0.00
0.00
0.00
0.19
0.02
0.06
0.12
0.13
Long Term Provisions
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
Current Liabilities
43.50
26.31
19.51
23.40
21.93
20.17
13.21
12.11
Trade Payables
23.53
15.15
11.40
12.42
11.35
9.74
5.52
4.69
Other Current Liabilities
2.18
0.72
0.98
1.08
0.85
0.83
0.68
0.69
Short Term Borrowings
16.62
9.95
6.22
9.08
8.97
8.85
6.24
5.81
Short Term Provisions
1.17
0.49
0.91
0.82
0.76
0.76
0.77
0.92
Total Liabilities
70.49
46.00
32.80
36.67
34.51
32.79
25.96
25.00
Net Block
6.43
6.47
5.84
6.34
4.82
4.24
3.51
2.87
Gross Block
7.91
7.26
10.87
10.46
8.32
7.26
6.24
5.31
Accumulated Depreciation
1.48
0.78
5.03
4.12
3.50
3.02
2.73
2.45
Non Current Assets
19.82
14.12
11.83
12.09
10.60
10.10
9.08
4.30
Capital Work in Progress
5.36
1.26
0.13
0.09
0.07
0.14
0.22
0.14
Non Current Investment
0.88
0.66
0.28
0.28
0.28
0.28
0.28
0.27
Long Term Loans & Adv.
7.15
5.72
5.59
5.38
5.44
5.45
5.07
1.02
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
Current Assets
50.68
31.89
20.97
24.58
23.89
22.68
16.87
20.69
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
8.95
7.68
5.14
5.95
6.51
4.95
3.93
3.51
Sundry Debtors
28.63
14.80
10.39
11.98
10.10
11.78
7.91
8.30
Cash & Bank
3.34
4.70
2.21
2.27
1.98
1.54
0.83
2.38
Other Current Assets
9.76
2.03
1.64
1.85
5.31
4.41
4.22
6.51
Short Term Loans & Adv.
7.89
2.67
1.58
2.52
3.25
2.79
2.90
5.23
Net Current Assets
7.18
5.58
1.46
1.18
1.97
2.51
3.66
8.58
Total Assets
70.50
46.01
32.81
36.68
34.50
32.79
25.96
24.99

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
-8.39
-4.08
4.60
3.07
2.37
-0.05
-0.12
-0.42
PBT
3.39
2.40
1.38
1.06
0.83
0.65
0.70
1.39
Adjustment
0.92
0.87
1.48
1.28
1.44
0.84
0.70
0.60
Changes in Working Capital
-12.19
-6.52
2.04
1.03
0.31
-1.26
-0.99
-2.12
Cash after chg. in Working capital
-7.88
-3.25
4.89
3.37
2.58
0.23
0.40
-0.14
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.51
-0.83
-0.29
-0.31
-0.21
-0.28
-0.52
-0.28
Other Direct Exp. Paid
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
Cash From Investing Activity
-4.27
-2.19
-0.35
-2.16
-0.92
-0.99
-0.96
-0.60
Net Fixed Assets
-4.76
2.26
-0.45
-2.16
-0.99
-0.93
-0.57
Net Investments
-0.22
-0.39
-1.10
0.00
0.00
0.00
0.00
Others
0.71
-4.06
1.20
0.00
0.07
-0.06
-0.39
Cash from Financing Activity
10.89
7.36
-4.30
-0.62
-1.01
1.76
-0.47
1.99
Net Cash Inflow / Outflow
-1.77
1.09
-0.05
0.29
0.44
0.71
-1.55
0.97
Opening Cash & Equivalents
1.92
0.83
2.27
1.98
1.54
0.83
2.38
1.41
Closing Cash & Equivalent
0.16
1.92
2.21
2.27
1.98
1.54
0.83
2.38

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
32.82
28.53
23.78
23.04
22.77
22.56
22.58
21.82
ROA
3.85%
4.11%
2.66%
1.97%
1.67%
1.54%
1.83%
3.87%
ROE
10.37%
10.49%
7.22%
5.60%
4.52%
3.65%
3.86%
8.16%
ROCE
11.61%
12.15%
9.59%
7.82%
6.47%
5.64%
6.21%
10.62%
Fixed Asset Turnover
10.47
6.42
4.97
5.63
5.72
5.12
5.03
6.26
Receivable days
99.83
79.08
76.98
76.17
89.63
104.01
101.90
91.11
Inventory Days
38.24
40.24
38.16
42.98
46.94
46.90
46.73
38.48
Payable days
92.88
82.80
77.20
73.25
76.36
70.07
56.51
41.89
Cash Conversion Cycle
45.19
36.51
37.93
45.90
60.22
80.85
92.12
87.69
Total Debt/Equity
0.74
0.58
0.52
0.81
0.74
0.75
0.53
0.53
Interest Cover
4.76
4.91
3.08
2.55
2.46
2.32
2.48
3.36

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.