Nifty
Sensex
:
:
24632.70
80766.99
46.00 (0.19%)
102.13 (0.13%)

Chemicals

Rating :
31/99

BSE: 506642 | NSE: SADHNANIQ

67.46
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  67.30
  •  68.40
  •  66.81
  •  67.11
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  162084
  •  109.58
  •  110.00
  •  49.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,974.49
  • 483.94
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,187.31
  • 0.19%
  • 9.07

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.65%
  • 1.71%
  • 30.88%
  • FII
  • DII
  • Others
  • 0.05%
  • 0.01%
  • 1.70%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.16
  • -11.70
  • 11.63

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -29.34
  • -1.91

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -46.97
  • -41.56

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 31.67
  • 46.66
  • 379.44

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -66.85
  • 8.11
  • 11.58

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 49.46
  • 66.60
  • 88.04

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
64.55
48.16
34.03%
44.08
31.20
41.28%
42.01
36.53
15.00%
39.41
27.44
43.62%
Expenses
55.26
38.46
43.68%
32.68
26.48
23.41%
29.48
32.31
-8.76%
31.56
24.87
26.90%
EBITDA
9.29
9.70
-4.23%
11.40
4.72
141.53%
12.53
4.22
196.92%
7.85
2.57
205.45%
EBIDTM
14.39%
20.14%
25.86%
15.13%
29.83%
11.55%
19.92%
9.37%
Other Income
2.47
0.32
671.88%
0.77
-0.16
-
-0.01
0.36
-
0.73
1.27
-42.52%
Interest
4.12
4.27
-3.51%
4.36
1.93
125.91%
4.49
2.29
96.07%
4.32
1.27
240.16%
Depreciation
3.47
2.68
29.48%
3.83
1.68
127.98%
3.82
1.67
128.74%
3.79
1.58
139.87%
PBT
4.17
3.07
35.83%
3.98
0.95
318.95%
4.21
0.62
579.03%
0.47
0.99
-52.53%
Tax
3.65
1.31
178.63%
3.05
0.20
1,425.00%
1.64
0.99
65.66%
0.42
-0.03
-
PAT
0.52
1.76
-70.45%
0.93
0.75
24.00%
2.57
-0.37
-
0.05
1.02
-95.10%
PATM
0.81%
3.65%
2.11%
2.40%
6.12%
-1.01%
0.13%
3.72%
EPS
0.02
0.06
-66.67%
0.04
0.02
100.00%
0.10
-0.01
-
0.00
0.04
-100.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
190.05
143.33
131.72
103.05
106.06
267.03
113.97
55.16
35.81
48.12
32.04
Net Sales Growth
32.60%
8.81%
27.82%
-2.84%
-60.28%
134.30%
106.62%
54.04%
-25.58%
50.19%
 
Cost Of Goods Sold
84.65
69.76
73.89
40.11
31.22
68.61
43.09
26.37
18.85
33.59
20.54
Gross Profit
105.40
73.58
57.83
62.95
74.84
198.42
70.88
28.79
16.96
14.53
11.50
GP Margin
55.46%
51.34%
43.90%
61.09%
70.56%
74.31%
62.19%
52.19%
47.36%
30.20%
35.89%
Total Expenditure
148.98
122.11
117.10
79.68
76.59
146.53
77.69
46.80
33.88
51.77
34.18
Power & Fuel Cost
-
10.75
12.27
6.48
6.29
15.85
10.09
6.88
0.00
0.00
0.00
% Of Sales
-
7.50%
9.32%
6.29%
5.93%
5.94%
8.85%
12.47%
0%
0%
0%
Employee Cost
-
17.20
16.14
15.52
15.50
30.28
9.75
7.76
5.02
5.44
3.29
% Of Sales
-
12.00%
12.25%
15.06%
14.61%
11.34%
8.55%
14.07%
14.02%
11.31%
10.27%
Manufacturing Exp.
-
6.33
3.41
5.92
9.11
13.11
4.89
1.59
0.00
0.00
0.00
% Of Sales
-
4.42%
2.59%
5.74%
8.59%
4.91%
4.29%
2.88%
0%
0%
0%
General & Admin Exp.
-
6.20
3.75
4.38
6.46
7.83
3.08
1.96
10.01
12.74
10.35
% Of Sales
-
4.33%
2.85%
4.25%
6.09%
2.93%
2.70%
3.55%
27.95%
26.48%
32.30%
Selling & Distn. Exp.
-
6.13
5.98
5.12
5.18
8.12
4.27
1.24
0.00
0.00
0.00
% Of Sales
-
4.28%
4.54%
4.97%
4.88%
3.04%
3.75%
2.25%
0%
0%
0%
Miscellaneous Exp.
-
5.75
1.66
2.16
2.81
2.73
2.53
0.99
0.00
0.00
0.00
% Of Sales
-
4.01%
1.26%
2.10%
2.65%
1.02%
2.22%
1.79%
0%
0%
0%
EBITDA
41.07
21.22
14.62
23.37
29.47
120.50
36.28
8.36
1.93
-3.65
-2.14
EBITDA Margin
21.61%
14.80%
11.10%
22.68%
27.79%
45.13%
31.83%
15.16%
5.39%
-7.59%
-6.68%
Other Income
3.96
1.79
4.96
4.91
1.96
1.25
0.29
0.49
0.22
0.42
1.05
Interest
17.29
9.76
4.57
3.43
3.29
11.99
6.65
6.42
5.09
5.20
6.13
Depreciation
14.91
7.61
6.10
6.20
5.81
2.89
1.92
1.92
2.00
2.07
2.07
PBT
12.83
5.65
8.91
18.66
22.34
106.87
28.00
0.51
-4.94
-10.50
-9.29
Tax
8.76
2.47
2.69
2.74
7.69
31.03
-3.09
0.00
0.00
-1.02
2.06
Tax Rate
68.28%
43.72%
30.19%
14.68%
34.42%
29.04%
-11.04%
0.00%
0.00%
-34.81%
149.28%
PAT
4.07
3.18
6.22
15.93
14.65
75.83
31.09
0.51
-4.94
3.96
-0.68
PAT before Minority Interest
4.07
3.18
6.22
15.93
14.65
75.83
31.09
0.51
-4.94
3.96
-0.68
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
2.14%
2.22%
4.72%
15.46%
13.81%
28.40%
27.28%
0.92%
-13.80%
8.23%
-2.12%
PAT Growth
28.80%
-48.87%
-60.95%
8.74%
-80.68%
143.90%
5,996.08%
-
-
-
 
EPS
0.16
0.13
0.25
0.64
0.59
3.07
1.26
0.02
-0.20
0.16
-0.03

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
226.08
160.17
129.81
116.37
105.20
45.85
10.39
7.22
11.99
0.41
Share Capital
20.21
19.56
13.97
9.32
9.32
9.32
9.20
18.80
18.80
10.95
Total Reserves
205.87
115.61
115.84
107.06
94.92
36.54
1.19
-11.58
-6.81
-10.54
Non-Current Liabilities
72.28
47.70
36.30
13.78
7.44
5.85
20.24
1.74
1.88
3.32
Secured Loans
59.77
34.60
28.01
2.04
2.83
2.24
0.00
0.00
0.06
0.12
Unsecured Loans
0.00
0.00
0.00
0.00
0.21
4.30
18.23
0.02
0.07
0.11
Long Term Provisions
4.74
2.65
2.44
4.41
2.81
2.56
2.01
1.71
1.76
1.46
Current Liabilities
167.99
178.34
138.11
85.51
64.22
84.32
52.23
59.30
51.66
58.23
Trade Payables
33.48
44.24
25.88
21.92
12.11
23.24
25.52
20.42
20.76
14.22
Other Current Liabilities
42.10
28.27
18.69
14.40
29.90
51.42
8.54
4.48
3.60
13.10
Short Term Borrowings
51.42
62.69
52.28
43.50
4.33
8.36
17.35
33.76
26.95
30.56
Short Term Provisions
40.99
43.13
41.26
5.68
17.88
1.29
0.83
0.65
0.35
0.35
Total Liabilities
466.35
386.21
304.22
215.66
176.86
136.02
82.86
68.26
65.53
61.96
Net Block
143.73
74.85
78.37
84.34
76.24
49.76
36.98
29.41
31.28
25.54
Gross Block
171.89
95.41
92.83
98.73
84.82
53.97
38.91
100.52
31.28
92.45
Accumulated Depreciation
28.17
20.56
14.46
14.38
8.58
4.21
1.92
71.11
0.00
66.91
Non Current Assets
202.38
167.36
121.72
103.85
80.75
77.26
49.01
39.40
41.33
37.25
Capital Work in Progress
28.50
68.50
22.68
15.03
1.55
11.37
8.70
8.70
8.70
8.70
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.01
Long Term Loans & Adv.
30.16
24.01
20.66
4.48
2.90
16.08
3.33
1.29
1.33
3.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.05
0.05
0.00
0.00
0.00
0.00
Current Assets
263.96
218.85
182.51
111.81
96.11
58.76
33.86
28.87
24.21
24.71
Current Investments
5.77
6.63
6.39
5.51
5.20
0.00
0.00
0.00
0.00
0.00
Inventories
115.86
100.64
66.32
51.72
41.07
21.83
16.22
9.10
9.43
12.04
Sundry Debtors
65.56
40.85
48.90
29.04
15.59
15.29
10.31
12.86
7.33
6.01
Cash & Bank
8.96
8.20
11.14
0.80
9.30
7.96
0.83
1.04
0.43
0.42
Other Current Assets
67.81
1.28
1.89
4.98
24.95
13.68
6.49
5.87
7.03
6.24
Short Term Loans & Adv.
66.09
61.25
47.86
19.75
24.55
13.44
5.65
5.76
6.99
6.21
Net Current Assets
95.97
40.51
44.40
26.30
31.89
-25.56
-18.38
-30.44
-27.45
-33.52
Total Assets
466.34
386.21
304.23
215.66
176.86
136.02
82.87
68.27
65.54
61.96

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
-37.82
-4.70
0.66
-16.74
52.74
34.99
9.06
-0.92
8.99
6.42
PBT
5.65
8.91
18.66
22.34
106.87
27.58
1.83
-4.94
2.93
1.39
Adjustment
14.90
6.14
2.36
9.41
15.74
7.13
6.81
7.11
7.33
-2.74
Changes in Working Capital
-53.31
-11.74
-19.77
-30.70
-61.05
2.61
0.42
-3.08
-0.83
7.95
Cash after chg. in Working capital
-32.76
3.31
1.24
1.06
61.55
37.32
9.06
-0.91
9.44
6.60
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.06
-8.01
-0.58
-17.79
-8.81
-2.32
0.00
0.00
0.00
-0.19
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
-0.01
-0.44
0.00
Cash From Investing Activity
-52.79
-38.81
-23.36
-21.76
-25.46
-6.08
-0.66
-0.13
-0.06
10.75
Net Fixed Assets
-47.70
-48.41
-1.75
-27.39
-21.39
-6.14
61.61
-0.13
-7.94
1.47
Net Investments
0.86
-0.24
-0.88
-0.31
-5.20
0.00
0.00
0.01
0.07
0.00
Others
-5.95
9.84
-20.73
5.94
1.13
0.06
-62.27
-0.01
7.81
9.28
Cash from Financing Activity
71.64
45.53
30.06
29.96
-22.73
-13.20
-24.90
1.66
-8.92
-17.68
Net Cash Inflow / Outflow
-18.96
2.01
7.37
-8.54
4.55
15.71
-16.50
0.61
0.01
-0.52
Opening Cash & Equivalents
5.59
3.58
-3.78
4.80
0.25
-15.46
1.04
0.43
0.42
0.94
Closing Cash & Equivalent
-13.37
5.59
3.58
-3.74
4.80
0.25
-15.46
1.04
0.43
0.42

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
8.79
5.28
6.18
5.95
7.46
3.28
0.75
-0.17
0.17
-0.10
ROA
0.75%
1.80%
6.13%
7.47%
48.47%
28.41%
0.67%
-7.39%
6.21%
-1.01%
ROE
1.85%
5.03%
13.42%
13.28%
101.05%
110.55%
12.68%
0.00%
752.77%
0.00%
ROCE
5.09%
5.85%
12.04%
18.57%
135.94%
64.42%
15.89%
0.38%
20.50%
16.15%
Fixed Asset Turnover
1.07
1.40
1.08
1.16
3.85
2.46
0.82
0.56
0.78
0.35
Receivable days
135.49
124.35
138.04
76.80
21.10
40.86
74.35
99.95
50.57
98.40
Inventory Days
275.65
231.33
209.05
159.67
42.99
60.74
81.25
91.77
81.45
137.33
Payable days
203.32
173.18
217.55
79.02
40.12
123.01
177.18
289.27
156.06
194.93
Cash Conversion Cycle
207.83
182.50
129.54
157.45
23.97
-21.42
-21.58
-97.54
-24.05
40.80
Total Debt/Equity
0.61
0.84
0.69
0.40
0.08
0.34
3.43
4.70
2.27
97.37
Interest Cover
1.58
2.95
6.45
7.80
9.91
5.21
1.08
0.03
1.56
1.23

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.