Nifty
Sensex
:
:
11844.10
39434.72
187.05 (1.60%)
623.33 (1.61%)

Petrochemicals

Rating :
37/99

BSE: 500339 | NSE: RAIN

115.20
7.25 (6.72%)
24-May-2019 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  109.00
  •  116.40
  •  108.35
  •  107.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2660373
  •  3064.75
  •  244.30
  •  88.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,879.75
  • 9.72
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 10,808.00
  • 0.87%
  • 0.82

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 41.10%
  • 8.99%
  • 28.31%
  • FII
  • DII
  • Others
  • 0.12%
  • 0.73%
  • 20.75%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.48
  • 3.31
  • 14.91

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.15
  • 10.28
  • 5.13

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.73
  • 45.63
  • 26.51

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.95
  • 8.82
  • 9.17

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.82
  • 1.02
  • 1.44

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.21
  • 6.30
  • 6.30

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Net Sales
3,196.53
3,306.82
-3.34%
3,444.07
3,146.13
9.47%
3,492.18
3,050.81
14.47%
3,803.25
2,716.63
40.00%
Expenses
2,844.77
2,665.32
6.73%
3,326.02
2,457.55
35.34%
2,981.19
2,376.98
25.42%
3,110.87
2,248.81
38.33%
EBITDA
351.76
641.50
-45.17%
118.05
688.58
-82.86%
510.99
673.83
-24.17%
692.38
467.82
48.00%
EBIDTM
11.00%
19.40%
3.43%
21.89%
14.63%
22.09%
18.20%
17.22%
Other Income
19.07
5.45
249.91%
14.97
18.44
-18.82%
13.70
25.57
-46.42%
9.32
47.49
-80.37%
Interest
113.37
117.98
-3.91%
114.14
146.50
-22.09%
112.61
146.30
-23.03%
111.79
148.32
-24.63%
Depreciation
127.07
122.99
3.32%
169.12
125.99
34.23%
131.41
133.53
-1.59%
131.57
129.47
1.62%
PBT
130.39
405.99
-67.88%
-150.24
321.23
-
280.67
419.57
-33.11%
458.35
237.53
92.97%
Tax
37.16
140.28
-73.51%
-21.54
3.73
-
91.00
166.16
-45.23%
154.57
81.88
88.78%
PAT
93.23
265.71
-64.91%
-128.70
317.50
-
189.67
253.41
-25.15%
303.77
155.65
95.16%
PATM
2.92%
8.04%
-3.74%
10.09%
5.43%
8.31%
7.99%
5.73%
EPS
2.05
7.47
-72.56%
-4.14
9.13
-
5.20
7.30
-28.77%
8.77
4.51
94.46%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Net Sales
13,936.03
14,048.99
11,303.19
9,258.17
10,218.53
11,936.99
11,744.34
5,361.45
5,639.52
3,764.97
3,633.82
Net Sales Growth
14.04%
24.29%
22.09%
-9.40%
-14.40%
1.64%
119.05%
-4.93%
49.79%
3.61%
 
Cost Of Goods Sold
7,874.26
7,727.09
5,444.74
4,417.61
5,287.24
6,893.08
6,709.76
2,831.26
3,031.69
1,940.69
1,772.26
Gross Profit
6,061.77
6,321.90
5,858.45
4,840.57
4,931.29
5,043.91
5,034.58
2,530.18
2,607.82
1,824.28
1,861.56
GP Margin
43.50%
45.00%
51.83%
52.28%
48.26%
42.25%
42.87%
47.19%
46.24%
48.45%
51.23%
Total Expenditure
12,262.85
12,083.40
9,030.49
7,727.48
8,869.33
10,732.05
10,296.91
4,252.42
4,295.82
3,029.78
2,735.86
Power & Fuel Cost
-
668.24
558.46
537.41
541.09
605.18
603.69
338.87
251.60
222.56
208.03
% Of Sales
-
4.76%
4.94%
5.80%
5.30%
5.07%
5.14%
6.32%
4.46%
5.91%
5.72%
Employee Cost
-
1,235.52
1,062.41
970.93
961.05
976.70
885.59
239.77
193.90
160.83
167.66
% Of Sales
-
8.79%
9.40%
10.49%
9.40%
8.18%
7.54%
4.47%
3.44%
4.27%
4.61%
Manufacturing Exp.
-
589.05
495.25
459.19
594.48
674.53
586.45
253.34
292.70
274.76
236.87
% Of Sales
-
4.19%
4.38%
4.96%
5.82%
5.65%
4.99%
4.73%
5.19%
7.30%
6.52%
General & Admin Exp.
-
526.08
366.03
351.86
374.19
422.46
416.85
132.91
119.86
110.45
83.69
% Of Sales
-
3.74%
3.24%
3.80%
3.66%
3.54%
3.55%
2.48%
2.13%
2.93%
2.30%
Selling & Distn. Exp.
-
924.32
817.90
813.24
900.74
913.17
771.12
373.91
294.77
238.46
200.25
% Of Sales
-
6.58%
7.24%
8.78%
8.81%
7.65%
6.57%
6.97%
5.23%
6.33%
5.51%
Miscellaneous Exp.
-
413.11
285.70
177.25
210.54
246.93
323.45
82.36
111.28
82.03
200.25
% Of Sales
-
2.94%
2.53%
1.91%
2.06%
2.07%
2.75%
1.54%
1.97%
2.18%
1.85%
EBITDA
1,673.18
1,965.59
2,272.70
1,530.69
1,349.20
1,204.94
1,447.43
1,109.03
1,343.70
735.19
897.96
EBITDA Margin
12.01%
13.99%
20.11%
16.53%
13.20%
10.09%
12.32%
20.69%
23.83%
19.53%
24.71%
Other Income
57.06
40.78
110.97
121.16
79.64
77.35
56.63
66.54
22.06
55.50
14.08
Interest
451.91
456.51
594.67
630.85
596.45
619.87
593.39
372.76
245.56
212.30
225.97
Depreciation
559.17
555.09
525.63
518.97
327.82
346.98
487.18
119.97
112.94
115.68
122.65
PBT
719.17
994.77
1,263.38
502.04
504.57
315.44
423.48
682.84
1,007.26
462.70
563.42
Tax
261.19
364.32
291.81
179.21
196.21
-12.06
36.72
218.02
342.55
95.09
171.44
Tax Rate
36.32%
36.62%
26.94%
37.66%
39.36%
-20.90%
8.67%
31.93%
34.01%
28.15%
27.89%
PAT
457.97
580.75
762.70
286.79
323.98
88.65
385.74
457.75
664.13
240.72
443.84
PAT before Minority Interest
398.38
630.45
791.24
296.68
302.27
69.75
386.76
464.81
664.71
242.67
443.32
Minority Interest
-59.59
-49.70
-28.54
-9.89
21.71
18.90
-1.02
-7.06
-0.58
-1.95
0.52
PAT Margin
3.29%
4.13%
6.75%
3.10%
3.17%
0.74%
3.28%
8.54%
11.78%
6.39%
12.21%
PAT Growth
-53.85%
-23.86%
165.94%
-11.48%
265.46%
-77.02%
-15.73%
-31.08%
175.89%
-45.76%
 
Unadjusted EPS
11.88
17.29
22.70
8.65
9.61
2.63
11.41
13.25
18.76
6.80
62.66

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Shareholder's Funds
4,622.74
3,944.10
3,164.81
2,937.50
2,945.78
3,223.31
2,551.67
2,120.90
1,393.35
1,210.41
Share Capital
67.27
67.27
67.27
67.27
67.27
67.27
68.34
69.90
70.83
70.83
Total Reserves
4,555.47
3,876.83
3,097.54
2,870.23
2,878.51
3,156.04
2,483.33
2,051.00
1,322.51
1,139.57
Non-Current Liabilities
8,136.05
4,698.87
7,818.67
8,037.25
8,312.06
8,571.73
6,667.22
3,498.61
3,395.48
3,257.23
Secured Loans
7,181.15
3,659.54
6,700.01
6,996.02
7,013.79
7,128.11
6,009.81
2,982.69
2,911.08
1,785.87
Unsecured Loans
60.87
80.18
152.47
136.29
154.03
322.72
165.81
169.12
267.07
1,245.34
Long Term Provisions
1,024.37
1,013.90
868.22
727.65
871.84
687.85
23.77
56.16
0.00
0.00
Current Liabilities
2,570.03
5,524.30
1,791.18
2,137.59
2,143.97
2,623.81
1,524.22
1,189.18
431.26
377.94
Trade Payables
1,347.63
1,147.57
760.41
1,022.79
1,000.78
1,257.49
602.11
412.31
261.44
191.82
Other Current Liabilities
480.34
3,872.03
692.47
632.42
687.93
679.05
786.43
266.89
85.20
74.28
Short Term Borrowings
502.16
319.08
181.93
259.42
343.14
586.74
88.21
462.47
0.00
0.00
Short Term Provisions
239.89
185.62
156.36
222.95
112.12
100.53
47.47
47.51
84.61
111.84
Total Liabilities
15,472.14
14,268.59
12,845.16
13,114.76
13,423.44
14,460.47
10,755.16
6,815.34
5,225.96
4,847.66
Net Block
9,261.01
8,689.67
8,922.60
8,539.78
8,711.79
9,262.25
3,719.39
3,694.05
3,238.35
3,415.86
Gross Block
10,762.17
9,664.94
9,473.97
14,129.75
14,306.38
15,071.75
4,428.98
4,278.32
3,669.17
3,745.29
Accumulated Depreciation
1,501.16
975.28
551.37
5,589.97
5,594.59
5,809.50
709.59
584.27
430.82
329.43
Non Current Assets
10,299.14
9,311.81
9,282.86
9,112.29
9,318.35
9,657.87
4,429.95
3,911.30
3,296.03
3,440.80
Capital Work in Progress
794.79
441.25
226.07
410.84
269.06
272.14
586.58
124.13
56.07
23.33
Non Current Investment
12.65
33.80
32.36
5.88
6.83
7.55
1.61
1.61
1.61
1.61
Long Term Loans & Adv.
227.94
144.96
96.13
155.36
328.81
113.98
121.63
90.80
0.00
0.00
Other Non Current Assets
2.76
2.15
5.71
0.44
1.86
1.95
0.74
0.71
0.00
0.00
Current Assets
5,173.00
4,956.78
3,562.30
4,002.47
4,105.09
4,802.59
6,325.20
2,904.04
1,929.93
1,406.86
Current Investments
0.00
1.00
0.00
13.56
19.54
6.50
0.00
0.00
0.00
29.11
Inventories
2,368.33
1,998.53
1,267.81
1,620.99
1,533.72
2,000.18
984.96
1,096.99
745.24
477.07
Sundry Debtors
1,604.40
1,671.72
1,039.23
1,196.82
1,371.20
1,537.06
564.92
692.36
542.30
447.94
Cash & Bank
851.24
941.59
1,043.87
860.46
899.51
844.69
4,665.71
829.40
363.86
305.69
Other Current Assets
349.02
49.67
40.90
26.18
281.11
414.17
109.62
285.29
278.52
147.05
Short Term Loans & Adv.
276.86
294.26
170.51
284.46
212.79
210.96
78.97
243.68
272.00
146.67
Net Current Assets
2,602.97
-567.52
1,771.12
1,864.88
1,961.11
2,178.78
4,800.98
1,714.86
1,498.67
1,028.92
Total Assets
15,472.14
14,268.59
12,845.16
13,114.76
13,423.44
14,460.46
10,755.15
6,815.34
5,225.96
4,847.66

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Cash From Operating Activity
1,714.43
868.09
1,566.75
1,238.23
1,291.25
609.14
1,401.97
840.66
317.96
935.92
PBT
994.77
1,083.05
480.04
498.48
57.69
423.48
682.84
1,007.26
337.76
614.76
Adjustment
1,087.41
1,176.89
1,098.54
955.12
997.35
1,073.83
435.95
451.28
363.29
255.69
Changes in Working Capital
78.54
-991.62
291.83
-58.69
408.46
-795.44
365.12
-307.67
-286.03
196.67
Cash after chg. in Working capital
2,160.72
1,268.32
1,870.41
1,394.92
1,463.50
701.87
1,483.91
1,150.87
415.01
1,067.12
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-446.29
-400.23
-303.66
-156.69
-172.25
-92.73
-81.94
-310.21
-97.05
-131.19
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
-1,032.38
-503.48
-478.87
-490.26
-411.37
-268.71
-4,201.99
-128.41
-119.92
11.08
Net Fixed Assets
-0.91
-0.23
5.67
-0.14
-0.26
0.05
0.32
0.00
557.76
-24.20
Net Investments
0.00
0.00
-612.14
-1.23
-0.01
0.00
-0.06
0.00
-59.50
-3.44
Others
-1,031.47
-503.25
127.60
-488.89
-411.10
-268.76
-4,202.25
-128.41
-618.18
38.72
Cash from Financing Activity
-618.60
-520.48
-886.61
-795.41
-883.41
-506.57
2,779.81
-250.07
-149.10
-876.41
Net Cash Inflow / Outflow
63.46
-155.88
201.27
-47.44
-3.53
-166.13
-20.22
462.18
48.95
70.59
Opening Cash & Equivalents
724.17
915.74
739.65
840.07
813.87
806.54
777.43
363.86
305.69
235.92
Closing Cash & Equivalent
773.42
724.17
915.74
751.80
840.07
813.87
806.54
829.40
363.16
306.57

Financial Ratios

Consolidated /

Standalone
Description
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Book Value (Rs.)
137.44
117.26
94.09
87.34
87.58
95.83
74.68
60.69
39.34
34.18
ROA
4.24%
5.84%
2.29%
2.28%
0.50%
3.07%
5.29%
11.04%
4.82%
8.68%
ROE
14.72%
22.26%
9.72%
10.28%
2.26%
13.39%
19.90%
37.83%
18.64%
43.25%
ROCE
12.26%
15.41%
10.53%
10.35%
6.12%
9.69%
13.76%
24.00%
12.48%
19.00%
Fixed Asset Turnover
1.38
1.20
0.80
0.74
0.83
1.22
1.28
1.47
1.09
1.03
Receivable days
42.56
43.21
42.98
44.85
43.70
32.18
41.18
38.67
44.72
43.44
Inventory Days
56.73
52.06
55.53
55.09
53.11
45.71
68.19
57.71
55.20
62.02
Payable days
38.21
37.77
42.48
42.21
39.64
33.46
43.24
25.93
27.18
39.20
Cash Conversion Cycle
61.08
57.51
56.03
57.73
57.17
44.44
66.12
70.45
72.73
66.25
Total Debt/Equity
1.68
1.86
2.31
2.59
2.60
2.57
2.71
1.77
2.28
2.50
Interest Cover
3.18
2.82
1.75
1.84
1.09
1.71
2.83
5.10
2.59
3.72

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.