Nifty
Sensex
:
:
11778.80
39296.69
121.75 (1.04%)
485.30 (1.25%)

Chemicals

Rating :
65/99

BSE: 524370 | NSE: BODALCHEM

116.40
4.25 (3.79%)
24-May-2019 | 1:19PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  111.60
  •  118.00
  •  111.60
  •  112.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  95231
  •  110.85
  •  156.20
  •  90.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,357.25
  • 9.48
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,532.42
  • 0.72%
  • 1.64

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.32%
  • 3.23%
  • 22.60%
  • FII
  • DII
  • Others
  • 0.12%
  • 5.97%
  • 9.76%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.66
  • 3.16
  • 7.21

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 0.79
  • 5.57

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 33.00
  • 13.77

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.02
  • 10.61
  • 12.75

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.13
  • 3.27
  • 3.44

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.76
  • 6.36
  • 7.97

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Net Sales
344.26
0.00
0.00
334.31
0.00
0.00
393.21
0.00
0.00
351.72
309.54
13.63%
Expenses
300.45
0.00
0.00
278.59
0.00
0.00
320.37
0.00
0.00
287.95
259.60
10.92%
EBITDA
43.81
0.00
0.00
55.72
0.00
0.00
72.84
0.00
0.00
63.77
49.94
27.69%
EBIDTM
12.73%
0.00%
16.67%
0.00%
18.52%
0.00%
18.13%
16.13%
Other Income
7.39
0.00
0.00
0.53
0.00
0.00
3.04
0.00
0.00
2.40
3.28
-26.83%
Interest
2.76
0.00
0.00
2.66
0.00
0.00
2.03
0.00
0.00
1.63
2.02
-19.31%
Depreciation
5.75
0.00
0.00
5.54
0.00
0.00
5.39
0.00
0.00
4.56
7.21
-36.75%
PBT
42.69
0.00
0.00
48.05
0.00
0.00
68.46
0.00
0.00
59.98
44.00
36.32%
Tax
13.32
0.00
0.00
19.57
0.00
0.00
23.43
0.00
0.00
20.67
14.89
38.82%
PAT
29.37
0.00
0.00
28.47
0.00
0.00
45.03
0.00
0.00
39.32
29.11
35.07%
PATM
8.53%
0.00%
8.52%
0.00%
11.45%
0.00%
11.18%
9.40%
EPS
2.42
0.00
0.00
2.42
0.00
0.00
3.73
0.00
0.00
3.14
2.64
18.94%

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
1,423.50
1,142.21
1,234.37
909.92
1,045.31
959.52
527.46
613.71
572.69
Net Sales Growth
359.88%
-7.47%
35.66%
-12.95%
8.94%
81.91%
-14.05%
7.16%
 
Cost Of Goods Sold
886.05
705.68
797.32
570.57
657.91
617.46
373.61
456.89
377.39
Gross Profit
537.45
436.53
437.04
339.35
387.40
342.05
153.85
156.82
195.30
GP Margin
37.76%
38.22%
35.41%
37.29%
37.06%
35.65%
29.17%
25.55%
34.10%
Total Expenditure
1,187.36
947.83
1,008.32
760.13
861.21
770.73
507.70
610.32
512.13
Power & Fuel Cost
-
65.93
55.19
49.68
51.91
44.42
42.32
47.34
51.40
% Of Sales
-
5.77%
4.47%
5.46%
4.97%
4.63%
8.02%
7.71%
8.98%
Employee Cost
-
47.22
41.91
36.79
58.99
38.04
31.99
33.02
30.14
% Of Sales
-
4.13%
3.40%
4.04%
5.64%
3.96%
6.06%
5.38%
5.26%
Manufacturing Exp.
-
75.03
66.00
53.39
44.40
39.47
25.95
32.58
22.91
% Of Sales
-
6.57%
5.35%
5.87%
4.25%
4.11%
4.92%
5.31%
4.00%
General & Admin Exp.
-
16.48
15.01
11.11
11.38
9.16
3.61
3.33
2.94
% Of Sales
-
1.44%
1.22%
1.22%
1.09%
0.95%
0.68%
0.54%
0.51%
Selling & Distn. Exp.
-
30.84
30.39
31.02
27.23
17.29
16.39
22.13
20.95
% Of Sales
-
2.70%
2.46%
3.41%
2.60%
1.80%
3.11%
3.61%
3.66%
Miscellaneous Exp.
-
6.65
2.49
7.56
9.37
4.89
13.84
15.02
6.41
% Of Sales
-
0.58%
0.20%
0.83%
0.90%
0.51%
2.62%
2.45%
1.12%
EBITDA
236.14
194.38
226.05
149.79
184.10
188.79
19.76
3.39
60.56
EBITDA Margin
16.59%
17.02%
18.31%
16.46%
17.61%
19.68%
3.75%
0.55%
10.57%
Other Income
13.36
9.49
10.51
11.97
4.65
3.71
3.90
1.50
1.16
Interest
9.08
5.31
8.70
12.20
27.28
46.91
40.07
34.65
22.75
Depreciation
21.24
12.09
28.89
25.79
22.25
25.26
16.48
16.10
13.85
PBT
219.18
186.48
198.97
123.77
139.23
120.33
-32.89
-45.86
25.11
Tax
76.99
61.89
70.89
44.54
47.44
16.43
-9.74
-10.98
8.31
Tax Rate
35.13%
33.19%
34.78%
34.13%
34.07%
35.27%
29.61%
26.91%
33.09%
PAT
142.19
125.23
132.93
85.99
91.78
30.16
-23.15
-29.78
16.70
PAT before Minority Interest
144.10
124.59
132.93
85.99
91.78
30.16
-23.15
-29.83
16.80
Minority Interest
1.91
0.64
0.00
0.00
0.00
0.00
0.00
0.05
-0.10
PAT Margin
9.99%
10.96%
10.77%
9.45%
8.78%
3.14%
-4.39%
-4.85%
2.92%
PAT Growth
388.46%
-5.79%
54.59%
-6.31%
204.31%
-
-
-
 
Unadjusted EPS
11.71
10.62
12.18
7.88
8.41
2.76
-2.12
-2.88
1.68

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
696.96
362.69
234.60
181.49
89.89
50.38
58.21
79.08
Share Capital
24.44
21.82
21.82
46.82
46.82
37.32
21.82
19.90
Total Reserves
672.14
340.87
212.78
134.67
43.07
13.06
36.39
48.44
Non-Current Liabilities
25.47
26.05
16.05
98.55
215.78
243.83
142.00
151.45
Secured Loans
0.25
7.10
0.00
85.54
215.06
243.45
130.49
120.43
Unsecured Loans
0.77
0.78
0.68
0.67
0.79
2.30
3.65
12.17
Long Term Provisions
0.08
0.01
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
348.11
316.17
259.24
254.20
286.92
177.01
374.12
317.61
Trade Payables
151.91
159.03
104.68
112.49
112.16
68.18
118.90
112.26
Other Current Liabilities
14.09
10.42
7.84
18.66
47.13
13.52
57.32
69.82
Short Term Borrowings
179.82
141.15
142.22
122.49
127.37
95.13
196.96
126.33
Short Term Provisions
2.28
5.57
4.49
0.55
0.25
0.18
0.94
9.20
Total Liabilities
1,071.66
706.67
509.89
534.24
592.59
471.22
574.85
548.71
Net Block
436.55
221.50
191.95
189.75
168.28
265.10
278.80
272.47
Gross Block
476.63
250.10
433.99
403.92
360.31
358.78
356.57
334.34
Accumulated Depreciation
40.08
28.61
242.04
214.17
192.03
93.69
77.77
61.88
Non Current Assets
534.22
301.47
202.45
211.43
195.55
281.25
294.86
287.60
Capital Work in Progress
18.70
9.17
0.27
3.32
8.52
0.25
1.66
0.59
Non Current Investment
13.93
17.38
1.63
1.78
0.66
0.73
0.21
0.68
Long Term Loans & Adv.
64.95
52.38
8.56
16.11
17.34
14.29
13.91
13.67
Other Non Current Assets
0.09
1.04
0.05
0.47
0.75
0.88
0.28
0.18
Current Assets
537.43
405.20
307.43
322.81
397.04
189.96
279.99
261.11
Current Investments
3.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
113.31
130.82
89.80
77.96
122.13
61.73
79.49
91.86
Sundry Debtors
346.76
230.29
166.68
197.20
226.33
88.71
153.42
125.33
Cash & Bank
5.88
16.71
3.86
3.05
3.43
3.85
4.91
5.14
Other Current Assets
68.48
4.05
6.13
4.16
45.15
35.68
42.17
38.77
Short Term Loans & Adv.
62.92
23.34
40.97
40.44
36.14
32.10
42.06
38.58
Net Current Assets
189.33
89.03
48.19
68.61
110.12
12.96
-94.13
-56.50
Total Assets
1,071.65
706.67
509.88
534.24
592.59
471.21
574.85
548.71

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
7.08
103.64
131.23
197.72
49.16
14.25
0.79
46.90
PBT
186.48
203.82
130.53
139.23
46.59
-32.89
-40.81
25.11
Adjustment
12.91
24.17
22.27
54.55
141.92
55.76
45.73
36.30
Changes in Working Capital
-132.96
-55.30
14.18
43.88
-123.82
-8.54
-1.00
-10.82
Cash after chg. in Working capital
66.43
172.69
166.98
237.65
64.69
14.34
3.92
50.59
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-59.35
-69.05
-35.75
-39.94
-15.53
-0.09
-3.13
-3.69
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
-256.27
-67.89
-22.55
-35.34
-16.57
-2.28
-17.96
-53.50
Net Fixed Assets
-232.40
192.58
-16.25
-38.40
-10.10
-3.48
-21.78
Net Investments
-2.23
-18.16
0.00
-1.45
0.03
0.00
0.49
Others
-21.64
-242.31
-6.30
4.51
-6.50
1.20
3.33
Cash from Financing Activity
236.22
-22.71
-109.41
-162.14
-32.05
-13.14
17.98
6.77
Net Cash Inflow / Outflow
-12.97
13.04
-0.73
0.23
0.54
-1.17
0.81
0.17
Opening Cash & Equivalents
14.14
0.47
1.20
0.97
0.44
1.61
0.84
0.67
Closing Cash & Equivalent
1.18
14.14
0.47
1.20
0.97
0.44
1.65
0.84

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
57.01
33.24
21.50
14.34
5.95
3.20
5.33
6.87
ROA
14.01%
21.85%
16.47%
16.29%
5.67%
-4.43%
-5.31%
3.06%
ROE
23.52%
44.51%
43.97%
82.92%
60.46%
-49.74%
-47.15%
24.58%
ROCE
27.56%
47.70%
37.18%
39.09%
21.75%
1.79%
-1.60%
12.96%
Fixed Asset Turnover
3.21
3.92
2.36
2.95
2.88
1.60
1.91
1.85
Receivable days
90.31
54.10
67.15
68.50
55.44
77.18
77.12
73.80
Inventory Days
38.21
30.07
30.96
32.36
32.35
45.02
47.41
54.09
Payable days
60.18
46.96
51.57
48.05
41.20
68.17
70.42
78.05
Cash Conversion Cycle
68.33
37.20
46.54
52.81
46.59
54.03
54.11
49.84
Total Debt/Equity
0.26
0.42
0.61
1.15
4.13
6.91
5.92
4.25
Interest Cover
36.13
24.44
11.70
6.10
1.99
0.18
-0.18
2.10

News Update:


  • Bodal Chemicals reports 25% fall in Q4 consolidated net profit
    21st May 2019, 15:27 PM

    The company has reported a standalone net profit of Rs 29.64 crore for the quarter ended March 31, 2019

    Read More
  • Bodal Chemicals gets nod to make investment in Turkey based LLP
    21st May 2019, 14:38 PM

    The Board of directors of the company at its meeting held on May 21, 2019 has approved for the same

    Read More
  • Bodal Chemicals completes expansion of plants
    19th Mar 2019, 16:52 PM

    the company has started production at unit VII of the company situated at Vadodara

    Read More
  • Bodal Chemicals restarts remaining of dye intermediate, dyestuff operations
    19th Feb 2019, 10:19 AM

    The company had restarted majority of its Dye Intermediate operations on November 05, 2018

    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.