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

Chemicals

Rating :
51/99

BSE: 506390 | NSE: CLNINDIA

393.00
3.30 (0.85%)
16-Nov-2018 | 3:56PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  393.50
  •  395.00
  •  389.10
  •  389.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3874
  •  15.22
  •  668.00
  •  374.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 901.92
  • 28.26
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 874.13
  • 1.28%
  • 1.44

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.00%
  • 4.26%
  • 29.18%
  • FII
  • DII
  • Others
  • 1.36%
  • 7.90%
  • 6.30%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -3.84

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -7.32

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -28.61

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.89
  • 32.21
  • 45.23

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.63
  • 2.33
  • 2.13

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.96
  • 21.54
  • 17.72

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
Dec 11
Dec 10
Dec 09
Dec 08
Dec 07
Dec 06
Mar 06
Mar 05
Net Sales
-
961.64
981.28
924.33
920.24
862.52
692.14
855.96
413.16
Net Sales Growth
-
-2.00%
6.16%
0.44%
6.69%
24.62%
-19.14%
107.17%
 
Cost Of Goods Sold
-
567.94
562.25
519.57
556.84
530.86
440.76
538.69
248.48
Gross Profit
-
393.70
419.03
404.76
363.40
331.66
251.38
317.28
164.67
GP Margin
-
40.94%
42.70%
43.79%
39.49%
38.45%
36.32%
37.07%
39.86%
Total Expenditure
-
831.89
824.27
751.95
822.62
791.41
650.11
800.17
387.91
Power & Fuel Cost
-
37.85
36.53
45.96
44.85
42.04
34.13
36.77
25.28
% Of Sales
-
3.94%
3.72%
4.97%
4.87%
4.87%
4.93%
4.30%
6.12%
Employee Cost
-
72.67
65.32
59.30
70.56
69.54
52.09
69.11
39.79
% Of Sales
-
7.56%
6.66%
6.42%
7.67%
8.06%
7.53%
8.07%
9.63%
Manufacturing Exp.
-
45.31
47.35
38.89
41.14
42.70
32.86
44.54
22.11
% Of Sales
-
4.71%
4.83%
4.21%
4.47%
4.95%
4.75%
5.20%
5.35%
General & Admin Exp.
-
34.30
40.28
24.87
25.60
28.15
20.80
34.93
14.62
% Of Sales
-
3.57%
4.10%
2.69%
2.78%
3.26%
3.01%
4.08%
3.54%
Selling & Distn. Exp.
-
30.08
30.51
22.13
31.32
40.15
37.41
42.80
15.76
% Of Sales
-
3.13%
3.11%
2.39%
3.40%
4.65%
5.40%
5.00%
3.81%
Miscellaneous Exp.
-
43.75
42.02
41.23
52.31
37.97
32.06
33.34
21.85
% Of Sales
-
4.55%
4.28%
4.46%
5.68%
4.40%
4.63%
3.90%
5.29%
EBITDA
-
129.75
157.01
172.38
97.62
71.11
42.03
55.79
25.25
EBITDA Margin
-
13.49%
16.00%
18.65%
10.61%
8.24%
6.07%
6.52%
6.11%
Other Income
-
44.35
34.72
35.37
33.75
33.22
28.94
38.33
25.63
Interest
-
1.23
1.16
1.00
1.53
3.59
2.05
4.85
3.47
Depreciation
-
18.70
17.61
19.65
23.20
22.14
15.46
24.47
15.66
PBT
-
154.17
172.96
187.09
106.64
78.60
53.46
64.79
31.75
Tax
-
91.44
53.08
54.97
39.17
17.75
18.34
24.44
14.59
Tax Rate
-
23.10%
32.04%
33.81%
36.90%
37.56%
33.95%
37.72%
45.95%
PAT
-
304.39
112.58
107.61
66.99
29.51
35.68
40.35
16.46
PAT before Minority Interest
-
304.39
112.58
107.61
66.99
29.51
35.68
40.35
17.16
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.70
PAT Margin
-
31.65%
11.47%
11.64%
7.28%
3.42%
5.16%
4.71%
3.98%
PAT Growth
-
170.38%
4.62%
60.64%
127.01%
-17.29%
-11.57%
145.14%
 
Unadjusted EPS
-
114.17
42.23
40.36
25.13
11.07
13.38
15.13
14.13

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 11
Dec 10
Dec 09
Dec 08
Dec 07
Dec 06
Mar 06
Mar 05
Shareholder's Funds
485.43
366.74
347.27
317.64
309.91
313.01
332.06
183.08
Share Capital
26.66
26.66
26.66
26.66
26.66
26.66
11.65
11.65
Total Reserves
458.77
340.08
320.61
290.98
283.25
286.35
305.40
171.43
Non-Current Liabilities
4.77
-0.03
-0.71
5.64
9.04
16.46
61.20
40.75
Secured Loans
0.00
0.00
0.00
0.00
0.00
1.42
35.98
23.85
Unsecured Loans
0.20
1.05
2.05
3.09
4.07
4.79
19.96
15.50
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
308.32
301.17
231.98
209.52
216.28
261.60
239.12
122.66
Trade Payables
170.12
167.20
131.57
112.79
151.93
173.39
157.86
94.53
Other Current Liabilities
23.42
51.07
34.57
16.05
14.50
14.24
13.96
4.69
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
114.79
82.90
65.84
80.67
49.85
73.97
67.30
23.43
Total Liabilities
798.52
667.88
578.54
532.80
535.23
591.07
632.38
359.12
Net Block
170.49
147.12
155.08
162.78
163.19
166.33
156.67
102.11
Gross Block
379.51
350.02
368.10
398.16
374.04
384.44
381.53
258.44
Accumulated Depreciation
209.03
202.90
211.65
228.09
210.85
218.11
224.86
156.32
Non Current Assets
216.38
167.57
161.15
173.51
181.02
212.71
210.34
144.70
Capital Work in Progress
14.89
20.46
6.06
10.73
17.83
8.13
10.42
4.32
Non Current Investment
31.00
0.00
0.00
0.00
0.00
38.25
43.25
38.27
Long Term Loans & Adv.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
582.13
500.31
417.40
359.28
354.21
376.59
422.03
213.56
Current Investments
235.51
188.59
121.25
54.59
26.18
5.00
67.36
0.10
Inventories
115.59
91.84
77.64
106.32
114.57
129.35
125.28
62.24
Sundry Debtors
133.39
126.80
144.89
132.20
135.38
142.23
145.15
80.04
Cash & Bank
28.45
21.07
17.13
9.22
13.30
39.65
14.42
4.98
Other Current Assets
69.20
1.33
1.05
0.53
64.78
60.36
69.82
66.20
Short Term Loans & Adv.
67.37
70.69
55.44
56.43
62.77
58.48
68.75
64.53
Net Current Assets
273.81
199.14
185.42
149.77
137.93
114.99
182.91
90.90
Total Assets
798.51
667.88
578.55
532.79
535.23
591.07
632.37
359.13

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 11
Dec 10
Dec 09
Dec 08
Dec 07
Dec 06
Mar 06
Mar 05
Cash From Operating Activity
21.45
163.93
170.34
81.25
45.99
64.61
62.33
33.16
PBT
395.83
165.66
162.59
106.16
47.26
54.02
64.79
37.55
Adjustment
-243.05
10.64
14.00
37.78
26.42
13.87
31.22
12.35
Changes in Working Capital
-48.60
54.72
54.31
-29.81
0.49
11.93
-6.70
-8.98
Cash after chg. in Working capital
104.18
231.03
230.90
114.14
74.17
79.82
89.31
40.93
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-82.73
-67.10
-60.55
-32.89
-28.18
-15.21
-26.98
-7.77
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
142.27
-80.48
-70.60
-51.79
-11.27
45.66
-38.67
-45.27
Net Fixed Assets
-33.31
4.32
34.92
-16.55
1.21
1.85
-174.46
Net Investments
-74.67
-67.34
-66.66
-28.41
17.07
66.76
-66.81
Others
250.25
-17.46
-38.86
-6.83
-29.55
-22.95
202.60
Cash from Financing Activity
-155.93
-79.52
-91.83
-33.55
-61.07
-85.04
-51.63
14.28
Net Cash Inflow / Outflow
7.79
3.94
7.91
-4.08
-26.35
25.23
-27.97
2.17
Opening Cash & Equivalents
21.07
17.13
9.22
13.30
39.65
14.42
4.98
2.81
Closing Cash & Equivalent
28.45
21.07
17.13
9.22
13.30
39.65
14.42
4.98

Financial Ratios

Standalone /

Consolidated
Description
Dec 11
Dec 10
Dec 09
Dec 08
Dec 07
Dec 06
Mar 06
Mar 05
Book Value (Rs.)
182.08
137.56
130.26
119.14
116.25
116.74
272.14
156.40
ROA
41.52%
18.06%
19.37%
12.55%
5.24%
5.83%
8.14%
5.03%
ROE
71.44%
31.53%
32.37%
21.35%
9.50%
11.36%
16.16%
9.61%
ROCE
93.05%
46.53%
48.83%
33.94%
16.11%
15.90%
22.85%
17.08%
Fixed Asset Turnover
2.80
2.90
2.55
2.60
2.51
1.98
2.91
1.82
Receivable days
46.48
47.60
51.80
48.58
53.17
69.10
44.06
65.75
Inventory Days
37.05
29.69
34.39
40.10
46.72
61.23
36.69
47.69
Payable days
78.72
71.21
63.80
63.17
79.27
97.72
59.58
97.07
Cash Conversion Cycle
4.81
6.08
22.39
25.50
20.63
32.61
21.17
16.37
Total Debt/Equity
0.00
0.00
0.01
0.01
0.01
0.02
0.18
0.22
Interest Cover
321.90
143.62
163.07
70.22
14.16
27.35
14.35
10.14

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.