Nifty
Sensex
:
:
25423.60
83013.96
93.35 (0.37%)
320.25 (0.39%)

Solvent Extraction

Rating :
71/99

BSE: 519477 | NSE: Not Listed

1457.90
18-Sep-2025
  • Open
  • High
  • Low
  • Previous Close
  •  1457.9
  •  1457.9
  •  1416.3
  •  1388.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  187368
  •  272845057
  •  1457.9
  •  0

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,080.06
  • 41.66
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,374.77
  • N/A
  • 1.99

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.67%
  • 1.75%
  • 27.72%
  • FII
  • DII
  • Others
  • 0.03%
  • 0.10%
  • 2.73%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 52.08
  • -4.25
  • -12.43

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -2.66
  • -4.33

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 6.77
  • 93.28

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 47.74
  • 62.28
  • 144.32

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.83
  • 6.34
  • 6.84

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.27
  • 13.25
  • 15.17

Earnings Forecasts:

(Updated: 16-09-2025)
Description
2024
2025
2026
2027
Adj EPS
14.71
P/E Ratio
99.11
Revenue
1029
EBITDA
142.16
Net Income
41.16
ROA
1.78
P/B Ratio
2.02
ROE
3.91
FCFF
182.23
FCFF Yield
4.2
Net Debt
1294.7
BVPS
721.58

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
510.80
17.47
2,823.87%
490.23
86.09
469.44%
396.29
39.06
914.57%
125.01
22.63
452.41%
Expenses
396.36
12.52
3,065.81%
444.03
85.38
420.06%
316.55
34.30
822.89%
113.74
15.85
617.60%
EBITDA
114.44
4.96
2,207.26%
46.19
0.70
6,498.57%
79.74
4.76
1,575.21%
11.27
6.77
66.47%
EBIDTM
22.40%
28.37%
9.42%
0.82%
20.12%
12.18%
9.01%
29.94%
Other Income
12.68
0.17
7,358.82%
12.72
9.77
30.19%
10.43
1.76
492.61%
1.38
0.05
2,660.00%
Interest
52.14
3.19
1,534.48%
29.76
3.80
683.16%
32.72
4.49
628.73%
8.51
4.63
83.80%
Depreciation
20.84
1.87
1,014.44%
18.59
1.86
899.46%
21.03
1.94
984.02%
5.59
2.16
158.80%
PBT
54.14
0.06
90,133.33%
10.57
4.81
119.75%
36.42
0.08
45,425.00%
-1.46
0.03
-
Tax
1.93
-0.04
-
2.21
0.47
370.21%
3.69
0.32
1,053.12%
-1.43
-0.48
-
PAT
52.21
0.10
52,110.00%
8.36
4.35
92.18%
32.73
-0.23
-
-0.03
0.51
-
PATM
10.22%
0.57%
1.71%
5.05%
8.26%
-0.59%
-0.02%
2.27%
EPS
18.66
0.04
46,550.00%
2.99
1.55
92.90%
11.70
-0.08
-
-0.01
0.19
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 19
Mar 18
Mar 17
Mar 14
Mar 13
Net Sales
1,522.33
170.71
289.99
254.22
265.49
156.15
198.11
101.15
11.53
30.25
Net Sales Growth
821.23%
-41.13%
14.07%
-4.24%
70.02%
-21.18%
95.86%
777.28%
-61.88%
 
Cost Of Goods Sold
1,014.25
127.26
221.70
187.87
206.02
82.89
62.47
11.86
10.50
27.32
Gross Profit
508.08
43.45
68.30
66.36
59.47
73.26
135.64
89.29
1.02
2.92
GP Margin
33.38%
25.45%
23.55%
26.10%
22.40%
46.92%
68.47%
88.27%
8.85%
9.65%
Total Expenditure
1,270.68
151.56
263.68
230.33
241.95
138.70
192.24
97.59
15.70
37.26
Power & Fuel Cost
-
2.37
2.24
3.40
1.40
0.68
0.90
0.54
2.43
2.02
% Of Sales
-
1.39%
0.77%
1.34%
0.53%
0.44%
0.45%
0.53%
21.08%
6.68%
Employee Cost
-
6.59
6.05
5.96
5.21
5.42
2.32
0.68
0.79
1.19
% Of Sales
-
3.86%
2.09%
2.34%
1.96%
3.47%
1.17%
0.67%
6.85%
3.93%
Manufacturing Exp.
-
6.41
26.49
27.78
25.45
43.17
120.06
79.16
1.70
1.33
% Of Sales
-
3.75%
9.13%
10.93%
9.59%
27.65%
60.60%
78.26%
14.74%
4.40%
General & Admin Exp.
-
1.28
5.81
4.11
3.07
3.54
3.86
2.85
0.20
0.25
% Of Sales
-
0.75%
2.00%
1.62%
1.16%
2.27%
1.95%
2.82%
1.73%
0.83%
Selling & Distn. Exp.
-
0.00
0.38
0.35
0.33
1.90
1.19
0.77
0.06
3.95
% Of Sales
-
0%
0.13%
0.14%
0.12%
1.22%
0.60%
0.76%
0.52%
13.06%
Miscellaneous Exp.
-
7.64
1.02
0.87
0.46
1.10
1.44
1.72
0.02
1.19
% Of Sales
-
4.48%
0.35%
0.34%
0.17%
0.70%
0.73%
1.70%
0.17%
3.93%
EBITDA
251.64
19.15
26.31
23.89
23.54
17.45
5.87
3.56
-4.17
-7.01
EBITDA Margin
16.53%
11.22%
9.07%
9.40%
8.87%
11.18%
2.96%
3.52%
-36.17%
-23.17%
Other Income
37.21
11.70
1.46
1.05
2.30
0.44
2.88
1.92
5.11
3.56
Interest
123.13
17.37
18.52
14.60
15.39
10.35
3.95
1.82
1.77
1.68
Depreciation
66.05
8.12
8.40
6.21
5.89
4.77
2.25
0.37
0.70
0.78
PBT
99.67
5.37
0.85
4.14
4.56
2.77
2.55
3.29
-1.54
-5.91
Tax
6.40
0.47
0.51
3.52
1.96
1.69
1.46
0.03
0.00
0.00
Tax Rate
6.42%
8.75%
60.00%
85.02%
42.98%
61.01%
57.25%
0.91%
0.00%
0.00%
PAT
93.27
4.91
0.28
0.68
2.61
1.08
1.09
3.26
-1.54
-5.91
PAT before Minority Interest
93.27
4.90
0.34
0.62
2.61
1.08
1.09
3.26
-1.54
-5.91
Minority Interest
0.00
0.01
-0.06
0.06
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
6.13%
2.88%
0.10%
0.27%
0.98%
0.69%
0.55%
3.22%
-13.36%
-19.54%
PAT Growth
1,871.88%
1,653.57%
-58.82%
-73.95%
141.67%
-0.92%
-66.56%
-
-
 
EPS
33.31
1.75
0.10
0.24
0.93
0.39
0.39
1.16
-0.55
-2.11

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 19
Mar 18
Mar 17
Shareholder's Funds
89.23
82.97
81.85
50.11
44.86
41.66
17.14
Share Capital
27.99
27.99
27.99
27.99
27.99
27.99
28.04
Total Reserves
61.24
54.99
53.86
22.12
16.87
13.68
-10.90
Non-Current Liabilities
61.06
109.88
108.59
114.06
32.01
12.67
8.81
Secured Loans
14.43
26.80
20.37
25.15
25.56
9.33
15.27
Unsecured Loans
14.68
0.00
0.00
0.00
1.73
0.00
0.00
Long Term Provisions
1.52
1.44
1.04
0.95
0.40
0.11
0.64
Current Liabilities
297.24
292.05
190.12
152.45
113.48
102.83
42.82
Trade Payables
117.31
97.80
76.66
56.78
30.20
36.30
7.13
Other Current Liabilities
112.47
92.35
41.57
20.30
10.46
14.86
2.48
Short Term Borrowings
65.87
100.99
70.03
75.00
72.74
51.61
33.19
Short Term Provisions
1.58
0.91
1.86
0.37
0.07
0.05
0.02
Total Liabilities
447.53
484.91
380.50
316.62
190.35
157.16
70.05
Net Block
102.72
116.60
115.32
75.99
63.36
46.78
5.99
Gross Block
148.01
153.80
144.82
99.28
75.06
53.72
6.35
Accumulated Depreciation
45.29
37.21
29.49
23.29
11.71
6.94
0.37
Non Current Assets
134.26
146.82
150.40
92.44
68.00
62.48
8.53
Capital Work in Progress
0.00
0.00
0.00
0.91
1.07
12.37
0.81
Non Current Investment
1.74
3.36
3.10
3.08
3.12
3.02
1.54
Long Term Loans & Adv.
28.17
25.27
25.33
12.32
0.36
0.19
0.17
Other Non Current Assets
1.63
1.59
6.66
0.14
0.09
0.12
0.01
Current Assets
313.27
338.10
230.09
224.17
122.35
94.67
61.51
Current Investments
63.94
63.94
0.00
0.00
0.00
0.00
0.00
Inventories
156.18
169.48
134.59
105.39
57.99
6.88
5.28
Sundry Debtors
38.32
46.09
55.35
53.46
37.24
42.97
16.71
Cash & Bank
0.39
0.42
0.15
1.86
-0.05
2.09
25.34
Other Current Assets
54.44
3.36
0.07
1.39
27.17
42.74
14.18
Short Term Loans & Adv.
19.01
54.80
39.94
62.06
25.75
40.62
12.49
Net Current Assets
16.03
46.04
39.98
71.72
8.87
-8.15
18.69
Total Assets
447.53
484.92
380.49
316.61
190.35
157.15
70.04

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 19
Mar 18
Mar 17
Mar 14
Mar 13
Cash From Operating Activity
65.13
36.65
45.74
15.34
-20.66
-0.91
-20.20
-0.24
-1.16
PBT
5.37
0.85
4.14
5.54
4.30
5.13
3.29
-1.54
-5.91
Adjustment
15.77
26.34
19.56
18.20
15.05
9.34
1.61
0.70
0.78
Changes in Working Capital
43.99
9.46
22.04
-9.33
-40.01
-15.38
-25.11
0.60
3.97
Cash after chg. in Working capital
65.13
36.65
45.74
14.40
-20.66
-0.91
-20.20
-0.24
-1.16
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
0.00
0.94
0.00
0.00
0.00
0.00
0.00
Other Direct Exp. Paid
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
Cash From Investing Activity
-3.82
-68.61
-21.48
-2.69
-10.24
-31.24
-1.87
-0.11
-0.02
Net Fixed Assets
5.79
-8.98
-44.62
-23.71
-43.21
-26.92
10.67
-0.12
Net Investments
1.62
-64.21
-0.06
0.02
10.31
-11.96
-1.35
0.00
Others
-11.23
4.58
23.20
21.00
22.66
7.64
-11.19
0.01
Cash from Financing Activity
-50.35
32.30
-24.72
-10.88
7.64
-9.52
14.03
0.40
1.19
Net Cash Inflow / Outflow
10.95
0.34
-0.45
1.78
-23.26
-41.68
-8.05
0.05
0.01
Opening Cash & Equivalents
-75.39
0.08
0.54
-1.24
-49.53
-7.85
0.20
0.05
0.04
Closing Cash & Equivalent
-64.43
0.42
0.08
0.54
-72.79
-49.53
-7.85
0.10
0.05

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
10.36
6.07
4.05
6.60
7.88
6.14
6.11
ROA
1.05%
0.08%
0.18%
0.87%
0.62%
0.96%
4.66%
ROE
21.32%
2.39%
4.17%
16.59%
5.50%
6.37%
19.10%
ROCE
16.20%
15.71%
17.00%
17.59%
13.11%
9.04%
7.80%
Fixed Asset Turnover
1.13
1.94
2.09
2.69
2.43
6.61
17.43
Receivable days
90.24
63.84
77.98
77.19
93.63
54.82
55.09
Inventory Days
348.14
191.36
172.00
120.26
75.72
11.17
17.41
Payable days
308.50
143.61
129.63
77.41
77.03
41.64
26.66
Cash Conversion Cycle
129.89
111.58
120.35
120.05
92.32
24.36
45.84
Total Debt/Equity
3.69
7.53
7.97
5.42
4.54
3.55
2.83
Interest Cover
1.31
1.05
1.28
1.30
1.27
1.65
2.81

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.