Nifty
Sensex
:
:
11600.20
39090.03
326.00 (2.89%)
1075.41 (2.83%)

Chemicals

Rating :
67/99

BSE: 505710 | NSE: Not Listed

48.75
23-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  48.25
  •  49.45
  •  48.00
  •  47.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  239
  •  24.36
  •  61.00
  •  43.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,083.65
  • 18.24
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,001.87
  • 1.26%
  • 2.60

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 68.99%
  • 5.10%
  • 22.26%
  • FII
  • DII
  • Others
  • 0.01%
  • 0.01%
  • 3.63%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.33
  • 7.51
  • 11.63

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.21
  • 6.66
  • 3.87

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.52
  • 13.93
  • 4.88

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.71
  • 17.76
  • 18.76

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.06
  • 2.86
  • 3.39

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.44
  • 9.37
  • 10.89

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
132.09
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
110.83
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
21.26
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
16.10%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
2.03
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
4.45
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
22.51
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
6.85
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
15.66
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
11.86%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.69
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 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
601.08
498.49
431.54
424.95
418.73
387.48
336.38
334.24
282.98
224.46
Net Sales Growth
-
20.58%
15.51%
1.55%
1.49%
8.06%
15.19%
0.64%
18.11%
26.07%
 
Cost Of Goods Sold
-
320.07
253.17
212.18
203.62
209.42
207.99
178.21
179.45
157.31
125.66
Gross Profit
-
281.01
245.31
219.36
221.33
209.31
179.49
158.17
154.79
125.68
98.81
GP Margin
-
46.75%
49.21%
50.83%
52.08%
49.99%
46.32%
47.02%
46.31%
44.41%
44.02%
Total Expenditure
-
495.95
400.45
345.99
347.45
343.24
326.73
287.22
278.56
244.28
192.03
Power & Fuel Cost
-
4.64
3.99
3.84
4.24
4.82
4.20
3.69
3.30
3.32
2.16
% Of Sales
-
0.77%
0.80%
0.89%
1.00%
1.15%
1.08%
1.10%
0.99%
1.17%
0.96%
Employee Cost
-
67.74
57.81
49.44
51.39
47.93
43.43
38.79
30.62
25.61
20.54
% Of Sales
-
11.27%
11.60%
11.46%
12.09%
11.45%
11.21%
11.53%
9.16%
9.05%
9.15%
Manufacturing Exp.
-
58.53
47.67
42.00
36.66
32.86
28.07
27.44
26.63
23.50
14.74
% Of Sales
-
9.74%
9.56%
9.73%
8.63%
7.85%
7.24%
8.16%
7.97%
8.30%
6.57%
General & Admin Exp.
-
23.50
20.00
18.03
18.19
19.39
18.76
14.25
13.91
11.70
10.01
% Of Sales
-
3.91%
4.01%
4.18%
4.28%
4.63%
4.84%
4.24%
4.16%
4.13%
4.46%
Selling & Distn. Exp.
-
13.91
9.28
11.29
21.07
19.90
17.79
21.49
20.15
19.24
12.79
% Of Sales
-
2.31%
1.86%
2.62%
4.96%
4.75%
4.59%
6.39%
6.03%
6.80%
5.70%
Miscellaneous Exp.
-
7.55
8.52
9.21
12.28
8.91
6.50
3.35
4.50
3.62
12.79
% Of Sales
-
1.26%
1.71%
2.13%
2.89%
2.13%
1.68%
1.00%
1.35%
1.28%
2.73%
EBITDA
-
105.13
98.04
85.55
77.50
75.49
60.75
49.16
55.68
38.70
32.43
EBITDA Margin
-
17.49%
19.67%
19.82%
18.24%
18.03%
15.68%
14.61%
16.66%
13.68%
14.45%
Other Income
-
12.28
10.15
3.69
4.41
1.17
2.85
3.09
2.85
1.55
2.12
Interest
-
1.62
2.55
2.53
9.71
14.07
16.74
17.39
18.18
13.17
7.88
Depreciation
-
15.49
14.98
13.89
14.17
16.42
11.50
11.01
9.90
7.52
4.69
PBT
-
100.31
90.66
72.83
58.03
46.17
35.36
23.84
30.46
19.56
21.99
Tax
-
30.25
26.88
18.63
13.54
12.80
5.06
4.03
7.03
5.87
6.51
Tax Rate
-
32.14%
29.65%
25.58%
24.33%
27.72%
14.31%
16.90%
23.08%
30.01%
29.60%
PAT
-
63.87
63.78
54.20
42.12
33.37
30.30
19.81
23.42
12.34
14.10
PAT before Minority Interest
-
63.87
63.78
54.20
42.12
33.37
30.30
19.81
23.42
13.69
15.48
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-1.35
-1.38
PAT Margin
-
10.63%
12.79%
12.56%
9.91%
7.97%
7.82%
5.89%
7.01%
4.36%
6.28%
PAT Growth
-
0.14%
17.68%
28.68%
26.22%
10.13%
52.95%
-15.41%
89.79%
-12.48%
 
Unadjusted EPS
-
2.82
2.81
2.39
1.86
1.47
1.34
0.87
1.03
0.66
7.59

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
401.25
353.50
300.32
250.66
217.09
193.45
167.35
153.20
120.63
110.96
Share Capital
22.67
22.67
22.67
22.67
22.67
22.67
22.67
22.67
18.57
18.57
Total Reserves
378.58
330.83
277.65
227.99
194.42
170.78
144.68
130.53
102.06
92.39
Non-Current Liabilities
52.78
49.71
42.90
47.22
52.25
77.49
94.56
100.67
104.80
136.31
Secured Loans
0.63
0.94
0.39
0.00
9.39
34.84
53.27
65.19
74.24
121.53
Unsecured Loans
0.00
0.00
0.00
0.29
1.30
2.21
4.63
4.97
4.88
6.90
Long Term Provisions
17.84
16.17
16.14
13.07
10.67
9.15
8.11
6.14
5.40
0.00
Current Liabilities
127.18
103.44
110.59
99.40
140.49
152.43
149.64
134.07
146.96
55.58
Trade Payables
59.93
56.49
47.55
38.20
38.26
45.20
46.24
35.32
35.97
27.16
Other Current Liabilities
42.32
33.26
37.38
26.91
50.49
58.96
57.06
45.27
61.47
20.44
Short Term Borrowings
19.72
5.47
19.31
25.60
39.85
40.09
41.27
44.45
43.74
0.00
Short Term Provisions
5.20
8.23
6.35
8.68
11.88
8.19
5.07
9.04
5.77
7.98
Total Liabilities
581.21
506.65
453.81
397.28
409.83
423.37
411.55
387.94
386.40
315.33
Net Block
231.38
206.29
212.04
209.92
215.58
225.21
230.82
221.41
228.75
107.65
Gross Block
275.69
235.15
225.93
310.55
303.75
295.10
289.74
269.83
267.11
151.27
Accumulated Depreciation
44.32
28.86
13.89
100.63
88.17
69.88
58.91
48.42
38.37
43.62
Non Current Assets
255.11
214.87
220.94
226.14
233.68
248.01
249.77
242.67
241.52
204.83
Capital Work in Progress
3.08
0.00
0.02
0.13
0.39
1.22
0.16
2.86
0.75
96.21
Non Current Investment
1.19
0.93
1.01
1.26
2.17
2.89
2.76
3.39
0.62
0.96
Long Term Loans & Adv.
8.44
7.63
7.51
14.63
15.53
18.63
15.98
14.97
11.35
0.00
Other Non Current Assets
11.02
0.02
0.37
0.20
0.01
0.06
0.05
0.04
0.06
0.00
Current Assets
326.10
291.78
232.87
171.14
176.15
175.36
161.78
145.27
144.88
110.51
Current Investments
0.00
2.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
93.03
69.22
68.66
64.32
68.67
62.21
62.90
50.73
49.76
35.59
Sundry Debtors
111.81
88.29
74.24
79.04
89.39
93.11
78.19
74.21
58.49
44.87
Cash & Bank
102.89
119.95
77.85
14.70
6.79
6.46
5.97
4.10
9.39
7.54
Other Current Assets
18.36
5.67
7.37
3.67
11.30
13.59
14.72
16.24
27.24
22.50
Short Term Loans & Adv.
14.15
6.57
4.75
9.41
7.50
11.82
12.48
14.80
25.45
21.88
Net Current Assets
198.92
188.34
122.28
71.74
35.66
22.93
12.14
11.20
-2.08
54.93
Total Assets
581.21
506.65
453.81
397.28
409.83
423.37
411.55
387.94
386.40
315.34

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
32.95
72.00
87.42
77.16
55.36
48.57
56.78
41.54
29.47
25.46
PBT
94.12
90.66
72.83
55.66
46.17
35.36
23.84
30.46
19.56
20.68
Adjustment
18.67
13.88
9.56
30.65
33.41
30.75
29.64
31.36
23.28
15.20
Changes in Working Capital
-46.04
-12.42
20.38
2.41
-16.72
-11.54
9.08
-14.61
-10.14
-7.27
Cash after chg. in Working capital
66.76
92.12
102.77
88.71
62.87
54.56
62.56
47.20
32.70
28.61
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-33.81
-20.12
-15.35
-11.55
-7.51
-5.99
-5.78
-5.66
-3.23
-3.15
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
-13.57
-61.75
-54.45
-7.54
-9.23
-5.55
-17.09
-12.81
-34.75
-43.33
Net Fixed Assets
-43.62
-9.16
84.76
-6.53
-7.83
-6.46
-17.21
-7.38
-33.40
-43.26
Net Investments
2.09
-2.08
-1.17
2.02
1.27
0.05
-0.84
-2.27
0.00
0.00
Others
27.96
-50.51
-138.04
-3.03
-2.67
0.86
0.96
-3.16
-1.35
-0.07
Cash from Financing Activity
-2.26
-24.57
-10.34
-61.52
-46.06
-42.72
-38.50
-33.66
7.16
21.75
Net Cash Inflow / Outflow
17.12
-14.33
22.63
8.10
0.07
0.31
1.20
-4.93
1.88
3.87
Opening Cash & Equivalents
21.57
35.89
13.26
5.16
5.09
4.78
3.59
8.52
6.63
4.27
Closing Cash & Equivalent
38.68
21.57
35.89
13.26
5.16
5.09
4.78
3.59
8.52
8.14

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
17.70
15.59
13.25
11.06
9.58
8.53
7.38
6.76
6.47
5.95
ROA
11.74%
13.28%
12.74%
10.44%
8.01%
7.26%
4.96%
6.05%
3.90%
5.35%
ROE
16.93%
19.51%
19.67%
18.01%
16.26%
16.80%
12.36%
17.13%
11.86%
14.60%
ROCE
24.45%
27.37%
25.20%
23.22%
20.95%
18.07%
14.41%
17.66%
12.99%
13.41%
Fixed Asset Turnover
2.56
2.42
1.97
1.66
1.66
1.58
1.45
1.47
1.60
1.71
Receivable days
55.81
53.20
53.04
60.27
66.95
67.67
68.47
61.26
56.29
64.44
Inventory Days
45.26
45.13
46.01
47.59
48.01
49.42
51.05
46.39
46.48
46.76
Payable days
44.01
48.91
46.47
42.23
44.41
47.55
45.51
44.46
45.49
52.06
Cash Conversion Cycle
57.06
49.42
52.58
65.63
70.55
69.55
74.00
63.18
57.28
59.14
Total Debt/Equity
0.05
0.02
0.07
0.11
0.31
0.50
0.71
0.87
1.20
1.16
Interest Cover
59.21
36.55
29.77
6.73
4.28
3.11
2.37
2.67
2.49
3.79

News Update:


  • Grauer & Weil (I) - Quarterly Results
    13th Aug 2019, 20:57 PM

    Read More

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.