Nifty
Sensex
:
:
22570.35
74339.44
167.95 (0.75%)
486.50 (0.66%)

Chemicals

Rating :
68/99

BSE: 533333 | NSE: FCL

380.35
25-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  381.00
  •  384.00
  •  378.10
  •  380.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  168340
  •  642.39
  •  458.85
  •  237.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,216.27
  • 36.50
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,166.67
  • 0.21%
  • 9.77

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.03%
  • 0.65%
  • 27.03%
  • FII
  • DII
  • Others
  • 1.45%
  • 3.70%
  • 2.14%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.55
  • 23.18
  • 33.25

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 28.42
  • 26.73
  • 22.65

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 29.81
  • 31.43
  • 27.52

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.10
  • 31.67
  • 35.78

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.22
  • 6.00
  • 8.47

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.22
  • 19.54
  • 26.06

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
138.45
109.23
26.75%
145.27
134.31
8.16%
132.23
135.77
-2.61%
137.69
121.39
13.43%
Expenses
98.10
80.68
21.59%
107.06
109.22
-1.98%
100.70
109.52
-8.05%
104.98
99.88
5.11%
EBITDA
40.35
28.55
41.33%
38.21
25.09
52.29%
31.53
26.24
20.16%
32.71
21.52
52.00%
EBIDTM
29.15%
26.14%
26.30%
18.68%
23.84%
19.33%
23.76%
17.73%
Other Income
4.94
1.80
174.44%
3.81
2.47
54.25%
3.64
0.95
283.16%
2.09
0.23
808.70%
Interest
0.30
0.20
50.00%
0.26
0.23
13.04%
0.19
0.13
46.15%
0.26
0.21
23.81%
Depreciation
1.43
1.10
30.00%
1.41
1.02
38.24%
1.33
1.00
33.00%
1.16
0.88
31.82%
PBT
43.56
29.04
50.00%
40.35
26.32
53.31%
33.65
26.06
29.13%
33.38
20.66
61.57%
Tax
10.64
6.57
61.95%
8.86
5.54
59.93%
7.52
5.75
30.78%
7.38
3.66
101.64%
PAT
32.92
22.47
46.51%
31.49
20.77
51.61%
26.13
20.31
28.66%
26.00
17.00
52.94%
PATM
23.78%
20.57%
21.68%
15.47%
19.76%
14.96%
18.88%
14.00%
EPS
2.95
2.00
47.50%
2.83
1.86
52.15%
2.32
1.79
29.61%
2.33
1.49
56.38%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
553.64
517.00
368.23
218.51
196.34
182.33
141.12
127.03
109.92
101.98
86.67
Net Sales Growth
10.57%
40.40%
68.52%
11.29%
7.68%
29.20%
11.09%
15.57%
7.79%
17.66%
 
Cost Of Goods Sold
341.41
325.98
222.46
132.90
116.19
109.23
79.32
68.77
58.01
62.70
56.66
Gross Profit
212.23
191.02
145.78
85.61
80.14
73.10
61.80
58.26
51.91
39.29
30.02
GP Margin
38.33%
36.95%
39.59%
39.18%
40.82%
40.09%
43.79%
45.86%
47.23%
38.53%
34.64%
Total Expenditure
410.84
404.40
297.02
177.94
161.55
147.88
111.14
97.55
82.25
85.49
77.44
Power & Fuel Cost
-
1.58
1.08
0.67
0.51
0.47
0.39
0.44
0.43
0.22
0.38
% Of Sales
-
0.31%
0.29%
0.31%
0.26%
0.26%
0.28%
0.35%
0.39%
0.22%
0.44%
Employee Cost
-
18.38
13.57
8.86
8.73
7.53
6.18
4.64
3.79
3.70
3.54
% Of Sales
-
3.56%
3.69%
4.05%
4.45%
4.13%
4.38%
3.65%
3.45%
3.63%
4.08%
Manufacturing Exp.
-
19.91
19.08
11.75
11.05
11.73
9.07
8.67
9.95
8.78
7.11
% Of Sales
-
3.85%
5.18%
5.38%
5.63%
6.43%
6.43%
6.83%
9.05%
8.61%
8.20%
General & Admin Exp.
-
13.07
14.26
8.98
10.94
7.08
4.76
5.78
5.45
4.19
3.93
% Of Sales
-
2.53%
3.87%
4.11%
5.57%
3.88%
3.37%
4.55%
4.96%
4.11%
4.53%
Selling & Distn. Exp.
-
18.84
21.91
10.04
9.82
7.69
7.57
6.30
2.58
2.21
2.11
% Of Sales
-
3.64%
5.95%
4.59%
5.00%
4.22%
5.36%
4.96%
2.35%
2.17%
2.43%
Miscellaneous Exp.
-
6.65
4.66
4.73
4.31
4.15
3.86
2.95
2.03
3.70
2.11
% Of Sales
-
1.29%
1.27%
2.16%
2.20%
2.28%
2.74%
2.32%
1.85%
3.63%
4.30%
EBITDA
142.80
112.60
71.21
40.57
34.79
34.45
29.98
29.48
27.67
16.49
9.23
EBITDA Margin
25.79%
21.78%
19.34%
18.57%
17.72%
18.89%
21.24%
23.21%
25.17%
16.17%
10.65%
Other Income
14.48
7.30
5.52
17.49
1.61
0.85
5.17
9.75
2.13
4.54
2.79
Interest
1.01
0.82
0.92
0.72
0.63
0.83
0.57
0.39
0.39
0.33
0.40
Depreciation
5.33
4.28
2.51
1.47
1.17
1.00
0.65
0.63
0.56
0.50
0.26
PBT
150.94
114.80
73.29
55.86
34.60
33.47
33.92
38.21
28.86
20.20
11.36
Tax
34.40
25.24
16.40
11.31
7.65
9.30
9.95
9.14
9.14
5.60
3.35
Tax Rate
22.79%
21.99%
22.38%
20.25%
34.82%
27.65%
29.33%
23.92%
31.67%
27.72%
30.02%
PAT
116.54
88.31
55.17
42.59
13.08
22.52
22.70
25.81
17.04
12.91
6.50
PAT before Minority Interest
115.52
89.55
56.89
44.56
14.31
24.33
23.97
29.07
19.71
14.59
7.82
Minority Interest
-1.02
-1.24
-1.72
-1.97
-1.23
-1.81
-1.27
-3.26
-2.67
-1.68
-1.32
PAT Margin
21.05%
17.08%
14.98%
19.49%
6.66%
12.35%
16.09%
20.32%
15.50%
12.66%
7.50%
PAT Growth
44.68%
60.07%
29.54%
225.61%
-41.92%
-0.79%
-12.05%
51.47%
31.99%
98.62%
 
EPS
10.52
7.97
4.98
3.84
1.18
2.03
2.05
2.33
1.54
1.17
0.59

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
348.66
262.14
209.34
169.69
158.81
135.72
112.48
91.29
76.32
64.76
Share Capital
22.15
22.15
22.15
22.26
22.26
22.26
22.26
22.46
22.46
11.23
Total Reserves
326.23
239.95
187.19
147.43
136.55
113.46
90.22
68.83
53.86
53.53
Non-Current Liabilities
3.19
2.02
1.25
0.01
0.78
0.48
-0.07
-0.48
-0.47
0.32
Secured Loans
0.00
0.00
0.00
0.00
0.10
0.22
0.00
0.00
0.00
0.73
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.03
0.14
0.06
0.06
0.05
0.04
0.07
0.00
0.00
0.00
Current Liabilities
63.84
68.07
49.62
31.32
29.47
18.56
20.06
18.08
19.08
18.08
Trade Payables
47.36
58.77
36.84
23.38
20.90
10.86
15.48
13.04
14.05
13.74
Other Current Liabilities
8.84
7.17
9.22
4.85
6.31
3.05
3.44
0.51
1.16
3.45
Short Term Borrowings
7.28
1.88
3.41
2.84
1.98
4.42
1.07
3.05
1.02
0.00
Short Term Provisions
0.36
0.25
0.15
0.24
0.28
0.23
0.07
1.48
2.84
0.88
Total Liabilities
422.70
339.48
266.96
207.31
194.74
160.95
139.66
113.71
100.30
87.43
Net Block
94.94
80.10
55.62
36.82
32.19
25.36
23.40
19.25
17.76
13.75
Gross Block
106.56
87.48
60.49
40.27
34.48
26.64
25.76
22.37
20.30
15.79
Accumulated Depreciation
11.62
7.38
4.87
3.45
2.28
1.28
2.36
3.11
2.53
2.03
Non Current Assets
198.77
107.69
101.33
91.92
86.44
88.76
80.99
64.19
55.11
22.05
Capital Work in Progress
0.36
0.00
4.59
0.63
0.14
0.12
0.00
0.00
0.03
0.00
Non Current Investment
89.33
17.31
35.30
47.76
47.00
56.98
50.80
38.98
29.30
0.20
Long Term Loans & Adv.
8.85
6.19
5.64
6.57
6.98
6.17
6.78
5.96
8.02
8.10
Other Non Current Assets
1.35
0.15
0.17
0.14
0.13
0.13
0.02
0.00
0.00
0.00
Current Assets
216.73
224.60
165.63
115.39
108.30
72.18
58.67
49.52
45.20
65.38
Current Investments
0.00
0.00
0.86
8.50
4.94
1.56
0.00
0.00
0.00
15.61
Inventories
47.29
59.59
28.75
21.09
25.09
21.10
13.14
11.47
10.41
11.44
Sundry Debtors
101.40
110.89
82.67
53.85
49.13
27.92
29.25
25.39
22.29
21.92
Cash & Bank
59.57
38.06
33.91
17.93
14.74
8.01
13.12
9.46
10.01
12.72
Other Current Assets
8.46
2.00
10.38
12.55
14.40
13.60
3.17
3.20
2.49
3.69
Short Term Loans & Adv.
6.37
14.06
9.05
1.48
1.89
3.73
2.36
3.07
2.13
2.97
Net Current Assets
152.88
156.52
116.01
84.07
78.82
53.62
38.61
31.44
26.12
47.30
Total Assets
415.50
332.29
266.96
207.31
194.74
160.94
139.66
113.71
100.31
87.43

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
107.27
13.38
9.20
28.36
12.02
6.34
19.12
13.62
13.30
1.13
PBT
114.80
73.29
55.86
21.96
33.63
33.92
38.21
28.86
20.20
11.16
Adjustment
0.90
-0.66
-13.25
13.73
0.79
-3.60
-7.65
-0.87
-3.00
-1.53
Changes in Working Capital
17.93
-42.16
-23.77
0.64
-12.83
-14.80
-0.03
-4.20
0.39
-4.76
Cash after chg. in Working capital
133.63
30.47
18.84
36.33
21.59
15.52
30.53
23.79
17.60
4.88
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-26.36
-17.09
-9.65
-7.98
-9.57
-9.18
-11.41
-10.17
-4.29
-3.75
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
-101.84
-0.74
-6.53
-19.01
4.18
-9.41
-10.89
-9.78
-12.40
11.92
Net Fixed Assets
-17.18
-14.85
-22.41
-6.18
-7.65
-2.25
-2.98
-2.02
-4.22
-0.63
Net Investments
-48.71
18.90
19.12
-4.28
6.60
-7.74
-11.81
-9.85
-13.58
4.16
Others
-35.95
-4.79
-3.24
-8.55
5.23
0.58
3.90
2.09
5.40
8.39
Cash from Financing Activity
-6.44
-5.66
-4.44
-3.88
-3.44
-3.62
-5.85
-1.46
-2.58
-3.64
Net Cash Inflow / Outflow
-1.01
6.97
-1.78
5.47
12.76
-6.69
2.39
2.38
-1.68
9.41
Opening Cash & Equivalents
28.93
20.54
23.03
17.18
3.60
6.59
8.54
9.17
11.84
2.85
Closing Cash & Equivalent
30.29
28.93
20.54
23.03
17.18
3.60
7.67
8.54
8.61
11.84

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
31.46
23.67
18.90
15.25
14.27
12.19
10.11
8.13
6.80
5.77
ROA
23.50%
18.76%
18.79%
7.12%
13.68%
15.95%
22.94%
18.42%
15.55%
9.28%
ROE
29.34%
24.13%
23.51%
8.71%
16.52%
19.31%
28.53%
23.52%
20.69%
12.72%
ROCE
37.30%
31.12%
29.35%
13.54%
22.86%
27.16%
37.14%
33.92%
28.01%
17.44%
Fixed Asset Turnover
5.33
4.98
4.34
5.25
5.97
5.46
5.58
5.48
6.00
6.22
Receivable days
74.94
95.93
114.02
95.72
77.12
73.00
74.20
74.51
74.47
76.53
Inventory Days
37.73
43.79
41.63
42.92
46.22
43.71
33.42
34.19
36.81
44.80
Payable days
59.42
78.44
82.68
55.74
41.38
46.48
57.24
65.06
65.93
69.34
Cash Conversion Cycle
53.25
61.28
72.96
82.90
81.97
70.23
50.38
43.64
45.35
51.99
Total Debt/Equity
0.02
0.01
0.02
0.02
0.01
0.03
0.01
0.03
0.02
0.06
Interest Cover
140.91
80.38
78.16
35.85
41.37
60.58
98.77
75.28
62.81
28.76

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.