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

Dyes & Pigments

Rating :
67/99

BSE: 506655 | NSE: SUDARSCHEM

374.35
3.60 (0.97%)
16-Nov-2018 | 3:43PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  373.00
  •  383.70
  •  370.75
  •  370.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  57440
  •  215.03
  •  634.60
  •  315.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,592.21
  • 15.55
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,008.92
  • 0.93%
  • 4.61

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.89%
  • 2.17%
  • 25.22%
  • FII
  • DII
  • Others
  • 0.05%
  • 2.06%
  • 17.61%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.24
  • 6.96
  • 5.99

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.66
  • 10.24
  • 5.27

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.67
  • 20.66
  • 7.11

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.73
  • 17.91
  • 27.70

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.19
  • 4.16
  • 5.54

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.32
  • 11.01
  • 13.53

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

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
-
1,646.16
1,499.25
1,409.33
1,218.15
1,118.63
872.89
800.29
724.15
590.41
460.68
Net Sales Growth
-
9.80%
6.38%
15.69%
8.90%
28.15%
9.07%
10.51%
22.65%
28.16%
 
Cost Of Goods Sold
-
968.52
868.76
819.79
731.38
653.68
494.28
449.28
395.21
310.34
255.63
Gross Profit
-
677.64
630.49
589.53
486.78
464.95
378.61
351.01
328.94
280.07
205.05
GP Margin
-
41.16%
42.05%
41.83%
39.96%
41.56%
43.37%
43.86%
45.42%
47.44%
44.51%
Total Expenditure
-
1,436.80
1,295.21
1,239.76
1,087.75
987.32
793.48
714.53
637.49
512.35
413.25
Power & Fuel Cost
-
86.52
76.86
80.75
71.71
69.63
64.08
61.14
52.87
38.96
34.40
% Of Sales
-
5.26%
5.13%
5.73%
5.89%
6.22%
7.34%
7.64%
7.30%
6.60%
7.47%
Employee Cost
-
121.94
104.45
98.85
89.12
75.40
71.20
58.16
58.84
44.36
34.42
% Of Sales
-
7.41%
6.97%
7.01%
7.32%
6.74%
8.16%
7.27%
8.13%
7.51%
7.47%
Manufacturing Exp.
-
105.41
99.35
100.44
83.68
88.74
84.61
74.84
64.29
55.42
39.29
% Of Sales
-
6.40%
6.63%
7.13%
6.87%
7.93%
9.69%
9.35%
8.88%
9.39%
8.53%
General & Admin Exp.
-
75.14
67.49
76.48
60.57
47.90
44.24
38.14
33.18
23.88
16.14
% Of Sales
-
4.56%
4.50%
5.43%
4.97%
4.28%
5.07%
4.77%
4.58%
4.04%
3.50%
Selling & Distn. Exp.
-
15.19
15.49
51.55
49.79
46.88
34.55
32.97
32.91
34.78
23.98
% Of Sales
-
0.92%
1.03%
3.66%
4.09%
4.19%
3.96%
4.12%
4.54%
5.89%
5.21%
Miscellaneous Exp.
-
64.09
62.81
11.90
1.50
5.09
0.52
0.01
0.20
4.61
23.98
% Of Sales
-
3.89%
4.19%
0.84%
0.12%
0.46%
0.06%
0.00%
0.03%
0.78%
2.04%
EBITDA
-
209.36
204.04
169.57
130.40
131.31
79.41
85.76
86.66
78.06
47.43
EBITDA Margin
-
12.72%
13.61%
12.03%
10.70%
11.74%
9.10%
10.72%
11.97%
13.22%
10.30%
Other Income
-
11.04
18.65
14.03
23.69
3.78
7.28
3.83
3.32
8.63
3.42
Interest
-
31.84
32.77
36.52
40.59
42.87
34.33
23.56
13.30
11.19
15.70
Depreciation
-
61.82
51.98
48.10
41.91
36.76
26.36
18.44
14.39
14.46
13.63
PBT
-
126.74
137.95
98.97
71.59
55.46
26.01
47.60
62.28
61.03
21.52
Tax
-
42.02
36.59
29.06
17.21
20.41
4.00
14.03
23.38
19.88
9.54
Tax Rate
-
33.15%
26.52%
29.36%
24.04%
36.80%
15.38%
29.47%
32.66%
32.57%
44.33%
PAT
-
84.72
101.36
69.91
54.38
35.05
22.01
33.56
48.22
41.15
11.97
PAT before Minority Interest
-
84.72
101.36
69.91
54.38
35.05
22.01
33.56
48.22
41.15
11.97
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
5.15%
6.76%
4.96%
4.46%
3.13%
2.52%
4.19%
6.66%
6.97%
2.60%
PAT Growth
-
-16.42%
44.99%
28.56%
55.15%
59.25%
-34.42%
-30.40%
17.18%
243.78%
 
Unadjusted EPS
-
12.24
14.64
10.10
7.86
50.63
31.80
48.49
69.65
59.43
17.30

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
439.97
381.06
313.96
262.60
270.99
254.25
243.61
222.72
134.72
103.66
Share Capital
13.85
13.85
13.85
13.85
6.92
6.92
6.92
6.92
6.92
6.92
Total Reserves
426.12
367.21
300.11
248.75
264.07
247.33
236.69
215.80
127.80
96.74
Non-Current Liabilities
315.19
302.02
414.63
334.71
334.47
366.68
264.98
227.60
121.37
100.22
Secured Loans
166.69
116.37
152.94
116.14
121.45
167.27
116.66
70.72
74.62
75.07
Unsecured Loans
15.30
26.03
65.48
45.19
61.63
48.23
6.70
34.37
40.88
18.26
Long Term Provisions
86.62
125.39
155.71
133.46
113.79
123.17
117.62
107.60
0.00
0.00
Current Liabilities
644.51
678.92
504.33
536.37
431.44
377.29
322.28
217.56
191.97
136.60
Trade Payables
264.41
269.93
215.58
187.75
113.08
103.76
107.41
71.13
52.97
29.29
Other Current Liabilities
167.17
143.20
107.61
108.63
114.92
92.99
85.75
47.95
35.98
25.62
Short Term Borrowings
179.15
198.52
174.14
222.04
185.82
165.75
114.92
85.01
0.00
0.00
Short Term Provisions
33.77
67.27
7.00
17.96
17.62
14.80
14.20
13.48
103.02
81.69
Total Liabilities
1,399.67
1,362.00
1,232.92
1,133.68
1,036.90
998.22
830.87
667.88
448.06
340.48
Net Block
475.37
451.72
357.78
332.89
327.27
318.91
228.55
145.35
98.54
91.21
Gross Block
612.03
503.26
714.61
644.72
591.60
564.88
448.91
348.04
287.81
273.44
Accumulated Depreciation
136.66
51.53
356.83
311.83
264.34
245.96
220.36
202.69
189.28
182.24
Non Current Assets
583.25
618.03
549.35
488.17
465.42
481.48
372.30
294.47
110.04
96.70
Capital Work in Progress
5.57
8.03
15.43
7.97
6.71
22.67
16.88
31.30
11.24
5.23
Non Current Investment
0.49
0.48
0.30
0.30
0.29
0.29
0.28
0.28
0.26
0.26
Long Term Loans & Adv.
94.98
145.60
172.82
144.26
130.91
139.30
126.04
116.99
0.00
0.00
Other Non Current Assets
6.84
12.20
3.01
2.76
0.25
0.30
0.55
0.55
0.00
0.00
Current Assets
816.41
743.97
683.58
645.52
571.48
516.74
458.56
373.41
338.02
241.45
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.01
0.00
Inventories
272.92
260.68
253.14
250.17
258.31
227.64
196.31
167.85
85.51
71.93
Sundry Debtors
333.30
342.92
352.94
317.15
258.33
210.13
193.79
170.13
136.82
76.21
Cash & Bank
14.19
15.26
24.99
23.36
15.30
44.37
37.23
14.24
10.29
9.14
Other Current Assets
196.01
31.35
9.48
12.89
39.53
34.61
31.24
21.18
103.38
84.17
Short Term Loans & Adv.
95.38
93.76
43.03
41.96
30.24
9.79
12.58
8.92
99.90
79.64
Net Current Assets
171.91
65.05
179.24
109.14
140.03
139.45
136.28
155.85
146.05
104.84
Total Assets
1,399.66
1,362.00
1,232.93
1,133.69
1,036.90
998.22
830.86
667.88
448.06
340.49

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
147.56
163.30
163.88
112.24
48.32
25.45
51.53
2.00
24.75
48.86
PBT
117.74
126.12
98.97
71.59
55.46
26.01
47.60
71.60
61.03
21.52
Adjustment
99.31
75.94
91.14
80.81
73.22
55.06
16.80
16.13
23.81
35.78
Changes in Working Capital
-66.47
-14.78
-6.04
-25.93
-68.56
-49.27
-2.86
-68.58
-38.83
2.40
Cash after chg. in Working capital
150.59
187.28
184.07
126.47
60.11
31.79
61.53
19.15
46.01
59.70
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-28.07
-31.68
-20.20
-14.23
-11.80
-6.34
-10.00
-17.15
-21.26
-10.84
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
25.04
7.71
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-87.32
-135.18
-83.22
-61.45
-28.05
-119.85
-87.23
-70.00
-30.40
-19.93
Net Fixed Assets
-103.17
210.73
-69.62
-37.34
-8.23
-121.07
-86.15
-78.68
-19.58
17.13
Net Investments
-4.79
-6.58
1.00
-20.01
-4.10
0.00
-3.32
-1.36
-9.83
-4.33
Others
20.64
-339.33
-14.60
-4.10
-15.72
1.22
2.24
10.04
-0.99
-32.73
Cash from Financing Activity
-62.47
-38.32
-80.76
-42.58
-47.57
101.14
58.68
71.96
6.81
-28.75
Net Cash Inflow / Outflow
-2.24
-10.20
-0.11
8.22
-27.31
6.74
22.98
3.95
1.15
0.18
Opening Cash & Equivalents
10.16
20.35
21.56
13.35
40.65
33.91
14.24
10.29
9.14
8.96
Closing Cash & Equivalent
7.92
10.16
21.46
21.56
13.35
40.65
37.23
14.24
10.29
9.14

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.)
63.56
55.05
45.35
37.93
31.94
29.53
27.99
24.97
19.46
14.64
ROA
6.14%
7.81%
5.91%
5.01%
3.44%
2.41%
4.48%
8.64%
10.44%
3.50%
ROE
20.64%
29.17%
24.25%
22.48%
16.47%
11.06%
18.31%
31.35%
34.86%
12.29%
ROCE
18.83%
21.93%
18.84%
16.54%
15.10%
10.73%
16.56%
27.13%
32.47%
18.93%
Fixed Asset Turnover
3.00
2.65
2.23
2.12
2.08
1.86
2.15
2.44
2.23
1.79
Receivable days
73.68
78.57
80.65
79.95
71.05
78.32
77.63
72.32
62.08
61.35
Inventory Days
58.14
58.02
60.58
70.65
73.70
82.21
77.68
59.69
45.88
55.09
Payable days
70.75
67.89
51.33
42.55
34.67
46.22
43.31
32.74
27.56
27.00
Cash Conversion Cycle
61.07
68.70
89.89
108.05
110.09
114.31
112.01
99.26
80.40
89.44
Total Debt/Equity
0.98
1.14
1.37
1.65
1.99
2.14
1.50
1.17
0.86
0.92
Interest Cover
4.98
5.21
3.71
2.76
2.29
1.76
3.02
6.38
6.45
2.37

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.