Nifty
Sensex
:
:
10482.20
34812.99
-103.00 (-0.97%)
-345.56 (-0.98%)

Chemicals

Rating :
39/99

BSE: 532834 | NSE: CAMLINFINE

58.75
-2.20 (-3.61%)
12-Nov-2018 | 3:57PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  61.25
  •  62.80
  •  58.00
  •  60.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  483383
  •  283.99
  •  154.75
  •  36.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 737.83
  • N/A
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,062.55
  • N/A
  • 2.00

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 22.44%
  • 10.90%
  • 33.33%
  • FII
  • DII
  • Others
  • 0.37%
  • 19.46%
  • 13.50%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.31
  • 7.21
  • 13.77

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.86
  • -24.44
  • -30.72

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.62
  • 16.80
  • 17.74

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.46
  • 4.47
  • 4.20

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.57
  • 36.00
  • 54.69

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
201.34
144.21
39.62%
181.40
140.77
28.86%
231.69
153.97
50.48%
206.72
136.22
51.75%
Expenses
184.12
140.13
31.39%
167.50
152.37
9.93%
221.26
160.91
37.51%
202.08
134.37
50.39%
EBITDA
17.22
4.08
322.06%
13.89
-11.60
-
10.42
-6.94
-
4.63
1.85
150.27%
EBIDTM
8.55%
2.83%
7.66%
-8.24%
4.50%
-4.51%
2.24%
1.36%
Other Income
9.88
4.23
133.57%
3.80
0.67
467.16%
8.68
1.10
689.09%
2.11
9.05
-76.69%
Interest
9.48
8.00
18.50%
8.80
6.26
40.58%
4.16
5.09
-18.27%
9.06
8.61
5.23%
Depreciation
7.65
6.33
20.85%
7.23
4.52
59.96%
9.79
6.01
62.90%
6.02
5.58
7.89%
PBT
9.97
-6.02
-
1.66
-21.71
-
5.16
-16.94
-
-8.33
-3.28
-
Tax
8.04
-2.66
-
6.09
-10.39
-
9.61
-12.24
-
-3.31
0.17
-
PAT
1.93
-3.36
-
-4.43
-11.32
-
-4.45
-4.71
-
-5.02
-3.45
-
PATM
0.96%
-2.33%
-2.44%
-8.04%
-1.92%
-3.06%
-2.43%
-2.53%
EPS
0.11
-0.40
-
-0.49
-1.16
-
-0.26
-0.68
-
-0.85
-0.46
-

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
821.15
720.60
533.93
489.34
558.27
508.67
373.62
335.25
171.67
141.65
104.39
Net Sales Growth
42.77%
34.96%
9.11%
-12.35%
9.75%
36.15%
11.45%
95.29%
21.19%
35.69%
 
Cost Of Goods Sold
446.72
422.44
260.51
203.10
270.49
275.73
164.64
167.52
113.41
88.30
54.30
Gross Profit
374.43
298.16
273.42
286.24
287.78
232.94
208.98
167.73
58.26
53.34
50.09
GP Margin
45.60%
41.38%
51.21%
58.50%
51.55%
45.79%
55.93%
50.03%
33.94%
37.66%
47.98%
Total Expenditure
774.96
705.95
503.23
397.55
474.10
449.20
327.56
306.22
156.13
127.73
92.21
Power & Fuel Cost
-
61.43
46.35
47.43
58.00
51.43
57.06
55.65
8.71
9.33
7.77
% Of Sales
-
8.52%
8.68%
9.69%
10.39%
10.11%
15.27%
16.60%
5.07%
6.59%
7.44%
Employee Cost
-
72.87
61.09
40.05
40.58
34.37
30.10
23.69
10.41
7.27
5.77
% Of Sales
-
10.11%
11.44%
8.18%
7.27%
6.76%
8.06%
7.07%
6.06%
5.13%
5.53%
Manufacturing Exp.
-
34.70
31.04
37.04
35.06
26.59
24.03
12.88
5.57
6.30
3.97
% Of Sales
-
4.82%
5.81%
7.57%
6.28%
5.23%
6.43%
3.84%
3.24%
4.45%
3.80%
General & Admin Exp.
-
36.86
38.28
24.72
21.21
17.36
17.74
11.76
6.97
6.67
3.64
% Of Sales
-
5.12%
7.17%
5.05%
3.80%
3.41%
4.75%
3.51%
4.06%
4.71%
3.49%
Selling & Distn. Exp.
-
39.48
33.48
25.33
20.17
17.78
15.00
6.73
6.37
4.20
4.33
% Of Sales
-
5.48%
6.27%
5.18%
3.61%
3.50%
4.01%
2.01%
3.71%
2.97%
4.15%
Miscellaneous Exp.
-
38.17
32.48
19.88
28.58
25.93
18.99
27.99
4.69
5.66
4.33
% Of Sales
-
5.30%
6.08%
4.06%
5.12%
5.10%
5.08%
8.35%
2.73%
4.00%
11.90%
EBITDA
46.16
14.65
30.70
91.79
84.17
59.47
46.06
29.03
15.54
13.92
12.18
EBITDA Margin
5.62%
2.03%
5.75%
18.76%
15.08%
11.69%
12.33%
8.66%
9.05%
9.83%
11.67%
Other Income
24.47
12.91
15.65
4.27
8.38
11.84
11.16
11.84
1.80
0.88
1.50
Interest
31.50
31.80
30.58
24.44
23.82
24.66
20.11
16.69
9.17
6.78
5.76
Depreciation
30.69
26.65
21.80
17.06
16.25
11.79
13.61
13.51
5.65
4.67
4.08
PBT
8.46
-30.90
-6.03
54.57
52.48
34.86
23.51
10.67
2.52
3.35
3.86
Tax
20.43
-6.75
-1.58
14.20
-2.21
6.13
8.38
6.94
1.76
2.27
1.71
Tax Rate
241.49%
21.84%
26.20%
28.39%
-4.18%
17.58%
35.64%
64.14%
19.21%
67.76%
44.30%
PAT
-11.97
-29.81
-11.20
35.82
55.04
28.74
15.12
3.88
7.40
1.21
2.44
PAT before Minority Interest
-18.26
-24.14
-4.46
35.82
55.04
28.74
15.12
3.88
7.40
1.08
2.14
Minority Interest
-6.29
-5.67
-6.74
0.00
0.00
0.00
0.00
0.00
0.00
0.13
0.30
PAT Margin
-1.46%
-4.14%
-2.10%
7.32%
9.86%
5.65%
4.05%
1.16%
4.31%
0.85%
2.34%
PAT Growth
0.00%
-
-
-34.92%
91.51%
90.08%
289.69%
-47.57%
511.57%
-50.41%
 
Unadjusted EPS
-1.49
-3.07
-1.26
3.73
5.77
3.06
3.22
0.81
1.60
2.09
4.22

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
371.16
212.58
176.22
134.87
93.30
65.38
52.91
46.45
29.13
29.14
Share Capital
12.12
10.37
9.67
9.59
9.44
9.39
9.36
9.31
5.81
5.80
Total Reserves
357.48
200.53
166.55
125.19
83.66
55.90
43.45
37.06
23.24
22.51
Non-Current Liabilities
72.63
32.51
11.69
16.84
25.47
40.82
36.29
42.94
49.80
31.45
Secured Loans
104.63
47.51
21.45
28.06
28.52
30.72
26.02
39.95
46.49
28.32
Unsecured Loans
5.61
3.81
0.00
0.00
0.00
6.95
6.97
0.06
0.13
0.06
Long Term Provisions
1.96
2.14
1.85
1.47
0.98
0.00
0.00
0.00
0.00
0.00
Current Liabilities
470.91
385.72
279.94
261.53
245.88
263.28
196.40
94.91
40.86
32.54
Trade Payables
177.79
78.40
95.31
106.55
100.01
157.47
87.22
59.53
34.72
27.81
Other Current Liabilities
39.04
27.45
27.40
19.50
27.73
13.74
11.29
5.54
3.32
2.99
Short Term Borrowings
246.79
269.90
145.70
120.95
104.01
79.50
88.53
23.37
0.00
0.00
Short Term Provisions
7.29
9.97
11.53
14.53
14.13
12.57
9.36
6.46
2.82
1.74
Total Liabilities
976.92
648.42
467.85
413.24
364.65
369.48
285.60
184.30
119.90
93.35
Net Block
276.03
198.81
140.27
106.43
83.15
83.28
73.82
68.85
38.27
32.16
Gross Block
340.26
211.63
359.66
295.11
283.15
251.04
226.08
212.01
62.52
51.99
Accumulated Depreciation
64.24
12.82
219.38
188.69
199.99
167.76
152.27
143.16
24.25
19.82
Non Current Assets
311.37
229.03
168.13
114.54
107.90
86.28
78.66
74.55
40.39
35.02
Capital Work in Progress
13.62
7.62
25.06
2.82
22.08
0.76
2.23
3.30
2.11
2.85
Non Current Investment
9.41
9.24
1.09
1.09
1.21
1.23
1.24
1.22
0.01
0.01
Long Term Loans & Adv.
11.31
7.73
1.70
4.21
1.46
1.00
1.37
1.17
0.00
0.00
Other Non Current Assets
1.01
5.62
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
665.55
419.40
299.72
298.69
256.75
283.20
206.94
109.76
79.52
58.32
Current Investments
108.08
11.70
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
239.02
197.80
173.32
136.38
109.20
149.00
84.36
33.12
26.21
29.36
Sundry Debtors
205.35
144.89
75.48
113.42
101.32
87.06
90.17
50.33
42.45
22.18
Cash & Bank
48.08
31.24
18.90
19.26
15.80
25.74
10.23
13.13
3.53
1.89
Other Current Assets
65.02
13.00
11.87
14.76
30.42
21.39
22.18
13.18
7.32
4.90
Short Term Loans & Adv.
50.92
20.77
20.16
14.87
18.49
19.79
21.35
12.28
7.32
4.90
Net Current Assets
194.64
33.68
19.78
37.16
10.87
19.92
10.54
14.85
38.66
25.78
Total Assets
976.92
648.43
467.85
413.23
364.65
369.48
285.60
184.31
119.91
93.34

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
-15.41
-8.69
71.57
46.26
26.74
55.61
-31.86
4.18
1.08
4.79
PBT
-30.90
-6.03
50.02
52.48
34.86
23.51
10.67
2.52
3.35
3.86
Adjustment
40.90
46.70
48.89
47.26
40.28
32.66
26.51
14.74
12.36
9.58
Changes in Working Capital
-15.27
-39.00
-15.14
-42.60
-38.73
5.83
-63.80
-11.18
-13.14
-8.03
Cash after chg. in Working capital
-5.27
1.67
83.77
57.14
36.41
62.00
-26.62
6.09
2.56
5.40
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-10.14
-10.36
-12.20
-10.88
-9.67
-6.39
-5.25
-1.91
-1.48
-0.61
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
-148.59
-83.14
-65.67
-26.28
-32.16
-18.66
-9.21
-17.46
-9.93
-4.53
Net Fixed Assets
-7.46
59.18
-37.27
-23.68
-1.87
-12.66
-13.00
-10.18
-9.60
-3.64
Net Investments
-104.14
-39.31
-2.13
-0.77
-2.48
0.00
0.15
1.92
-1.55
-1.23
Others
-36.99
-103.01
-26.27
-1.83
-27.81
-6.00
3.64
-9.20
1.22
0.34
Cash from Financing Activity
181.82
90.92
-6.87
-15.48
-6.29
-21.44
38.17
23.03
10.49
0.75
Net Cash Inflow / Outflow
17.82
-0.92
-0.97
4.49
-11.71
15.51
-2.90
9.75
1.64
1.01
Opening Cash & Equivalents
20.65
8.03
8.99
4.50
16.21
10.23
13.13
3.38
1.89
0.88
Closing Cash & Equivalent
38.48
20.65
8.03
8.99
4.50
25.74
10.23
13.13
3.53
1.89

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.)
30.49
20.34
18.23
14.06
9.86
6.95
5.64
4.98
3.34
3.26
ROA
-2.97%
-0.80%
8.13%
14.15%
7.83%
4.62%
1.65%
4.87%
1.01%
2.67%
ROE
-8.32%
-2.30%
23.04%
48.31%
36.29%
25.61%
7.82%
19.64%
3.77%
7.77%
ROCE
0.14%
5.45%
22.86%
28.50%
27.41%
23.65%
18.81%
19.26%
15.19%
18.03%
Fixed Asset Turnover
2.62
1.91
1.54
1.97
1.94
1.60
1.55
1.27
2.52
2.09
Receivable days
88.44
73.54
68.37
68.69
66.48
84.48
75.55
97.40
81.73
59.71
Inventory Days
110.30
123.85
112.09
78.55
91.12
111.24
63.17
62.28
70.26
72.95
Payable days
73.54
64.72
89.70
89.36
114.87
132.61
84.56
129.85
96.92
81.65
Cash Conversion Cycle
125.19
132.67
90.76
57.88
42.72
63.10
54.15
29.83
55.07
51.01
Total Debt/Equity
1.01
1.57
1.02
1.19
1.61
1.93
2.36
1.47
1.60
1.00
Interest Cover
0.03
0.80
3.05
3.22
2.41
2.17
1.65
2.00
1.49
1.67

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.