Nifty
Sensex
:
:
10642.55
35401.12
25.85 (0.24%)
140.58 (0.40%)

Chemicals

Rating :
60/99

BSE: 538666 | NSE: SHARDACROP

312.20
-2.15 (-0.68%)
16-Nov-2018 | 2:44PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  307.50
  •  318.00
  •  307.50
  •  314.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4131
  •  12.90
  •  504.60
  •  305.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,838.79
  • 16.36
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,907.51
  • 0.64%
  • 2.41

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.78%
  • 0.43%
  • 3.15%
  • FII
  • DII
  • Others
  • 0.03%
  • 15.28%
  • 6.33%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.62
  • 16.74
  • 11.92

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.26
  • 17.43
  • 4.97

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.15
  • 11.43
  • 2.89

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 19.96

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 3.73

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 10.92

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
309.74
278.16
11.35%
457.15
341.12
34.01%
768.65
594.91
29.20%
325.46
242.89
33.99%
Expenses
275.03
228.08
20.58%
386.07
278.95
38.40%
575.45
437.64
31.49%
289.80
210.54
37.65%
EBITDA
34.71
50.08
-30.69%
71.08
62.17
14.33%
193.20
157.26
22.85%
35.66
32.35
10.23%
EBIDTM
11.21%
18.01%
15.55%
18.23%
25.13%
26.44%
10.96%
13.32%
Other Income
18.23
1.45
1,157.24%
3.47
14.83
-76.60%
1.86
6.85
-72.85%
2.72
4.28
-36.45%
Interest
4.16
0.07
5,842.86%
3.60
0.04
8,900.00%
4.59
0.03
15,200.00%
0.16
0.00
0.00
Depreciation
19.68
17.59
11.88%
18.35
15.47
18.62%
18.55
19.34
-4.08%
18.34
12.39
48.02%
PBT
29.09
33.88
-14.14%
52.60
61.50
-14.47%
171.93
144.74
18.79%
19.89
24.23
-17.91%
Tax
12.90
9.48
36.08%
18.36
18.28
0.44%
58.68
46.06
27.40%
9.97
6.61
50.83%
PAT
16.19
24.40
-33.65%
34.23
43.22
-20.80%
113.25
98.68
14.76%
9.91
17.63
-43.79%
PATM
5.23%
8.77%
7.49%
12.67%
14.73%
16.59%
3.04%
7.26%
EPS
1.79
2.70
-33.70%
3.79
4.79
-20.88%
12.55
10.95
14.61%
1.10
1.95
-43.59%

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
1,861.00
1,713.39
1,399.23
1,222.12
1,061.06
790.37
776.09
612.91
442.19
351.33
477.74
Net Sales Growth
27.72%
22.45%
14.49%
15.18%
34.25%
1.84%
26.62%
38.61%
25.86%
-26.46%
 
Cost Of Goods Sold
1,261.92
1,143.75
897.37
784.24
710.07
514.04
544.29
419.32
309.31
245.07
353.28
Gross Profit
599.08
569.64
501.86
437.87
351.00
276.33
231.80
193.59
132.88
106.27
124.46
GP Margin
32.19%
33.25%
35.87%
35.83%
33.08%
34.96%
29.87%
31.59%
30.05%
30.25%
26.05%
Total Expenditure
1,526.35
1,357.57
1,077.57
942.90
881.76
631.00
636.77
491.01
361.18
289.93
411.23
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Employee Cost
-
33.54
28.88
27.30
24.37
18.13
13.59
10.87
8.41
5.23
3.63
% Of Sales
-
1.96%
2.06%
2.23%
2.30%
2.29%
1.75%
1.77%
1.90%
1.49%
0.76%
Manufacturing Exp.
-
0.38
0.46
0.42
14.29
13.19
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0.02%
0.03%
0.03%
1.35%
1.67%
0%
0%
0%
0%
0%
General & Admin Exp.
-
112.92
97.63
79.80
78.71
60.61
78.90
60.83
43.46
39.63
54.32
% Of Sales
-
6.59%
6.98%
6.53%
7.42%
7.67%
10.17%
9.92%
9.83%
11.28%
11.37%
Selling & Distn. Exp.
-
47.82
45.46
44.00
27.62
19.83
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
2.79%
3.25%
3.60%
2.60%
2.51%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
19.17
7.78
7.14
26.71
5.20
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
1.12%
0.56%
0.58%
2.52%
0.66%
0%
0%
0%
0%
0%
EBITDA
334.65
355.82
321.66
279.22
179.30
159.37
139.32
121.90
81.01
61.40
66.51
EBITDA Margin
17.98%
20.77%
22.99%
22.85%
16.90%
20.16%
17.95%
19.89%
18.32%
17.48%
13.92%
Other Income
26.28
16.56
15.68
25.45
28.72
32.83
14.88
6.59
7.59
4.08
23.01
Interest
12.51
15.25
9.33
8.33
9.30
7.91
0.36
0.14
0.21
0.15
0.94
Depreciation
74.92
69.94
56.26
35.05
23.31
28.93
36.69
42.72
37.12
30.57
12.52
PBT
273.51
287.19
271.75
261.28
175.41
155.37
117.15
85.63
51.27
34.76
76.07
Tax
99.91
96.42
81.39
86.09
52.43
44.32
33.23
17.59
9.55
6.15
15.48
Tax Rate
36.53%
33.57%
29.95%
32.95%
29.89%
28.53%
28.37%
20.54%
18.63%
17.69%
20.35%
PAT
173.58
190.76
190.43
175.13
122.97
111.05
83.96
68.31
41.71
28.61
60.59
PAT before Minority Interest
173.56
190.77
190.36
175.20
122.97
111.05
83.92
68.05
41.71
28.61
60.59
Minority Interest
-0.02
-0.01
0.07
-0.07
0.00
0.00
0.04
0.26
0.00
0.00
0.00
PAT Margin
9.33%
11.13%
13.61%
14.33%
11.59%
14.05%
10.82%
11.15%
9.43%
8.14%
12.68%
PAT Growth
-5.63%
0.17%
8.74%
42.42%
10.73%
32.27%
22.91%
63.77%
45.79%
-52.78%
 
Unadjusted EPS
19.23
21.15
21.11
19.41
13.63
12.31
9.31
7.57
23.12
15.85
33.58

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
1,134.82
959.84
805.45
654.51
555.74
465.96
392.45
319.52
279.17
260.52
Share Capital
90.22
90.22
90.22
90.22
90.22
90.22
90.22
18.04
18.04
18.04
Total Reserves
1,044.60
869.62
715.23
564.29
465.52
375.74
302.23
301.48
261.12
242.48
Non-Current Liabilities
316.81
255.98
181.35
149.05
10.40
8.60
4.95
4.24
5.77
2.75
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.02
0.04
0.00
0.00
0.00
Unsecured Loans
0.09
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
237.57
178.07
127.77
127.51
0.21
0.02
0.02
0.00
0.00
0.00
Current Liabilities
1,078.18
662.68
542.04
369.96
348.02
319.58
235.63
165.65
133.68
103.93
Trade Payables
649.70
457.43
383.73
228.09
204.94
196.09
174.48
117.09
90.68
74.49
Other Current Liabilities
158.60
144.62
79.09
72.06
75.31
66.97
47.18
42.84
40.33
12.35
Short Term Borrowings
169.60
0.24
2.00
38.07
39.91
45.88
3.40
2.37
2.21
13.72
Short Term Provisions
100.28
60.40
77.22
31.74
27.86
10.63
10.57
3.34
0.46
3.37
Total Liabilities
2,530.05
1,878.52
1,528.93
1,173.55
914.18
794.14
633.07
489.41
418.62
367.20
Net Block
226.29
209.85
130.20
88.35
64.04
64.22
57.80
87.58
107.02
49.34
Gross Block
379.37
295.84
161.26
297.57
250.69
64.22
57.80
87.58
107.02
49.34
Accumulated Depreciation
153.07
85.99
31.06
209.21
186.65
0.00
0.00
0.00
0.00
0.00
Non Current Assets
891.09
669.52
513.48
409.78
231.25
178.60
135.75
130.51
140.84
90.20
Capital Work in Progress
359.95
232.40
209.85
148.78
133.48
88.39
63.06
33.55
18.11
26.98
Non Current Investment
0.00
0.00
0.00
9.00
5.25
4.80
4.01
4.15
4.01
3.87
Long Term Loans & Adv.
302.56
227.26
173.35
163.65
20.48
13.79
7.96
2.68
2.73
0.61
Other Non Current Assets
2.29
0.00
0.09
0.00
8.00
7.40
2.92
2.55
8.98
9.40
Current Assets
1,638.96
1,209.00
1,015.45
763.76
682.93
615.53
497.32
358.90
277.78
276.99
Current Investments
22.07
60.68
90.18
85.88
169.24
92.27
32.38
25.50
17.25
37.34
Inventories
530.38
287.77
159.84
139.58
80.77
92.92
102.02
57.91
37.56
21.42
Sundry Debtors
891.93
672.56
619.98
454.44
400.21
376.52
325.94
248.28
214.38
210.59
Cash & Bank
100.97
107.96
64.87
70.24
21.63
35.66
29.71
23.25
6.81
6.11
Other Current Assets
93.61
4.94
4.87
2.56
11.07
18.17
7.26
3.95
1.78
1.52
Short Term Loans & Adv.
87.38
75.08
75.71
11.06
6.55
15.03
6.48
3.28
0.89
0.68
Net Current Assets
560.78
546.31
473.41
393.80
334.91
295.96
261.69
193.25
144.09
173.06
Total Assets
2,530.05
1,878.52
1,528.93
1,173.54
914.18
794.13
633.07
489.41
418.62
367.19

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
16.96
181.49
196.64
46.13
156.29
83.75
38.80
55.13
50.73
35.76
PBT
287.19
271.75
261.28
175.86
156.79
117.15
85.63
51.27
34.76
76.07
Adjustment
83.54
40.78
7.95
3.56
29.14
40.45
42.67
33.20
39.04
7.74
Changes in Working Capital
-274.05
-74.92
-3.33
-72.29
12.03
-33.74
-61.93
-18.52
-14.91
-36.28
Cash after chg. in Working capital
96.68
237.61
265.90
107.13
197.95
123.86
66.37
65.94
58.88
47.54
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-79.72
-56.12
-69.26
-60.55
-40.24
-40.11
-27.58
-10.81
-8.16
-11.78
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
-0.45
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-162.84
-103.55
-120.28
-21.76
-150.85
-112.51
-46.75
-36.96
-28.82
-81.17
Net Fixed Assets
-211.08
-157.28
75.08
-61.78
-230.76
-31.68
-9.24
39.39
-89.47
Net Investments
38.37
29.42
4.64
79.47
-77.44
-61.06
-10.34
-8.26
20.05
Others
9.87
24.31
-200.00
-39.45
157.35
-19.77
-27.17
-68.09
40.60
Cash from Financing Activity
132.26
-37.88
-88.85
-24.34
-21.86
31.69
-0.39
-0.05
-11.66
36.23
Net Cash Inflow / Outflow
-13.62
40.06
-12.50
0.03
-16.42
2.94
-8.35
18.11
10.24
-9.18
Opening Cash & Equivalents
72.23
32.33
37.99
21.59
32.27
29.61
23.03
6.67
6.11
0.49
Closing Cash & Equivalent
61.25
72.23
32.33
24.80
21.59
32.45
29.61
23.03
6.67
6.11

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.)
125.78
106.39
89.28
72.55
61.60
51.65
43.50
35.42
30.94
28.88
ROA
8.65%
11.17%
12.97%
11.78%
13.00%
11.76%
12.12%
9.19%
7.28%
16.50%
ROE
18.22%
21.57%
24.00%
20.32%
21.74%
19.55%
19.11%
13.93%
10.60%
23.26%
ROCE
26.71%
31.81%
35.95%
28.68%
29.48%
25.89%
23.90%
17.07%
12.57%
28.08%
Fixed Asset Turnover
5.08
6.12
5.33
3.87
5.02
12.72
8.43
4.54
4.49
9.68
Receivable days
166.64
168.58
160.44
147.00
179.35
165.18
170.98
190.95
220.75
160.89
Inventory Days
87.14
58.38
44.71
37.90
40.10
45.84
47.62
39.40
30.64
16.37
Payable days
135.48
148.01
121.50
97.41
126.79
112.15
106.62
106.00
104.36
71.78
Cash Conversion Cycle
118.30
78.96
83.65
87.49
92.67
98.88
111.99
124.35
147.02
105.48
Total Debt/Equity
0.15
0.00
0.00
0.06
0.07
0.10
0.01
0.01
0.01
0.05
Interest Cover
19.83
30.12
32.37
19.86
20.65
329.15
630.65
245.12
228.18
82.27

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.