Nifty
Sensex
:
:
11709.10
38969.80
-119.15 (-1.01%)
-382.87 (-0.97%)

Chemicals

Rating :
47/99

BSE: 539450 | NSE: SHK

152.80
-4.40 (-2.80%)
21-May-2019 | 3:53PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  159.00
  •  159.40
  •  152.45
  •  157.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  280354
  •  428.38
  •  253.10
  •  137.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,209.08
  • 25.25
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,357.73
  • 1.15%
  • 2.60

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.91%
  • 1.26%
  • 3.79%
  • FII
  • DII
  • Others
  • 0.03%
  • 4.54%
  • 33.47%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.75
  • 6.13
  • 3.49

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.48
  • 4.45
  • 1.59

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.43
  • 3.19
  • 8.21

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 37.60

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 4.34

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 20.39

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
254.83
282.17
-9.69%
283.50
221.20
28.16%
236.39
252.24
-6.28%
285.07
269.77
5.67%
Expenses
216.47
225.53
-4.02%
246.78
186.48
32.34%
203.45
210.80
-3.49%
258.02
232.82
10.82%
EBITDA
38.36
56.64
-32.27%
36.72
34.72
5.76%
32.94
41.44
-20.51%
27.05
36.95
-26.79%
EBIDTM
15.05%
20.07%
12.95%
15.69%
13.93%
16.43%
9.49%
13.70%
Other Income
6.60
1.60
312.50%
6.04
1.89
219.58%
3.29
5.05
-34.85%
15.43
3.99
286.72%
Interest
4.49
0.71
532.39%
1.89
1.06
78.30%
1.51
0.60
151.67%
1.59
1.04
52.88%
Depreciation
8.86
5.83
51.97%
7.58
5.70
32.98%
6.77
5.82
16.32%
6.49
5.33
21.76%
PBT
31.61
41.63
-24.07%
33.29
29.84
11.56%
27.95
40.07
-30.25%
31.62
34.57
-8.53%
Tax
10.28
14.44
-28.81%
4.88
10.97
-55.52%
10.00
13.27
-24.64%
11.89
7.14
66.53%
PAT
21.33
27.19
-21.55%
28.41
18.86
50.64%
17.95
26.80
-33.02%
19.73
27.43
-28.07%
PATM
8.37%
9.64%
10.02%
8.53%
7.59%
10.62%
6.92%
10.17%
EPS
1.48
1.88
-21.28%
1.99
1.30
53.08%
1.29
1.85
-30.27%
1.48
1.90
-22.11%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
1,059.79
1,025.11
980.51
924.87
835.53
761.35
666.18
570.00
459.80
Net Sales Growth
3.36%
4.55%
6.02%
10.69%
9.74%
14.29%
16.87%
23.97%
 
Cost Of Goods Sold
608.00
544.40
517.55
494.50
441.83
399.15
351.00
298.77
244.82
Gross Profit
451.79
480.71
462.96
430.37
393.70
362.21
315.18
271.23
214.99
GP Margin
42.63%
46.89%
47.22%
46.53%
47.12%
47.57%
47.31%
47.58%
46.76%
Total Expenditure
924.72
861.59
813.62
773.76
760.13
629.85
551.46
470.35
375.46
Power & Fuel Cost
-
20.86
18.24
20.15
21.06
19.22
18.66
16.59
11.11
% Of Sales
-
2.03%
1.86%
2.18%
2.52%
2.52%
2.80%
2.91%
2.42%
Employee Cost
-
125.19
122.49
111.85
112.22
102.95
88.96
68.53
44.29
% Of Sales
-
12.21%
12.49%
12.09%
13.43%
13.52%
13.35%
12.02%
9.63%
Manufacturing Exp.
-
41.42
41.67
36.48
38.83
14.13
12.40
13.84
12.29
% Of Sales
-
4.04%
4.25%
3.94%
4.65%
1.86%
1.86%
2.43%
2.67%
General & Admin Exp.
-
67.33
63.27
52.55
54.47
38.30
31.87
26.48
28.98
% Of Sales
-
6.57%
6.45%
5.68%
6.52%
5.03%
4.78%
4.65%
6.30%
Selling & Distn. Exp.
-
34.26
32.43
37.24
35.97
29.75
28.91
26.59
24.18
% Of Sales
-
3.34%
3.31%
4.03%
4.31%
3.91%
4.34%
4.66%
5.26%
Miscellaneous Exp.
-
34.81
19.07
20.99
55.75
26.36
19.67
19.55
9.80
% Of Sales
-
3.40%
1.94%
2.27%
6.67%
3.46%
2.95%
3.43%
2.13%
EBITDA
135.07
163.52
166.89
151.11
75.40
131.50
114.72
99.65
84.34
EBITDA Margin
12.74%
15.95%
17.02%
16.34%
9.02%
17.27%
17.22%
17.48%
18.34%
Other Income
31.36
21.61
11.55
10.45
67.86
7.82
1.52
3.97
7.15
Interest
9.48
5.28
6.22
21.57
19.46
12.01
18.43
23.00
10.95
Depreciation
29.70
23.84
19.44
29.69
29.30
18.77
17.33
17.32
14.58
PBT
124.47
156.01
152.78
110.30
94.50
108.54
80.49
63.30
65.96
Tax
37.05
50.58
47.96
37.24
24.10
29.43
24.26
18.94
12.34
Tax Rate
29.77%
35.33%
31.39%
33.76%
25.50%
27.11%
31.01%
29.92%
26.53%
PAT
87.42
92.58
104.82
73.06
70.40
79.12
53.97
41.19
31.48
PAT before Minority Interest
87.36
92.58
104.82
73.06
70.40
79.12
53.97
44.36
34.18
Minority Interest
-0.06
0.00
0.00
0.00
0.00
0.00
0.00
-3.17
-2.70
PAT Margin
8.25%
9.03%
10.69%
7.90%
8.43%
10.39%
8.10%
7.23%
6.85%
PAT Growth
-12.82%
-11.68%
43.47%
3.78%
-11.02%
46.60%
31.03%
30.84%
 
Unadjusted EPS
6.24
6.52
7.25
5.36
5.32
5.98
5.02
5.44
3.78

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
857.21
811.74
716.05
509.71
481.01
476.75
376.20
285.76
Share Capital
144.62
144.62
144.62
141.47
14.15
12.03
107.29
104.34
Total Reserves
712.59
667.12
571.43
368.24
466.87
412.38
268.91
118.95
Non-Current Liabilities
53.89
14.23
36.33
44.57
76.50
57.21
84.90
103.29
Secured Loans
23.11
9.17
29.62
39.06
68.86
47.50
72.59
78.24
Unsecured Loans
25.09
0.00
0.00
0.00
0.00
0.00
3.02
8.68
Long Term Provisions
0.62
0.71
4.61
4.41
3.39
3.08
2.55
2.43
Current Liabilities
364.38
247.19
250.49
380.07
301.57
240.62
248.90
275.31
Trade Payables
155.62
110.66
163.33
96.21
87.86
73.68
48.30
40.08
Other Current Liabilities
54.28
61.53
37.23
79.74
73.92
73.32
54.80
73.76
Short Term Borrowings
116.07
53.19
43.56
174.54
114.85
85.56
138.18
149.81
Short Term Provisions
38.41
21.81
6.37
29.58
24.93
8.06
7.62
11.67
Total Liabilities
1,275.48
1,073.16
1,002.87
934.35
859.08
774.58
710.00
684.33
Net Block
337.57
296.36
227.30
273.69
251.33
210.21
206.07
188.81
Gross Block
432.02
345.89
269.98
534.86
506.09
436.13
416.02
373.81
Accumulated Depreciation
94.45
49.53
42.68
261.17
254.75
225.92
209.94
185.00
Non Current Assets
577.00
376.09
277.13
318.86
330.57
318.96
292.44
235.27
Capital Work in Progress
60.19
7.45
18.12
10.48
50.26
43.23
27.78
22.63
Non Current Investment
109.24
0.00
0.00
0.00
0.00
41.23
33.64
0.22
Long Term Loans & Adv.
64.04
62.02
19.44
24.41
20.41
17.74
19.23
19.20
Other Non Current Assets
5.96
10.26
12.27
10.28
8.56
6.55
5.72
4.41
Current Assets
698.48
697.07
725.74
615.49
528.53
455.62
417.55
449.07
Current Investments
1.55
49.68
35.41
0.00
0.19
0.18
0.17
0.57
Inventories
347.95
350.15
335.22
317.53
278.78
225.35
231.62
227.42
Sundry Debtors
276.63
217.01
228.81
194.50
179.38
172.06
130.86
119.15
Cash & Bank
23.85
55.46
82.23
75.91
41.52
33.15
23.71
44.31
Other Current Assets
48.50
8.97
6.02
7.07
28.66
24.89
31.20
57.63
Short Term Loans & Adv.
39.89
15.80
38.05
20.48
24.12
18.53
29.98
55.56
Net Current Assets
334.10
449.88
475.25
235.42
226.95
214.99
168.65
173.76
Total Assets
1,275.48
1,073.16
1,002.87
934.35
859.10
774.58
709.99
684.34

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
103.33
102.34
86.39
61.74
32.09
103.09
73.30
-112.96
PBT
143.16
152.78
110.30
94.50
108.54
78.23
63.30
46.52
Adjustment
17.53
19.46
42.94
33.20
28.84
39.95
43.23
44.24
Changes in Working Capital
-21.23
-24.76
-27.46
-37.50
-72.55
10.63
-12.49
-185.39
Cash after chg. in Working capital
139.46
147.48
125.78
90.20
64.83
128.81
94.03
-94.63
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-36.07
-46.29
-40.66
-28.40
-34.33
-25.86
-20.38
-18.50
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
-0.06
1.15
1.27
-0.06
1.59
0.14
-0.36
0.18
Cash From Investing Activity
-163.62
-103.83
-77.02
-17.35
-63.71
-33.29
-37.78
-133.53
Net Fixed Assets
-48.67
-32.57
89.99
-5.22
17.16
-17.80
-10.14
Net Investments
-63.48
-53.16
-67.64
-1.52
15.06
-0.57
-11.91
Others
-51.47
-18.10
-99.37
-10.61
-95.93
-14.92
-15.73
Cash from Financing Activity
27.68
-15.87
-23.60
-7.49
35.96
-60.70
-57.29
232.03
Net Cash Inflow / Outflow
-32.61
-17.36
-14.23
36.90
4.34
9.10
-21.77
-14.45
Opening Cash & Equivalents
41.91
58.56
72.37
34.90
28.64
19.41
40.85
55.29
Closing Cash & Equivalent
11.15
41.91
58.56
72.37
34.90
28.64
19.41
40.85

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
59.27
56.13
49.51
37.84
3299.69
3206.71
3781.90
2033.00
ROA
7.88%
10.10%
7.54%
7.85%
9.69%
7.27%
6.36%
4.99%
ROE
11.09%
13.72%
12.01%
14.36%
17.49%
15.45%
22.32%
27.72%
ROCE
15.50%
18.84%
16.97%
15.78%
18.26%
15.65%
15.12%
10.75%
Fixed Asset Turnover
2.69
3.46
2.47
1.70
1.72
1.67
1.53
1.30
Receivable days
85.96
76.34
77.62
76.94
79.05
77.72
75.48
89.53
Inventory Days
121.56
117.36
119.69
122.72
113.39
117.25
138.59
170.89
Payable days
62.47
66.13
64.11
50.34
48.92
43.17
35.78
44.92
Cash Conversion Cycle
145.05
127.57
133.20
149.32
143.52
151.80
178.29
215.50
Total Debt/Equity
0.20
0.09
0.12
0.48
0.44
0.36
0.61
1.11
Interest Cover
28.11
25.56
6.11
5.86
10.04
5.25
3.75
5.25

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.