Nifty
Sensex
:
:
24487.80
80495.21
-43.10 (-0.18%)
-109.44 (-0.14%)

Solvent Extraction

Rating :
47/99

BSE: 524332 | NSE: BCLIND

52.62
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  52.26
  •  52.99
  •  52.26
  •  52.56
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  989967
  •  521.09
  •  86.30
  •  43.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,586.50
  • 17.57
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,056.77
  • 0.93%
  • 2.10

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 59.47%
  • 3.75%
  • 29.09%
  • FII
  • DII
  • Others
  • 4.84%
  • 0.00%
  • 2.85%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.87
  • 15.22
  • 8.34

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.62
  • 10.90
  • 12.46

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 28.38
  • 9.89
  • 16.25

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.48
  • 11.02
  • 15.51

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.68
  • 1.80
  • 2.49

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.53
  • 7.86
  • 9.80

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
613.65
456.96
34.29%
644.19
533.91
20.66%
480.71
452.58
6.22%
428.67
376.47
13.87%
Expenses
563.27
409.72
37.48%
589.54
493.54
19.45%
433.88
446.64
-2.86%
389.18
346.46
12.33%
EBITDA
50.38
47.24
6.65%
54.65
40.38
35.34%
46.84
5.94
688.55%
39.49
30.01
31.59%
EBIDTM
8.21%
10.34%
8.48%
7.56%
9.74%
1.31%
9.21%
7.97%
Other Income
2.00
0.72
177.78%
2.06
1.74
18.39%
2.02
2.67
-24.34%
1.81
1.58
14.56%
Interest
7.39
7.42
-0.40%
9.68
5.08
90.55%
9.29
3.17
193.06%
6.71
4.16
61.30%
Depreciation
10.12
7.29
38.82%
9.52
7.02
35.61%
9.24
6.71
37.70%
7.11
3.93
80.92%
PBT
34.87
33.24
4.90%
37.51
30.02
24.95%
30.33
-1.28
-
26.98
23.51
14.76%
Tax
11.16
8.64
29.17%
4.72
7.19
-34.35%
10.66
-0.46
-
7.22
5.76
25.35%
PAT
23.71
24.60
-3.62%
32.78
22.83
43.58%
19.67
-0.82
-
19.75
17.75
11.27%
PATM
3.86%
5.38%
5.09%
4.28%
4.09%
-0.18%
4.61%
4.71%
EPS
0.85
1.01
-15.84%
1.14
0.97
17.53%
0.07
0.03
133.33%
0.77
0.74
4.05%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
2,167.22
1,819.92
1,993.07
1,431.29
918.32
896.13
850.79
671.28
Net Sales Growth
19.08%
-8.69%
39.25%
55.86%
2.48%
5.33%
26.74%
 
Cost Of Goods Sold
1,590.18
1,410.26
1,661.20
1,223.20
741.91
710.16
676.75
532.92
Gross Profit
577.04
409.66
331.87
208.09
176.42
185.97
174.03
138.37
GP Margin
26.63%
22.51%
16.65%
14.54%
19.21%
20.75%
20.46%
20.61%
Total Expenditure
1,975.87
1,696.36
1,855.49
1,362.59
862.29
822.46
803.99
634.67
Power & Fuel Cost
-
142.68
84.39
55.62
56.27
46.88
51.56
24.66
% Of Sales
-
7.84%
4.23%
3.89%
6.13%
5.23%
6.06%
3.67%
Employee Cost
-
29.59
17.51
13.97
13.45
12.86
12.64
8.65
% Of Sales
-
1.63%
0.88%
0.98%
1.46%
1.44%
1.49%
1.29%
Manufacturing Exp.
-
74.82
58.79
44.83
37.59
36.92
43.06
34.57
% Of Sales
-
4.11%
2.95%
3.13%
4.09%
4.12%
5.06%
5.15%
General & Admin Exp.
-
14.21
8.66
6.81
5.77
6.81
5.05
4.68
% Of Sales
-
0.78%
0.43%
0.48%
0.63%
0.76%
0.59%
0.70%
Selling & Distn. Exp.
-
23.41
23.47
17.38
6.41
8.44
14.74
28.89
% Of Sales
-
1.29%
1.18%
1.21%
0.70%
0.94%
1.73%
4.30%
Miscellaneous Exp.
-
1.39
1.46
0.78
0.90
0.39
0.19
0.29
% Of Sales
-
0.08%
0.07%
0.05%
0.10%
0.04%
0.02%
0.04%
EBITDA
191.36
123.56
137.58
68.70
56.03
73.67
46.80
36.61
EBITDA Margin
8.83%
6.79%
6.90%
4.80%
6.10%
8.22%
5.50%
5.45%
Other Income
7.89
6.71
8.12
27.91
7.18
7.56
6.77
4.67
Interest
33.07
19.83
17.66
25.98
14.81
18.62
21.26
21.36
Depreciation
35.99
24.95
14.68
12.77
13.51
10.85
10.55
8.51
PBT
129.69
85.49
113.35
57.87
34.89
51.76
21.75
11.42
Tax
33.76
21.14
28.58
15.71
9.04
10.48
3.91
1.53
Tax Rate
26.03%
24.73%
25.21%
27.15%
25.91%
20.25%
17.98%
13.55%
PAT
95.91
66.28
84.84
42.19
25.92
41.36
17.97
9.76
PAT before Minority Interest
90.28
64.35
84.77
42.15
25.85
41.28
17.83
9.76
Minority Interest
-5.63
1.93
0.07
0.04
0.07
0.08
0.14
0.00
PAT Margin
4.43%
3.64%
4.26%
2.95%
2.82%
4.62%
2.11%
1.45%
PAT Growth
49.02%
-21.88%
101.09%
62.77%
-37.33%
130.16%
84.12%
 
EPS
3.25
2.25
2.87
1.43
0.88
1.40
0.61
0.33

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
480.50
366.65
284.67
217.46
182.76
131.75
97.66
Share Capital
24.15
24.15
24.15
19.15
17.43
15.71
14.15
Total Reserves
407.15
342.50
260.52
198.31
162.11
116.04
83.51
Non-Current Liabilities
243.92
120.60
76.34
82.81
99.49
111.17
126.98
Secured Loans
222.47
99.67
54.26
65.00
79.71
77.37
95.78
Unsecured Loans
6.57
4.32
3.78
0.19
6.75
21.65
12.03
Long Term Provisions
2.66
2.08
1.97
1.70
1.43
1.25
0.25
Current Liabilities
361.29
258.51
268.55
303.41
277.91
252.17
256.19
Trade Payables
123.87
78.70
99.53
153.24
152.02
101.11
133.35
Other Current Liabilities
36.57
41.17
57.04
46.83
27.88
42.78
26.80
Short Term Borrowings
191.64
132.38
99.12
99.74
90.19
105.26
92.33
Short Term Provisions
9.21
6.25
12.86
3.60
7.82
3.01
3.71
Total Liabilities
1,095.52
757.51
632.06
603.72
560.27
495.11
480.83
Net Block
316.38
129.69
128.75
128.76
137.90
135.70
84.25
Gross Block
474.27
263.98
248.86
236.16
232.76
220.31
158.30
Accumulated Depreciation
157.89
134.29
120.11
107.40
94.86
84.61
74.04
Non Current Assets
580.15
373.15
183.37
168.22
166.85
144.70
143.22
Capital Work in Progress
212.50
166.40
28.70
19.20
10.49
4.96
54.02
Non Current Investment
6.85
5.02
4.43
4.75
3.72
2.91
3.58
Long Term Loans & Adv.
21.11
48.39
21.49
15.51
14.75
1.12
1.37
Other Non Current Assets
0.90
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
515.37
384.36
448.69
435.50
393.41
350.42
337.62
Current Investments
0.10
0.09
21.81
31.21
31.21
30.71
21.81
Inventories
320.51
195.64
250.84
332.69
266.24
262.41
241.27
Sundry Debtors
93.15
101.67
134.76
35.08
61.62
42.09
47.10
Cash & Bank
7.59
21.07
13.89
13.63
13.54
5.27
18.84
Other Current Assets
94.04
3.03
8.46
8.34
20.81
9.92
8.61
Short Term Loans & Adv.
84.42
62.85
18.93
14.55
13.33
8.55
7.32
Net Current Assets
154.09
125.85
180.14
132.09
115.50
98.24
81.43
Total Assets
1,095.52
757.51
632.06
603.72
560.26
495.12
480.84

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
34.58
95.05
4.72
28.72
52.65
10.32
64.80
PBT
85.49
113.35
57.87
34.89
51.76
21.89
11.42
Adjustment
44.76
31.04
29.05
28.31
29.83
31.56
29.67
Changes in Working Capital
-73.37
-12.79
-76.27
-28.73
-19.94
-39.62
25.83
Cash after chg. in Working capital
56.88
131.61
10.65
34.47
61.65
13.82
66.92
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-22.30
-36.56
-5.93
-5.75
-9.00
-3.50
-2.00
Other Direct Exp. Paid
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
-0.13
Cash From Investing Activity
-256.47
-145.34
-12.79
-13.25
-18.93
-39.99
-45.20
Net Fixed Assets
-199.32
-42.21
-8.09
-3.77
-12.33
-7.49
Net Investments
-2.22
-7.81
0.72
-1.03
-1.31
-8.74
Others
-54.93
-95.32
-5.42
-8.45
-5.29
-23.76
Cash from Financing Activity
205.66
62.08
6.27
-21.00
-25.45
15.97
-6.20
Net Cash Inflow / Outflow
-16.24
11.79
-1.80
-5.53
8.26
-13.70
13.39
Opening Cash & Equivalents
17.99
6.20
8.01
13.54
5.27
18.84
5.45
Closing Cash & Equivalent
1.75
17.99
6.20
8.01
13.54
5.27
18.84

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
17.84
15.16
117.68
113.31
102.71
83.57
68.67
ROA
6.95%
12.20%
6.82%
4.44%
7.82%
3.65%
2.03%
ROE
16.15%
26.07%
16.82%
13.05%
26.60%
15.62%
10.05%
ROCE
13.64%
23.95%
19.45%
12.93%
19.20%
12.78%
10.39%
Fixed Asset Turnover
4.93
7.77
5.90
3.92
3.96
4.49
4.24
Receivable days
19.54
21.65
21.66
19.22
21.12
19.13
25.61
Inventory Days
51.76
40.88
74.40
119.02
107.66
108.04
131.19
Payable days
26.21
19.58
37.71
63.16
56.81
51.34
74.83
Cash Conversion Cycle
45.08
42.95
58.35
75.08
71.97
75.84
81.97
Total Debt/Equity
1.02
0.71
0.64
0.82
1.07
1.73
2.23
Interest Cover
5.31
7.42
3.23
3.36
3.78
2.02
1.53

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.